| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 635 000.00 | | 635 000.00 | 635 000.00 |
AR Technical installations, industrial equipment and tools | 7 982.00 | 5 140.00 | 2 842.00 | 7 982.00 |
AT Other tangible assets | 26 921.00 | 26 610.00 | 311.00 | 26 921.00 |
BH Other financial assets | 6 971.00 | | 6 971.00 | 6 971.00 |
BJ TOTAL (I) | 676 874.00 | 31 750.00 | 645 124.00 | 676 874.00 |
BT Goods | 24 718.00 | | 24 718.00 | 24 718.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 27 044.00 | 1 756.00 | 25 289.00 | 27 044.00 |
BZ Other receivables | 18 392.00 | | 18 392.00 | 18 392.00 |
CF Cash and cash equivalents | 27 975.00 | | 27 975.00 | 27 975.00 |
CJ TOTAL (II) | 98 129.00 | 1 756.00 | 96 374.00 | 98 129.00 |
CO Grand total (0 to V) | 775 003.00 | 33 505.00 | 741 498.00 | 775 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 216 517.00 | 151 203.00 | | 216 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 096.00 | 65 314.00 | | 45 096.00 |
DL TOTAL (I) | 272 613.00 | 227 517.00 | | 272 613.00 |
DU Loans and Debts from Credit Institutions (3) | 104 536.00 | 190 938.00 | | 104 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 468.00 | 236 245.00 | | 272 468.00 |
DX Trade payables and related accounts | 27 878.00 | 26 104.00 | | 27 878.00 |
DY Tax and social security liabilities | 62 610.00 | 69 926.00 | | 62 610.00 |
EA Other liabilities | 1 393.00 | 26.00 | | 1 393.00 |
EC TOTAL (IV) | 468 885.00 | 523 239.00 | | 468 885.00 |
EE Grand total (I to V) | 741 498.00 | 750 756.00 | | 741 498.00 |
| |
| 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 | 678 629.00 | | | 678 629.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 971.00 | |
I4 DECREASES Grand Total | | | 676 874.00 | |
IO DECREASES Total including other intangible assets | | | 635 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 903.00 | |
KD ACQUISITIONS Total including other intangible assets | 635 000.00 | | | 635 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 703.00 | | | 36 703.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 926.00 | | | 6 926.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 341.00 | 2 208.00 | 1 800.00 | 31 341.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 341.00 | 2 208.00 | 1 800.00 | 31 341.00 |
| |
| 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 | 27 878.00 | 27 878.00 | | 27 878.00 |
UT Other financial assets | 6 971.00 | | 6 971.00 | 6 971.00 |
UX Other trade receivables | 27 044.00 | 27 044.00 | | 27 044.00 |
VG Loans with a maturity of up to one year at origin | 508.00 | 508.00 | | 508.00 |
VH Loans with a maturity of more than one year at origin | 104 028.00 | 88 932.00 | 15 096.00 | 104 028.00 |
VI Group and Associates | 273 862.00 | 273 862.00 | | 273 862.00 |
VK Loans repaid during the year | 86 045.00 | | | 86 045.00 |
VP Miscellaneous | 18 392.00 | 18 392.00 | | 18 392.00 |
VQ Other Taxes, Duties, and Similar Debts | 62 610.00 | 62 610.00 | | 62 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 408.00 | 45 437.00 | 6 971.00 | 52 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 468 885.00 | 453 789.00 | 15 096.00 | 468 885.00 |
