| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 82 000.00 | | 82 000.00 | 82 000.00 |
AT Other tangible assets | 104 664.00 | 21 495.00 | 83 169.00 | 104 664.00 |
BJ TOTAL (I) | 197 764.00 | 21 495.00 | 176 269.00 | 197 764.00 |
BL Raw materials, supplies | 550.00 | | 550.00 | 550.00 |
BX Customers and related accounts | 8 145.00 | | 8 145.00 | 8 145.00 |
BZ Other receivables | | | | |
CD Marketable securities | 185 548.00 | | 185 548.00 | 185 548.00 |
CF Cash and cash equivalents | 406 798.00 | | 406 798.00 | 406 798.00 |
CH Prepaid expenses | 3 304.00 | | 3 304.00 | 3 304.00 |
CJ TOTAL (II) | 604 345.00 | | 604 345.00 | 604 345.00 |
CO Grand total (0 to V) | 802 109.00 | 21 495.00 | 780 614.00 | 802 109.00 |
CU Other investments | 11 100.00 | | 11 100.00 | 11 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 38 120.00 | 38 120.00 | | 38 120.00 |
DH Retained earnings | 558 097.00 | 508 704.00 | | 558 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 364.00 | 49 393.00 | | 76 364.00 |
DL TOTAL (I) | 681 381.00 | 605 017.00 | | 681 381.00 |
DU Loans and Debts from Credit Institutions (3) | 80 364.00 | 1 690.00 | | 80 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 470.00 | 462.00 | | 1 470.00 |
DX Trade payables and related accounts | 2 687.00 | 1 906.00 | | 2 687.00 |
DY Tax and social security liabilities | 11 757.00 | 54 485.00 | | 11 757.00 |
EA Other liabilities | 2 954.00 | 1 870.00 | | 2 954.00 |
EC TOTAL (IV) | 99 233.00 | 60 412.00 | | 99 233.00 |
EE Grand total (I to V) | 780 614.00 | 665 429.00 | | 780 614.00 |
EG Accrued income and payables due within one year | 39 183.00 | 60 412.00 | | 39 183.00 |
| |
| 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 | 150 437.00 | | 81 376.00 | 150 437.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 100.00 | |
I4 DECREASES Grand Total | | 34 049.00 | 197 764.00 | |
IO DECREASES Total including other intangible assets | | | 82 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 34 049.00 | 104 664.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 000.00 | | | 82 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 337.00 | | 81 376.00 | 57 337.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 100.00 | | | 11 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 696.00 | 8 881.00 | 25 082.00 | 37 696.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 696.00 | 8 881.00 | 25 082.00 | 37 696.00 |
| |
| 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 | 2 687.00 | 2 687.00 | | 2 687.00 |
8C Staff and Related Accounts | 2 313.00 | 2 313.00 | | 2 313.00 |
8D Social Security and Other Social Organizations | 3 224.00 | 3 224.00 | | 3 224.00 |
8E Income Taxes | 4 783.00 | 4 783.00 | | 4 783.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 954.00 | 2 954.00 | | 2 954.00 |
UX Other trade receivables | 8 145.00 | 8 145.00 | | 8 145.00 |
VH Loans with a maturity of more than one year at origin | 80 364.00 | 20 314.00 | 60 050.00 | 80 364.00 |
VI Group and Associates | 1 470.00 | 1 470.00 | | 1 470.00 |
VJ Loans taken out during the year | 82 000.00 | | | 82 000.00 |
VK Loans repaid during the year | 1 682.00 | | | 1 682.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 437.00 | 1 437.00 | | 1 437.00 |
VS Prepaid expenses | 3 304.00 | 3 304.00 | | 3 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 449.00 | 11 449.00 | | 11 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 233.00 | 39 183.00 | 60 050.00 | 99 233.00 |
