| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 210 000.00 | | 210 000.00 | 210 000.00 |
AT Other tangible assets | 4 773.00 | 3 566.00 | 1 206.00 | 4 773.00 |
BJ TOTAL (I) | 214 773.00 | 3 566.00 | 211 206.00 | 214 773.00 |
BV Advances and down payments on orders | 76.00 | | 76.00 | 76.00 |
BX Customers and related accounts | 4 260.00 | | 4 260.00 | 4 260.00 |
BZ Other receivables | 1 968.00 | | 1 968.00 | 1 968.00 |
CD Marketable securities | 800 340.00 | | 800 340.00 | 800 340.00 |
CF Cash and cash equivalents | 420 353.00 | | 420 353.00 | 420 353.00 |
CH Prepaid expenses | 261.00 | | 261.00 | 261.00 |
CJ TOTAL (II) | 1 227 259.00 | | 1 227 259.00 | 1 227 259.00 |
CO Grand total (0 to V) | 1 442 032.00 | 3 566.00 | 1 438 466.00 | 1 442 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 658 222.00 | 382 240.00 | | 658 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 352 214.00 | 308 981.00 | | 352 214.00 |
DL TOTAL (I) | 1 285 436.00 | 966 222.00 | | 1 285 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 697.00 | 87 808.00 | | 86 697.00 |
DX Trade payables and related accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
DY Tax and social security liabilities | 63 452.00 | 57 934.00 | | 63 452.00 |
EC TOTAL (IV) | 153 029.00 | 148 623.00 | | 153 029.00 |
EE Grand total (I to V) | 1 438 466.00 | 1 114 845.00 | | 1 438 466.00 |
EG Accrued income and payables due within one year | 153 029.00 | 148 623.00 | | 153 029.00 |
| |
| 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 | 213 823.00 | | 1 150.00 | 213 823.00 |
I4 DECREASES Grand Total | | 200.00 | 214 773.00 | |
IO DECREASES Total including other intangible assets | | | 210 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 200.00 | 4 773.00 | |
KD ACQUISITIONS Total including other intangible assets | 210 000.00 | | | 210 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 823.00 | | 1 150.00 | 3 823.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 229.00 | 538.00 | 200.00 | 3 229.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 229.00 | 538.00 | 200.00 | 3 229.00 |
| |
| 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 | 2 880.00 | 2 880.00 | | 2 880.00 |
8E Income Taxes | 19 773.00 | 19 773.00 | | 19 773.00 |
UX Other trade receivables | 4 260.00 | 4 260.00 | | 4 260.00 |
VB VAT | 1 969.00 | 1 969.00 | | 1 969.00 |
VI Group and Associates | 86 698.00 | 86 698.00 | | 86 698.00 |
VS Prepaid expenses | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 490.00 | 6 490.00 | | 6 490.00 |
VW VAT | 43 680.00 | 43 680.00 | | 43 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 030.00 | 153 030.00 | | 153 030.00 |
