| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 238 000.00 | | 238 000.00 | 238 000.00 |
AT Other tangible assets | 65 050.00 | 22 317.00 | 42 733.00 | 65 050.00 |
BH Other financial assets | 27 879.00 | | 27 879.00 | 27 879.00 |
BJ TOTAL (I) | 330 928.00 | 22 317.00 | 308 611.00 | 330 928.00 |
BT Goods | 55 537.00 | | 55 537.00 | 55 537.00 |
BX Customers and related accounts | 45 247.00 | | 45 247.00 | 45 247.00 |
BZ Other receivables | 46 897.00 | | 46 897.00 | 46 897.00 |
CF Cash and cash equivalents | 68 139.00 | | 68 139.00 | 68 139.00 |
CH Prepaid expenses | 15 111.00 | | 15 111.00 | 15 111.00 |
CJ TOTAL (II) | 230 932.00 | | 230 932.00 | 230 932.00 |
CO Grand total (0 to V) | 561 860.00 | 22 317.00 | 539 543.00 | 561 860.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -78 308.00 | | | -78 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 683.00 | -78 308.00 | | 5 683.00 |
DL TOTAL (I) | -62 625.00 | -68 308.00 | | -62 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 304.00 | 38 889.00 | | 23 304.00 |
DX Trade payables and related accounts | 199 462.00 | 299 118.00 | | 199 462.00 |
DY Tax and social security liabilities | 73 828.00 | 69 332.00 | | 73 828.00 |
EA Other liabilities | 305 574.00 | 329 285.00 | | 305 574.00 |
EC TOTAL (IV) | 602 168.00 | 736 625.00 | | 602 168.00 |
EE Grand total (I to V) | 539 543.00 | 668 317.00 | | 539 543.00 |
EG Accrued income and payables due within one year | 602 168.00 | 736 625.00 | | 602 168.00 |
| |
| 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 | 330 328.00 | | 601.00 | 330 328.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 879.00 | |
I4 DECREASES Grand Total | | | 330 928.00 | |
IO DECREASES Total including other intangible assets | | | 238 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 050.00 | |
KD ACQUISITIONS Total including other intangible assets | 238 000.00 | | | 238 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 050.00 | | | 65 050.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 278.00 | | 601.00 | 27 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 789.00 | 14 527.00 | | 7 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 789.00 | 14 527.00 | | 7 789.00 |
| |
| 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 | 199 462.00 | 199 462.00 | | 199 462.00 |
8C Staff and Related Accounts | 31 472.00 | 31 472.00 | | 31 472.00 |
8D Social Security and Other Social Organizations | 16 519.00 | 16 519.00 | | 16 519.00 |
8K Other liabilities (including liabilities related to repo transactions) | 305 574.00 | 305 574.00 | | 305 574.00 |
UT Other financial assets | 27 879.00 | | 27 879.00 | 27 879.00 |
UX Other trade receivables | 45 247.00 | 45 247.00 | | 45 247.00 |
VB VAT | 13 234.00 | 13 234.00 | | 13 234.00 |
VI Group and Associates | 23 304.00 | 23 304.00 | | 23 304.00 |
VM Income taxes | 9 057.00 | 9 057.00 | | 9 057.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 629.00 | 4 629.00 | | 4 629.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 606.00 | 24 606.00 | | 24 606.00 |
VS Prepaid expenses | 15 111.00 | 15 111.00 | | 15 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 134.00 | 107 256.00 | 27 879.00 | 135 134.00 |
VW VAT | 21 207.00 | 21 207.00 | | 21 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 602 168.00 | 602 168.00 | | 602 168.00 |
