| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 449.00 | 449.00 | | 449.00 |
AH Goodwill | 45 734.00 | | 45 734.00 | 45 734.00 |
AR Technical installations, industrial equipment and tools | 1 629.00 | 1 629.00 | | 1 629.00 |
AT Other tangible assets | 24 662.00 | 20 282.00 | 4 380.00 | 24 662.00 |
BJ TOTAL (I) | 72 476.00 | 22 361.00 | 50 115.00 | 72 476.00 |
BT Goods | 44 831.00 | | 44 831.00 | 44 831.00 |
BX Customers and related accounts | 157 629.00 | 3 507.00 | 154 122.00 | 157 629.00 |
BZ Other receivables | 538.00 | | 538.00 | 538.00 |
CF Cash and cash equivalents | 283 797.00 | | 283 797.00 | 283 797.00 |
CH Prepaid expenses | 1 350.00 | | 1 350.00 | 1 350.00 |
CJ TOTAL (II) | 488 145.00 | 3 507.00 | 484 638.00 | 488 145.00 |
CO Grand total (0 to V) | 560 622.00 | 25 868.00 | 534 753.00 | 560 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 489.00 | 30 489.00 | | 30 489.00 |
DD Legal reserve (1) | 3 048.00 | 3 048.00 | | 3 048.00 |
DG Other reserves | 210 162.00 | 210 162.00 | | 210 162.00 |
DH Retained earnings | 76 158.00 | 55 132.00 | | 76 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 081.00 | 21 026.00 | | 9 081.00 |
DL TOTAL (I) | 328 941.00 | 319 859.00 | | 328 941.00 |
DX Trade payables and related accounts | 133 737.00 | 144 654.00 | | 133 737.00 |
DY Tax and social security liabilities | 56 554.00 | 49 010.00 | | 56 554.00 |
EA Other liabilities | 15 520.00 | 12 896.00 | | 15 520.00 |
EC TOTAL (IV) | 205 812.00 | 206 560.00 | | 205 812.00 |
EE Grand total (I to V) | 534 753.00 | 526 420.00 | | 534 753.00 |
| |
| 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 | 72 476.00 | | | 72 476.00 |
I4 DECREASES Grand Total | | | 72 476.00 | |
IO DECREASES Total including other intangible assets | | | 46 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 292.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 184.00 | | | 46 184.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 292.00 | | | 26 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 859.00 | 2 501.00 | | 19 859.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
PE DEPRECIATION Total including other intangible assets | 449.00 | | | 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 410.00 | 2 501.00 | | 19 410.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 559.00 | | 2 052.00 | 5 559.00 |
7B Total provisions for depreciation | 5 559.00 | | 2 052.00 | 5 559.00 |
7C Grand total | 5 559.00 | | 2 052.00 | 5 559.00 |
UE of which provisions and reversals: - Operating | | | 2 052.00 | |
| |
| 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 | 133 737.00 | 133 737.00 | | 133 737.00 |
8C Staff and Related Accounts | 24 559.00 | 24 559.00 | | 24 559.00 |
8D Social Security and Other Social Organizations | 19 368.00 | 19 368.00 | | 19 368.00 |
8E Income Taxes | 1 602.00 | 1 602.00 | | 1 602.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 520.00 | 15 520.00 | | 15 520.00 |
UX Other trade receivables | 153 420.00 | 153 420.00 | | 153 420.00 |
VA Doubtful or disputed receivables | 4 208.00 | 4 208.00 | | 4 208.00 |
VB VAT | 538.00 | 538.00 | | 538.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 439.00 | 2 439.00 | | 2 439.00 |
VS Prepaid expenses | 1 350.00 | 1 350.00 | | 1 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 517.00 | 159 517.00 | | 159 517.00 |
VW VAT | 8 585.00 | 8 585.00 | | 8 585.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 812.00 | 205 812.00 | | 205 812.00 |
