| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 075 000.00 | | 1 075 000.00 | 1 075 000.00 |
AT Other tangible assets | 198 900.00 | 195 490.00 | 3 410.00 | 198 900.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 1 274 300.00 | 195 490.00 | 1 078 810.00 | 1 274 300.00 |
BT Goods | 191 401.00 | | 191 401.00 | 191 401.00 |
BX Customers and related accounts | 25 083.00 | | 25 083.00 | 25 083.00 |
BZ Other receivables | 9 285.00 | | 9 285.00 | 9 285.00 |
CD Marketable securities | 55 500.00 | | 55 500.00 | 55 500.00 |
CF Cash and cash equivalents | 342 414.00 | | 342 414.00 | 342 414.00 |
CH Prepaid expenses | 885.00 | | 885.00 | 885.00 |
CJ TOTAL (II) | 624 568.00 | | 624 568.00 | 624 568.00 |
CO Grand total (0 to V) | 1 898 868.00 | 195 490.00 | 1 703 378.00 | 1 898 868.00 |
CP Shares due in less than one year | 400.00 | | | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 430 000.00 | 430 000.00 | | 430 000.00 |
DH Retained earnings | 546 997.00 | 457 904.00 | | 546 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 290 591.00 | 89 093.00 | | 290 591.00 |
DL TOTAL (I) | 1 278 589.00 | 987 997.00 | | 1 278 589.00 |
DU Loans and Debts from Credit Institutions (3) | 130 958.00 | 72 820.00 | | 130 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 417.00 | 193 382.00 | | 46 417.00 |
DX Trade payables and related accounts | 128 196.00 | 84 995.00 | | 128 196.00 |
DY Tax and social security liabilities | 102 607.00 | 22 433.00 | | 102 607.00 |
EA Other liabilities | 16 611.00 | 31 484.00 | | 16 611.00 |
EC TOTAL (IV) | 424 789.00 | 405 115.00 | | 424 789.00 |
EE Grand total (I to V) | 1 703 378.00 | 1 393 112.00 | | 1 703 378.00 |
EG Accrued income and payables due within one year | 424 789.00 | 374 247.00 | | 424 789.00 |
| |
| 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 | 1 274 300.00 | | | 1 274 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 1 274 300.00 | |
IO DECREASES Total including other intangible assets | | | 1 075 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 198 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 075 000.00 | | | 1 075 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 198 900.00 | | | 198 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | | 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 194 463.00 | 1 027.00 | | 194 463.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 194 463.00 | 1 027.00 | | 194 463.00 |
| |
| 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 | 128 196.00 | 128 196.00 | | 128 196.00 |
8C Staff and Related Accounts | 8 411.00 | 8 411.00 | | 8 411.00 |
8D Social Security and Other Social Organizations | 16 360.00 | 16 360.00 | | 16 360.00 |
8E Income Taxes | 72 229.00 | 72 229.00 | | 72 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 611.00 | 16 611.00 | | 16 611.00 |
UT Other financial assets | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 25 083.00 | 25 083.00 | | 25 083.00 |
VB VAT | 8 910.00 | 8 910.00 | | 8 910.00 |
VH Loans with a maturity of more than one year at origin | 130 958.00 | 130 958.00 | | 130 958.00 |
VI Group and Associates | 46 417.00 | 46 417.00 | | 46 417.00 |
VK Loans repaid during the year | 41 832.00 | | | 41 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 875.00 | 875.00 | | 875.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 375.00 | 375.00 | | 375.00 |
VS Prepaid expenses | 885.00 | 885.00 | | 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 653.00 | 35 653.00 | | 35 653.00 |
VW VAT | 4 731.00 | 4 731.00 | | 4 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 424 789.00 | 424 789.00 | | 424 789.00 |
