| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 597 939.00 | | 597 939.00 | 597 939.00 |
AR Technical installations, industrial equipment and tools | 8 047.00 | 6 246.00 | 1 801.00 | 8 047.00 |
AT Other tangible assets | 197 690.00 | 172 567.00 | 25 123.00 | 197 690.00 |
BJ TOTAL (I) | 803 720.00 | 178 812.00 | 624 908.00 | 803 720.00 |
BL Raw materials, supplies | 1 000.00 | | 1 000.00 | 1 000.00 |
BT Goods | 82 000.00 | | 82 000.00 | 82 000.00 |
BZ Other receivables | 11 357.00 | | 11 357.00 | 11 357.00 |
CD Marketable securities | 64 800.00 | | 64 800.00 | 64 800.00 |
CF Cash and cash equivalents | 328 871.00 | | 328 871.00 | 328 871.00 |
CH Prepaid expenses | 160.00 | | 160.00 | 160.00 |
CJ TOTAL (II) | 488 188.00 | | 488 188.00 | 488 188.00 |
CO Grand total (0 to V) | 1 291 908.00 | 178 812.00 | 1 113 096.00 | 1 291 908.00 |
CS Evaluated investments - equity method | 45.00 | | 45.00 | 45.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 624 524.00 | 577 700.00 | | 624 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 363.00 | 46 823.00 | | 62 363.00 |
DL TOTAL (I) | 730 887.00 | 668 524.00 | | 730 887.00 |
DQ Provisions for Expenses | 7 021.00 | 11 405.00 | | 7 021.00 |
DR TOTAL (IV) | 7 021.00 | 11 405.00 | | 7 021.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | 200 000.00 | | 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18.00 | 18.00 | | 18.00 |
DX Trade payables and related accounts | 127 255.00 | 110 143.00 | | 127 255.00 |
DY Tax and social security liabilities | 47 914.00 | 61 242.00 | | 47 914.00 |
EC TOTAL (IV) | 375 188.00 | 371 403.00 | | 375 188.00 |
EE Grand total (I to V) | 1 113 096.00 | 1 051 332.00 | | 1 113 096.00 |
| |
| 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 | 800 797.00 | | 2 923.00 | 800 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45.00 | |
I4 DECREASES Grand Total | | | 803 720.00 | |
IO DECREASES Total including other intangible assets | | | 597 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 205 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 597 939.00 | | | 597 939.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 813.00 | | 2 923.00 | 202 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45.00 | | | 45.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171 789.00 | 7 024.00 | | 171 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 171 789.00 | 7 024.00 | | 171 789.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 11 405.00 | 7 021.00 | 11 405.00 | 11 405.00 |
7C Grand total | 11 405.00 | 7 021.00 | 11 405.00 | 11 405.00 |
UE of which provisions and reversals: - Operating | | 7 021.00 | 11 405.00 | |
| |
| 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 | 127 255.00 | 127 255.00 | | 127 255.00 |
8D Social Security and Other Social Organizations | 47 914.00 | 47 914.00 | | 47 914.00 |
UX Other trade receivables | 11 357.00 | 11 357.00 | | 11 357.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | 21 468.00 | 178 532.00 | 200 000.00 |
VI Group and Associates | 18.00 | 18.00 | | 18.00 |
VS Prepaid expenses | 160.00 | 160.00 | | 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 517.00 | 11 517.00 | | 11 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 188.00 | 196 655.00 | 178 532.00 | 375 188.00 |
