| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 300 000.00 | | 300 000.00 | 300 000.00 |
AR Technical installations, industrial equipment and tools | 79 137.00 | 71 184.00 | 7 953.00 | 79 137.00 |
AT Other tangible assets | 28 621.00 | 18 777.00 | 9 844.00 | 28 621.00 |
BH Other financial assets | 10 060.00 | | 10 060.00 | 10 060.00 |
BJ TOTAL (I) | 417 868.00 | 89 961.00 | 327 907.00 | 417 868.00 |
BL Raw materials, supplies | 7 468.00 | | 7 468.00 | 7 468.00 |
BT Goods | 6 731.00 | | 6 731.00 | 6 731.00 |
BX Customers and related accounts | 447.00 | | 447.00 | 447.00 |
BZ Other receivables | 107 039.00 | | 107 039.00 | 107 039.00 |
CF Cash and cash equivalents | 163 006.00 | | 163 006.00 | 163 006.00 |
CH Prepaid expenses | 379.00 | | 379.00 | 379.00 |
CJ TOTAL (II) | 285 069.00 | | 285 069.00 | 285 069.00 |
CO Grand total (0 to V) | 702 936.00 | 89 961.00 | 612 975.00 | 702 936.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 3 566.00 | 3 566.00 | | 3 566.00 |
DE Statutory or contractual reserves | 3 566.00 | 3 566.00 | | 3 566.00 |
DH Retained earnings | 361 977.00 | 330 731.00 | | 361 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 985.00 | 31 246.00 | | 19 985.00 |
DL TOTAL (I) | 392 095.00 | 372 110.00 | | 392 095.00 |
DU Loans and Debts from Credit Institutions (3) | 124 111.00 | 144 994.00 | | 124 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 390.00 | 390.00 | | 390.00 |
DX Trade payables and related accounts | 35 788.00 | 27 005.00 | | 35 788.00 |
DY Tax and social security liabilities | 60 362.00 | 52 103.00 | | 60 362.00 |
EA Other liabilities | 229.00 | 229.00 | | 229.00 |
EC TOTAL (IV) | 220 881.00 | 224 722.00 | | 220 881.00 |
EE Grand total (I to V) | 612 975.00 | 596 832.00 | | 612 975.00 |
EG Accrued income and payables due within one year | 118 182.00 | 100 896.00 | | 118 182.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 285.00 | 208.00 | | 285.00 |
EI Including equity loans | 390.00 | | | 390.00 |
| |
| 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 | 412 028.00 | | 5 840.00 | 412 028.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 110.00 | |
I4 DECREASES Grand Total | | | 417 868.00 | |
IO DECREASES Total including other intangible assets | | | 300 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 107 758.00 | |
KD ACQUISITIONS Total including other intangible assets | 300 000.00 | | | 300 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 918.00 | | 5 840.00 | 101 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 110.00 | | | 10 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 486.00 | 2 475.00 | | 87 486.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 486.00 | 2 475.00 | | 87 486.00 |
| |
| 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 | 35 788.00 | 35 788.00 | | 35 788.00 |
8C Staff and Related Accounts | 36 960.00 | 36 960.00 | | 36 960.00 |
8D Social Security and Other Social Organizations | 22 671.00 | 22 671.00 | | 22 671.00 |
8K Other liabilities (including liabilities related to repo transactions) | 229.00 | 229.00 | | 229.00 |
UT Other financial assets | 10 060.00 | 10 060.00 | | 10 060.00 |
UX Other trade receivables | 447.00 | 447.00 | | 447.00 |
VB VAT | 5 643.00 | 5 643.00 | | 5 643.00 |
VG Loans with a maturity of up to one year at origin | 285.00 | 285.00 | | 285.00 |
VH Loans with a maturity of more than one year at origin | 123 826.00 | 21 128.00 | 102 698.00 | 123 826.00 |
VI Group and Associates | 390.00 | 390.00 | | 390.00 |
VK Loans repaid during the year | 20 960.00 | | | 20 960.00 |
VQ Other Taxes, Duties, and Similar Debts | 302.00 | 302.00 | | 302.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101 396.00 | 101 396.00 | | 101 396.00 |
VS Prepaid expenses | 379.00 | 379.00 | | 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 924.00 | 117 924.00 | | 117 924.00 |
VW VAT | 428.00 | 428.00 | | 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 881.00 | 118 182.00 | 102 698.00 | 220 881.00 |
