| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 363 000.00 | | 1 363 000.00 | 1 363 000.00 |
AR Technical installations, industrial equipment and tools | 19 040.00 | 16 442.00 | 2 598.00 | 19 040.00 |
AT Other tangible assets | 32 500.00 | 15 082.00 | 17 418.00 | 32 500.00 |
BJ TOTAL (I) | 1 414 540.00 | 31 524.00 | 1 383 016.00 | 1 414 540.00 |
BT Goods | 64 097.00 | | 64 097.00 | 64 097.00 |
BX Customers and related accounts | 5 999.00 | | 5 999.00 | 5 999.00 |
BZ Other receivables | 2 333.00 | | 2 333.00 | 2 333.00 |
CD Marketable securities | 27 207.00 | | 27 207.00 | 27 207.00 |
CF Cash and cash equivalents | 135 517.00 | | 135 517.00 | 135 517.00 |
CH Prepaid expenses | 1 340.00 | | 1 340.00 | 1 340.00 |
CJ TOTAL (II) | 236 493.00 | | 236 493.00 | 236 493.00 |
CO Grand total (0 to V) | 1 651 033.00 | 31 524.00 | 1 619 509.00 | 1 651 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 1 157 467.00 | 1 057 931.00 | | 1 157 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 345.00 | 99 536.00 | | 104 345.00 |
DL TOTAL (I) | 1 270 612.00 | 1 166 267.00 | | 1 270 612.00 |
DU Loans and Debts from Credit Institutions (3) | 195 738.00 | 276 740.00 | | 195 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 792.00 | 325.00 | | 2 792.00 |
DX Trade payables and related accounts | 113 436.00 | 113 403.00 | | 113 436.00 |
DY Tax and social security liabilities | 36 930.00 | 25 217.00 | | 36 930.00 |
EA Other liabilities | | 46.00 | | |
EC TOTAL (IV) | 348 897.00 | 415 730.00 | | 348 897.00 |
EE Grand total (I to V) | 1 619 509.00 | 1 581 997.00 | | 1 619 509.00 |
| |
| 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 | 1 413 065.00 | | 1 475.00 | 1 413 065.00 |
I4 DECREASES Grand Total | | | 1 414 540.00 | |
IO DECREASES Total including other intangible assets | | | 1 363 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 540.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 363 000.00 | | | 1 363 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 065.00 | | 1 475.00 | 50 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 308.00 | 7 216.00 | | 24 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 308.00 | 7 216.00 | | 24 308.00 |
| |
| 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 | 66.00 | 66.00 | | 66.00 |
8B Suppliers and Related Accounts | 113 436.00 | 113 436.00 | | 113 436.00 |
8C Staff and Related Accounts | 11 983.00 | 11 983.00 | | 11 983.00 |
8D Social Security and Other Social Organizations | 10 338.00 | 10 338.00 | | 10 338.00 |
8E Income Taxes | 10 891.00 | 10 891.00 | | 10 891.00 |
UX Other trade receivables | 5 999.00 | 5 999.00 | | 5 999.00 |
VB VAT | 1 107.00 | 1 107.00 | | 1 107.00 |
VH Loans with a maturity of more than one year at origin | 195 738.00 | 81 489.00 | 114 250.00 | 195 738.00 |
VI Group and Associates | 2 726.00 | 2 726.00 | | 2 726.00 |
VK Loans repaid during the year | 81 002.00 | | | 81 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 370.00 | 3 370.00 | | 3 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 226.00 | 1 226.00 | | 1 226.00 |
VS Prepaid expenses | 1 340.00 | 1 340.00 | | 1 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 672.00 | 9 672.00 | | 9 672.00 |
VW VAT | 348.00 | 348.00 | | 348.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 897.00 | 234 647.00 | 114 250.00 | 348 897.00 |
