| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 580.00 | 4 580.00 | | 4 580.00 |
AH Goodwill | 540 000.00 | | 540 000.00 | 540 000.00 |
AR Technical installations, industrial equipment and tools | 77 191.00 | 59 109.00 | 18 082.00 | 77 191.00 |
AT Other tangible assets | 351 874.00 | 245 246.00 | 106 627.00 | 351 874.00 |
BJ TOTAL (I) | 973 645.00 | 308 936.00 | 664 709.00 | 973 645.00 |
BX Customers and related accounts | 4 437.00 | | 4 437.00 | 4 437.00 |
BZ Other receivables | 32 205.00 | | 32 205.00 | 32 205.00 |
CF Cash and cash equivalents | 53 676.00 | | 53 676.00 | 53 676.00 |
CH Prepaid expenses | 926.00 | | 926.00 | 926.00 |
CJ TOTAL (II) | 91 244.00 | | 91 244.00 | 91 244.00 |
CO Grand total (0 to V) | 1 064 889.00 | 308 936.00 | 755 953.00 | 1 064 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DH Retained earnings | 533 364.00 | 521 196.00 | | 533 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 242.00 | 112 168.00 | | 21 242.00 |
DL TOTAL (I) | 604 106.00 | 682 864.00 | | 604 106.00 |
DU Loans and Debts from Credit Institutions (3) | 107 284.00 | 103 525.00 | | 107 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 839.00 | 34 332.00 | | 3 839.00 |
DX Trade payables and related accounts | 3 833.00 | 3 685.00 | | 3 833.00 |
DY Tax and social security liabilities | 36 729.00 | 31 007.00 | | 36 729.00 |
EA Other liabilities | 161.00 | 201.00 | | 161.00 |
EC TOTAL (IV) | 151 847.00 | 172 750.00 | | 151 847.00 |
EE Grand total (I to V) | 755 953.00 | 855 614.00 | | 755 953.00 |
EG Accrued income and payables due within one year | 74 368.00 | 94 309.00 | | 74 368.00 |
EI Including equity loans | 3 839.00 | | | 3 839.00 |
| |
| 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 | 939 853.00 | | 33 792.00 | 939 853.00 |
I4 DECREASES Grand Total | | | 973 645.00 | |
IO DECREASES Total including other intangible assets | | | 544 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 429 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 544 580.00 | | | 544 580.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 395 273.00 | | 33 792.00 | 395 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 279 929.00 | 29 007.00 | | 279 929.00 |
PE DEPRECIATION Total including other intangible assets | 4 580.00 | | | 4 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 275 349.00 | 29 007.00 | | 275 349.00 |
| |
| 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 | 3 833.00 | 3 833.00 | | 3 833.00 |
8C Staff and Related Accounts | 13 759.00 | 13 759.00 | | 13 759.00 |
8D Social Security and Other Social Organizations | 21 237.00 | 21 237.00 | | 21 237.00 |
8K Other liabilities (including liabilities related to repo transactions) | 161.00 | 161.00 | | 161.00 |
UX Other trade receivables | 4 437.00 | 4 437.00 | | 4 437.00 |
VC Group and associates | 23 063.00 | 23 063.00 | | 23 063.00 |
VH Loans with a maturity of more than one year at origin | 107 284.00 | 29 805.00 | 76 518.00 | 107 284.00 |
VI Group and Associates | 3 839.00 | 3 839.00 | | 3 839.00 |
VJ Loans taken out during the year | 18 385.00 | | | 18 385.00 |
VK Loans repaid during the year | 14 626.00 | | | 14 626.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 733.00 | 1 733.00 | | 1 733.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 141.00 | 9 141.00 | | 9 141.00 |
VS Prepaid expenses | 926.00 | 926.00 | | 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 568.00 | 37 568.00 | | 37 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 847.00 | 74 368.00 | 76 518.00 | 151 847.00 |
