| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 065 000.00 | 647 058.00 | 2 417 942.00 | 3 065 000.00 |
AT Other tangible assets | 183 645.00 | 109 963.00 | 73 682.00 | 183 645.00 |
BJ TOTAL (I) | 3 248 645.00 | 757 021.00 | 2 491 624.00 | 3 248 645.00 |
BT Goods | 218 343.00 | | 218 343.00 | 218 343.00 |
BX Customers and related accounts | 42 533.00 | | 42 533.00 | 42 533.00 |
BZ Other receivables | 3 198.00 | | 3 198.00 | 3 198.00 |
CD Marketable securities | 79.00 | | 79.00 | 79.00 |
CF Cash and cash equivalents | 19 193.00 | | 19 193.00 | 19 193.00 |
CH Prepaid expenses | 11 483.00 | | 11 483.00 | 11 483.00 |
CJ TOTAL (II) | 294 829.00 | | 294 829.00 | 294 829.00 |
CO Grand total (0 to V) | 3 543 474.00 | 757 021.00 | 2 786 453.00 | 3 543 474.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 70 788.00 | -28 852.00 | | 70 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 004.00 | 100 240.00 | | 189 004.00 |
DL TOTAL (I) | 266 392.00 | 77 389.00 | | 266 392.00 |
DU Loans and Debts from Credit Institutions (3) | 1 722 611.00 | 1 936 269.00 | | 1 722 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 505 682.00 | 530 215.00 | | 505 682.00 |
DX Trade payables and related accounts | 232 275.00 | 210 372.00 | | 232 275.00 |
DY Tax and social security liabilities | 59 493.00 | 29 973.00 | | 59 493.00 |
EC TOTAL (IV) | 2 520 061.00 | 2 706 829.00 | | 2 520 061.00 |
EE Grand total (I to V) | 2 786 453.00 | 2 784 217.00 | | 2 786 453.00 |
EG Accrued income and payables due within one year | 1 032 609.00 | 1 061 003.00 | | 1 032 609.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30 882.00 | 85 764.00 | | 30 882.00 |
| |
| 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 | 3 248 645.00 | | | 3 248 645.00 |
I4 DECREASES Grand Total | | | 3 248 645.00 | |
IO DECREASES Total including other intangible assets | | | 3 065 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 183 645.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 065 000.00 | | | 3 065 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 183 645.00 | | | 183 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 801.00 | 18 162.00 | | 91 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 801.00 | 18 162.00 | | 91 801.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 647 058.00 | | | 647 058.00 |
7B Total provisions for depreciation | 647 058.00 | | | 647 058.00 |
7C Grand total | 647 058.00 | | | 647 058.00 |
