| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 765 000.00 | | 765 000.00 | 765 000.00 |
AT Other tangible assets | 25 760.00 | 15 809.00 | 9 951.00 | 25 760.00 |
BH Other financial assets | 395.00 | | 395.00 | 395.00 |
BJ TOTAL (I) | 791 155.00 | 15 809.00 | 775 346.00 | 791 155.00 |
BZ Other receivables | 3 192.00 | | 3 192.00 | 3 192.00 |
CF Cash and cash equivalents | 2 108 344.00 | | 2 108 344.00 | 2 108 344.00 |
CH Prepaid expenses | 2 417.00 | | 2 417.00 | 2 417.00 |
CJ TOTAL (II) | 2 113 952.00 | | 2 113 952.00 | 2 113 952.00 |
CO Grand total (0 to V) | 2 905 108.00 | 15 809.00 | 2 889 299.00 | 2 905 108.00 |
| |
| 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 | 262 273.00 | 64 827.00 | | 262 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 255 210.00 | 197 445.00 | | 255 210.00 |
DL TOTAL (I) | 627 483.00 | 372 273.00 | | 627 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 431.00 | 6 152.00 | | 7 431.00 |
DW Advances and down payments received on current orders | 1 978 965.00 | | | 1 978 965.00 |
DX Trade payables and related accounts | 9 306.00 | 2 087 779.00 | | 9 306.00 |
DY Tax and social security liabilities | 266 114.00 | 144 174.00 | | 266 114.00 |
EC TOTAL (IV) | 2 261 816.00 | 2 238 105.00 | | 2 261 816.00 |
EE Grand total (I to V) | 2 889 299.00 | 2 610 377.00 | | 2 889 299.00 |
| |
| 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 | 787 230.00 | | 3 925.00 | 787 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 395.00 | |
I4 DECREASES Grand Total | | | 791 155.00 | |
IO DECREASES Total including other intangible assets | | | 765 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 760.00 | |
KD ACQUISITIONS Total including other intangible assets | 765 000.00 | | | 765 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 835.00 | | 3 925.00 | 21 835.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 395.00 | | | 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 258.00 | 3 551.00 | | 12 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 258.00 | 3 551.00 | | 12 258.00 |
| |
| 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 | 9 306.00 | 9 306.00 | | 9 306.00 |
8D Social Security and Other Social Organizations | 266 114.00 | 266 114.00 | | 266 114.00 |
UT Other financial assets | 395.00 | | 395.00 | 395.00 |
VI Group and Associates | 7 431.00 | 7 431.00 | | 7 431.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 192.00 | 3 192.00 | | 3 192.00 |
VS Prepaid expenses | 2 417.00 | 2 417.00 | | 2 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 003.00 | 5 608.00 | 395.00 | 6 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 851.00 | 282 851.00 | | 282 851.00 |
