| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 43 600.00 | | 43 600.00 | 43 600.00 |
AR Technical installations, industrial equipment and tools | 667.00 | 667.00 | | 667.00 |
AT Other tangible assets | 59 950.00 | 57 667.00 | 2 283.00 | 59 950.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 104 247.00 | 58 335.00 | 45 913.00 | 104 247.00 |
BT Goods | 31 772.00 | | 31 772.00 | 31 772.00 |
BX Customers and related accounts | 180 664.00 | | 180 664.00 | 180 664.00 |
BZ Other receivables | 2 096.00 | | 2 096.00 | 2 096.00 |
CF Cash and cash equivalents | 136 061.00 | | 136 061.00 | 136 061.00 |
CH Prepaid expenses | 8 246.00 | | 8 246.00 | 8 246.00 |
CJ TOTAL (II) | 358 838.00 | | 358 838.00 | 358 838.00 |
CO Grand total (0 to V) | 463 085.00 | 58 335.00 | 404 751.00 | 463 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 143 799.00 | 122 753.00 | | 143 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 126.00 | 30 846.00 | | 33 126.00 |
DL TOTAL (I) | 253 925.00 | 230 599.00 | | 253 925.00 |
DU Loans and Debts from Credit Institutions (3) | 4 401.00 | | | 4 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 436.00 | 51 945.00 | | 74 436.00 |
DX Trade payables and related accounts | 24 401.00 | 31 375.00 | | 24 401.00 |
DY Tax and social security liabilities | 45 283.00 | 46 229.00 | | 45 283.00 |
EA Other liabilities | 2 304.00 | | | 2 304.00 |
EC TOTAL (IV) | 150 826.00 | 129 549.00 | | 150 826.00 |
EE Grand total (I to V) | 404 751.00 | 360 148.00 | | 404 751.00 |
EG Accrued income and payables due within one year | 150 826.00 | 129 549.00 | | 150 826.00 |
| |
| 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 | 104 247.00 | | | 104 247.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 104 247.00 | |
IO DECREASES Total including other intangible assets | | | 43 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 617.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 600.00 | | | 43 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 617.00 | | | 60 617.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 273.00 | 4 061.00 | | 54 273.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 273.00 | 4 061.00 | | 54 273.00 |
| |
| 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 | 24 401.00 | 24 401.00 | | 24 401.00 |
8D Social Security and Other Social Organizations | 24 864.00 | 24 864.00 | | 24 864.00 |
8E Income Taxes | 342.00 | 342.00 | | 342.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 304.00 | 2 304.00 | | 2 304.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 180 664.00 | 180 664.00 | | 180 664.00 |
VB VAT | 2 096.00 | 2 096.00 | | 2 096.00 |
VG Loans with a maturity of up to one year at origin | 4 401.00 | 4 401.00 | | 4 401.00 |
VI Group and Associates | 74 436.00 | 74 436.00 | | 74 436.00 |
VQ Other Taxes, Duties, and Similar Debts | 947.00 | 947.00 | | 947.00 |
VS Prepaid expenses | 8 246.00 | 8 246.00 | | 8 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 036.00 | 191 006.00 | 30.00 | 191 036.00 |
VW VAT | 19 130.00 | 19 130.00 | | 19 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 826.00 | 150 826.00 | | 150 826.00 |
