| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 460.00 | 9 460.00 | | 9 460.00 |
AH Goodwill | 617 190.00 | | 617 190.00 | 617 190.00 |
AT Other tangible assets | 29 403.00 | 22 583.00 | 6 821.00 | 29 403.00 |
BJ TOTAL (I) | 657 753.00 | 32 043.00 | 625 711.00 | 657 753.00 |
BT Goods | 69 686.00 | | 69 686.00 | 69 686.00 |
BX Customers and related accounts | 12 623.00 | | 12 623.00 | 12 623.00 |
BZ Other receivables | 6 585.00 | | 6 585.00 | 6 585.00 |
CD Marketable securities | 420.00 | | 420.00 | 420.00 |
CF Cash and cash equivalents | 145 118.00 | 2.00 | 145 118.00 | 145 118.00 |
CH Prepaid expenses | 4 414.00 | | 4 414.00 | 4 414.00 |
CJ TOTAL (II) | 238 846.00 | | 238 846.00 | 238 846.00 |
CO Grand total (0 to V) | 896 599.00 | 32 043.00 | 864 556.00 | 896 599.00 |
CU Other investments | 1 700.00 | | 1 700.00 | 1 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 145 008.00 | 66 518.00 | | 145 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 130.00 | 78 490.00 | | 73 130.00 |
DL TOTAL (I) | 339 138.00 | 266 008.00 | | 339 138.00 |
DU Loans and Debts from Credit Institutions (3) | 301 659.00 | 364 791.00 | | 301 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 563.00 | 58 563.00 | | 74 563.00 |
DX Trade payables and related accounts | 122 892.00 | 120 367.00 | | 122 892.00 |
DY Tax and social security liabilities | 26 304.00 | 25 238.00 | | 26 304.00 |
EC TOTAL (IV) | 525 418.00 | 568 958.00 | | 525 418.00 |
EE Grand total (I to V) | 864 556.00 | 834 966.00 | | 864 556.00 |
EG Accrued income and payables due within one year | 288 590.00 | 209 234.00 | | 288 590.00 |
| |
| 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 | 657 753.00 | | | 657 753.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 460.00 | | | 9 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 700.00 | |
I4 DECREASES Grand Total | | | 657 753.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 460.00 | |
IO DECREASES Total including other intangible assets | | | 617 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 403.00 | |
KD ACQUISITIONS Total including other intangible assets | 617 190.00 | | | 617 190.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 403.00 | | | 29 403.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 700.00 | | | 1 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 440.00 | 2 603.00 | | 29 440.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 460.00 | | | 9 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 980.00 | 2 603.00 | | 19 980.00 |
| |
| 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 | 122 892.00 | 122 892.00 | | 122 892.00 |
8C Staff and Related Accounts | 8 954.00 | 8 954.00 | | 8 954.00 |
8D Social Security and Other Social Organizations | 14 196.00 | 14 196.00 | | 14 196.00 |
UX Other trade receivables | 12 623.00 | 12 623.00 | | 12 623.00 |
VB VAT | 2 700.00 | 2 700.00 | | 2 700.00 |
VG Loans with a maturity of up to one year at origin | 499.00 | 499.00 | | 499.00 |
VH Loans with a maturity of more than one year at origin | 301 160.00 | 64 332.00 | 180 571.00 | 301 160.00 |
VI Group and Associates | 74 563.00 | 74 563.00 | | 74 563.00 |
VK Loans repaid during the year | 63 039.00 | | | 63 039.00 |
VM Income taxes | 942.00 | 942.00 | | 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 741.00 | 741.00 | | 741.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 943.00 | 2 943.00 | | 2 943.00 |
VS Prepaid expenses | 4 414.00 | 4 414.00 | | 4 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 622.00 | 23 622.00 | | 23 622.00 |
VW VAT | 2 413.00 | 2 413.00 | | 2 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 418.00 | 288 590.00 | 180 571.00 | 525 418.00 |
