| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 138 800.00 | | 138 800.00 | 138 800.00 |
AT Other tangible assets | 58 211.00 | 38 338.00 | 19 873.00 | 58 211.00 |
BH Other financial assets | 2 584.00 | | 2 584.00 | 2 584.00 |
BJ TOTAL (I) | 199 596.00 | 38 338.00 | 161 258.00 | 199 596.00 |
BX Customers and related accounts | 168 681.00 | | 168 681.00 | 168 681.00 |
BZ Other receivables | 7 536.00 | | 7 536.00 | 7 536.00 |
CF Cash and cash equivalents | 134 462.00 | | 134 462.00 | 134 462.00 |
CH Prepaid expenses | 926.00 | | 926.00 | 926.00 |
CJ TOTAL (II) | 311 605.00 | | 311 605.00 | 311 605.00 |
CO Grand total (0 to V) | 511 200.00 | 38 338.00 | 472 862.00 | 511 200.00 |
CP Shares due in less than one year | 2 584.00 | | | 2 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DE Statutory or contractual reserves | 149 355.00 | 149 355.00 | | 149 355.00 |
DH Retained earnings | 27 313.00 | 15 164.00 | | 27 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 640.00 | 12 149.00 | | 11 640.00 |
DL TOTAL (I) | 204 808.00 | 193 168.00 | | 204 808.00 |
DU Loans and Debts from Credit Institutions (3) | 8 447.00 | 13 441.00 | | 8 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 793.00 | 71 793.00 | | 75 793.00 |
DX Trade payables and related accounts | 98 487.00 | 116 383.00 | | 98 487.00 |
DY Tax and social security liabilities | 83 100.00 | 78 834.00 | | 83 100.00 |
EA Other liabilities | 2 228.00 | 4 826.00 | | 2 228.00 |
EC TOTAL (IV) | 268 055.00 | 285 277.00 | | 268 055.00 |
EE Grand total (I to V) | 472 862.00 | 478 444.00 | | 472 862.00 |
EG Accrued income and payables due within one year | 264 660.00 | 276 836.00 | | 264 660.00 |
EI Including equity loans | 75 793.00 | | | 75 793.00 |
| |
| 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 | 197 895.00 | | 1 701.00 | 197 895.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 584.00 | |
I4 DECREASES Grand Total | | | 199 596.00 | |
IO DECREASES Total including other intangible assets | | | 138 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 211.00 | |
KD ACQUISITIONS Total including other intangible assets | 138 800.00 | | | 138 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 812.00 | | 1 399.00 | 56 812.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 283.00 | | 302.00 | 2 283.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 737.00 | 8 601.00 | | 29 737.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 737.00 | 8 601.00 | | 29 737.00 |
| |
| 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 | 98 487.00 | 98 487.00 | | 98 487.00 |
8C Staff and Related Accounts | 17 776.00 | 17 776.00 | | 17 776.00 |
8D Social Security and Other Social Organizations | 20 285.00 | 20 285.00 | | 20 285.00 |
8E Income Taxes | 2 054.00 | 2 054.00 | | 2 054.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 228.00 | 2 228.00 | | 2 228.00 |
UT Other financial assets | 2 584.00 | 2 584.00 | | 2 584.00 |
UX Other trade receivables | 168 681.00 | 168 681.00 | | 168 681.00 |
UY Staff and related accounts | 200.00 | 200.00 | | 200.00 |
VB VAT | 7 186.00 | 7 186.00 | | 7 186.00 |
VH Loans with a maturity of more than one year at origin | 8 447.00 | 5 052.00 | 3 395.00 | 8 447.00 |
VI Group and Associates | 75 793.00 | 75 793.00 | | 75 793.00 |
VK Loans repaid during the year | 4 990.00 | | | 4 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 759.00 | 2 759.00 | | 2 759.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150.00 | 150.00 | | 150.00 |
VS Prepaid expenses | 926.00 | 926.00 | | 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 727.00 | 179 727.00 | | 179 727.00 |
VW VAT | 40 227.00 | 40 227.00 | | 40 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 268 055.00 | 264 660.00 | 3 395.00 | 268 055.00 |
