| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 745 000.00 | | 745 000.00 | 745 000.00 |
AR Technical installations, industrial equipment and tools | 1 680.00 | 1 680.00 | | 1 680.00 |
AT Other tangible assets | 23 131.00 | 10 200.00 | 12 931.00 | 23 131.00 |
BH Other financial assets | 4 725.00 | 609.00 | 4 116.00 | 4 725.00 |
BJ TOTAL (I) | 774 536.00 | 12 489.00 | 762 046.00 | 774 536.00 |
BT Goods | 72 638.00 | | 72 638.00 | 72 638.00 |
BX Customers and related accounts | 34 354.00 | | 34 354.00 | 34 354.00 |
BZ Other receivables | 21 471.00 | | 21 471.00 | 21 471.00 |
CF Cash and cash equivalents | 328 238.00 | | 328 238.00 | 328 238.00 |
CH Prepaid expenses | 699.00 | | 699.00 | 699.00 |
CJ TOTAL (II) | 457 400.00 | | 457 400.00 | 457 400.00 |
CO Grand total (0 to V) | 1 231 936.00 | 12 489.00 | 1 219 447.00 | 1 231 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 308 104.00 | 137 694.00 | | 308 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 153.00 | 170 410.00 | | 141 153.00 |
DL TOTAL (I) | 504 257.00 | 363 104.00 | | 504 257.00 |
DU Loans and Debts from Credit Institutions (3) | 507 505.00 | 563 832.00 | | 507 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 933.00 | 32 491.00 | | 33 933.00 |
DX Trade payables and related accounts | 78 653.00 | 81 478.00 | | 78 653.00 |
DY Tax and social security liabilities | 45 099.00 | 52 805.00 | | 45 099.00 |
EA Other liabilities | 50 000.00 | 50 000.00 | | 50 000.00 |
EC TOTAL (IV) | 715 190.00 | 780 605.00 | | 715 190.00 |
EE Grand total (I to V) | 1 219 447.00 | 1 143 709.00 | | 1 219 447.00 |
| |
| 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 | 774 536.00 | | | 774 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 725.00 | |
I4 DECREASES Grand Total | | | 774 536.00 | |
IO DECREASES Total including other intangible assets | | | 745 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 811.00 | |
KD ACQUISITIONS Total including other intangible assets | 745 000.00 | | | 745 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 811.00 | | | 24 811.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 725.00 | | | 4 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 208.00 | 4 672.00 | 11 880.00 | 7 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 208.00 | 4 672.00 | 11 880.00 | 7 208.00 |
| |
| 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 | 78 653.00 | 78 653.00 | | 78 653.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 933.00 | 83 933.00 | | 83 933.00 |
UT Other financial assets | 4 725.00 | | 4 725.00 | 4 725.00 |
UX Other trade receivables | 34 354.00 | 34 354.00 | | 34 354.00 |
VH Loans with a maturity of more than one year at origin | 507 505.00 | 56 973.00 | 231 613.00 | 507 505.00 |
VK Loans repaid during the year | 56 303.00 | | | 56 303.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 099.00 | 45 099.00 | | 45 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 471.00 | 21 471.00 | | 21 471.00 |
VS Prepaid expenses | 699.00 | 699.00 | | 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 249.00 | 56 524.00 | 4 725.00 | 61 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 715 190.00 | 264 658.00 | 231 613.00 | 715 190.00 |
