| |
| 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 | 17 840.00 | | 17 840.00 |
AT Other tangible assets | 13 460.00 | 8 741.00 | 4 719.00 | 13 460.00 |
BJ TOTAL (I) | 501 300.00 | 26 581.00 | 474 719.00 | 501 300.00 |
BT Goods | 382 792.00 | | 382 792.00 | 382 792.00 |
BX Customers and related accounts | 953 652.00 | 3 511.00 | 950 141.00 | 953 652.00 |
BZ Other receivables | 61 770.00 | | 61 770.00 | 61 770.00 |
CF Cash and cash equivalents | 296 555.00 | | 296 555.00 | 296 555.00 |
CJ TOTAL (II) | 1 694 771.00 | 3 511.00 | 1 691 260.00 | 1 694 771.00 |
CO Grand total (0 to V) | 2 196 071.00 | 30 092.00 | 2 165 979.00 | 2 196 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 183 288.00 | 4 951.00 | | 183 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 233.00 | 178 336.00 | | 44 233.00 |
DL TOTAL (I) | 228 621.00 | 184 388.00 | | 228 621.00 |
DU Loans and Debts from Credit Institutions (3) | 1 040.00 | 1 651.00 | | 1 040.00 |
DX Trade payables and related accounts | 41 006.00 | 184 732.00 | | 41 006.00 |
DY Tax and social security liabilities | 94 003.00 | 196 334.00 | | 94 003.00 |
EA Other liabilities | 1 801 307.00 | 2 049 222.00 | | 1 801 307.00 |
EC TOTAL (IV) | 1 937 357.00 | 2 431 941.00 | | 1 937 357.00 |
EE Grand total (I to V) | 2 165 979.00 | 2 616 329.00 | | 2 165 979.00 |
EG Accrued income and payables due within one year | 1 937 357.00 | 2 431 941.00 | | 1 937 357.00 |
| |
| 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 | | | 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 | | | 470 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 300.00 | | | 31 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 149.00 | 7 432.00 | | 19 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 149.00 | 7 432.00 | | 19 149.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 131.00 | 3 511.00 | 4 131.00 | 4 131.00 |
7B Total provisions for depreciation | 4 131.00 | 3 511.00 | 4 131.00 | 4 131.00 |
7C Grand total | 4 131.00 | 3 511.00 | 4 131.00 | 4 131.00 |
UE of which provisions and reversals: - Operating | | 3 511.00 | 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 | 41 006.00 | 41 006.00 | | 41 006.00 |
8C Staff and Related Accounts | 49 207.00 | 49 207.00 | | 49 207.00 |
8D Social Security and Other Social Organizations | 39 253.00 | 39 253.00 | | 39 253.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 801 307.00 | 1 801 307.00 | | 1 801 307.00 |
UX Other trade receivables | 949 439.00 | 949 439.00 | | 949 439.00 |
VA Doubtful or disputed receivables | 4 214.00 | 4 214.00 | | 4 214.00 |
VB VAT | 5 140.00 | 5 140.00 | | 5 140.00 |
VG Loans with a maturity of up to one year at origin | 1 040.00 | 1 040.00 | | 1 040.00 |
VM Income taxes | 54 670.00 | 54 670.00 | | 54 670.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 741.00 | 1 741.00 | | 1 741.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 960.00 | 1 960.00 | | 1 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 015 423.00 | 1 015 423.00 | | 1 015 423.00 |
VW VAT | 3 803.00 | 3 803.00 | | 3 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 937 357.00 | 1 937 357.00 | | 1 937 357.00 |
