| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 367 720.00 | | 367 720.00 | 367 720.00 |
AP Buildings | 51 763.00 | 33 803.00 | 17 960.00 | 51 763.00 |
AR Technical installations, industrial equipment and tools | 15 514.00 | 14 351.00 | 1 163.00 | 15 514.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 435 952.00 | 48 154.00 | 387 798.00 | 435 952.00 |
BZ Other receivables | 232.00 | | 232.00 | 232.00 |
CF Cash and cash equivalents | 1 237.00 | | 1 237.00 | 1 237.00 |
CJ TOTAL (II) | 1 469.00 | | 1 469.00 | 1 469.00 |
CO Grand total (0 to V) | 437 422.00 | 48 154.00 | 389 268.00 | 437 422.00 |
CP Shares due in less than one year | 900.00 | | | 900.00 |
CU Other investments | 55.00 | | 55.00 | 55.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 152.00 | 3 290.00 | | 4 152.00 |
DL TOTAL (I) | 12 952.00 | 12 090.00 | | 12 952.00 |
DU Loans and Debts from Credit Institutions (3) | 7 984.00 | 19 666.00 | | 7 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 361 852.00 | 358 562.00 | | 361 852.00 |
DX Trade payables and related accounts | 273.00 | 271.00 | | 273.00 |
DY Tax and social security liabilities | 893.00 | 183.00 | | 893.00 |
EA Other liabilities | 5 314.00 | 3 345.00 | | 5 314.00 |
EC TOTAL (IV) | 376 316.00 | 382 027.00 | | 376 316.00 |
EE Grand total (I to V) | 389 268.00 | 394 117.00 | | 389 268.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 127.00 | 341.00 | | 127.00 |
EI Including equity loans | 361 852.00 | | | 361 852.00 |
| |
| 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 | 435 952.00 | | | 435 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 955.00 | |
I4 DECREASES Grand Total | | | 435 952.00 | |
IO DECREASES Total including other intangible assets | | | 367 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 277.00 | |
KD ACQUISITIONS Total including other intangible assets | 367 720.00 | | | 367 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 277.00 | | | 67 277.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 955.00 | | | 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 912.00 | 6 242.00 | | 41 912.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 912.00 | 6 242.00 | | 41 912.00 |
| |
| 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 | 273.00 | 273.00 | | 273.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 314.00 | 5 314.00 | | 5 314.00 |
UT Other financial assets | 900.00 | 900.00 | | 900.00 |
VB VAT | 232.00 | 232.00 | | 232.00 |
VG Loans with a maturity of up to one year at origin | 127.00 | 127.00 | | 127.00 |
VH Loans with a maturity of more than one year at origin | 7 857.00 | 7 857.00 | 11.00 | 7 857.00 |
VI Group and Associates | 361 852.00 | 361 852.00 | | 361 852.00 |
VK Loans repaid during the year | 11 444.00 | | | 11 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 132.00 | 1 132.00 | | 1 132.00 |
VW VAT | 893.00 | 893.00 | | 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 376 316.00 | 376 316.00 | | 376 316.00 |
