| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 137 138.00 | | 137 138.00 | 137 138.00 |
AR Technical installations, industrial equipment and tools | 43 284.00 | 42 146.00 | 1 138.00 | 43 284.00 |
AT Other tangible assets | 1 696.00 | 1 696.00 | | 1 696.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 182 218.00 | 43 842.00 | 138 376.00 | 182 218.00 |
BL Raw materials, supplies | 1 992.00 | | 1 992.00 | 1 992.00 |
BT Goods | 829.00 | | 829.00 | 829.00 |
BX Customers and related accounts | 3 179.00 | | 3 179.00 | 3 179.00 |
BZ Other receivables | 2 184.00 | | 2 184.00 | 2 184.00 |
CF Cash and cash equivalents | 10 710.00 | | 10 710.00 | 10 710.00 |
CJ TOTAL (II) | 18 895.00 | | 18 895.00 | 18 895.00 |
CO Grand total (0 to V) | 201 113.00 | 43 842.00 | 157 271.00 | 201 113.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 25 132.00 | 25 132.00 | | 25 132.00 |
DH Retained earnings | -22 739.00 | | | -22 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 045.00 | -22 739.00 | | -12 045.00 |
DL TOTAL (I) | 10 548.00 | 22 593.00 | | 10 548.00 |
DU Loans and Debts from Credit Institutions (3) | 46 308.00 | 46 308.00 | | 46 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | 636.00 | 268.00 | | 636.00 |
DX Trade payables and related accounts | 41 536.00 | 37 443.00 | | 41 536.00 |
DY Tax and social security liabilities | 58 243.00 | 61 789.00 | | 58 243.00 |
EC TOTAL (IV) | 146 723.00 | 145 809.00 | | 146 723.00 |
EE Grand total (I to V) | 157 271.00 | 168 402.00 | | 157 271.00 |
EG Accrued income and payables due within one year | 133 090.00 | 132 176.00 | | 133 090.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 356.00 | 19 356.00 | | 19 356.00 |
| |
| 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 | 182 218.00 | | | 182 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 182 218.00 | |
IO DECREASES Total including other intangible assets | | | 137 138.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 980.00 | |
KD ACQUISITIONS Total including other intangible assets | 137 138.00 | | | 137 138.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 980.00 | | | 44 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 540.00 | 2 302.00 | | 41 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 540.00 | 2 302.00 | | 41 540.00 |
| |
| 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 | 41 536.00 | 41 536.00 | | 41 536.00 |
8C Staff and Related Accounts | 7 351.00 | 7 351.00 | | 7 351.00 |
8D Social Security and Other Social Organizations | 50 399.00 | 50 399.00 | | 50 399.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 3 179.00 | 3 179.00 | | 3 179.00 |
VB VAT | 1 868.00 | 1 868.00 | | 1 868.00 |
VG Loans with a maturity of up to one year at origin | 46 308.00 | 32 675.00 | 13 633.00 | 46 308.00 |
VI Group and Associates | 636.00 | 636.00 | | 636.00 |
VQ Other Taxes, Duties, and Similar Debts | 7.00 | 7.00 | | 7.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 316.00 | 316.00 | | 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 463.00 | 5 463.00 | | 5 463.00 |
VW VAT | 487.00 | 487.00 | | 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 723.00 | 133 090.00 | 13 633.00 | 146 723.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 539.00 | 366.00 | | 1 539.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 706.00 | 4 782.00 | | 6 706.00 |
ST Other accounts | 21 899.00 | 25 727.00 | | 21 899.00 |
XQ Rental, rental and co-ownership charges | 9 297.00 | 9 030.00 | | 9 297.00 |
YW Business tax | 1 073.00 | 1 270.00 | | 1 073.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 612.00 | 1 636.00 | | 2 612.00 |
YY Amount of VAT collected | 10 460.00 | 11 673.00 | | 10 460.00 |
YZ Total deductible VAT on goods and services | 8 390.00 | 9 941.00 | | 8 390.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 37 902.00 | 39 539.00 | | 37 902.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
