| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 858 000.00 | | 858 000.00 | 858 000.00 |
AP Buildings | 9 000.00 | 9 000.00 | | 9 000.00 |
AR Technical installations, industrial equipment and tools | 2 029.00 | 1 199.00 | 830.00 | 2 029.00 |
AT Other tangible assets | 47 640.00 | 46 587.00 | 1 053.00 | 47 640.00 |
BH Other financial assets | 12 506.00 | | 12 506.00 | 12 506.00 |
BJ TOTAL (I) | 929 903.00 | 56 786.00 | 873 117.00 | 929 903.00 |
BT Goods | 64 761.00 | | 64 761.00 | 64 761.00 |
BX Customers and related accounts | 7 883.00 | | 7 883.00 | 7 883.00 |
BZ Other receivables | 8 748.00 | | 8 748.00 | 8 748.00 |
CF Cash and cash equivalents | 62 993.00 | | 62 993.00 | 62 993.00 |
CJ TOTAL (II) | 144 384.00 | | 144 384.00 | 144 384.00 |
CO Grand total (0 to V) | 1 074 287.00 | 56 786.00 | 1 017 501.00 | 1 074 287.00 |
CP Shares due in less than one year | 12 506.00 | | | 12 506.00 |
CU Other investments | 728.00 | | 728.00 | 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 554 753.00 | 466 920.00 | | 554 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 259.00 | 87 833.00 | | 91 259.00 |
DL TOTAL (I) | 684 512.00 | 593 253.00 | | 684 512.00 |
DU Loans and Debts from Credit Institutions (3) | 123 100.00 | 177 988.00 | | 123 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 352.00 | 95 095.00 | | 85 352.00 |
DX Trade payables and related accounts | 97 837.00 | 82 883.00 | | 97 837.00 |
DY Tax and social security liabilities | 23 150.00 | 15 845.00 | | 23 150.00 |
EA Other liabilities | 3 550.00 | 71.00 | | 3 550.00 |
EC TOTAL (IV) | 332 989.00 | 371 883.00 | | 332 989.00 |
EE Grand total (I to V) | 1 017 501.00 | 965 136.00 | | 1 017 501.00 |
EG Accrued income and payables due within one year | 283 571.00 | 267 166.00 | | 283 571.00 |
| |
| 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 | 929 743.00 | | 160.00 | 929 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 234.00 | |
I4 DECREASES Grand Total | | | 929 903.00 | |
IO DECREASES Total including other intangible assets | | | 858 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 669.00 | |
KD ACQUISITIONS Total including other intangible assets | 858 000.00 | | | 858 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 669.00 | | | 58 669.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 074.00 | | 160.00 | 13 074.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 100.00 | 686.00 | | 56 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 100.00 | 686.00 | | 56 100.00 |
| |
| 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 | 97 837.00 | 97 837.00 | | 97 837.00 |
8C Staff and Related Accounts | 9 911.00 | 9 911.00 | | 9 911.00 |
8D Social Security and Other Social Organizations | 7 127.00 | 7 127.00 | | 7 127.00 |
8E Income Taxes | 3 546.00 | 3 546.00 | | 3 546.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 550.00 | 3 550.00 | | 3 550.00 |
UT Other financial assets | 12 506.00 | 12 506.00 | | 12 506.00 |
UX Other trade receivables | 7 883.00 | 7 883.00 | | 7 883.00 |
UZ Social Security, other social security organizations | 88.00 | 88.00 | | 88.00 |
VB VAT | 3 061.00 | 3 061.00 | | 3 061.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 123 079.00 | 73 660.00 | 49 419.00 | 123 079.00 |
VI Group and Associates | 85 352.00 | 85 352.00 | | 85 352.00 |
VK Loans repaid during the year | 55 148.00 | | | 55 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 874.00 | 874.00 | | 874.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 598.00 | 5 598.00 | | 5 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 136.00 | 29 136.00 | | 29 136.00 |
VW VAT | 1 692.00 | 1 692.00 | | 1 692.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 332 989.00 | 283 571.00 | 49 419.00 | 332 989.00 |
