| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 66 714.00 | 66 714.00 | | 66 714.00 |
AH Goodwill | 541 194.00 | | 541 194.00 | 541 194.00 |
AT Other tangible assets | 57 215.00 | 53 573.00 | 3 642.00 | 57 215.00 |
BD Other fixed assets | 4 963.00 | | 4 963.00 | 4 963.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 670 247.00 | 120 287.00 | 549 960.00 | 670 247.00 |
BT Goods | 64 872.00 | | 64 872.00 | 64 872.00 |
BX Customers and related accounts | 37 786.00 | | 37 786.00 | 37 786.00 |
BZ Other receivables | 2 913.00 | | 2 913.00 | 2 913.00 |
CD Marketable securities | 62 220.00 | | 62 220.00 | 62 220.00 |
CF Cash and cash equivalents | 135 814.00 | | 135 814.00 | 135 814.00 |
CH Prepaid expenses | 1 813.00 | | 1 813.00 | 1 813.00 |
CJ TOTAL (II) | 305 418.00 | | 305 418.00 | 305 418.00 |
CO Grand total (0 to V) | 975 664.00 | 120 287.00 | 855 377.00 | 975 664.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 424.00 | 65 209.00 | | 101 424.00 |
DL TOTAL (I) | 109 809.00 | 73 594.00 | | 109 809.00 |
DU Loans and Debts from Credit Institutions (3) | 132.00 | 2 966.00 | | 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 587 812.00 | 564 671.00 | | 587 812.00 |
DX Trade payables and related accounts | 106 561.00 | 144 268.00 | | 106 561.00 |
DY Tax and social security liabilities | 51 063.00 | 51 361.00 | | 51 063.00 |
EC TOTAL (IV) | 745 568.00 | 763 265.00 | | 745 568.00 |
EE Grand total (I to V) | 855 377.00 | 836 859.00 | | 855 377.00 |
EG Accrued income and payables due within one year | 745 568.00 | 763 265.00 | | 745 568.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 823.00 | | |
| |
| 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 | 668 596.00 | | 1 651.00 | 668 596.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 66 714.00 | | | 66 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 123.00 | |
I4 DECREASES Grand Total | | | 670 247.00 | |
IN DECREASES Start-up, development, or research expenses | | | 66 714.00 | |
IO DECREASES Total including other intangible assets | | | 541 194.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 215.00 | |
KD ACQUISITIONS Total including other intangible assets | 541 194.00 | | | 541 194.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 567.00 | | 1 648.00 | 55 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 120.00 | | 3.00 | 5 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 823.00 | 1 464.00 | | 118 823.00 |
CY DEPRECIATION Start-up, development, or research expenses | 66 714.00 | | | 66 714.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 109.00 | 1 464.00 | | 52 109.00 |
| |
| 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 | 106 561.00 | 106 561.00 | | 106 561.00 |
8C Staff and Related Accounts | 18 807.00 | 18 807.00 | | 18 807.00 |
8D Social Security and Other Social Organizations | 29 559.00 | 29 559.00 | | 29 559.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 37 786.00 | 37 786.00 | | 37 786.00 |
VB VAT | 2 348.00 | 2 348.00 | | 2 348.00 |
VG Loans with a maturity of up to one year at origin | 132.00 | 132.00 | | 132.00 |
VI Group and Associates | 587 812.00 | 587 812.00 | | 587 812.00 |
VP Miscellaneous | 565.00 | 565.00 | | 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 593.00 | 593.00 | | 593.00 |
VS Prepaid expenses | 1 813.00 | 1 813.00 | | 1 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 672.00 | 42 672.00 | | 42 672.00 |
VW VAT | 2 103.00 | 2 103.00 | | 2 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 745 568.00 | 745 568.00 | | 745 568.00 |
