| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 020 000.00 | | 1 020 000.00 | 1 020 000.00 |
AR Technical installations, industrial equipment and tools | 16 783.00 | 12 650.00 | 4 132.00 | 16 783.00 |
AT Other tangible assets | 584 821.00 | 232 216.00 | 352 605.00 | 584 821.00 |
BH Other financial assets | 646.00 | | 646.00 | 646.00 |
BJ TOTAL (I) | 1 622 252.00 | 244 866.00 | 1 377 385.00 | 1 622 252.00 |
BT Goods | 206 948.00 | | 206 948.00 | 206 948.00 |
BX Customers and related accounts | 43 505.00 | | 43 505.00 | 43 505.00 |
BZ Other receivables | 22 812.00 | | 22 812.00 | 22 812.00 |
CF Cash and cash equivalents | 101 080.00 | | 101 080.00 | 101 080.00 |
CH Prepaid expenses | 2 373.00 | | 2 373.00 | 2 373.00 |
CJ TOTAL (II) | 376 720.00 | | 376 720.00 | 376 720.00 |
CO Grand total (0 to V) | 1 998 972.00 | 244 866.00 | 1 754 105.00 | 1 998 972.00 |
CP Shares due in less than one year | 646.00 | | | 646.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 335 898.00 | 275 944.00 | | 335 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 111.00 | 59 954.00 | | 38 111.00 |
DL TOTAL (I) | 484 010.00 | 445 898.00 | | 484 010.00 |
DU Loans and Debts from Credit Institutions (3) | 1 019 819.00 | 1 058 646.00 | | 1 019 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 868.00 | 60 306.00 | | 56 868.00 |
DX Trade payables and related accounts | 152 617.00 | 128 321.00 | | 152 617.00 |
DY Tax and social security liabilities | 30 790.00 | 21 034.00 | | 30 790.00 |
EA Other liabilities | 10 000.00 | 4 664.00 | | 10 000.00 |
EC TOTAL (IV) | 1 270 095.00 | 1 272 973.00 | | 1 270 095.00 |
EE Grand total (I to V) | 1 754 105.00 | 1 718 872.00 | | 1 754 105.00 |
EG Accrued income and payables due within one year | 350 872.00 | 1 272 973.00 | | 350 872.00 |
| |
| 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 | 1 618 745.00 | | 3 506.00 | 1 618 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 647.00 | |
I4 DECREASES Grand Total | | | 1 622 252.00 | |
IO DECREASES Total including other intangible assets | | | 1 020 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 601 604.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 020 000.00 | | | 1 020 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 598 098.00 | | 3 506.00 | 598 098.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 647.00 | | | 647.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 175 400.00 | 69 466.00 | | 175 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 175 400.00 | 69 466.00 | | 175 400.00 |
| |
| 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 | 152 617.00 | 152 617.00 | | 152 617.00 |
8C Staff and Related Accounts | 4 647.00 | 4 647.00 | | 4 647.00 |
8D Social Security and Other Social Organizations | 24 244.00 | 24 244.00 | | 24 244.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
UT Other financial assets | 646.00 | | 646.00 | 646.00 |
UX Other trade receivables | 43 505.00 | 43 505.00 | | 43 505.00 |
VB VAT | 14 813.00 | 14 813.00 | | 14 813.00 |
VH Loans with a maturity of more than one year at origin | 1 019 819.00 | 100 596.00 | 401 119.00 | 1 019 819.00 |
VI Group and Associates | 56 868.00 | 56 868.00 | | 56 868.00 |
VK Loans repaid during the year | 38 815.00 | | | 38 815.00 |
VM Income taxes | 5 974.00 | 5 974.00 | | 5 974.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 718.00 | 1 718.00 | | 1 718.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 025.00 | 2 025.00 | | 2 025.00 |
VS Prepaid expenses | 2 373.00 | 2 373.00 | | 2 373.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 337.00 | 68 691.00 | 646.00 | 69 337.00 |
VW VAT | 180.00 | 180.00 | | 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 270 095.00 | 350 872.00 | 401 119.00 | 1 270 095.00 |
