| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 241.00 | 7 241.00 | | 7 241.00 |
AH Goodwill | 800 000.00 | 360 000.00 | 440 000.00 | 800 000.00 |
AN Land | 28 258.00 | | 28 258.00 | 28 258.00 |
AP Buildings | 114 038.00 | 33 965.00 | 80 072.00 | 114 038.00 |
AT Other tangible assets | 4 690.00 | 3 161.00 | 1 529.00 | 4 690.00 |
BJ TOTAL (I) | 954 241.00 | 404 367.00 | 549 874.00 | 954 241.00 |
BZ Other receivables | 22 413.00 | | 22 413.00 | 22 413.00 |
CD Marketable securities | 242 926.00 | | 242 926.00 | 242 926.00 |
CF Cash and cash equivalents | 37 097.00 | | 37 097.00 | 37 097.00 |
CJ TOTAL (II) | 302 446.00 | | 302 446.00 | 302 446.00 |
CO Grand total (0 to V) | 1 256 687.00 | 404 367.00 | 852 320.00 | 1 256 687.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | | | 16 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 758 202.00 | | | 758 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 805.00 | | | 5 805.00 |
DL TOTAL (I) | 782 007.00 | | | 782 007.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 248.00 | | | 3 248.00 |
DX Trade payables and related accounts | 16 113.00 | | | 16 113.00 |
DY Tax and social security liabilities | 50 952.00 | | | 50 952.00 |
EC TOTAL (IV) | 70 313.00 | | | 70 313.00 |
EE Grand total (I to V) | 852 320.00 | | | 852 320.00 |
EG Accrued income and payables due within one year | 2 515.00 | | | 2 515.00 |
| |
| 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 | 954 241.00 | | | 954 241.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 954 241.00 | |
IO DECREASES Total including other intangible assets | | | 807 241.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 146 986.00 | |
KD ACQUISITIONS Total including other intangible assets | 807 241.00 | | | 807 241.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 146 986.00 | | | 146 986.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 004.00 | 6 363.00 | | 28 004.00 |
PE DEPRECIATION Total including other intangible assets | 7 241.00 | | | 7 241.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 762.00 | 6 363.00 | | 20 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 240 000.00 | 120 000.00 | | 240 000.00 |
7B Total provisions for depreciation | 240 000.00 | 120 000.00 | | 240 000.00 |
7C Grand total | 240 000.00 | 120 000.00 | | 240 000.00 |
UE of which provisions and reversals: - Operating | | 120 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 000.00 | | 3 000.00 | 3 000.00 |
8B Suppliers and Related Accounts | 16 113.00 | 16 113.00 | | 16 113.00 |
8C Staff and Related Accounts | 24 000.00 | 24 000.00 | | 24 000.00 |
8D Social Security and Other Social Organizations | 25 961.00 | 25 961.00 | | 25 961.00 |
VI Group and Associates | 245.00 | 245.00 | | 245.00 |
VK Loans repaid during the year | 67 353.00 | | | 67 353.00 |
VM Income taxes | 1 809.00 | 1 809.00 | | 1 809.00 |
VQ Other Taxes, Duties, and Similar Debts | 991.00 | 991.00 | | 991.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 604.00 | 20 604.00 | | 20 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 413.00 | 22 413.00 | | 22 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 313.00 | 67 313.00 | 3 000.00 | 70 313.00 |
