| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 135 572.00 | 81 837.00 | 53 735.00 | 135 572.00 |
AH Goodwill | 1 540 000.00 | | 1 540 000.00 | 1 540 000.00 |
AR Technical installations, industrial equipment and tools | 62 692.00 | 61 588.00 | 1 104.00 | 62 692.00 |
AT Other tangible assets | 10 591.00 | 2 467.00 | 8 124.00 | 10 591.00 |
BH Other financial assets | 11 918.00 | | 11 918.00 | 11 918.00 |
BJ TOTAL (I) | 1 760 773.00 | 145 892.00 | 1 614 881.00 | 1 760 773.00 |
BT Goods | 152 812.00 | | 152 812.00 | 152 812.00 |
BX Customers and related accounts | 49 218.00 | | 49 218.00 | 49 218.00 |
BZ Other receivables | 7 492.00 | | 7 492.00 | 7 492.00 |
CD Marketable securities | 46 094.00 | | 46 094.00 | 46 094.00 |
CF Cash and cash equivalents | 81 548.00 | | 81 548.00 | 81 548.00 |
CH Prepaid expenses | 3 794.00 | | 3 794.00 | 3 794.00 |
CJ TOTAL (II) | 340 959.00 | | 340 959.00 | 340 959.00 |
CO Grand total (0 to V) | 2 122 733.00 | 145 892.00 | 1 976 841.00 | 2 122 733.00 |
CW Deferred expenses or loan issuance costs | 21 000.00 | | 21 000.00 | 21 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 000.00 | 275 000.00 | | 275 000.00 |
DD Legal reserve (1) | 27 500.00 | 27 500.00 | | 27 500.00 |
DG Other reserves | 134 667.00 | 48 771.00 | | 134 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 456.00 | 85 896.00 | | 109 456.00 |
DL TOTAL (I) | 546 623.00 | 437 167.00 | | 546 623.00 |
DU Loans and Debts from Credit Institutions (3) | 1 218 257.00 | 1 430 906.00 | | 1 218 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 532.00 | 7 691.00 | | 6 532.00 |
DW Advances and down payments received on current orders | 256.00 | 2 535.00 | | 256.00 |
DX Trade payables and related accounts | 159 909.00 | 120 958.00 | | 159 909.00 |
DY Tax and social security liabilities | 43 805.00 | 44 973.00 | | 43 805.00 |
EA Other liabilities | 1 458.00 | 3 096.00 | | 1 458.00 |
EC TOTAL (IV) | 1 430 218.00 | 1 610 160.00 | | 1 430 218.00 |
EE Grand total (I to V) | 1 976 841.00 | 2 047 327.00 | | 1 976 841.00 |
EG Accrued income and payables due within one year | 334 538.00 | 394 193.00 | | 334 538.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 735.00 | 56.00 | | 4 735.00 |
| |
| 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 | 1 757 153.00 | | 3 620.00 | 1 757 153.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 135 572.00 | | | 135 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 918.00 | |
I4 DECREASES Grand Total | | | 1 760 773.00 | |
IN DECREASES Start-up, development, or research expenses | | | 135 572.00 | |
IO DECREASES Total including other intangible assets | | | 1 540 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 283.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 540 000.00 | | | 1 540 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 663.00 | | 3 620.00 | 69 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 918.00 | | | 11 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 688.00 | 47 204.00 | | 98 688.00 |
CY DEPRECIATION Start-up, development, or research expenses | 54 723.00 | 27 114.00 | | 54 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 965.00 | 20 090.00 | | 43 965.00 |
