| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 597 939.00 | | 597 939.00 | 597 939.00 |
AR Technical installations, industrial equipment and tools | 8 047.00 | 3 286.00 | 4 761.00 | 8 047.00 |
AT Other tangible assets | 195 765.00 | 163 061.00 | 32 704.00 | 195 765.00 |
BJ TOTAL (I) | 801 796.00 | 166 347.00 | 635 449.00 | 801 796.00 |
BL Raw materials, supplies | 950.00 | | 950.00 | 950.00 |
BT Goods | 124 500.00 | | 124 500.00 | 124 500.00 |
BX Customers and related accounts | 1 348.00 | | 1 348.00 | 1 348.00 |
BZ Other receivables | 13 455.00 | | 13 455.00 | 13 455.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 70 969.00 | | 70 969.00 | 70 969.00 |
CH Prepaid expenses | 339.00 | | 339.00 | 339.00 |
CJ TOTAL (II) | 211 561.00 | | 211 561.00 | 211 561.00 |
CO Grand total (0 to V) | 1 013 357.00 | 166 347.00 | 847 010.00 | 1 013 357.00 |
CS Evaluated investments - equity method | 45.00 | | 45.00 | 45.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 499 839.00 | 463 717.00 | | 499 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 861.00 | 36 122.00 | | 77 861.00 |
DL TOTAL (I) | 621 700.00 | 543 839.00 | | 621 700.00 |
DQ Provisions for Expenses | 12 393.00 | 11 096.00 | | 12 393.00 |
DR TOTAL (IV) | 12 393.00 | 11 096.00 | | 12 393.00 |
DU Loans and Debts from Credit Institutions (3) | | 40 825.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 18.00 | 38 000.00 | | 18.00 |
DX Trade payables and related accounts | 143 359.00 | 220 797.00 | | 143 359.00 |
DY Tax and social security liabilities | 69 540.00 | 59 980.00 | | 69 540.00 |
EC TOTAL (IV) | 212 917.00 | 359 602.00 | | 212 917.00 |
EE Grand total (I to V) | 847 010.00 | 914 537.00 | | 847 010.00 |
| |
| 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 | 799 396.00 | | 4 403.00 | 799 396.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45.00 | |
I4 DECREASES Grand Total | | 2 003.00 | 801 796.00 | |
IO DECREASES Total including other intangible assets | | | 597 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 003.00 | 203 812.00 | |
KD ACQUISITIONS Total including other intangible assets | 597 939.00 | | | 597 939.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 201 413.00 | | 4 403.00 | 201 413.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45.00 | | | 45.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 162 280.00 | 6 070.00 | 2 003.00 | 162 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 162 280.00 | 6 070.00 | 2 003.00 | 162 280.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 11 096.00 | 1 297.00 | | 11 096.00 |
7C Grand total | 11 096.00 | 1 297.00 | | 11 096.00 |
| |
| 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 | 143 359.00 | 143 359.00 | | 143 359.00 |
8D Social Security and Other Social Organizations | 69 540.00 | 69 540.00 | | 69 540.00 |
VI Group and Associates | 18.00 | 18.00 | | 18.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 804.00 | 14 804.00 | | 14 804.00 |
VS Prepaid expenses | 339.00 | 339.00 | | 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 143.00 | 15 143.00 | | 15 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 917.00 | 212 917.00 | | 212 917.00 |
