| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 195 120.00 | 285 120.00 | 910 000.00 | 1 195 120.00 |
AR Technical installations, industrial equipment and tools | 450.00 | 450.00 | | 450.00 |
AT Other tangible assets | 57 545.00 | 57 191.00 | 354.00 | 57 545.00 |
BJ TOTAL (I) | 1 253 115.00 | 342 761.00 | 910 354.00 | 1 253 115.00 |
BT Goods | 71 498.00 | | 71 498.00 | 71 498.00 |
BV Advances and down payments on orders | 986.00 | | 986.00 | 986.00 |
BX Customers and related accounts | 10 118.00 | | 10 118.00 | 10 118.00 |
BZ Other receivables | 6 261.00 | | 6 261.00 | 6 261.00 |
CF Cash and cash equivalents | 16 141.00 | | 16 141.00 | 16 141.00 |
CH Prepaid expenses | 1 343.00 | | 1 343.00 | 1 343.00 |
CJ TOTAL (II) | 106 347.00 | | 106 347.00 | 106 347.00 |
CO Grand total (0 to V) | 1 359 462.00 | 342 761.00 | 1 016 702.00 | 1 359 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 8 548.00 | 6 156.00 | | 8 548.00 |
DG Other reserves | 82 208.00 | 36 757.00 | | 82 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 547.00 | 47 844.00 | | 4 547.00 |
DL TOTAL (I) | 295 304.00 | 290 757.00 | | 295 304.00 |
DU Loans and Debts from Credit Institutions (3) | 363 854.00 | 469 635.00 | | 363 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 812.00 | 174 021.00 | | 230 812.00 |
DX Trade payables and related accounts | 109 865.00 | 143 513.00 | | 109 865.00 |
DY Tax and social security liabilities | 16 211.00 | 39 993.00 | | 16 211.00 |
EA Other liabilities | 655.00 | 4 871.00 | | 655.00 |
EC TOTAL (IV) | 721 397.00 | 832 034.00 | | 721 397.00 |
EE Grand total (I to V) | 1 016 702.00 | 1 122 790.00 | | 1 016 702.00 |
| |
| 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 | 1 253 115.00 | | | 1 253 115.00 |
I4 DECREASES Grand Total | | | 1 253 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 995.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 995.00 | | | 57 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 913.00 | 2 728.00 | | 54 913.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 913.00 | 2 728.00 | | 54 913.00 |
| |
| 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 | 230 813.00 | 49 427.00 | | 230 813.00 |
8B Suppliers and Related Accounts | 109 865.00 | 109 865.00 | | 109 865.00 |
8K Other liabilities (including liabilities related to repo transactions) | 182 040.00 | 182 040.00 | | 182 040.00 |
UX Other trade receivables | 10 118.00 | 10 118.00 | | 10 118.00 |
VH Loans with a maturity of more than one year at origin | 363 854.00 | 94 707.00 | 269 147.00 | 363 854.00 |
VJ Loans taken out during the year | 22 622.00 | | | 22 622.00 |
VK Loans repaid during the year | 104 296.00 | | | 104 296.00 |
VP Miscellaneous | 6 261.00 | 6 261.00 | | 6 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 211.00 | 16 211.00 | | 16 211.00 |
VS Prepaid expenses | 1 343.00 | 1 343.00 | | 1 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 722.00 | 17 722.00 | | 17 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 721 397.00 | 452 250.00 | 269 147.00 | 721 397.00 |
