| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AT Other tangible assets | 166 257.00 | 159 798.00 | 6 459.00 | 166 257.00 |
BH Other financial assets | 5 324.00 | | 5 324.00 | 5 324.00 |
BJ TOTAL (I) | 202 071.00 | 159 798.00 | 42 272.00 | 202 071.00 |
BT Goods | 1 106 397.00 | | 1 106 397.00 | 1 106 397.00 |
BX Customers and related accounts | 3 602.00 | | 3 602.00 | 3 602.00 |
BZ Other receivables | 14 006.00 | | 14 006.00 | 14 006.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 444.00 | | 444.00 | 444.00 |
CJ TOTAL (II) | 1 124 449.00 | | 1 124 449.00 | 1 124 449.00 |
CO Grand total (0 to V) | 1 326 520.00 | 159 798.00 | 1 166 722.00 | 1 326 520.00 |
CP Shares due in less than one year | 5 324.00 | | | 5 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 263 887.00 | 291 995.00 | | 263 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 650.00 | -28 108.00 | | 100 650.00 |
DL TOTAL (I) | 372 923.00 | 272 272.00 | | 372 923.00 |
DU Loans and Debts from Credit Institutions (3) | 84 044.00 | 128.00 | | 84 044.00 |
DV Miscellaneous Loans and Financial Debts (4) | 673 520.00 | 650 498.00 | | 673 520.00 |
DW Advances and down payments received on current orders | 2 600.00 | 33 750.00 | | 2 600.00 |
DX Trade payables and related accounts | 8 260.00 | 16 367.00 | | 8 260.00 |
DY Tax and social security liabilities | 25 375.00 | 22 119.00 | | 25 375.00 |
EA Other liabilities | | 17 078.00 | | |
EC TOTAL (IV) | 793 799.00 | 739 939.00 | | 793 799.00 |
EE Grand total (I to V) | 1 166 722.00 | 1 012 211.00 | | 1 166 722.00 |
EG Accrued income and payables due within one year | 793 799.00 | 739 939.00 | | 793 799.00 |
| |
| 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 | 202 071.00 | | | 202 071.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 324.00 | |
I4 DECREASES Grand Total | | | 202 071.00 | |
IO DECREASES Total including other intangible assets | | | 30 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 257.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 490.00 | | | 30 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 166 257.00 | | | 166 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 324.00 | | | 5 324.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 179.00 | 1 620.00 | | 158 179.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 158 179.00 | 1 620.00 | | 158 179.00 |
| |
| 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 | 8 260.00 | 8 260.00 | | 8 260.00 |
8C Staff and Related Accounts | 8 398.00 | 8 398.00 | | 8 398.00 |
8D Social Security and Other Social Organizations | 16 377.00 | 16 377.00 | | 16 377.00 |
UT Other financial assets | 5 324.00 | 5 324.00 | | 5 324.00 |
UX Other trade receivables | 3 602.00 | 3 602.00 | | 3 602.00 |
VB VAT | 1 498.00 | 1 498.00 | | 1 498.00 |
VG Loans with a maturity of up to one year at origin | 84 044.00 | 84 044.00 | | 84 044.00 |
VI Group and Associates | 673 520.00 | 673 520.00 | | 673 520.00 |
VM Income taxes | 12 508.00 | 12 508.00 | | 12 508.00 |
VS Prepaid expenses | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 376.00 | 23 376.00 | | 23 376.00 |
VW VAT | 600.00 | 600.00 | | 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 791 199.00 | 791 199.00 | | 791 199.00 |
