| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 240 696.00 | | 240 696.00 | 240 696.00 |
AT Other tangible assets | 11 357.00 | 9 754.00 | 1 603.00 | 11 357.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 252 203.00 | 9 754.00 | 242 449.00 | 252 203.00 |
BX Customers and related accounts | 37 847.00 | | 37 847.00 | 37 847.00 |
BZ Other receivables | 1 172.00 | | 1 172.00 | 1 172.00 |
CF Cash and cash equivalents | 19 391.00 | | 19 391.00 | 19 391.00 |
CH Prepaid expenses | 3 371.00 | | 3 371.00 | 3 371.00 |
CJ TOTAL (II) | 61 782.00 | | 61 782.00 | 61 782.00 |
CO Grand total (0 to V) | 313 984.00 | 9 754.00 | 304 231.00 | 313 984.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 500.00 | 8 500.00 | | 8 500.00 |
DD Legal reserve (1) | 850.00 | 850.00 | | 850.00 |
DG Other reserves | 120 090.00 | 111 560.00 | | 120 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 642.00 | 8 529.00 | | 3 642.00 |
DL TOTAL (I) | 133 082.00 | 129 440.00 | | 133 082.00 |
DU Loans and Debts from Credit Institutions (3) | 101 410.00 | 89 557.00 | | 101 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 849.00 | 10 276.00 | | 7 849.00 |
DX Trade payables and related accounts | 5 531.00 | 8 428.00 | | 5 531.00 |
DY Tax and social security liabilities | 39 966.00 | 28 687.00 | | 39 966.00 |
EA Other liabilities | 16 393.00 | 91 019.00 | | 16 393.00 |
EC TOTAL (IV) | 171 149.00 | 227 968.00 | | 171 149.00 |
EE Grand total (I to V) | 304 231.00 | 357 408.00 | | 304 231.00 |
EG Accrued income and payables due within one year | 171 149.00 | 227 968.00 | | 171 149.00 |
| |
| 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 | 250 599.00 | | 1 604.00 | 250 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 252 203.00 | |
IO DECREASES Total including other intangible assets | | | 240 696.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 357.00 | |
KD ACQUISITIONS Total including other intangible assets | 240 696.00 | | | 240 696.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 753.00 | | 1 604.00 | 9 753.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | 1.00 | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 753.00 | 1.00 | | 9 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 753.00 | 1.00 | | 9 753.00 |
| |
| 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 | 5 531.00 | 5 531.00 | | 5 531.00 |
8C Staff and Related Accounts | 4 433.00 | 4 433.00 | | 4 433.00 |
8D Social Security and Other Social Organizations | 27 129.00 | 27 129.00 | | 27 129.00 |
8E Income Taxes | 2 299.00 | 2 299.00 | | 2 299.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 393.00 | 16 393.00 | | 16 393.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 37 847.00 | 37 847.00 | | 37 847.00 |
VB VAT | 1 172.00 | 1 172.00 | | 1 172.00 |
VG Loans with a maturity of up to one year at origin | 157.00 | 157.00 | | 157.00 |
VH Loans with a maturity of more than one year at origin | 101 253.00 | 101 253.00 | | 101 253.00 |
VI Group and Associates | 7 849.00 | 7 849.00 | | 7 849.00 |
VJ Loans taken out during the year | 27 358.00 | | | 27 358.00 |
VK Loans repaid during the year | 15 483.00 | | | 15 483.00 |
VQ Other Taxes, Duties, and Similar Debts | 985.00 | 985.00 | | 985.00 |
VS Prepaid expenses | 3 371.00 | 3 371.00 | | 3 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 541.00 | 42 541.00 | | 42 541.00 |
VW VAT | 5 120.00 | 5 120.00 | | 5 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 149.00 | 171 149.00 | | 171 149.00 |
