| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 473 964.00 | | 473 964.00 | 473 964.00 |
AR Technical installations, industrial equipment and tools | 9 497.00 | 8 321.00 | 1 176.00 | 9 497.00 |
AT Other tangible assets | 196 959.00 | 195 133.00 | 1 826.00 | 196 959.00 |
BH Other financial assets | 1 560.00 | | 1 560.00 | 1 560.00 |
BJ TOTAL (I) | 681 979.00 | 203 454.00 | 478 526.00 | 681 979.00 |
BT Goods | 88 238.00 | | 88 238.00 | 88 238.00 |
BX Customers and related accounts | 23 176.00 | | 23 176.00 | 23 176.00 |
BZ Other receivables | 64 321.00 | | 64 321.00 | 64 321.00 |
CD Marketable securities | 236.00 | | 236.00 | 236.00 |
CF Cash and cash equivalents | 186 853.00 | | 186 853.00 | 186 853.00 |
CH Prepaid expenses | 7 901.00 | | 7 901.00 | 7 901.00 |
CJ TOTAL (II) | 370 724.00 | | 370 724.00 | 370 724.00 |
CO Grand total (0 to V) | 1 052 703.00 | 203 454.00 | 849 249.00 | 1 052 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 811.00 | 7 622.00 | | 3 811.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 32 639.00 | 98 124.00 | | 32 639.00 |
DH Retained earnings | -28 545.00 | | | -28 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 267.00 | 32 639.00 | | 99 267.00 |
DL TOTAL (I) | 107 935.00 | 139 148.00 | | 107 935.00 |
DU Loans and Debts from Credit Institutions (3) | 505 859.00 | 547 073.00 | | 505 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 326.00 | 28 932.00 | | 42 326.00 |
DX Trade payables and related accounts | 109 419.00 | 120 099.00 | | 109 419.00 |
DY Tax and social security liabilities | 82 437.00 | 53 684.00 | | 82 437.00 |
EA Other liabilities | 1 273.00 | 7 783.00 | | 1 273.00 |
EC TOTAL (IV) | 741 314.00 | 757 571.00 | | 741 314.00 |
EE Grand total (I to V) | 849 249.00 | 896 719.00 | | 849 249.00 |
EG Accrued income and payables due within one year | 308 973.00 | 350 613.00 | | 308 973.00 |
| |
| 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 | 679 169.00 | | 2 810.00 | 679 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 560.00 | |
I4 DECREASES Grand Total | | | 681 979.00 | |
IO DECREASES Total including other intangible assets | | | 473 964.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 206 455.00 | |
KD ACQUISITIONS Total including other intangible assets | 473 964.00 | | | 473 964.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 203 645.00 | | 2 810.00 | 203 645.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 560.00 | | | 1 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 203 095.00 | 358.00 | | 203 095.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 203 095.00 | 358.00 | | 203 095.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 156.00 | 156.00 | | 156.00 |
8B Suppliers and Related Accounts | 109 419.00 | 109 419.00 | | 109 419.00 |
8C Staff and Related Accounts | 10 599.00 | 10 599.00 | | 10 599.00 |
8D Social Security and Other Social Organizations | 42 795.00 | 42 795.00 | | 42 795.00 |
8E Income Taxes | 25 511.00 | 25 511.00 | | 25 511.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 273.00 | 1 273.00 | | 1 273.00 |
UT Other financial assets | 1 560.00 | | 1 560.00 | 1 560.00 |
UX Other trade receivables | 23 176.00 | 23 176.00 | | 23 176.00 |
VB VAT | 2 230.00 | 2 230.00 | | 2 230.00 |
VH Loans with a maturity of more than one year at origin | 505 859.00 | 73 518.00 | 300 048.00 | 505 859.00 |
VI Group and Associates | 42 171.00 | 42 171.00 | | 42 171.00 |
VK Loans repaid during the year | 41 214.00 | | | 41 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 974.00 | 1 974.00 | | 1 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62 091.00 | 62 091.00 | | 62 091.00 |
VS Prepaid expenses | 7 901.00 | 7 901.00 | | 7 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 957.00 | 95 397.00 | 1 560.00 | 96 957.00 |
VW VAT | 1 559.00 | 1 559.00 | | 1 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 741 314.00 | 308 973.00 | 300 048.00 | 741 314.00 |
