| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 25 000.00 | | 25 000.00 | 25 000.00 |
AH Goodwill | 200 000.00 | | 200 000.00 | 200 000.00 |
AR Technical installations, industrial equipment and tools | 14 911.00 | 5 349.00 | 9 562.00 | 14 911.00 |
AT Other tangible assets | 315 004.00 | 80 048.00 | 234 956.00 | 315 004.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 555 014.00 | 85 396.00 | 469 618.00 | 555 014.00 |
BL Raw materials, supplies | 5 450.00 | | 5 450.00 | 5 450.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 14 720.00 | | 14 720.00 | 14 720.00 |
CF Cash and cash equivalents | 67 945.00 | | 67 945.00 | 67 945.00 |
CJ TOTAL (II) | 88 115.00 | | 88 115.00 | 88 115.00 |
CO Grand total (0 to V) | 643 130.00 | 85 396.00 | 557 733.00 | 643 130.00 |
| |
| 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) | 1 027.00 | | | 1 027.00 |
DH Retained earnings | 19 511.00 | | | 19 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 427.00 | 20 538.00 | | 19 427.00 |
DL TOTAL (I) | 54 966.00 | 35 538.00 | | 54 966.00 |
DU Loans and Debts from Credit Institutions (3) | 234 023.00 | 284 354.00 | | 234 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 195 201.00 | 214 768.00 | | 195 201.00 |
DX Trade payables and related accounts | 37 493.00 | 40 285.00 | | 37 493.00 |
DY Tax and social security liabilities | 33 124.00 | 50 406.00 | | 33 124.00 |
EA Other liabilities | 2 926.00 | 2 747.00 | | 2 926.00 |
EC TOTAL (IV) | 502 768.00 | 592 560.00 | | 502 768.00 |
EE Grand total (I to V) | 557 733.00 | 628 098.00 | | 557 733.00 |
EG Accrued income and payables due within one year | 320 034.00 | 592 560.00 | | 320 034.00 |
EI Including equity loans | 195 201.00 | | | 195 201.00 |
| |
| 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 | 548 297.00 | | 6 718.00 | 548 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 555 014.00 | |
IO DECREASES Total including other intangible assets | | | 225 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 329 914.00 | |
KD ACQUISITIONS Total including other intangible assets | 225 000.00 | | | 225 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 323 197.00 | | 6 718.00 | 323 197.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 773.00 | 34 624.00 | | 50 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 773.00 | 34 624.00 | | 50 773.00 |
| |
| 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 | 37 493.00 | 37 493.00 | | 37 493.00 |
8C Staff and Related Accounts | 12 482.00 | 12 482.00 | | 12 482.00 |
8D Social Security and Other Social Organizations | 16 873.00 | 16 873.00 | | 16 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 926.00 | 2 926.00 | | 2 926.00 |
VB VAT | 2 944.00 | 2 944.00 | | 2 944.00 |
VH Loans with a maturity of more than one year at origin | 234 023.00 | 51 290.00 | 182 733.00 | 234 023.00 |
VI Group and Associates | 195 201.00 | 195 201.00 | | 195 201.00 |
VK Loans repaid during the year | 50 331.00 | | | 50 331.00 |
VM Income taxes | 11 556.00 | 11 556.00 | | 11 556.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 220.00 | 220.00 | | 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 720.00 | 14 720.00 | | 14 720.00 |
VW VAT | 3 510.00 | 3 510.00 | | 3 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 502 768.00 | 320 034.00 | 182 733.00 | 502 768.00 |
