| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 750 000.00 | | 1 750 000.00 | 1 750 000.00 |
AP Buildings | 40 847.00 | 40 143.00 | 704.00 | 40 847.00 |
AR Technical installations, industrial equipment and tools | 17 702.00 | 17 702.00 | | 17 702.00 |
AT Other tangible assets | 8 848.00 | 8 848.00 | | 8 848.00 |
BH Other financial assets | 3 560.00 | | 3 560.00 | 3 560.00 |
BJ TOTAL (I) | 1 820 957.00 | 66 693.00 | 1 754 264.00 | 1 820 957.00 |
BT Goods | 100 709.00 | | 100 709.00 | 100 709.00 |
BV Advances and down payments on orders | 1 180.00 | | 1 180.00 | 1 180.00 |
BX Customers and related accounts | 37 758.00 | | 37 758.00 | 37 758.00 |
BZ Other receivables | 941.00 | | 941.00 | 941.00 |
CD Marketable securities | 1 192.00 | | 1 192.00 | 1 192.00 |
CF Cash and cash equivalents | 886.00 | | 886.00 | 886.00 |
CH Prepaid expenses | 2 979.00 | | 2 979.00 | 2 979.00 |
CJ TOTAL (II) | 145 646.00 | | 145 646.00 | 145 646.00 |
CO Grand total (0 to V) | 1 966 603.00 | 66 693.00 | 1 899 910.00 | 1 966 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 1 154 368.00 | 986 569.00 | | 1 154 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 367.00 | 167 798.00 | | 138 367.00 |
DL TOTAL (I) | 1 314 735.00 | 1 176 368.00 | | 1 314 735.00 |
DQ Provisions for Expenses | 7 352.00 | 6 439.00 | | 7 352.00 |
DR TOTAL (IV) | 7 352.00 | 6 439.00 | | 7 352.00 |
DS Convertible Bond Issues | 49.00 | 280.00 | | 49.00 |
DU Loans and Debts from Credit Institutions (3) | 59 883.00 | 214 809.00 | | 59 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373 565.00 | 376 479.00 | | 373 565.00 |
DX Trade payables and related accounts | 112 419.00 | 107 769.00 | | 112 419.00 |
DY Tax and social security liabilities | 31 894.00 | 22 585.00 | | 31 894.00 |
EA Other liabilities | 13.00 | 13.00 | | 13.00 |
EC TOTAL (IV) | 577 823.00 | 721 935.00 | | 577 823.00 |
EE Grand total (I to V) | 1 899 910.00 | 1 904 741.00 | | 1 899 910.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 655.00 | 21 195.00 | | 21 655.00 |
| |
| 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 | 1 820 957.00 | | | 1 820 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 560.00 | |
I4 DECREASES Grand Total | | | 1 820 957.00 | |
IO DECREASES Total including other intangible assets | | | 1 750 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 397.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 750 000.00 | | | 1 750 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 397.00 | | | 67 397.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 560.00 | | | 3 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 897.00 | 1 796.00 | | 64 897.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 897.00 | 1 796.00 | | 64 897.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 49.00 | 49.00 | | 49.00 |
8B Suppliers and Related Accounts | 112 419.00 | 112 419.00 | | 112 419.00 |
8C Staff and Related Accounts | 9 275.00 | 9 275.00 | | 9 275.00 |
8D Social Security and Other Social Organizations | 11 257.00 | 11 257.00 | | 11 257.00 |
8E Income Taxes | 7 250.00 | 7 250.00 | | 7 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13.00 | 13.00 | | 13.00 |
UT Other financial assets | 3 560.00 | | 3 560.00 | 3 560.00 |
UX Other trade receivables | 37 758.00 | 37 758.00 | | 37 758.00 |
VB VAT | 941.00 | 941.00 | | 941.00 |
VG Loans with a maturity of up to one year at origin | 21 655.00 | 21 655.00 | | 21 655.00 |
VH Loans with a maturity of more than one year at origin | 38 228.00 | 38 228.00 | | 38 228.00 |
VI Group and Associates | 373 565.00 | 4 940.00 | 368 625.00 | 373 565.00 |
VK Loans repaid during the year | 155 387.00 | | | 155 387.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 203.00 | 1 203.00 | | 1 203.00 |
VS Prepaid expenses | 2 979.00 | 2 979.00 | | 2 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 238.00 | 41 678.00 | 3 560.00 | 45 238.00 |
VW VAT | 2 909.00 | 2 909.00 | | 2 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 823.00 | 209 198.00 | 368 625.00 | 577 823.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
