| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 666 000.00 | 230 000.00 | 1 436 000.00 | 1 666 000.00 |
AT Other tangible assets | 24 000.00 | 15 393.00 | 8 607.00 | 24 000.00 |
BH Other financial assets | 2 900.00 | | 2 900.00 | 2 900.00 |
BJ TOTAL (I) | 1 692 900.00 | 245 393.00 | 1 447 507.00 | 1 692 900.00 |
BT Goods | 127 779.00 | | 127 779.00 | 127 779.00 |
BX Customers and related accounts | 16 357.00 | | 16 357.00 | 16 357.00 |
BZ Other receivables | 21 450.00 | | 21 450.00 | 21 450.00 |
CF Cash and cash equivalents | 21 731.00 | | 21 731.00 | 21 731.00 |
CH Prepaid expenses | 232.00 | | 232.00 | 232.00 |
CJ TOTAL (II) | 187 548.00 | | 187 548.00 | 187 548.00 |
CO Grand total (0 to V) | 1 880 448.00 | 245 393.00 | 1 635 055.00 | 1 880 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 010.00 | 300 010.00 | | 300 010.00 |
DD Legal reserve (1) | 16 419.00 | 16 419.00 | | 16 419.00 |
DG Other reserves | 311 965.00 | 311 965.00 | | 311 965.00 |
DH Retained earnings | -147 282.00 | | | -147 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 855.00 | -147 282.00 | | 134 855.00 |
DL TOTAL (I) | 615 967.00 | 481 112.00 | | 615 967.00 |
DU Loans and Debts from Credit Institutions (3) | 710 983.00 | 825 356.00 | | 710 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 161 777.00 | 149 401.00 | | 161 777.00 |
DX Trade payables and related accounts | 103 276.00 | 145 239.00 | | 103 276.00 |
DY Tax and social security liabilities | 43 052.00 | 62 200.00 | | 43 052.00 |
EC TOTAL (IV) | 1 019 088.00 | 1 182 196.00 | | 1 019 088.00 |
EE Grand total (I to V) | 1 635 055.00 | 1 663 307.00 | | 1 635 055.00 |
EG Accrued income and payables due within one year | 265 335.00 | 323 812.00 | | 265 335.00 |
EI Including equity loans | 161 777.00 | | | 161 777.00 |
| |
| 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 | 1 692 900.00 | | | 1 692 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 900.00 | |
I4 DECREASES Grand Total | | | 1 692 900.00 | |
IO DECREASES Total including other intangible assets | | | 1 666 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 666 000.00 | | | 1 666 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 000.00 | | | 24 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 900.00 | | | 2 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 993.00 | 2 400.00 | | 12 993.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 993.00 | 2 400.00 | | 12 993.00 |
| |
| 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 | 103 276.00 | 103 276.00 | | 103 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 161 777.00 | | 161 777.00 | 161 777.00 |
UT Other financial assets | 2 900.00 | | 2 900.00 | 2 900.00 |
UX Other trade receivables | 16 357.00 | 16 357.00 | | 16 357.00 |
VH Loans with a maturity of more than one year at origin | 710 983.00 | 119 007.00 | 503 578.00 | 710 983.00 |
VK Loans repaid during the year | 114 373.00 | | | 114 373.00 |
VP Miscellaneous | 21 450.00 | 21 450.00 | | 21 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 052.00 | 43 052.00 | | 43 052.00 |
VS Prepaid expenses | 232.00 | 232.00 | | 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 938.00 | 38 038.00 | 2 900.00 | 40 938.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 019 088.00 | 265 335.00 | 665 355.00 | 1 019 088.00 |
