| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 785 000.00 | | 3 785 000.00 | 3 785 000.00 |
AP Buildings | 2 507.00 | 2 507.00 | | 2 507.00 |
AR Technical installations, industrial equipment and tools | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 236 703.00 | 152 067.00 | 84 636.00 | 236 703.00 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 4 075 470.00 | 155 174.00 | 3 920 296.00 | 4 075 470.00 |
BT Goods | 471 092.00 | | 471 092.00 | 471 092.00 |
BX Customers and related accounts | 308 768.00 | | 308 768.00 | 308 768.00 |
BZ Other receivables | 41 502.00 | | 41 502.00 | 41 502.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 190 687.00 | | 190 687.00 | 190 687.00 |
CH Prepaid expenses | 6 062.00 | | 6 062.00 | 6 062.00 |
CJ TOTAL (II) | 1 018 111.00 | | 1 018 111.00 | 1 018 111.00 |
CO Grand total (0 to V) | 5 093 581.00 | 155 174.00 | 4 938 407.00 | 5 093 581.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 763 255.00 | 1 371 420.00 | | 1 763 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 380 707.00 | 459 835.00 | | 380 707.00 |
DL TOTAL (I) | 2 363 962.00 | 2 051 255.00 | | 2 363 962.00 |
DU Loans and Debts from Credit Institutions (3) | 1 764 697.00 | 2 115 633.00 | | 1 764 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 557.00 | 111 089.00 | | 139 557.00 |
DX Trade payables and related accounts | 568 171.00 | 606 330.00 | | 568 171.00 |
DY Tax and social security liabilities | 101 651.00 | 125 531.00 | | 101 651.00 |
EA Other liabilities | 369.00 | | | 369.00 |
EC TOTAL (IV) | 2 574 445.00 | 2 958 582.00 | | 2 574 445.00 |
EE Grand total (I to V) | 4 938 407.00 | 5 009 837.00 | | 4 938 407.00 |
EG Accrued income and payables due within one year | 1 165 237.00 | 1 195 715.00 | | 1 165 237.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 427.00 | | |
EI Including equity loans | 139 557.00 | | | 139 557.00 |
| |
| 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 | 4 075 470.00 | | | 4 075 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 660.00 | |
I4 DECREASES Grand Total | | | 4 075 470.00 | |
IO DECREASES Total including other intangible assets | | | 3 785 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 239 810.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 785 000.00 | | | 3 785 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 239 810.00 | | | 239 810.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 660.00 | | | 50 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 034.00 | 25 140.00 | | 130 034.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 034.00 | 25 140.00 | | 130 034.00 |
| |
| 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 | 568 171.00 | 568 171.00 | | 568 171.00 |
8C Staff and Related Accounts | 48 570.00 | 48 570.00 | | 48 570.00 |
8D Social Security and Other Social Organizations | 28 982.00 | 28 982.00 | | 28 982.00 |
8K Other liabilities (including liabilities related to repo transactions) | 369.00 | 369.00 | | 369.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 308 768.00 | 308 768.00 | | 308 768.00 |
VB VAT | 3 582.00 | 3 582.00 | | 3 582.00 |
VH Loans with a maturity of more than one year at origin | 1 764 697.00 | 355 489.00 | 1 379 589.00 | 1 764 697.00 |
VI Group and Associates | 139 557.00 | 139 557.00 | | 139 557.00 |
VK Loans repaid during the year | 350 130.00 | | | 350 130.00 |
VM Income taxes | 8 355.00 | | | 8 355.00 |
VP Miscellaneous | 15 602.00 | | | 15 602.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 555.00 | 7 555.00 | | 7 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 963.00 | 13 963.00 | | 13 963.00 |
VS Prepaid expenses | 6 062.00 | | | 6 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 356 493.00 | 356 493.00 | | 356 493.00 |
VW VAT | 16 544.00 | 16 544.00 | | 16 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 574 445.00 | 1 165 237.00 | 1 379 589.00 | 2 574 445.00 |
