| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 39 000.00 | | 39 000.00 | 39 000.00 |
AR Technical installations, industrial equipment and tools | 2 758.00 | 2 758.00 | | 2 758.00 |
AT Other tangible assets | 27 990.00 | 11 548.00 | 16 441.00 | 27 990.00 |
BJ TOTAL (I) | 69 748.00 | 14 306.00 | 55 441.00 | 69 748.00 |
CF Cash and cash equivalents | 2.00 | | 2.00 | 2.00 |
CH Prepaid expenses | 1 160.00 | | 1 160.00 | 1 160.00 |
CJ TOTAL (II) | 1 162.00 | | 1 162.00 | 1 162.00 |
CO Grand total (0 to V) | 70 910.00 | 14 306.00 | 56 603.00 | 70 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DH Retained earnings | 17 413.00 | | | 17 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 101.00 | | | 3 101.00 |
DL TOTAL (I) | 20 516.00 | | | 20 516.00 |
DU Loans and Debts from Credit Institutions (3) | 31 279.00 | | | 31 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133.00 | | | 133.00 |
DX Trade payables and related accounts | 2 653.00 | | | 2 653.00 |
DY Tax and social security liabilities | 1 836.00 | | | 1 836.00 |
EA Other liabilities | 185.00 | | | 185.00 |
EC TOTAL (IV) | 36 087.00 | | | 36 087.00 |
EE Grand total (I to V) | 56 603.00 | | | 56 603.00 |
EG Accrued income and payables due within one year | 17 485.00 | | | 17 485.00 |
| |
| 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 | 69 748.00 | | | 69 748.00 |
I4 DECREASES Grand Total | | | 69 748.00 | |
IO DECREASES Total including other intangible assets | | | 39 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 748.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 000.00 | | | 39 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 748.00 | | | 30 748.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 709.00 | 5 598.00 | | 8 709.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 709.00 | 5 598.00 | | 8 709.00 |
| |
| 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 | 2 653.00 | 2 653.00 | | 2 653.00 |
8C Staff and Related Accounts | 834.00 | 834.00 | | 834.00 |
8E Income Taxes | 471.00 | 471.00 | | 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VG Loans with a maturity of up to one year at origin | 4 059.00 | 4 059.00 | | 4 059.00 |
VH Loans with a maturity of more than one year at origin | 27 220.00 | 8 619.00 | 18 602.00 | 27 220.00 |
VI Group and Associates | 134.00 | 134.00 | | 134.00 |
VJ Loans taken out during the year | 10 100.00 | | | 10 100.00 |
VK Loans repaid during the year | 14 796.00 | | | 14 796.00 |
VQ Other Taxes, Duties, and Similar Debts | 531.00 | 531.00 | | 531.00 |
VS Prepaid expenses | 1 160.00 | 1 160.00 | | 1 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 160.00 | 1 160.00 | | 1 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 087.00 | 17 486.00 | 18 602.00 | 36 087.00 |
