| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 886 800.00 | | 1 886 800.00 | 1 886 800.00 |
AR Technical installations, industrial equipment and tools | 1 925.00 | 1 925.00 | | 1 925.00 |
AT Other tangible assets | 150 067.00 | 129 262.00 | 20 805.00 | 150 067.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 2 063 905.00 | 131 187.00 | 1 932 718.00 | 2 063 905.00 |
BT Goods | 161 181.00 | | 161 181.00 | 161 181.00 |
BX Customers and related accounts | 50 769.00 | | 50 769.00 | 50 769.00 |
BZ Other receivables | 10 921.00 | | 10 921.00 | 10 921.00 |
CF Cash and cash equivalents | 200 002.00 | | 200 002.00 | 200 002.00 |
CH Prepaid expenses | 5 173.00 | | 5 173.00 | 5 173.00 |
CJ TOTAL (II) | 428 047.00 | | 428 047.00 | 428 047.00 |
CO Grand total (0 to V) | 2 491 953.00 | 131 187.00 | 2 360 765.00 | 2 491 953.00 |
CU Other investments | 24 954.00 | | 24 954.00 | 24 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 000.00 | 41 000.00 | | 41 000.00 |
DD Legal reserve (1) | 4 100.00 | 4 100.00 | | 4 100.00 |
DG Other reserves | 1 246 580.00 | 1 084 530.00 | | 1 246 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 703.00 | 162 050.00 | | 144 703.00 |
DL TOTAL (I) | 1 436 384.00 | 1 291 680.00 | | 1 436 384.00 |
DU Loans and Debts from Credit Institutions (3) | 664 419.00 | 727 188.00 | | 664 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 802.00 | 143 133.00 | | 114 802.00 |
DX Trade payables and related accounts | 86 909.00 | 76 088.00 | | 86 909.00 |
DY Tax and social security liabilities | 58 252.00 | 62 170.00 | | 58 252.00 |
EA Other liabilities | | 10.00 | | |
EC TOTAL (IV) | 924 382.00 | 1 008 589.00 | | 924 382.00 |
EE Grand total (I to V) | 2 360 765.00 | 2 300 270.00 | | 2 360 765.00 |
EG Accrued income and payables due within one year | 406 956.00 | 424 092.00 | | 406 956.00 |
| |
| 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 | 2 063 829.00 | | 76.00 | 2 063 829.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 114.00 | |
I4 DECREASES Grand Total | | | 2 063 905.00 | |
IO DECREASES Total including other intangible assets | | | 1 886 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 151 992.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 886 800.00 | | | 1 886 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 151 992.00 | | | 151 992.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 038.00 | | 76.00 | 25 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 116 720.00 | 14 467.00 | | 116 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 116 720.00 | 14 467.00 | | 116 720.00 |
| |
| 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 | 86 909.00 | 86 909.00 | | 86 909.00 |
8C Staff and Related Accounts | 21 399.00 | 21 399.00 | | 21 399.00 |
8D Social Security and Other Social Organizations | 15 510.00 | 15 510.00 | | 15 510.00 |
8E Income Taxes | 9 031.00 | 9 031.00 | | 9 031.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 50 769.00 | 50 769.00 | | 50 769.00 |
VB VAT | 2 097.00 | 2 097.00 | | 2 097.00 |
VG Loans with a maturity of up to one year at origin | 8 205.00 | 8 205.00 | | 8 205.00 |
VH Loans with a maturity of more than one year at origin | 656 214.00 | 138 788.00 | 475 234.00 | 656 214.00 |
VI Group and Associates | 114 802.00 | 114 802.00 | | 114 802.00 |
VK Loans repaid during the year | 70 827.00 | | | 70 827.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 528.00 | 7 528.00 | | 7 528.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 824.00 | 8 824.00 | | 8 824.00 |
VS Prepaid expenses | 5 173.00 | 5 173.00 | | 5 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 024.00 | 66 864.00 | 160.00 | 67 024.00 |
VW VAT | 4 785.00 | 4 785.00 | | 4 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 924 382.00 | 406 956.00 | 475 234.00 | 924 382.00 |
| |
| 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 | 2 711.00 | 2 587.00 | | 2 711.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 136.00 | 17 968.00 | | 18 136.00 |
ST Other accounts | 42 643.00 | 39 595.00 | | 42 643.00 |
XQ Rental, rental and co-ownership charges | 32 103.00 | 31 293.00 | | 32 103.00 |
YT Subcontracting | 8 369.00 | 8 736.00 | | 8 369.00 |
YW Business tax | 3 048.00 | 3 105.00 | | 3 048.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 759.00 | 5 692.00 | | 5 759.00 |
YY Amount of VAT collected | 101 610.00 | 97 457.00 | | 101 610.00 |
YZ Total deductible VAT on goods and services | 87 808.00 | 81 959.00 | | 87 808.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 101 251.00 | 97 593.00 | | 101 251.00 |
| |
| 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 | 6.00 | | | 6.00 |
