| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | | 200.00 | 200.00 |
AH Goodwill | 1 609 000.00 | 359 000.00 | 1 250 000.00 | 1 609 000.00 |
AP Buildings | 52 494.00 | 48 514.00 | 3 979.00 | 52 494.00 |
AR Technical installations, industrial equipment and tools | 3 202.00 | 3 202.00 | | 3 202.00 |
AT Other tangible assets | 28 121.00 | 28 121.00 | | 28 121.00 |
BJ TOTAL (I) | 1 697 427.00 | 438 837.00 | 1 258 589.00 | 1 697 427.00 |
BT Goods | 27 252.00 | | 27 252.00 | 27 252.00 |
BX Customers and related accounts | 9 935.00 | | 9 935.00 | 9 935.00 |
BZ Other receivables | 7 727.00 | | 7 727.00 | 7 727.00 |
CD Marketable securities | 6 000.00 | | 6 000.00 | 6 000.00 |
CF Cash and cash equivalents | 5 263.00 | | 5 263.00 | 5 263.00 |
CH Prepaid expenses | 1 053.00 | | 1 053.00 | 1 053.00 |
CJ TOTAL (II) | 57 231.00 | | 57 231.00 | 57 231.00 |
CO Grand total (0 to V) | 1 754 657.00 | 438 837.00 | 1 315 820.00 | 1 754 657.00 |
CU Other investments | 4 410.00 | | 4 410.00 | 4 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000.00 | 74 000.00 | | 74 000.00 |
DD Legal reserve (1) | 7 400.00 | 7 400.00 | | 7 400.00 |
DH Retained earnings | 295 420.00 | 279 494.00 | | 295 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 367.00 | 15 926.00 | | 16 367.00 |
DL TOTAL (I) | 393 187.00 | 376 820.00 | | 393 187.00 |
DU Loans and Debts from Credit Institutions (3) | 524 019.00 | 569 666.00 | | 524 019.00 |
DV Miscellaneous Loans and Financial Debts (4) | 288 448.00 | 292 658.00 | | 288 448.00 |
DX Trade payables and related accounts | 74 445.00 | 76 873.00 | | 74 445.00 |
DY Tax and social security liabilities | 31 599.00 | 30 097.00 | | 31 599.00 |
EA Other liabilities | 4 122.00 | 4 122.00 | | 4 122.00 |
EB Prepaid income (2) | | 340.00 | | |
EC TOTAL (IV) | 922 633.00 | 973 756.00 | | 922 633.00 |
EE Grand total (I to V) | 1 315 820.00 | 1 350 576.00 | | 1 315 820.00 |
EG Accrued income and payables due within one year | 518 000.00 | 465 679.00 | | 518 000.00 |
| |
| 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 | 1 697 427.00 | | | 1 697 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 410.00 | |
I4 DECREASES Grand Total | | | 1 697 427.00 | |
IO DECREASES Total including other intangible assets | | | 1 609 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 817.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 609 200.00 | | | 1 609 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 817.00 | | | 83 817.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 410.00 | | | 4 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 896.00 | 1 941.00 | | 77 896.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 896.00 | 1 941.00 | | 77 896.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 329 000.00 | 30 000.00 | | 329 000.00 |
7B Total provisions for depreciation | 329 000.00 | 30 000.00 | | 329 000.00 |
7C Grand total | 329 000.00 | 30 000.00 | | 329 000.00 |
UE of which provisions and reversals: - Operating | | 30 000.00 | | |
| |
| 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 | 74 445.00 | 74 445.00 | | 74 445.00 |
8C Staff and Related Accounts | 17 951.00 | 17 951.00 | | 17 951.00 |
8D Social Security and Other Social Organizations | 7 894.00 | 7 894.00 | | 7 894.00 |
8E Income Taxes | 2 888.00 | 2 888.00 | | 2 888.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 122.00 | 4 122.00 | | 4 122.00 |
UX Other trade receivables | 9 935.00 | 9 935.00 | | 9 935.00 |
VB VAT | 1 673.00 | 1 673.00 | | 1 673.00 |
VG Loans with a maturity of up to one year at origin | 15 943.00 | 15 943.00 | | 15 943.00 |
VH Loans with a maturity of more than one year at origin | 508 077.00 | 103 444.00 | 404 633.00 | 508 077.00 |
VI Group and Associates | 288 448.00 | 288 448.00 | | 288 448.00 |
VK Loans repaid during the year | 59 668.00 | | | 59 668.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 222.00 | 2 222.00 | | 2 222.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 054.00 | 6 054.00 | | 6 054.00 |
VS Prepaid expenses | 1 053.00 | 1 053.00 | | 1 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 715.00 | 18 715.00 | | 18 715.00 |
VW VAT | 644.00 | 644.00 | | 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 922 633.00 | 518 000.00 | 404 633.00 | 922 633.00 |
