| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 000.00 | | 18 000.00 | 18 000.00 |
AH Goodwill | 545 000.00 | | 545 000.00 | 545 000.00 |
AR Technical installations, industrial equipment and tools | 884.00 | 263.00 | 620.00 | 884.00 |
AT Other tangible assets | 4 960.00 | 3 846.00 | 1 114.00 | 4 960.00 |
BH Other financial assets | 35 167.00 | | 35 167.00 | 35 167.00 |
BJ TOTAL (I) | 604 012.00 | 4 109.00 | 599 902.00 | 604 012.00 |
BT Goods | 262 372.00 | | 262 372.00 | 262 372.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 18 510.00 | | 18 510.00 | 18 510.00 |
BZ Other receivables | 118 511.00 | | 118 511.00 | 118 511.00 |
CF Cash and cash equivalents | 142 147.00 | | 142 147.00 | 142 147.00 |
CH Prepaid expenses | 24 043.00 | | 24 043.00 | 24 043.00 |
CJ TOTAL (II) | 566 586.00 | | 566 586.00 | 566 586.00 |
CO Grand total (0 to V) | 1 170 598.00 | 4 109.00 | 1 166 488.00 | 1 170 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 8 530.00 | | | 8 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 067.00 | 63 530.00 | | -13 067.00 |
DL TOTAL (I) | 100 462.00 | 113 530.00 | | 100 462.00 |
DU Loans and Debts from Credit Institutions (3) | 343 427.00 | 410 929.00 | | 343 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 195 718.00 | 201 366.00 | | 195 718.00 |
DX Trade payables and related accounts | 356 239.00 | 650 254.00 | | 356 239.00 |
DY Tax and social security liabilities | 66 659.00 | 77 208.00 | | 66 659.00 |
DZ Fixed asset liabilities and related accounts | 99 189.00 | 132 522.00 | | 99 189.00 |
EA Other liabilities | 4 790.00 | 1 695.00 | | 4 790.00 |
EC TOTAL (IV) | 1 066 025.00 | 1 473 977.00 | | 1 066 025.00 |
EE Grand total (I to V) | 1 166 488.00 | 1 587 507.00 | | 1 166 488.00 |
| |
| 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 | 602 647.00 | | 1 365.00 | 602 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 167.00 | |
I4 DECREASES Grand Total | | | 604 012.00 | |
IO DECREASES Total including other intangible assets | | | 563 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 845.00 | |
KD ACQUISITIONS Total including other intangible assets | 563 000.00 | | | 563 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 000.00 | | 845.00 | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 647.00 | | 520.00 | 34 647.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 254.00 | 1 856.00 | | 2 254.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 254.00 | 1 856.00 | | 2 254.00 |
| |
| 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 | 356 239.00 | 356 239.00 | | 356 239.00 |
8C Staff and Related Accounts | 15 834.00 | 15 834.00 | | 15 834.00 |
8D Social Security and Other Social Organizations | 13 970.00 | 13 970.00 | | 13 970.00 |
8J Fixed Asset Liabilities and Related Accounts | 99 190.00 | 99 190.00 | | 99 190.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 791.00 | 4 791.00 | | 4 791.00 |
UT Other financial assets | 35 167.00 | | 35 167.00 | 35 167.00 |
UX Other trade receivables | 18 196.00 | 18 196.00 | | 18 196.00 |
VA Doubtful or disputed receivables | 315.00 | 315.00 | | 315.00 |
VB VAT | 5 571.00 | 5 571.00 | | 5 571.00 |
VG Loans with a maturity of up to one year at origin | 958.00 | 958.00 | | 958.00 |
VH Loans with a maturity of more than one year at origin | 342 470.00 | 68 901.00 | 273 569.00 | 342 470.00 |
VI Group and Associates | 195 719.00 | 195 719.00 | | 195 719.00 |
VK Loans repaid during the year | 67 794.00 | | | 67 794.00 |
VM Income taxes | 1 795.00 | 1 795.00 | | 1 795.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 387.00 | 1 387.00 | | 1 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 111 145.00 | 111 145.00 | | 111 145.00 |
VS Prepaid expenses | 24 044.00 | 24 044.00 | | 24 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 233.00 | 161 066.00 | 35 167.00 | 196 233.00 |
VW VAT | 35 470.00 | 35 470.00 | | 35 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 066 026.00 | 792 457.00 | 273 569.00 | 1 066 026.00 |
