| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 748 000.00 | | 748 000.00 | 748 000.00 |
AR Technical installations, industrial equipment and tools | 2 618.00 | 2 286.00 | 332.00 | 2 618.00 |
AT Other tangible assets | 37 972.00 | 14 985.00 | 22 987.00 | 37 972.00 |
BH Other financial assets | 5 124.00 | | 5 124.00 | 5 124.00 |
BJ TOTAL (I) | 797 074.00 | 17 272.00 | 779 803.00 | 797 074.00 |
BT Goods | 71 773.00 | | 71 773.00 | 71 773.00 |
BX Customers and related accounts | 13 688.00 | | 13 688.00 | 13 688.00 |
BZ Other receivables | 15 519.00 | | 15 519.00 | 15 519.00 |
CF Cash and cash equivalents | 128 781.00 | | 128 781.00 | 128 781.00 |
CH Prepaid expenses | 1 271.00 | | 1 271.00 | 1 271.00 |
CJ TOTAL (II) | 231 032.00 | | 231 032.00 | 231 032.00 |
CO Grand total (0 to V) | 1 028 106.00 | 17 272.00 | 1 010 835.00 | 1 028 106.00 |
CU Other investments | 3 360.00 | | 3 360.00 | 3 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 197 279.00 | 126 825.00 | | 197 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 055.00 | 70 454.00 | | 47 055.00 |
DL TOTAL (I) | 354 334.00 | 307 279.00 | | 354 334.00 |
DU Loans and Debts from Credit Institutions (3) | 504 676.00 | 568 424.00 | | 504 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 063.00 | 460.00 | | 8 063.00 |
DX Trade payables and related accounts | 109 213.00 | 104 346.00 | | 109 213.00 |
DY Tax and social security liabilities | 34 265.00 | 24 491.00 | | 34 265.00 |
EA Other liabilities | 284.00 | 209.00 | | 284.00 |
EC TOTAL (IV) | 656 500.00 | 697 930.00 | | 656 500.00 |
EE Grand total (I to V) | 1 010 835.00 | 1 005 209.00 | | 1 010 835.00 |
| |
| 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 | 797 074.00 | | | 797 074.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 484.00 | |
I4 DECREASES Grand Total | | | 797 074.00 | |
IO DECREASES Total including other intangible assets | | | 748 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 590.00 | |
KD ACQUISITIONS Total including other intangible assets | 748 000.00 | | | 748 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 590.00 | | | 40 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 484.00 | | | 8 484.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 327.00 | 3 945.00 | | 13 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 327.00 | 3 945.00 | | 13 327.00 |
| |
| 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 | 109 213.00 | 109 213.00 | | 109 213.00 |
8C Staff and Related Accounts | 13 171.00 | 13 171.00 | | 13 171.00 |
8D Social Security and Other Social Organizations | 18 766.00 | 18 766.00 | | 18 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 284.00 | 284.00 | | 284.00 |
UT Other financial assets | 5 124.00 | | 5 124.00 | 5 124.00 |
UX Other trade receivables | 13 688.00 | 13 688.00 | | 13 688.00 |
VB VAT | 759.00 | 759.00 | | 759.00 |
VC Group and associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 504 676.00 | 62 314.00 | 251 450.00 | 504 676.00 |
VI Group and Associates | 8 063.00 | 8 063.00 | | 8 063.00 |
VK Loans repaid during the year | 63 748.00 | | | 63 748.00 |
VM Income taxes | 7 578.00 | 7 578.00 | | 7 578.00 |
VQ Other Taxes, Duties, and Similar Debts | 916.00 | 916.00 | | 916.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 182.00 | 6 182.00 | | 6 182.00 |
VS Prepaid expenses | 1 271.00 | 1 271.00 | | 1 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 602.00 | 30 478.00 | 5 124.00 | 35 602.00 |
VW VAT | 1 412.00 | 1 412.00 | | 1 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 656 500.00 | 214 139.00 | 251 450.00 | 656 500.00 |
