| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 270 000.00 | | 1 270 000.00 | 1 270 000.00 |
AP Buildings | 82 017.00 | 42 715.00 | 39 302.00 | 82 017.00 |
AR Technical installations, industrial equipment and tools | 4 481.00 | 4 481.00 | | 4 481.00 |
AT Other tangible assets | 57 630.00 | 34 521.00 | 23 108.00 | 57 630.00 |
BH Other financial assets | 1 378.00 | | 1 378.00 | 1 378.00 |
BJ TOTAL (I) | 1 420 388.00 | 81 717.00 | 1 338 670.00 | 1 420 388.00 |
BT Goods | 101 838.00 | | 101 838.00 | 101 838.00 |
BX Customers and related accounts | 33 671.00 | | 33 671.00 | 33 671.00 |
BZ Other receivables | 27 655.00 | | 27 655.00 | 27 655.00 |
CF Cash and cash equivalents | 2 163.00 | | 2 163.00 | 2 163.00 |
CH Prepaid expenses | 2 852.00 | | 2 852.00 | 2 852.00 |
CJ TOTAL (II) | 168 179.00 | | 168 179.00 | 168 179.00 |
CO Grand total (0 to V) | 1 588 566.00 | 81 717.00 | 1 506 849.00 | 1 588 566.00 |
CU Other investments | 4 882.00 | | 4 882.00 | 4 882.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DG Other reserves | 347 423.00 | 285 289.00 | | 347 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 902.00 | 71 135.00 | | 78 902.00 |
DL TOTAL (I) | 525 325.00 | 455 423.00 | | 525 325.00 |
DU Loans and Debts from Credit Institutions (3) | 860 712.00 | 933 998.00 | | 860 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 510.00 | 7 237.00 | | 6 510.00 |
DX Trade payables and related accounts | 88 550.00 | 119 179.00 | | 88 550.00 |
DY Tax and social security liabilities | 25 752.00 | 25 214.00 | | 25 752.00 |
EC TOTAL (IV) | 981 524.00 | 1 085 628.00 | | 981 524.00 |
EE Grand total (I to V) | 1 506 849.00 | 1 541 051.00 | | 1 506 849.00 |
EG Accrued income and payables due within one year | 212 538.00 | 269 273.00 | | 212 538.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 972.00 | 70.00 | | 7 972.00 |
EI Including equity loans | 6 510.00 | | | 6 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 512.00 | 14 205.00 | 1 000.00 | 68 512.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 512.00 | 14 205.00 | 1 000.00 | 68 512.00 |
| |
| 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 | 6 510.00 | 6 510.00 | | 6 510.00 |
8B Suppliers and Related Accounts | 88 550.00 | 88 550.00 | | 88 550.00 |
8D Social Security and Other Social Organizations | 25 752.00 | 25 752.00 | | 25 752.00 |
UT Other financial assets | 1 378.00 | | 1 378.00 | 1 378.00 |
VG Loans with a maturity of up to one year at origin | 860 712.00 | 91 726.00 | 345 446.00 | 860 712.00 |
VS Prepaid expenses | 64 178.00 | 64 178.00 | | 64 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 556.00 | 64 178.00 | 1 378.00 | 65 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 981 524.00 | 212 538.00 | 345 446.00 | 981 524.00 |
