| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 75 500.00 | | 75 500.00 | 75 500.00 |
AP Buildings | 980.00 | 86.00 | 894.00 | 980.00 |
AR Technical installations, industrial equipment and tools | 2 500.00 | 1 391.00 | 1 109.00 | 2 500.00 |
AT Other tangible assets | 2 973.00 | 1 153.00 | 1 820.00 | 2 973.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BH Other financial assets | 1 117.00 | | 1 117.00 | 1 117.00 |
BJ TOTAL (I) | 83 224.00 | 2 630.00 | 80 594.00 | 83 224.00 |
BL Raw materials, supplies | 6 805.00 | | 6 805.00 | 6 805.00 |
BX Customers and related accounts | 70.00 | | 70.00 | 70.00 |
BZ Other receivables | 272.00 | | 272.00 | 272.00 |
CF Cash and cash equivalents | 5 572.00 | | 5 572.00 | 5 572.00 |
CH Prepaid expenses | 528.00 | | 528.00 | 528.00 |
CJ TOTAL (II) | 13 246.00 | | 13 246.00 | 13 246.00 |
CO Grand total (0 to V) | 96 470.00 | 2 630.00 | 93 840.00 | 96 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 18 827.00 | | | 18 827.00 |
DH Retained earnings | | 12 218.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 954.00 | 6 609.00 | | 11 954.00 |
DL TOTAL (I) | 32 980.00 | 21 027.00 | | 32 980.00 |
DU Loans and Debts from Credit Institutions (3) | 25 023.00 | 32 642.00 | | 25 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 833.00 | 35 071.00 | | 27 833.00 |
DX Trade payables and related accounts | 4 592.00 | 2 734.00 | | 4 592.00 |
DY Tax and social security liabilities | 3 396.00 | 3 870.00 | | 3 396.00 |
EA Other liabilities | 16.00 | 16.00 | | 16.00 |
EC TOTAL (IV) | 60 860.00 | 74 331.00 | | 60 860.00 |
EE Grand total (I to V) | 93 840.00 | 95 358.00 | | 93 840.00 |
EG Accrued income and payables due within one year | 43 641.00 | 49 359.00 | | 43 641.00 |
| |
| 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 | 82 244.00 | | 980.00 | 82 244.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 272.00 | |
I4 DECREASES Grand Total | | | 83 224.00 | |
IO DECREASES Total including other intangible assets | | | 75 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 452.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 500.00 | | | 75 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 473.00 | | 980.00 | 5 473.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 272.00 | | | 1 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 888.00 | 742.00 | | 1 888.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 888.00 | 742.00 | | 1 888.00 |
| |
| 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 | 4 592.00 | 4 592.00 | | 4 592.00 |
8C Staff and Related Accounts | 452.00 | 452.00 | | 452.00 |
8E Income Taxes | 2 110.00 | 2 110.00 | | 2 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
UT Other financial assets | 1 117.00 | 1 117.00 | | 1 117.00 |
UX Other trade receivables | 70.00 | 70.00 | | 70.00 |
VB VAT | 174.00 | 174.00 | | 174.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VH Loans with a maturity of more than one year at origin | 24 973.00 | 7 754.00 | 17 219.00 | 24 973.00 |
VI Group and Associates | 27 833.00 | 27 833.00 | | 27 833.00 |
VK Loans repaid during the year | 7 634.00 | | | 7 634.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98.00 | 98.00 | | 98.00 |
VS Prepaid expenses | 528.00 | 528.00 | | 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 987.00 | 1 987.00 | | 1 987.00 |
VW VAT | 834.00 | 834.00 | | 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 860.00 | 43 641.00 | 17 219.00 | 60 860.00 |
