| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 990 460.00 | | 990 460.00 | 990 460.00 |
AT Other tangible assets | 507 854.00 | 345 906.00 | 161 949.00 | 507 854.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 1 504 314.00 | 345 906.00 | 1 158 409.00 | 1 504 314.00 |
BZ Other receivables | 104 448.00 | | 104 448.00 | 104 448.00 |
CF Cash and cash equivalents | 231 947.00 | | 231 947.00 | 231 947.00 |
CJ TOTAL (II) | 336 394.00 | | 336 394.00 | 336 394.00 |
CO Grand total (0 to V) | 1 840 708.00 | 345 906.00 | 1 494 803.00 | 1 840 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 300.00 | | | 240 300.00 |
DB Share, merger, contribution premiums, etc. | 170 466.00 | | | 170 466.00 |
DD Legal reserve (1) | 24 030.00 | | | 24 030.00 |
DG Other reserves | 603 138.00 | | | 603 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 101.00 | | | 104 101.00 |
DL TOTAL (I) | 1 142 036.00 | | | 1 142 036.00 |
DU Loans and Debts from Credit Institutions (3) | 132 250.00 | | | 132 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 613.00 | | | 51 613.00 |
DX Trade payables and related accounts | 4 000.00 | | | 4 000.00 |
DY Tax and social security liabilities | 97 812.00 | | | 97 812.00 |
EA Other liabilities | 67 092.00 | | | 67 092.00 |
EC TOTAL (IV) | 352 767.00 | | | 352 767.00 |
EE Grand total (I to V) | 1 494 803.00 | | | 1 494 803.00 |
EG Accrued income and payables due within one year | 220 518.00 | | | 220 518.00 |
| |
| 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 | 1 486 262.00 | | 33 380.00 | 1 486 262.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | 15 328.00 | 1 504 314.00 | |
IO DECREASES Total including other intangible assets | | | 990 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 328.00 | 507 854.00 | |
KD ACQUISITIONS Total including other intangible assets | 990 460.00 | | | 990 460.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 489 802.00 | | 33 380.00 | 489 802.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 320 649.00 | 40 585.00 | 15 328.00 | 320 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 320 649.00 | 40 585.00 | 15 328.00 | 320 649.00 |
| |
| 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 | 4 000.00 | 4 000.00 | | 4 000.00 |
8C Staff and Related Accounts | 32 294.00 | 32 294.00 | | 32 294.00 |
8D Social Security and Other Social Organizations | 45 517.00 | 45 517.00 | | 45 517.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 092.00 | 67 092.00 | | 67 092.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
VH Loans with a maturity of more than one year at origin | 132 250.00 | 73 470.00 | 58 780.00 | 132 250.00 |
VI Group and Associates | 51 613.00 | 51 613.00 | | 51 613.00 |
VK Loans repaid during the year | 57 978.00 | | | 57 978.00 |
VM Income taxes | 10 991.00 | 10 991.00 | | 10 991.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 002.00 | 20 002.00 | | 20 002.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 93 457.00 | 93 457.00 | | 93 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 448.00 | 104 448.00 | 6 000.00 | 110 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 767.00 | 293 987.00 | 58 780.00 | 352 767.00 |
