| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AT Other tangible assets | 74 280.00 | 27 750.00 | 46 530.00 | 74 280.00 |
BH Other financial assets | 17 490.00 | | 17 490.00 | 17 490.00 |
BJ TOTAL (I) | 126 770.00 | 27 750.00 | 99 020.00 | 126 770.00 |
BT Goods | 89 724.00 | | 89 724.00 | 89 724.00 |
BX Customers and related accounts | 48.00 | | 48.00 | 48.00 |
BZ Other receivables | 7 840.00 | | 7 840.00 | 7 840.00 |
CF Cash and cash equivalents | 89 526.00 | | 89 526.00 | 89 526.00 |
CH Prepaid expenses | 5 594.00 | | 5 594.00 | 5 594.00 |
CJ TOTAL (II) | 192 731.00 | | 192 731.00 | 192 731.00 |
CO Grand total (0 to V) | 319 502.00 | 27 750.00 | 291 752.00 | 319 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 30 207.00 | | | 30 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 780.00 | 30 207.00 | | 32 780.00 |
DL TOTAL (I) | 63 987.00 | 31 207.00 | | 63 987.00 |
DU Loans and Debts from Credit Institutions (3) | 56 274.00 | 75 634.00 | | 56 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 917.00 | 12 492.00 | | 11 917.00 |
DX Trade payables and related accounts | 132 528.00 | 119 246.00 | | 132 528.00 |
DY Tax and social security liabilities | 27 046.00 | 33 164.00 | | 27 046.00 |
EC TOTAL (IV) | 227 765.00 | 240 536.00 | | 227 765.00 |
EE Grand total (I to V) | 291 752.00 | 271 743.00 | | 291 752.00 |
EG Accrued income and payables due within one year | 193 957.00 | 186 673.00 | | 193 957.00 |
| |
| 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 | 131 799.00 | | -5 029.00 | 131 799.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 490.00 | |
I4 DECREASES Grand Total | | | 126 770.00 | |
IO DECREASES Total including other intangible assets | | | 35 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 280.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 000.00 | | | 35 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 280.00 | | | 74 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 519.00 | | -5 029.00 | 22 519.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 795.00 | 11 955.00 | | 15 795.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 795.00 | 11 955.00 | | 15 795.00 |
| |
| 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 | 132 528.00 | 132 528.00 | | 132 528.00 |
8C Staff and Related Accounts | 10 348.00 | 10 348.00 | | 10 348.00 |
8D Social Security and Other Social Organizations | 4 371.00 | 4 371.00 | | 4 371.00 |
8E Income Taxes | 5 865.00 | 5 865.00 | | 5 865.00 |
UT Other financial assets | 17 490.00 | 17 490.00 | | 17 490.00 |
UX Other trade receivables | 48.00 | 48.00 | | 48.00 |
VB VAT | 7 840.00 | 7 840.00 | | 7 840.00 |
VG Loans with a maturity of up to one year at origin | 2 411.00 | 2 411.00 | | 2 411.00 |
VH Loans with a maturity of more than one year at origin | 53 863.00 | 20 055.00 | 33 808.00 | 53 863.00 |
VI Group and Associates | 11 917.00 | 11 917.00 | | 11 917.00 |
VK Loans repaid during the year | 19 885.00 | | | 19 885.00 |
VQ Other Taxes, Duties, and Similar Debts | 604.00 | 604.00 | | 604.00 |
VS Prepaid expenses | 5 594.00 | 5 594.00 | | 5 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 971.00 | 30 971.00 | | 30 971.00 |
VW VAT | 5 858.00 | 5 858.00 | | 5 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 765.00 | 193 957.00 | 33 808.00 | 227 765.00 |
