| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | 22 867.00 | 15 245.00 | 38 112.00 |
AR Technical installations, industrial equipment and tools | 985.00 | 985.00 | | 985.00 |
AT Other tangible assets | 117 152.00 | 111 911.00 | 5 241.00 | 117 152.00 |
BD Other fixed assets | 348.00 | | 348.00 | 348.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 156 628.00 | 135 764.00 | 20 864.00 | 156 628.00 |
BT Goods | 37 690.00 | | 37 690.00 | 37 690.00 |
BZ Other receivables | 1 346.00 | | 1 346.00 | 1 346.00 |
CF Cash and cash equivalents | 54 416.00 | | 54 416.00 | 54 416.00 |
CH Prepaid expenses | 509.00 | | 509.00 | 509.00 |
CJ TOTAL (II) | 93 961.00 | | 93 961.00 | 93 961.00 |
CO Grand total (0 to V) | 250 589.00 | 135 764.00 | 114 825.00 | 250 589.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 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 |
DG Other reserves | 53 313.00 | 42 244.00 | | 53 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 194.00 | 11 069.00 | | 6 194.00 |
DL TOTAL (I) | 67 892.00 | 61 698.00 | | 67 892.00 |
DU Loans and Debts from Credit Institutions (3) | | 20 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 31 509.00 | 33 883.00 | | 31 509.00 |
DX Trade payables and related accounts | 9 953.00 | 12 646.00 | | 9 953.00 |
DY Tax and social security liabilities | 5 471.00 | 5 999.00 | | 5 471.00 |
EC TOTAL (IV) | 46 933.00 | 72 527.00 | | 46 933.00 |
EE Grand total (I to V) | 114 825.00 | 134 225.00 | | 114 825.00 |
EG Accrued income and payables due within one year | 46 933.00 | 72 527.00 | | 46 933.00 |
EI Including equity loans | 31 509.00 | | | 31 509.00 |
| |
| 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 | 156 628.00 | | | 156 628.00 |
I3 DECREASES Total Financial Fixed Assets | | | 378.00 | |
I4 DECREASES Grand Total | | | 156 628.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 137.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 137.00 | | | 118 137.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 378.00 | | | 378.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 164.00 | 5 600.00 | | 130 164.00 |
PE DEPRECIATION Total including other intangible assets | 19 056.00 | 3 811.00 | | 19 056.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 111 108.00 | 1 789.00 | | 111 108.00 |
| |
| 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 | 9 953.00 | 9 953.00 | | 9 953.00 |
8C Staff and Related Accounts | 2 473.00 | 2 473.00 | | 2 473.00 |
8D Social Security and Other Social Organizations | 1 688.00 | 1 688.00 | | 1 688.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
VB VAT | 870.00 | 870.00 | | 870.00 |
VI Group and Associates | 31 509.00 | 31 509.00 | | 31 509.00 |
VK Loans repaid during the year | 20 000.00 | | | 20 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 310.00 | 1 310.00 | | 1 310.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 476.00 | 476.00 | | 476.00 |
VS Prepaid expenses | 509.00 | 509.00 | | 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 885.00 | 1 885.00 | | 1 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 933.00 | 46 933.00 | | 46 933.00 |
