| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 195 400.00 | | 195 400.00 | 195 400.00 |
AT Other tangible assets | 7 717.00 | 3 550.00 | 4 168.00 | 7 717.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 204 617.00 | 3 550.00 | 201 068.00 | 204 617.00 |
BT Goods | 8 678.00 | | 8 678.00 | 8 678.00 |
BX Customers and related accounts | 423 333.00 | 4 597.00 | 418 736.00 | 423 333.00 |
BZ Other receivables | 2 078.00 | | 2 078.00 | 2 078.00 |
CF Cash and cash equivalents | 1 668 922.00 | | 1 668 922.00 | 1 668 922.00 |
CH Prepaid expenses | 49 702.00 | | 49 702.00 | 49 702.00 |
CJ TOTAL (II) | 2 152 713.00 | 4 597.00 | 2 148 116.00 | 2 152 713.00 |
CO Grand total (0 to V) | 2 357 330.00 | 8 147.00 | 2 349 183.00 | 2 357 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 483 385.00 | | | 483 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 257 760.00 | | | 257 760.00 |
DL TOTAL (I) | 961 145.00 | | | 961 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 656.00 | | | 49 656.00 |
DW Advances and down payments received on current orders | 450 863.00 | | | 450 863.00 |
DX Trade payables and related accounts | 825 958.00 | | | 825 958.00 |
DY Tax and social security liabilities | 61 561.00 | | | 61 561.00 |
EC TOTAL (IV) | 1 388 038.00 | | | 1 388 038.00 |
EE Grand total (I to V) | 2 349 183.00 | | | 2 349 183.00 |
EG Accrued income and payables due within one year | 937 175.00 | | | 937 175.00 |
| |
| 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 | 201 663.00 | | 4 554.00 | 201 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | 1 600.00 | 204 617.00 | |
IO DECREASES Total including other intangible assets | | | 195 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 600.00 | 7 717.00 | |
KD ACQUISITIONS Total including other intangible assets | 195 400.00 | | | 195 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 763.00 | | 4 554.00 | 4 763.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 763.00 | 387.00 | 1 600.00 | 4 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 763.00 | 387.00 | 1 600.00 | 4 763.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 4 597.00 | | |
7B Total provisions for depreciation | | 4 597.00 | | |
7C Grand total | | 4 597.00 | | |
UE of which provisions and reversals: - Operating | | 4 597.00 | | |
| |
| 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 | 825 958.00 | 825 958.00 | | 825 958.00 |
8D Social Security and Other Social Organizations | 37 427.00 | 37 427.00 | | 37 427.00 |
8E Income Taxes | 22 453.00 | 22 453.00 | | 22 453.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
UX Other trade receivables | 377 365.00 | 377 365.00 | | 377 365.00 |
VA Doubtful or disputed receivables | 45 968.00 | 45 968.00 | | 45 968.00 |
VB VAT | 961.00 | 961.00 | | 961.00 |
VI Group and Associates | 49 656.00 | 49 656.00 | | 49 656.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 681.00 | 1 681.00 | | 1 681.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 117.00 | 1 117.00 | | 1 117.00 |
VS Prepaid expenses | 49 702.00 | 49 702.00 | | 49 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 613.00 | 475 113.00 | 1 500.00 | 476 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 937 175.00 | 937 175.00 | | 937 175.00 |
