| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 185 000.00 | | 185 000.00 | 185 000.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 8 083.00 | 1 917.00 | 10 000.00 |
AT Other tangible assets | 2 427.00 | 1 927.00 | 500.00 | 2 427.00 |
BJ TOTAL (I) | 198 600.00 | 10 010.00 | 188 590.00 | 198 600.00 |
BX Customers and related accounts | 22 563.00 | | 22 563.00 | 22 563.00 |
BZ Other receivables | 33 944.00 | | 33 944.00 | 33 944.00 |
CF Cash and cash equivalents | 536 365.00 | | 536 365.00 | 536 365.00 |
CJ TOTAL (II) | 592 871.00 | | 592 871.00 | 592 871.00 |
CO Grand total (0 to V) | 791 472.00 | 10 010.00 | 781 462.00 | 791 472.00 |
CU Other investments | 1 173.00 | | 1 173.00 | 1 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DG Other reserves | 224 396.00 | 81 975.00 | | 224 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 283 247.00 | 242 421.00 | | 283 247.00 |
DL TOTAL (I) | 508 962.00 | 325 716.00 | | 508 962.00 |
DU Loans and Debts from Credit Institutions (3) | 84 676.00 | 112 530.00 | | 84 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 305.00 | 721 143.00 | | 79 305.00 |
DX Trade payables and related accounts | 40 538.00 | 6 119.00 | | 40 538.00 |
DY Tax and social security liabilities | 62 937.00 | 178 202.00 | | 62 937.00 |
EA Other liabilities | 5 045.00 | 337.00 | | 5 045.00 |
EC TOTAL (IV) | 272 499.00 | 1 018 332.00 | | 272 499.00 |
EE Grand total (I to V) | 781 462.00 | 1 344 047.00 | | 781 462.00 |
EG Accrued income and payables due within one year | 215 863.00 | 933 656.00 | | 215 863.00 |
EI Including equity loans | 79 305.00 | | | 79 305.00 |
| |
| 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 | 198 600.00 | | | 198 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 173.00 | |
I4 DECREASES Grand Total | | | 198 600.00 | |
IO DECREASES Total including other intangible assets | | | 185 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 427.00 | |
KD ACQUISITIONS Total including other intangible assets | 185 000.00 | | | 185 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 427.00 | | | 12 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 173.00 | | | 1 173.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 525.00 | 2 485.00 | | 7 525.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 525.00 | 2 485.00 | | 7 525.00 |
| |
| 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 | 40 538.00 | 40 538.00 | | 40 538.00 |
8D Social Security and Other Social Organizations | 62 937.00 | 62 937.00 | | 62 937.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 349.00 | 84 349.00 | | 84 349.00 |
VG Loans with a maturity of up to one year at origin | 84 676.00 | 28 039.00 | 56 637.00 | 84 676.00 |
VS Prepaid expenses | 56 507.00 | 56 507.00 | | 56 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 507.00 | 56 507.00 | | 56 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 499.00 | 215 863.00 | 56 637.00 | 272 499.00 |
