| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 000.00 | | 145 000.00 | 145 000.00 |
AR Technical installations, industrial equipment and tools | 3 200.00 | 3 200.00 | | 3 200.00 |
AT Other tangible assets | 21 918.00 | 15 781.00 | 6 137.00 | 21 918.00 |
BD Other fixed assets | 78 642.00 | | 78 642.00 | 78 642.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 248 920.00 | 18 981.00 | 229 939.00 | 248 920.00 |
BT Goods | 72 526.00 | | 72 526.00 | 72 526.00 |
BX Customers and related accounts | 27 892.00 | | 27 892.00 | 27 892.00 |
BZ Other receivables | 8 440.00 | | 8 440.00 | 8 440.00 |
CD Marketable securities | 10 608.00 | | 10 608.00 | 10 608.00 |
CF Cash and cash equivalents | 96 590.00 | | 96 590.00 | 96 590.00 |
CH Prepaid expenses | 244.00 | | 244.00 | 244.00 |
CJ TOTAL (II) | 216 300.00 | | 216 300.00 | 216 300.00 |
CO Grand total (0 to V) | 465 221.00 | 18 981.00 | 446 240.00 | 465 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 182 053.00 | 142 928.00 | | 182 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 201.00 | 39 125.00 | | 43 201.00 |
DL TOTAL (I) | 241 754.00 | 198 553.00 | | 241 754.00 |
DU Loans and Debts from Credit Institutions (3) | 44 933.00 | 71 189.00 | | 44 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 041.00 | 43 772.00 | | 84 041.00 |
DW Advances and down payments received on current orders | | 603.00 | | |
DX Trade payables and related accounts | 53 855.00 | 58 415.00 | | 53 855.00 |
DY Tax and social security liabilities | 21 657.00 | 17 600.00 | | 21 657.00 |
EC TOTAL (IV) | 204 486.00 | 191 579.00 | | 204 486.00 |
EE Grand total (I to V) | 446 240.00 | 390 132.00 | | 446 240.00 |
EG Accrued income and payables due within one year | 186 305.00 | 146 043.00 | | 186 305.00 |
| |
| 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 | 229 131.00 | | | 229 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 802.00 | |
I4 DECREASES Grand Total | | | 248 920.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 118.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 725.00 | | | 21 725.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 62 405.00 | | | 62 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 637.00 | 2 344.00 | | 16 637.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 637.00 | 2 344.00 | | 16 637.00 |
| |
| 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 | 53 855.00 | 53 855.00 | | 53 855.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 041.00 | 84 041.00 | | 84 041.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 27 892.00 | 27 892.00 | | 27 892.00 |
VH Loans with a maturity of more than one year at origin | 44 933.00 | 26 752.00 | 18 181.00 | 44 933.00 |
VK Loans repaid during the year | 26 142.00 | | | 26 142.00 |
VP Miscellaneous | 8 440.00 | 440.00 | | 8 440.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 657.00 | 21 657.00 | | 21 657.00 |
VS Prepaid expenses | 244.00 | 244.00 | | 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 736.00 | 36 576.00 | 160.00 | 36 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 486.00 | 186 305.00 | 18 181.00 | 204 486.00 |
