| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 5 500.00 | 5 500.00 | | 5 500.00 |
AT Other tangible assets | 5 413.00 | 1 678.00 | 3 735.00 | 5 413.00 |
BJ TOTAL (I) | 276 413.00 | 7 178.00 | 269 235.00 | 276 413.00 |
BX Customers and related accounts | 28 059.00 | | 28 059.00 | 28 059.00 |
BZ Other receivables | 227 982.00 | | 227 982.00 | 227 982.00 |
CF Cash and cash equivalents | 364 136.00 | | 364 136.00 | 364 136.00 |
CH Prepaid expenses | 1 945.00 | | 1 945.00 | 1 945.00 |
CJ TOTAL (II) | 622 122.00 | | 622 122.00 | 622 122.00 |
CO Grand total (0 to V) | 898 535.00 | 7 178.00 | 891 357.00 | 898 535.00 |
CU Other investments | 85 500.00 | | 85 500.00 | 85 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 215 934.00 | 178 271.00 | | 215 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 321 910.00 | 157 663.00 | | 321 910.00 |
DL TOTAL (I) | 543 344.00 | 341 434.00 | | 543 344.00 |
DU Loans and Debts from Credit Institutions (3) | | 55 663.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 104 215.00 | 104 133.00 | | 104 215.00 |
DX Trade payables and related accounts | 5 027.00 | 3 363.00 | | 5 027.00 |
DY Tax and social security liabilities | 201 956.00 | 132 592.00 | | 201 956.00 |
EA Other liabilities | 36 816.00 | | | 36 816.00 |
EC TOTAL (IV) | 348 013.00 | 295 751.00 | | 348 013.00 |
EE Grand total (I to V) | 891 357.00 | 637 185.00 | | 891 357.00 |
EG Accrued income and payables due within one year | 348 013.00 | 295 751.00 | | 348 013.00 |
EI Including equity loans | 104 215.00 | | | 104 215.00 |
| |
| 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 | 278 740.00 | | 4 040.00 | 278 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 85 500.00 | |
I4 DECREASES Grand Total | | 6 368.00 | 276 413.00 | |
IO DECREASES Total including other intangible assets | | | 180 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 368.00 | 10 913.00 | |
KD ACQUISITIONS Total including other intangible assets | 180 000.00 | | | 180 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 240.00 | | 4 040.00 | 13 240.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 85 500.00 | | | 85 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 033.00 | 3 550.00 | 3 405.00 | 7 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 033.00 | 3 550.00 | 3 405.00 | 7 033.00 |
| |
| 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 | 5 027.00 | 5 027.00 | | 5 027.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8D Social Security and Other Social Organizations | 118 726.00 | 118 726.00 | | 118 726.00 |
8E Income Taxes | 62 714.00 | 62 714.00 | | 62 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 816.00 | 36 816.00 | | 36 816.00 |
UX Other trade receivables | 28 059.00 | 28 059.00 | | 28 059.00 |
VC Group and associates | 192 982.00 | 192 982.00 | | 192 982.00 |
VI Group and Associates | 104 215.00 | 104 215.00 | | 104 215.00 |
VQ Other Taxes, Duties, and Similar Debts | 516.00 | 516.00 | | 516.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 000.00 | 35 000.00 | | 35 000.00 |
VS Prepaid expenses | 1 945.00 | 1 945.00 | | 1 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257 986.00 | 257 986.00 | | 257 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 013.00 | 348 013.00 | | 348 013.00 |
