| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 3 709.00 | 2 948.00 | 761.00 | 3 709.00 |
AT Other tangible assets | 144 680.00 | 107 889.00 | 36 791.00 | 144 680.00 |
BD Other fixed assets | 39 000.00 | | 39 000.00 | 39 000.00 |
BJ TOTAL (I) | 297 389.00 | 110 837.00 | 186 552.00 | 297 389.00 |
BL Raw materials, supplies | 2 240.00 | | 2 240.00 | 2 240.00 |
BN Goods in progress | 10 000.00 | | 10 000.00 | 10 000.00 |
BX Customers and related accounts | 161 657.00 | | 161 657.00 | 161 657.00 |
BZ Other receivables | 2 501.00 | | 2 501.00 | 2 501.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 256 971.00 | | 256 971.00 | 256 971.00 |
CH Prepaid expenses | 6 917.00 | | 6 917.00 | 6 917.00 |
CJ TOTAL (II) | 640 286.00 | | 640 286.00 | 640 286.00 |
CO Grand total (0 to V) | 937 675.00 | 110 837.00 | 826 838.00 | 937 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | | | 225 000.00 |
DB Share, merger, contribution premiums, etc. | 35 500.00 | | | 35 500.00 |
DD Legal reserve (1) | 22 500.00 | | | 22 500.00 |
DF Regulated reserves (1) | 28 103.00 | | | 28 103.00 |
DG Other reserves | 11 000.00 | | | 11 000.00 |
DH Retained earnings | 118.00 | | | 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 470.00 | | | 199 470.00 |
DL TOTAL (I) | 521 692.00 | | | 521 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 485.00 | | | 75 485.00 |
DX Trade payables and related accounts | 57 887.00 | | | 57 887.00 |
DY Tax and social security liabilities | 171 774.00 | | | 171 774.00 |
EC TOTAL (IV) | 305 146.00 | | | 305 146.00 |
EE Grand total (I to V) | 826 838.00 | | | 826 838.00 |
EG Accrued income and payables due within one year | 305 146.00 | | | 305 146.00 |
| |
| 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 | 294 733.00 | | 20 309.00 | 294 733.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 000.00 | |
I4 DECREASES Grand Total | | 17 653.00 | 297 389.00 | |
IO DECREASES Total including other intangible assets | | | 110 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 653.00 | 148 389.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 000.00 | | | 110 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 145 733.00 | | 20 309.00 | 145 733.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 000.00 | | | 39 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 114 712.00 | 13 778.00 | 17 653.00 | 114 712.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 712.00 | 13 778.00 | 17 653.00 | 114 712.00 |
| |
| 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 | 57 887.00 | 57 887.00 | | 57 887.00 |
8C Staff and Related Accounts | 89 757.00 | 89 757.00 | | 89 757.00 |
8D Social Security and Other Social Organizations | 56 237.00 | 56 237.00 | | 56 237.00 |
UX Other trade receivables | 161 657.00 | 161 657.00 | | 161 657.00 |
VB VAT | 2 501.00 | 2 501.00 | | 2 501.00 |
VI Group and Associates | 75 485.00 | 75 485.00 | | 75 485.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 414.00 | 4 414.00 | | 4 414.00 |
VS Prepaid expenses | 6 917.00 | 6 917.00 | | 6 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 075.00 | 171 075.00 | | 171 075.00 |
VW VAT | 21 366.00 | 21 366.00 | | 21 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 146.00 | 305 146.00 | | 305 146.00 |
