| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 66 714.00 | 66 714.00 | | 66 714.00 |
AH Goodwill | 541 194.00 | | 541 194.00 | 541 194.00 |
AT Other tangible assets | 51 636.00 | 42 641.00 | 8 994.00 | 51 636.00 |
BD Other fixed assets | 4 952.00 | | 4 952.00 | 4 952.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 664 657.00 | 109 355.00 | 555 301.00 | 664 657.00 |
BT Goods | 59 861.00 | | 59 861.00 | 59 861.00 |
BX Customers and related accounts | 18 201.00 | | 18 201.00 | 18 201.00 |
BZ Other receivables | 8 907.00 | | 8 907.00 | 8 907.00 |
CD Marketable securities | 65 908.00 | | 65 908.00 | 65 908.00 |
CF Cash and cash equivalents | 171 744.00 | | 171 744.00 | 171 744.00 |
CH Prepaid expenses | 1 742.00 | | 1 742.00 | 1 742.00 |
CJ TOTAL (II) | 326 366.00 | | 326 366.00 | 326 366.00 |
CO Grand total (0 to V) | 991 023.00 | 109 355.00 | 881 668.00 | 991 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 036.00 | | | 28 036.00 |
DL TOTAL (I) | 36 421.00 | | | 36 421.00 |
DU Loans and Debts from Credit Institutions (3) | 6 727.00 | | | 6 727.00 |
DV Miscellaneous Loans and Financial Debts (4) | 696 503.00 | | | 696 503.00 |
DX Trade payables and related accounts | 95 342.00 | | | 95 342.00 |
DY Tax and social security liabilities | 46 482.00 | | | 46 482.00 |
EA Other liabilities | 191.00 | | | 191.00 |
EC TOTAL (IV) | 845 247.00 | | | 845 247.00 |
EE Grand total (I to V) | 881 668.00 | | | 881 668.00 |
EG Accrued income and payables due within one year | 842 022.00 | | | 842 022.00 |
| |
| 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 | 663 796.00 | | 860.00 | 663 796.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 66 714.00 | | | 66 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 112.00 | |
I4 DECREASES Grand Total | | | 664 657.00 | |
IN DECREASES Start-up, development, or research expenses | | | 66 714.00 | |
IO DECREASES Total including other intangible assets | | | 541 194.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 636.00 | |
KD ACQUISITIONS Total including other intangible assets | 541 194.00 | | | 541 194.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 780.00 | | 856.00 | 50 780.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 108.00 | | 4.00 | 5 108.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 331.00 | 5 024.00 | | 104 331.00 |
CY DEPRECIATION Start-up, development, or research expenses | 66 714.00 | | | 66 714.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 617.00 | 5 024.00 | | 37 617.00 |
| |
| 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 | 95 342.00 | 95 342.00 | | 95 342.00 |
8C Staff and Related Accounts | 21 854.00 | 21 854.00 | | 21 854.00 |
8D Social Security and Other Social Organizations | 20 770.00 | 20 770.00 | | 20 770.00 |
8K Other liabilities (including liabilities related to repo transactions) | 191.00 | 191.00 | | 191.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 18 201.00 | 18 201.00 | | 18 201.00 |
VB VAT | 2 795.00 | 2 795.00 | | 2 795.00 |
VH Loans with a maturity of more than one year at origin | 6 727.00 | 3 502.00 | 3 225.00 | 6 727.00 |
VI Group and Associates | 696 503.00 | 696 503.00 | | 696 503.00 |
VK Loans repaid during the year | 3 483.00 | | | 3 483.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 055.00 | 1 055.00 | | 1 055.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 112.00 | 6 112.00 | | 6 112.00 |
VS Prepaid expenses | 1 742.00 | 1 742.00 | | 1 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 011.00 | 28 851.00 | 160.00 | 29 011.00 |
VW VAT | 2 801.00 | 2 801.00 | | 2 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 845 247.00 | 842 022.00 | 3 225.00 | 845 247.00 |
