| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 786 796.00 | | 786 796.00 | 786 796.00 |
AR Technical installations, industrial equipment and tools | 1 260.00 | 746.00 | 513.00 | 1 260.00 |
AT Other tangible assets | 227 953.00 | 91 067.00 | 136 885.00 | 227 953.00 |
BH Other financial assets | 4 128.00 | | 4 128.00 | 4 128.00 |
BJ TOTAL (I) | 1 020 137.00 | 91 814.00 | 928 323.00 | 1 020 137.00 |
BT Goods | 66 935.00 | | 66 935.00 | 66 935.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 17 057.00 | | 17 057.00 | 17 057.00 |
CD Marketable securities | 6 181.00 | | 6 181.00 | 6 181.00 |
CF Cash and cash equivalents | 50 108.00 | | 50 108.00 | 50 108.00 |
CH Prepaid expenses | 6 501.00 | | 6 501.00 | 6 501.00 |
CJ TOTAL (II) | 146 783.00 | | 146 783.00 | 146 783.00 |
CO Grand total (0 to V) | 1 166 921.00 | 91 814.00 | 1 075 107.00 | 1 166 921.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 5 510.00 | 5 510.00 | | 5 510.00 |
DG Other reserves | 787 187.00 | 760 429.00 | | 787 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 210.00 | 26 757.00 | | 18 210.00 |
DL TOTAL (I) | 840 907.00 | 822 697.00 | | 840 907.00 |
DU Loans and Debts from Credit Institutions (3) | 22 752.00 | 34 793.00 | | 22 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 886.00 | 92 385.00 | | 83 886.00 |
DX Trade payables and related accounts | 77 382.00 | 79 962.00 | | 77 382.00 |
DY Tax and social security liabilities | 42 703.00 | 49 276.00 | | 42 703.00 |
EA Other liabilities | 7 474.00 | 4 500.00 | | 7 474.00 |
EC TOTAL (IV) | 234 199.00 | 260 918.00 | | 234 199.00 |
EE Grand total (I to V) | 1 075 107.00 | 1 083 616.00 | | 1 075 107.00 |
EG Accrued income and payables due within one year | 223 767.00 | 238 166.00 | | 223 767.00 |
| |
| 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 | 1 019 512.00 | | 625.00 | 1 019 512.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 128.00 | |
I4 DECREASES Grand Total | | | 1 020 137.00 | |
IO DECREASES Total including other intangible assets | | | 786 796.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 229 213.00 | |
KD ACQUISITIONS Total including other intangible assets | 786 796.00 | | | 786 796.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 588.00 | | 625.00 | 228 588.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 128.00 | | | 4 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 099.00 | 22 715.00 | | 69 099.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 099.00 | 22 715.00 | | 69 099.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 402.00 | | 4 402.00 | 4 402.00 |
7B Total provisions for depreciation | 4 402.00 | | 4 402.00 | 4 402.00 |
7C Grand total | 4 402.00 | | 4 402.00 | 4 402.00 |
UE of which provisions and reversals: - Operating | | | 4 402.00 | |
| |
| 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 | 77 382.00 | 77 382.00 | | 77 382.00 |
8C Staff and Related Accounts | 28 675.00 | 28 675.00 | | 28 675.00 |
8D Social Security and Other Social Organizations | 13 737.00 | 13 737.00 | | 13 737.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 474.00 | 7 474.00 | | 7 474.00 |
UT Other financial assets | 4 128.00 | 4 128.00 | | 4 128.00 |
VB VAT | 1 250.00 | | | 1 250.00 |
VH Loans with a maturity of more than one year at origin | 22 752.00 | 12 320.00 | 10 431.00 | 22 752.00 |
VI Group and Associates | 83 886.00 | 83 886.00 | | 83 886.00 |
VK Loans repaid during the year | 12 040.00 | | | 12 040.00 |
VM Income taxes | 8 591.00 | 8 591.00 | | 8 591.00 |
VP Miscellaneous | 2 374.00 | 2 374.00 | | 2 374.00 |
VQ Other Taxes, Duties, and Similar Debts | 139.00 | 139.00 | | 139.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 842.00 | 4 842.00 | | 4 842.00 |
VS Prepaid expenses | 6 501.00 | | | 6 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 687.00 | 27 687.00 | | 27 687.00 |
VW VAT | 151.00 | 151.00 | | 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 234 199.00 | 223 767.00 | 10 431.00 | 234 199.00 |
