| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 1 700 258.00 | |
AR Technical installations, industrial equipment and tools | | | 76.00 | |
AT Other tangible assets | | | 6 399.00 | |
BH Other financial assets | | | 320.00 | |
BJ TOTAL (I) | | | 1 707 225.00 | |
BT Goods | | | 112 180.00 | |
BX Customers and related accounts | | | 67 286.00 | |
BZ Other receivables | | | 28 342.00 | |
CD Marketable securities | | | 1 401.00 | |
CF Cash and cash equivalents | | | 112 335.00 | |
CH Prepaid expenses | | | 16 003.00 | |
CJ TOTAL (II) | | | 337 546.00 | |
CO Grand total (0 to V) | | | 2 044 771.00 | |
CS Evaluated investments - equity method | | | 172.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 374.00 | 41 374.00 | | 41 374.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | | 263 074.00 | | |
DH Retained earnings | -109 766.00 | | | -109 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 382.00 | -372 840.00 | | 33 382.00 |
DL TOTAL (I) | -15 010.00 | -48 392.00 | | -15 010.00 |
DU Loans and Debts from Credit Institutions (3) | 1 312 131.00 | 1 394 857.00 | | 1 312 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99 677.00 | 99 677.00 | | 99 677.00 |
DX Trade payables and related accounts | 60 974.00 | 51 439.00 | | 60 974.00 |
DY Tax and social security liabilities | 52 496.00 | 54 851.00 | | 52 496.00 |
EA Other liabilities | 534 503.00 | 538 799.00 | | 534 503.00 |
EC TOTAL (IV) | 2 059 781.00 | 2 139 623.00 | | 2 059 781.00 |
EE Grand total (I to V) | 2 044 771.00 | 2 091 231.00 | | 2 044 771.00 |
EG Accrued income and payables due within one year | 854 061.00 | 385 529.00 | | 854 061.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 32 550.00 | 33 462.00 | | 32 550.00 |
| |
| 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 | 2 593 054.00 | | 4 144.00 | 2 593 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 492.00 | |
I4 DECREASES Grand Total | | | 2 597 198.00 | |
IO DECREASES Total including other intangible assets | | | 2 564 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 156.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 564 550.00 | | | 2 564 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 012.00 | | 4 144.00 | 28 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 492.00 | | | 492.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 404.00 | 4 275.00 | | 21 404.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 404.00 | 4 275.00 | | 21 404.00 |
| |
| 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 | 191.00 | 191.00 | | 191.00 |
8B Suppliers and Related Accounts | 60 974.00 | 60 974.00 | | 60 974.00 |
8C Staff and Related Accounts | 18 377.00 | 18 377.00 | | 18 377.00 |
8D Social Security and Other Social Organizations | 31 069.00 | 31 069.00 | | 31 069.00 |
8K Other liabilities (including liabilities related to repo transactions) | 534 503.00 | 534 503.00 | | 534 503.00 |
UT Other financial assets | 320.00 | | 320.00 | 320.00 |
UX Other trade receivables | 67 286.00 | 67 286.00 | | 67 286.00 |
VB VAT | 1 677.00 | 1 677.00 | | 1 677.00 |
VH Loans with a maturity of more than one year at origin | 1 312 131.00 | 106 411.00 | 311 152.00 | 1 312 131.00 |
VI Group and Associates | 99 486.00 | 99 486.00 | | 99 486.00 |
VJ Loans taken out during the year | 1 334 807.00 | | | 1 334 807.00 |
VK Loans repaid during the year | 1 391 300.00 | | | 1 391 300.00 |
VM Income taxes | 14 967.00 | 14 967.00 | | 14 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 635.00 | 1 635.00 | | 1 635.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 698.00 | 11 698.00 | | 11 698.00 |
VS Prepaid expenses | 16 003.00 | 16 003.00 | | 16 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 950.00 | 111 630.00 | 320.00 | 111 950.00 |
VW VAT | 1 414.00 | 1 414.00 | | 1 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 059 781.00 | 854 061.00 | 311 152.00 | 2 059 781.00 |
