| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 721 084.00 | | 721 084.00 | 721 084.00 |
AP Buildings | 64 233.00 | 64 233.00 | | 64 233.00 |
AR Technical installations, industrial equipment and tools | 1 848.00 | 1 848.00 | | 1 848.00 |
AT Other tangible assets | 32 468.00 | 27 531.00 | 4 938.00 | 32 468.00 |
BJ TOTAL (I) | 819 634.00 | 93 612.00 | 726 021.00 | 819 634.00 |
BT Goods | 121 024.00 | | 121 024.00 | 121 024.00 |
BX Customers and related accounts | 27 214.00 | | 27 214.00 | 27 214.00 |
BZ Other receivables | 2 893.00 | | 2 893.00 | 2 893.00 |
CD Marketable securities | 137.00 | | 137.00 | 137.00 |
CF Cash and cash equivalents | 172 343.00 | | 172 343.00 | 172 343.00 |
CH Prepaid expenses | 3 102.00 | | 3 102.00 | 3 102.00 |
CJ TOTAL (II) | 326 713.00 | | 326 713.00 | 326 713.00 |
CO Grand total (0 to V) | 1 146 347.00 | 93 612.00 | 1 052 735.00 | 1 146 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 732 000.00 | | | 732 000.00 |
DD Legal reserve (1) | 54 897.00 | | | 54 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 463.00 | | | 44 463.00 |
DL TOTAL (I) | 831 360.00 | | | 831 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 403.00 | | | 62 403.00 |
DX Trade payables and related accounts | 114 226.00 | | | 114 226.00 |
DY Tax and social security liabilities | 44 746.00 | | | 44 746.00 |
EC TOTAL (IV) | 221 375.00 | | | 221 375.00 |
EE Grand total (I to V) | 1 052 735.00 | | | 1 052 735.00 |
EG Accrued income and payables due within one year | 221 375.00 | | | 221 375.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 819 634.00 | | | 819 634.00 |
I4 DECREASES Grand Total | | | 819 634.00 | |
IO DECREASES Total including other intangible assets | | | 721 084.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 98 550.00 | |
KD ACQUISITIONS Total including other intangible assets | 721 084.00 | | | 721 084.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 550.00 | | | 98 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 944.00 | 668.00 | | 92 944.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 944.00 | 668.00 | | 92 944.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 114 226.00 | 114 226.00 | | 114 226.00 |
8C Staff and Related Accounts | 20 837.00 | 20 837.00 | | 20 837.00 |
8D Social Security and Other Social Organizations | 22 624.00 | 22 624.00 | | 22 624.00 |
UX Other trade receivables | 27 214.00 | 27 214.00 | | 27 214.00 |
VB VAT | 1 683.00 | 1 683.00 | | 1 683.00 |
VI Group and Associates | 62 403.00 | 62 403.00 | | 62 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 709.00 | 709.00 | | 709.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 210.00 | 1 210.00 | | 1 210.00 |
VS Prepaid expenses | 3 102.00 | 3 102.00 | | 3 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 209.00 | 33 209.00 | | 33 209.00 |
VW VAT | 575.00 | 575.00 | | 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 375.00 | 221 375.00 | | 221 375.00 |
