| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 76 100.00 | 76 100.00 | | 76 100.00 |
AH Goodwill | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
AR Technical installations, industrial equipment and tools | 46 410.00 | 46 410.00 | | 46 410.00 |
AT Other tangible assets | 54 540.00 | 53 617.00 | 923.00 | 54 540.00 |
BH Other financial assets | 9 900.00 | | 9 900.00 | 9 900.00 |
BJ TOTAL (I) | 1 686 990.00 | 176 128.00 | 1 510 863.00 | 1 686 990.00 |
BT Goods | 135 875.00 | 3 500.00 | 132 375.00 | 135 875.00 |
BX Customers and related accounts | 24 387.00 | | 24 387.00 | 24 387.00 |
BZ Other receivables | 22 315.00 | | 22 315.00 | 22 315.00 |
CF Cash and cash equivalents | 61 244.00 | | 61 244.00 | 61 244.00 |
CH Prepaid expenses | 1 422.00 | | 1 422.00 | 1 422.00 |
CJ TOTAL (II) | 245 243.00 | 3 500.00 | 241 743.00 | 245 243.00 |
CO Grand total (0 to V) | 1 932 233.00 | 179 628.00 | 1 752 605.00 | 1 932 233.00 |
CP Shares due in less than one year | 9 900.00 | | | 9 900.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 97 980.00 | 97 980.00 | | 97 980.00 |
DB Share, merger, contribution premiums, etc. | 30 014.00 | 30 014.00 | | 30 014.00 |
DD Legal reserve (1) | 17 544.00 | 17 544.00 | | 17 544.00 |
DG Other reserves | 528 366.00 | 528 366.00 | | 528 366.00 |
DH Retained earnings | 61 853.00 | | | 61 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 469.00 | 61 853.00 | | 105 469.00 |
DL TOTAL (I) | 841 226.00 | 735 757.00 | | 841 226.00 |
DU Loans and Debts from Credit Institutions (3) | 711 431.00 | 785 969.00 | | 711 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 901.00 | 48 790.00 | | 27 901.00 |
DX Trade payables and related accounts | 114 352.00 | 78 206.00 | | 114 352.00 |
DY Tax and social security liabilities | 54 628.00 | 72 642.00 | | 54 628.00 |
EA Other liabilities | 3 068.00 | 5 413.00 | | 3 068.00 |
EC TOTAL (IV) | 911 380.00 | 991 020.00 | | 911 380.00 |
EE Grand total (I to V) | 1 752 605.00 | 1 726 777.00 | | 1 752 605.00 |
EG Accrued income and payables due within one year | 275 999.00 | 991 020.00 | | 275 999.00 |
| |
| 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 | 1 686 900.00 | | 480.00 | 1 686 900.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 76 100.00 | | | 76 100.00 |
I3 DECREASES Total Financial Fixed Assets | | 390.00 | 9 940.00 | |
I4 DECREASES Grand Total | | 390.00 | 1 686 990.00 | |
IN DECREASES Start-up, development, or research expenses | | | 76 100.00 | |
IO DECREASES Total including other intangible assets | | | 1 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 950.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500 000.00 | | | 1 500 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 470.00 | | 480.00 | 100 470.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 330.00 | | | 10 330.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 170 900.00 | 5 227.00 | | 170 900.00 |
CY DEPRECIATION Start-up, development, or research expenses | 76 100.00 | | | 76 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 800.00 | 5 227.00 | | 94 800.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 500.00 | | | 3 500.00 |
7B Total provisions for depreciation | 3 500.00 | | | 3 500.00 |
7C Grand total | 3 500.00 | | | 3 500.00 |
| |
| 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 | 114 352.00 | 114 352.00 | | 114 352.00 |
8C Staff and Related Accounts | 9 196.00 | 9 196.00 | | 9 196.00 |
8D Social Security and Other Social Organizations | 28 778.00 | 28 778.00 | | 28 778.00 |
8E Income Taxes | 9 097.00 | 9 097.00 | | 9 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 068.00 | 3 068.00 | | 3 068.00 |
UT Other financial assets | 9 900.00 | 9 900.00 | | 9 900.00 |
UX Other trade receivables | 24 387.00 | 24 387.00 | | 24 387.00 |
VB VAT | 2 643.00 | 2 643.00 | | 2 643.00 |
VH Loans with a maturity of more than one year at origin | 711 431.00 | 76 050.00 | 308 962.00 | 711 431.00 |
VI Group and Associates | 27 901.00 | 27 901.00 | | 27 901.00 |
VK Loans repaid during the year | 74 974.00 | | | 74 974.00 |
VM Income taxes | 7 244.00 | 7 244.00 | | 7 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 309.00 | 4 309.00 | | 4 309.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 428.00 | 12 428.00 | | 12 428.00 |
VS Prepaid expenses | 1 422.00 | 1 422.00 | | 1 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 024.00 | 58 024.00 | | 58 024.00 |
VW VAT | 3 249.00 | 3 249.00 | | 3 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 911 380.00 | 275 999.00 | 308 962.00 | 911 380.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
