| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 470 000.00 | | 470 000.00 | 470 000.00 |
AR Technical installations, industrial equipment and tools | 17 840.00 | 5 974.00 | 11 866.00 | 17 840.00 |
AT Other tangible assets | 13 460.00 | 3 427.00 | 10 033.00 | 13 460.00 |
BJ TOTAL (I) | 501 300.00 | 9 401.00 | 491 899.00 | 501 300.00 |
BT Goods | 461 418.00 | | 461 418.00 | 461 418.00 |
BX Customers and related accounts | 823 121.00 | 4 130.00 | 818 990.00 | 823 121.00 |
BZ Other receivables | 50 091.00 | | 50 091.00 | 50 091.00 |
CF Cash and cash equivalents | 215 456.00 | | 215 456.00 | 215 456.00 |
CH Prepaid expenses | 8 753.00 | | 8 753.00 | 8 753.00 |
CJ TOTAL (II) | 1 558 841.00 | 4 130.00 | 1 554 710.00 | 1 558 841.00 |
CO Grand total (0 to V) | 2 060 141.00 | 13 531.00 | 2 046 609.00 | 2 060 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 051.00 | | | 5 051.00 |
DL TOTAL (I) | 6 051.00 | | | 6 051.00 |
DU Loans and Debts from Credit Institutions (3) | 1 391.00 | | | 1 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 874 000.00 | | | 1 874 000.00 |
DX Trade payables and related accounts | 97 527.00 | | | 97 527.00 |
DY Tax and social security liabilities | 64 261.00 | | | 64 261.00 |
EA Other liabilities | 3 377.00 | | | 3 377.00 |
EC TOTAL (IV) | 2 040 558.00 | | | 2 040 558.00 |
EE Grand total (I to V) | 2 046 609.00 | | | 2 046 609.00 |
EG Accrued income and payables due within one year | 2 040 558.00 | | | 2 040 558.00 |
| |
| 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 | | | 501 300.00 | |
I4 DECREASES Grand Total | | | 501 300.00 | |
IO DECREASES Total including other intangible assets | | | 470 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 300.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 470 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 31 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 401.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 401.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 4 131.00 | | |
7B Total provisions for depreciation | | 4 131.00 | | |
7C Grand total | | 4 131.00 | | |
UE of which provisions and reversals: - Operating | | 4 131.00 | | |
| |
| 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 | 97 527.00 | 97 527.00 | | 97 527.00 |
8C Staff and Related Accounts | 19 537.00 | 19 537.00 | | 19 537.00 |
8D Social Security and Other Social Organizations | 27 267.00 | 27 267.00 | | 27 267.00 |
8E Income Taxes | 6 695.00 | 6 695.00 | | 6 695.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 378.00 | 3 378.00 | | 3 378.00 |
UX Other trade receivables | 818 165.00 | 818 165.00 | | 818 165.00 |
UY Staff and related accounts | 387.00 | 387.00 | | 387.00 |
VA Doubtful or disputed receivables | 4 957.00 | 4 957.00 | | 4 957.00 |
VB VAT | 36 337.00 | 36 337.00 | | 36 337.00 |
VG Loans with a maturity of up to one year at origin | 1 392.00 | 1 392.00 | | 1 392.00 |
VI Group and Associates | 1 874 000.00 | 1 874 000.00 | | 1 874 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 763.00 | 10 763.00 | | 10 763.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 368.00 | 13 368.00 | | 13 368.00 |
VS Prepaid expenses | 8 753.00 | 8 753.00 | | 8 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 881 966.00 | 881 966.00 | | 881 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 040 558.00 | 2 040 558.00 | | 2 040 558.00 |
