| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 99 999.00 | | 99 999.00 | 99 999.00 |
AJ Other Intangible Assets | 1 962.00 | 1 962.00 | | 1 962.00 |
AR Technical installations, industrial equipment and tools | 13 756.00 | 13 394.00 | 362.00 | 13 756.00 |
AT Other tangible assets | 65 181.00 | 54 702.00 | 10 479.00 | 65 181.00 |
BJ TOTAL (I) | 180 898.00 | 70 059.00 | 110 840.00 | 180 898.00 |
BT Goods | 265 446.00 | | 265 446.00 | 265 446.00 |
BX Customers and related accounts | 22 410.00 | | 22 410.00 | 22 410.00 |
BZ Other receivables | 9 284.00 | | 9 284.00 | 9 284.00 |
CF Cash and cash equivalents | 91 334.00 | | 91 334.00 | 91 334.00 |
CH Prepaid expenses | 165.00 | | 165.00 | 165.00 |
CJ TOTAL (II) | 388 639.00 | | 388 639.00 | 388 639.00 |
CO Grand total (0 to V) | 569 537.00 | 70 059.00 | 499 479.00 | 569 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000.00 | 14 000.00 | | 14 000.00 |
DD Legal reserve (1) | 1 400.00 | 1 400.00 | | 1 400.00 |
DG Other reserves | 155 041.00 | 138 333.00 | | 155 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 938.00 | 16 708.00 | | 16 938.00 |
DL TOTAL (I) | 187 379.00 | 170 441.00 | | 187 379.00 |
DU Loans and Debts from Credit Institutions (3) | 131 738.00 | 143 041.00 | | 131 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214.00 | 214.00 | | 214.00 |
DW Advances and down payments received on current orders | 8 607.00 | 5 700.00 | | 8 607.00 |
DX Trade payables and related accounts | 115 374.00 | 162 043.00 | | 115 374.00 |
DY Tax and social security liabilities | 53 904.00 | 34 746.00 | | 53 904.00 |
EA Other liabilities | 2 263.00 | 2 263.00 | | 2 263.00 |
EC TOTAL (IV) | 312 100.00 | 348 007.00 | | 312 100.00 |
EE Grand total (I to V) | 499 479.00 | 518 448.00 | | 499 479.00 |
EG Accrued income and payables due within one year | 239 903.00 | 270 411.00 | | 239 903.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50 000.00 | 53 134.00 | | 50 000.00 |
| |
| 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 | 182 449.00 | | | 182 449.00 |
I4 DECREASES Grand Total | | 1 551.00 | 180 898.00 | |
IO DECREASES Total including other intangible assets | | | 101 961.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 551.00 | 78 937.00 | |
KD ACQUISITIONS Total including other intangible assets | 101 961.00 | | | 101 961.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 488.00 | | | 80 488.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 370.00 | 13 240.00 | 1 551.00 | 58 370.00 |
PE DEPRECIATION Total including other intangible assets | 1 962.00 | | | 1 962.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 408.00 | 13 240.00 | 1 551.00 | 56 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 614.00 | | 1 614.00 | 1 614.00 |
7B Total provisions for depreciation | 1 614.00 | | 1 614.00 | 1 614.00 |
7C Grand total | 1 614.00 | | 1 614.00 | 1 614.00 |
UE of which provisions and reversals: - Operating | | | 1 614.00 | |
| |
| 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 | 115 374.00 | 115 374.00 | | 115 374.00 |
8C Staff and Related Accounts | 14 745.00 | 14 745.00 | | 14 745.00 |
8D Social Security and Other Social Organizations | 16 363.00 | 16 363.00 | | 16 363.00 |
8E Income Taxes | 1 035.00 | 1 035.00 | | 1 035.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 263.00 | 2 263.00 | | 2 263.00 |
UX Other trade receivables | 22 410.00 | 22 410.00 | | 22 410.00 |
VB VAT | 5 672.00 | 5 672.00 | | 5 672.00 |
VG Loans with a maturity of up to one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VH Loans with a maturity of more than one year at origin | 81 738.00 | 18 148.00 | 56 552.00 | 81 738.00 |
VI Group and Associates | 214.00 | 214.00 | | 214.00 |
VK Loans repaid during the year | 8 165.00 | | | 8 165.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 862.00 | 1 862.00 | | 1 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 612.00 | 3 612.00 | | 3 612.00 |
VS Prepaid expenses | 165.00 | 165.00 | | 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 859.00 | 31 859.00 | | 31 859.00 |
VW VAT | 19 900.00 | 19 900.00 | | 19 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 493.00 | 239 903.00 | 56 552.00 | 303 493.00 |
| |
| 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 | 8 243.00 | 2 081.00 | | 8 243.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 770.00 | 7 873.00 | | 6 770.00 |
ST Other accounts | 55 554.00 | 73 384.00 | | 55 554.00 |
XQ Rental, rental and co-ownership charges | 32 789.00 | 37 745.00 | | 32 789.00 |
YT Subcontracting | 4 187.00 | 4 170.00 | | 4 187.00 |
YW Business tax | 4 090.00 | 4 112.00 | | 4 090.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 333.00 | 6 193.00 | | 12 333.00 |
YY Amount of VAT collected | 4 880.00 | 379 116.00 | | 4 880.00 |
YZ Total deductible VAT on goods and services | 3 679.00 | 211 837.00 | | 3 679.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 99 300.00 | 123 172.00 | | 99 300.00 |
