| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 61 130.00 | 61 130.00 | | 61 130.00 |
AH Goodwill | 690 000.00 | | 690 000.00 | 690 000.00 |
AR Technical installations, industrial equipment and tools | 500.00 | 500.00 | | 500.00 |
AT Other tangible assets | 15 444.00 | 10 210.00 | 5 234.00 | 15 444.00 |
BH Other financial assets | 1 610.00 | | 1 610.00 | 1 610.00 |
BJ TOTAL (I) | 796 702.00 | 71 840.00 | 724 862.00 | 796 702.00 |
BT Goods | 58 897.00 | | 58 897.00 | 58 897.00 |
BX Customers and related accounts | 18 055.00 | | 18 055.00 | 18 055.00 |
BZ Other receivables | 4 796.00 | | 4 796.00 | 4 796.00 |
CF Cash and cash equivalents | 236 774.00 | | 236 774.00 | 236 774.00 |
CH Prepaid expenses | 1 045.00 | | 1 045.00 | 1 045.00 |
CJ TOTAL (II) | 319 569.00 | | 319 569.00 | 319 569.00 |
CO Grand total (0 to V) | 1 116 271.00 | 71 840.00 | 1 044 431.00 | 1 116 271.00 |
CS Evaluated investments - equity method | 28 018.00 | | 28 018.00 | 28 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 883.00 | 120 041.00 | | 122 883.00 |
DL TOTAL (I) | 397 883.00 | 395 041.00 | | 397 883.00 |
DU Loans and Debts from Credit Institutions (3) | 190 087.00 | 245 724.00 | | 190 087.00 |
DV Miscellaneous Loans and Financial Debts (4) | 396 033.00 | 321 376.00 | | 396 033.00 |
DX Trade payables and related accounts | 31 666.00 | 49 844.00 | | 31 666.00 |
DY Tax and social security liabilities | 28 574.00 | 28 723.00 | | 28 574.00 |
EA Other liabilities | 185.00 | 185.00 | | 185.00 |
EC TOTAL (IV) | 646 547.00 | 645 853.00 | | 646 547.00 |
EE Grand total (I to V) | 1 044 431.00 | 1 040 894.00 | | 1 044 431.00 |
EG Accrued income and payables due within one year | 512 288.00 | 456 039.00 | | 512 288.00 |
| |
| 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 | 793 084.00 | | 3 767.00 | 793 084.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 61 130.00 | | | 61 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 628.00 | |
I4 DECREASES Grand Total | | 150.00 | 796 702.00 | |
IN DECREASES Start-up, development, or research expenses | | | 61 130.00 | |
IO DECREASES Total including other intangible assets | | | 690 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 150.00 | 15 944.00 | |
KD ACQUISITIONS Total including other intangible assets | 690 000.00 | | | 690 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 486.00 | | 3 607.00 | 12 486.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 468.00 | | 160.00 | 29 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 398.00 | 6 591.00 | 150.00 | 65 398.00 |
CY DEPRECIATION Start-up, development, or research expenses | 56 073.00 | 5 057.00 | | 56 073.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 325.00 | 1 534.00 | 150.00 | 9 325.00 |
| |
| 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 | 31 666.00 | 31 666.00 | | 31 666.00 |
8C Staff and Related Accounts | 5 731.00 | 5 731.00 | | 5 731.00 |
8D Social Security and Other Social Organizations | 16 411.00 | 16 411.00 | | 16 411.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185.00 | 185.00 | | 185.00 |
UT Other financial assets | 1 610.00 | | 1 610.00 | 1 610.00 |
UX Other trade receivables | 18 055.00 | 18 055.00 | | 18 055.00 |
VB VAT | 1 197.00 | 1 197.00 | | 1 197.00 |
VG Loans with a maturity of up to one year at origin | 55 555.00 | 55 555.00 | | 55 555.00 |
VH Loans with a maturity of more than one year at origin | 134 532.00 | 273.00 | 134 259.00 | 134 532.00 |
VI Group and Associates | 396 033.00 | 396 033.00 | | 396 033.00 |
VK Loans repaid during the year | 55 555.00 | | | 55 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 107.00 | 5 107.00 | | 5 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 598.00 | 3 598.00 | | 3 598.00 |
VS Prepaid expenses | 1 045.00 | 1 045.00 | | 1 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 507.00 | 23 897.00 | 1 610.00 | 25 507.00 |
VW VAT | 1 325.00 | 1 325.00 | | 1 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 646 547.00 | 512 288.00 | 134 259.00 | 646 547.00 |
