| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 79 536.00 | 79 536.00 | | 79 536.00 |
AF Concessions, Patents and Similar Rights | 680.00 | 680.00 | | 680.00 |
AH Goodwill | 1 630 000.00 | | 1 630 000.00 | 1 630 000.00 |
AP Buildings | 88 458.00 | 67 265.00 | 21 194.00 | 88 458.00 |
AR Technical installations, industrial equipment and tools | 31 957.00 | 28 140.00 | 3 817.00 | 31 957.00 |
AT Other tangible assets | 97 632.00 | 77 235.00 | 20 397.00 | 97 632.00 |
BH Other financial assets | 12 190.00 | | 12 190.00 | 12 190.00 |
BJ TOTAL (I) | 1 940 653.00 | 252 856.00 | 1 687 798.00 | 1 940 653.00 |
BT Goods | 355 011.00 | | 355 011.00 | 355 011.00 |
BX Customers and related accounts | 478 939.00 | | 478 939.00 | 478 939.00 |
BZ Other receivables | 71 640.00 | | 71 640.00 | 71 640.00 |
CF Cash and cash equivalents | 562 216.00 | | 562 216.00 | 562 216.00 |
CJ TOTAL (II) | 1 467 805.00 | | 1 467 805.00 | 1 467 805.00 |
CO Grand total (0 to V) | 3 408 459.00 | 252 856.00 | 3 155 603.00 | 3 408 459.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 275 483.00 | 170 791.00 | | 275 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 678.00 | 104 692.00 | | 94 678.00 |
DL TOTAL (I) | 381 161.00 | 286 483.00 | | 381 161.00 |
DU Loans and Debts from Credit Institutions (3) | 1 070 167.00 | 700 728.00 | | 1 070 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 537 230.00 | 508 185.00 | | 537 230.00 |
DX Trade payables and related accounts | 883 940.00 | 768 259.00 | | 883 940.00 |
DY Tax and social security liabilities | 49 474.00 | 71 626.00 | | 49 474.00 |
EA Other liabilities | 233 631.00 | 230 402.00 | | 233 631.00 |
EC TOTAL (IV) | 2 774 442.00 | 2 279 199.00 | | 2 774 442.00 |
EE Grand total (I to V) | 3 155 603.00 | 2 565 682.00 | | 3 155 603.00 |
EG Accrued income and payables due within one year | 2 261 983.00 | 1 225 836.00 | | 2 261 983.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 85 173.00 | | |
| |
| 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 | 1 937 351.00 | | 3 302.00 | 1 937 351.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 79 536.00 | | | 79 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 390.00 | |
I4 DECREASES Grand Total | | | 1 940 653.00 | |
IN DECREASES Start-up, development, or research expenses | | | 79 536.00 | |
IO DECREASES Total including other intangible assets | | | 1 630 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 218 047.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 630 680.00 | | | 1 630 680.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 214 745.00 | | 3 302.00 | 214 745.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 390.00 | | | 12 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 236 837.00 | 16 019.00 | | 236 837.00 |
CY DEPRECIATION Start-up, development, or research expenses | 79 536.00 | | | 79 536.00 |
PE DEPRECIATION Total including other intangible assets | 680.00 | | | 680.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 621.00 | 16 019.00 | | 156 621.00 |
| |
| 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 | 883 940.00 | 883 940.00 | | 883 940.00 |
8C Staff and Related Accounts | 2 178.00 | 2 178.00 | | 2 178.00 |
8D Social Security and Other Social Organizations | 41 332.00 | 41 332.00 | | 41 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 233 631.00 | 233 631.00 | | 233 631.00 |
UT Other financial assets | 12 190.00 | | 12 190.00 | 12 190.00 |
UX Other trade receivables | 478 939.00 | 478 939.00 | | 478 939.00 |
UY Staff and related accounts | 2 259.00 | 2 259.00 | | 2 259.00 |
VB VAT | 38 358.00 | 38 356.00 | | 38 358.00 |
VG Loans with a maturity of up to one year at origin | 500 000.00 | 500 000.00 | | 500 000.00 |
VH Loans with a maturity of more than one year at origin | 570 167.00 | 57 708.00 | 282 856.00 | 570 167.00 |
VI Group and Associates | 537 230.00 | 537 230.00 | | 537 230.00 |
VJ Loans taken out during the year | 500 000.00 | | | 500 000.00 |
VK Loans repaid during the year | 45 388.00 | | | 45 388.00 |
VM Income taxes | 103.00 | 103.00 | | 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 758.00 | 758.00 | | 758.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 920.00 | 30 920.00 | | 30 920.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 562 769.00 | 550 579.00 | 12 190.00 | 562 769.00 |
VW VAT | 5 205.00 | 5 205.00 | | 5 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 774 442.00 | 2 261 983.00 | 282 856.00 | 2 774 442.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 14 494.00 | 16 728.00 | | 14 494.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 117.00 | 13 105.00 | | 13 117.00 |
ST Other accounts | 82 427.00 | 112 179.00 | | 82 427.00 |
XQ Rental, rental and co-ownership charges | 114 531.00 | 114 210.00 | | 114 531.00 |
YT Subcontracting | 1 505.00 | 1 856.00 | | 1 505.00 |
YW Business tax | 7 047.00 | 4 740.00 | | 7 047.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 21 541.00 | 21 468.00 | | 21 541.00 |
YY Amount of VAT collected | 158 543.00 | 243 846.00 | | 158 543.00 |
YZ Total deductible VAT on goods and services | 158 514.00 | 188 275.00 | | 158 514.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 211 580.00 | 241 349.00 | | 211 580.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
