| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 186.00 | | 186.00 | 186.00 |
AH Goodwill | 1 125 000.00 | | 1 125 000.00 | 1 125 000.00 |
AR Technical installations, industrial equipment and tools | 2 760.00 | 2 760.00 | | 2 760.00 |
AT Other tangible assets | 105 664.00 | 102 677.00 | 2 988.00 | 105 664.00 |
BJ TOTAL (I) | 1 233 650.00 | 105 437.00 | 1 128 213.00 | 1 233 650.00 |
BT Goods | 94 281.00 | | 94 281.00 | 94 281.00 |
BX Customers and related accounts | 6 205.00 | | 6 205.00 | 6 205.00 |
BZ Other receivables | 14 409.00 | | 14 409.00 | 14 409.00 |
CF Cash and cash equivalents | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 115 045.00 | | 115 045.00 | 115 045.00 |
CO Grand total (0 to V) | 1 348 695.00 | 105 437.00 | 1 243 258.00 | 1 348 695.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 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 |
DG Other reserves | 788 148.00 | 754 185.00 | | 788 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 300.00 | 33 963.00 | | 64 300.00 |
DL TOTAL (I) | 863 448.00 | 799 148.00 | | 863 448.00 |
DP Provisions for Risks | 5 722.00 | 11 943.00 | | 5 722.00 |
DR TOTAL (IV) | 5 722.00 | 11 943.00 | | 5 722.00 |
DU Loans and Debts from Credit Institutions (3) | 61 079.00 | 64 832.00 | | 61 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 991.00 | 84 702.00 | | 73 991.00 |
DX Trade payables and related accounts | 162 400.00 | 213 085.00 | | 162 400.00 |
DY Tax and social security liabilities | 45 807.00 | 56 724.00 | | 45 807.00 |
EA Other liabilities | 30 812.00 | 37 812.00 | | 30 812.00 |
EC TOTAL (IV) | 374 088.00 | 457 155.00 | | 374 088.00 |
EE Grand total (I to V) | 1 243 258.00 | 1 268 246.00 | | 1 243 258.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59 317.00 | 63 215.00 | | 59 317.00 |
| |
| 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 | 1 233 650.00 | | | 1 233 650.00 |
I3 DECREASES Total Financial Fixed Assets | 40.00 | | | 40.00 |
I4 DECREASES Grand Total | 1 233 650.00 | | | 1 233 650.00 |
IO DECREASES Total including other intangible assets | 1 125 186.00 | | | 1 125 186.00 |
IY DECREASES Total Tangible Fixed Assets | 108 425.00 | | | 108 425.00 |
KD ACQUISITIONS Total including other intangible assets | 1 125 186.00 | | | 1 125 186.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 108 425.00 | | | 108 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40.00 | | | 40.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 062.00 | 375.00 | | 105 062.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 062.00 | 375.00 | | 105 062.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 11 943.00 | | 6 221.00 | 11 943.00 |
7C Grand total | 11 943.00 | | 6 221.00 | 11 943.00 |
UJ - Exceptional | | | 6 221.00 | |
| |
| 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 | 162 400.00 | 162 400.00 | | 162 400.00 |
8C Staff and Related Accounts | 15 731.00 | 15 731.00 | | 15 731.00 |
8D Social Security and Other Social Organizations | 12 996.00 | 12 996.00 | | 12 996.00 |
8E Income Taxes | 10 457.00 | 10 457.00 | | 10 457.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 812.00 | 30 812.00 | | 30 812.00 |
UX Other trade receivables | 6 205.00 | 6 205.00 | | 6 205.00 |
VB VAT | 4 183.00 | 4 183.00 | | 4 183.00 |
VG Loans with a maturity of up to one year at origin | 61 079.00 | 61 079.00 | | 61 079.00 |
VI Group and Associates | 73 991.00 | 73 991.00 | | 73 991.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 412.00 | 5 412.00 | | 5 412.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 226.00 | 10 226.00 | | 10 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 614.00 | 20 614.00 | | 20 614.00 |
VW VAT | 1 211.00 | 1 211.00 | | 1 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 088.00 | 374 088.00 | | 374 088.00 |
