| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 575 000.00 | | 1 575 000.00 | 1 575 000.00 |
AR Technical installations, industrial equipment and tools | 2 986.00 | 2 830.00 | 155.00 | 2 986.00 |
AT Other tangible assets | 39 814.00 | 30 992.00 | 8 822.00 | 39 814.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 748 019.00 | 33 822.00 | 1 714 197.00 | 1 748 019.00 |
BT Goods | 133 317.00 | | 133 317.00 | 133 317.00 |
BX Customers and related accounts | 24 772.00 | | 24 772.00 | 24 772.00 |
BZ Other receivables | 7 495.00 | | 7 495.00 | 7 495.00 |
CF Cash and cash equivalents | 516 854.00 | | 516 854.00 | 516 854.00 |
CH Prepaid expenses | 3 700.00 | | 3 700.00 | 3 700.00 |
CJ TOTAL (II) | 686 137.00 | | 686 137.00 | 686 137.00 |
CO Grand total (0 to V) | 2 434 156.00 | 33 822.00 | 2 400 334.00 | 2 434 156.00 |
CU Other investments | 130 060.00 | | 130 060.00 | 130 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 975 265.00 | 766 134.00 | | 975 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214 772.00 | 209 131.00 | | 214 772.00 |
DL TOTAL (I) | 1 191 136.00 | 976 365.00 | | 1 191 136.00 |
DU Loans and Debts from Credit Institutions (3) | 780 505.00 | 900 028.00 | | 780 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 198 138.00 | 197 528.00 | | 198 138.00 |
DX Trade payables and related accounts | 166 689.00 | 144 152.00 | | 166 689.00 |
DY Tax and social security liabilities | 63 866.00 | 42 274.00 | | 63 866.00 |
EC TOTAL (IV) | 1 209 197.00 | 1 283 983.00 | | 1 209 197.00 |
EE Grand total (I to V) | 2 400 334.00 | 2 260 347.00 | | 2 400 334.00 |
EG Accrued income and payables due within one year | 550 777.00 | 504 399.00 | | 550 777.00 |
| |
| 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 | 1 748 736.00 | | 1 049.00 | 1 748 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130 220.00 | |
I4 DECREASES Grand Total | | 1 766.00 | 1 748 019.00 | |
IO DECREASES Total including other intangible assets | | | 1 575 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 766.00 | 42 799.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 575 000.00 | | | 1 575 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 516.00 | | 1 049.00 | 43 516.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 220.00 | | | 130 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 622.00 | 2 966.00 | 1 766.00 | 32 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 622.00 | 2 966.00 | 1 766.00 | 32 622.00 |
| |
| 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 | 166 689.00 | 166 689.00 | | 166 689.00 |
8C Staff and Related Accounts | 29 402.00 | 29 402.00 | | 29 402.00 |
8D Social Security and Other Social Organizations | 7 323.00 | 7 323.00 | | 7 323.00 |
8E Income Taxes | 21 532.00 | 21 532.00 | | 21 532.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 24 772.00 | 24 772.00 | | 24 772.00 |
VB VAT | 1 313.00 | 1 313.00 | | 1 313.00 |
VG Loans with a maturity of up to one year at origin | 922.00 | 922.00 | | 922.00 |
VH Loans with a maturity of more than one year at origin | 779 583.00 | 121 163.00 | 496 273.00 | 779 583.00 |
VI Group and Associates | 198 138.00 | 198 138.00 | | 198 138.00 |
VK Loans repaid during the year | 119 422.00 | | | 119 422.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 239.00 | 3 239.00 | | 3 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 182.00 | 6 182.00 | | 6 182.00 |
VS Prepaid expenses | 3 700.00 | 3 700.00 | | 3 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 126.00 | 35 966.00 | 160.00 | 36 126.00 |
VW VAT | 2 369.00 | 2 369.00 | | 2 369.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 209 197.00 | 550 777.00 | 496 273.00 | 1 209 197.00 |
| |
| 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 | 1 534.00 | 1 751.00 | | 1 534.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 243.00 | 9 971.00 | | 10 243.00 |
ST Other accounts | 19 576.00 | 20 943.00 | | 19 576.00 |
XQ Rental, rental and co-ownership charges | 25 159.00 | 25 218.00 | | 25 159.00 |
YT Subcontracting | 17 995.00 | 8 262.00 | | 17 995.00 |
YW Business tax | 2 680.00 | 2 507.00 | | 2 680.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 214.00 | 4 258.00 | | 4 214.00 |
YY Amount of VAT collected | 111 467.00 | 106 722.00 | | 111 467.00 |
YZ Total deductible VAT on goods and services | 84 528.00 | 77 819.00 | | 84 528.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 72 973.00 | 64 394.00 | | 72 973.00 |
| |
| 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 | 4.00 | | | 4.00 |
