| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 1 645 540.00 | |
AR Technical installations, industrial equipment and tools | | | 2 760.00 | |
AT Other tangible assets | | | 23 999.00 | |
BB Receivables related to investments | | | 61 500.00 | |
BD Other fixed assets | | | 3 401.00 | |
BH Other financial assets | | | 160.00 | |
BJ TOTAL (I) | | | 1 807 260.00 | |
BT Goods | | | 193 317.00 | |
BX Customers and related accounts | | | 54 935.00 | |
BZ Other receivables | | | 38 226.00 | |
CD Marketable securities | | | 4 886.00 | |
CF Cash and cash equivalents | | | 119 814.00 | |
CH Prepaid expenses | | | 1 580.00 | |
CJ TOTAL (II) | | | 412 759.00 | |
CO Grand total (0 to V) | | | 2 220 020.00 | |
CU Other investments | | | 69 900.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 1 068 908.00 | 914 999.00 | | 1 068 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 660.00 | 153 908.00 | | 156 660.00 |
DL TOTAL (I) | 1 321 569.00 | 1 164 908.00 | | 1 321 569.00 |
DU Loans and Debts from Credit Institutions (3) | 634 425.00 | 760 865.00 | | 634 425.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 877.00 | 22 179.00 | | 17 877.00 |
DX Trade payables and related accounts | 188 340.00 | 173 705.00 | | 188 340.00 |
DY Tax and social security liabilities | 56 679.00 | 52 007.00 | | 56 679.00 |
EA Other liabilities | 1 129.00 | 1 599.00 | | 1 129.00 |
EC TOTAL (IV) | 898 451.00 | 1 010 356.00 | | 898 451.00 |
EE Grand total (I to V) | 2 220 020.00 | 2 175 264.00 | | 2 220 020.00 |
EG Accrued income and payables due within one year | 391 461.00 | | | 391 461.00 |
| |
| 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 | 1 870 943.00 | | 10 218.00 | 1 870 943.00 |
I3 DECREASES Total Financial Fixed Assets | | | 134 961.00 | |
I4 DECREASES Grand Total | | | 1 881 161.00 | |
IO DECREASES Total including other intangible assets | | | 1 646 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 646 640.00 | | | 1 646 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 341.00 | | 6 218.00 | 93 341.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 961.00 | | 4 000.00 | 130 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 816.00 | 7 084.00 | | 66 816.00 |
PE DEPRECIATION Total including other intangible assets | 1 100.00 | | | 1 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 716.00 | 7 084.00 | | 65 716.00 |
| |
| 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 | 188 340.00 | 188 340.00 | | 188 340.00 |
8C Staff and Related Accounts | 24 058.00 | 24 058.00 | | 24 058.00 |
8D Social Security and Other Social Organizations | 28 730.00 | 28 730.00 | | 28 730.00 |
8E Income Taxes | 765.00 | 765.00 | | 765.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 129.00 | 1 129.00 | | 1 129.00 |
VH Loans with a maturity of more than one year at origin | 634 425.00 | 127 435.00 | 506 990.00 | 634 425.00 |
VI Group and Associates | 17 877.00 | 17 877.00 | | 17 877.00 |
VK Loans repaid during the year | 126 345.00 | | | 126 345.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 108.00 | 3 108.00 | | 3 108.00 |
VW VAT | 17.00 | 17.00 | | 17.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 451.00 | 391 461.00 | 506 990.00 | 898 451.00 |
