| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 265.00 | | 85 265.00 | 85 265.00 |
AR Technical installations, industrial equipment and tools | 28 599.00 | 19 782.00 | 8 817.00 | 28 599.00 |
AT Other tangible assets | 137 472.00 | 43 392.00 | 94 080.00 | 137 472.00 |
BB Receivables related to investments | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 266 738.00 | 63 174.00 | 203 565.00 | 266 738.00 |
BV Advances and down payments on orders | 6 680.00 | | 6 680.00 | 6 680.00 |
BX Customers and related accounts | 45 677.00 | | 45 677.00 | 45 677.00 |
BZ Other receivables | 37 632.00 | | 37 632.00 | 37 632.00 |
CF Cash and cash equivalents | 941 036.00 | | 941 036.00 | 941 036.00 |
CH Prepaid expenses | 30 051.00 | | 30 051.00 | 30 051.00 |
CJ TOTAL (II) | 1 061 077.00 | | 1 061 077.00 | 1 061 077.00 |
CO Grand total (0 to V) | 1 327 815.00 | 63 174.00 | 1 264 641.00 | 1 327 815.00 |
CU Other investments | 402.00 | | 402.00 | 402.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 868 223.00 | 1 006 762.00 | | 868 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -101 088.00 | 61 460.00 | | -101 088.00 |
DL TOTAL (I) | 775 385.00 | 1 076 473.00 | | 775 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 528.00 | 100 352.00 | | 185 528.00 |
DX Trade payables and related accounts | 26 762.00 | 28 322.00 | | 26 762.00 |
DY Tax and social security liabilities | 235 027.00 | 30 244.00 | | 235 027.00 |
EA Other liabilities | 41 938.00 | 65 947.00 | | 41 938.00 |
EC TOTAL (IV) | 489 256.00 | 224 865.00 | | 489 256.00 |
EE Grand total (I to V) | 1 264 641.00 | 1 301 338.00 | | 1 264 641.00 |
EG Accrued income and payables due within one year | 489 256.00 | 224 865.00 | | 489 256.00 |
| |
| 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 | 240 730.00 | 26 009.00 | | 240 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 402.00 | |
I4 DECREASES Grand Total | | | 266 738.00 | |
IO DECREASES Total including other intangible assets | | | 85 265.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 071.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 265.00 | | | 85 265.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 062.00 | 26 009.00 | | 140 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 402.00 | | | 15 402.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 150.00 | 16 024.00 | | 47 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 150.00 | 16 024.00 | | 47 150.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 357 586.00 | 357 586.00 | | 357 586.00 |
8B Suppliers and Related Accounts | 26 762.00 | 26 762.00 | | 26 762.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 938.00 | 41 938.00 | | 41 938.00 |
UL Receivables related to investments | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 45 677.00 | 45 677.00 | | 45 677.00 |
VP Miscellaneous | 37 632.00 | 37 632.00 | | 37 632.00 |
VQ Other Taxes, Duties, and Similar Debts | 62 969.00 | 62 969.00 | | 62 969.00 |
VS Prepaid expenses | 30 051.00 | 30 051.00 | | 30 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 360.00 | 113 360.00 | 15 000.00 | 128 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 489 256.00 | 489 256.00 | | 489 256.00 |
