| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 135 000.00 | | 135 000.00 | 135 000.00 |
AR Technical installations, industrial equipment and tools | 23 930.00 | 22 160.00 | 1 771.00 | 23 930.00 |
AT Other tangible assets | 233 954.00 | 215 024.00 | 18 931.00 | 233 954.00 |
BD Other fixed assets | 23 508.00 | | 23 508.00 | 23 508.00 |
BJ TOTAL (I) | 416 392.00 | 237 184.00 | 179 209.00 | 416 392.00 |
BT Goods | 133 315.00 | | 133 315.00 | 133 315.00 |
BZ Other receivables | 12 339.00 | | 12 339.00 | 12 339.00 |
CD Marketable securities | 88 497.00 | | 88 497.00 | 88 497.00 |
CF Cash and cash equivalents | 103 100.00 | | 103 100.00 | 103 100.00 |
CH Prepaid expenses | 3 241.00 | | 3 241.00 | 3 241.00 |
CJ TOTAL (II) | 340 492.00 | | 340 492.00 | 340 492.00 |
CO Grand total (0 to V) | 756 885.00 | 237 184.00 | 519 702.00 | 756 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 349 000.00 | 317 000.00 | | 349 000.00 |
DH Retained earnings | 7 003.00 | 6 818.00 | | 7 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 132.00 | 32 185.00 | | 11 132.00 |
DJ Investment subsidies | | 104.00 | | |
DL TOTAL (I) | 373 735.00 | 362 707.00 | | 373 735.00 |
DU Loans and Debts from Credit Institutions (3) | 1 735.00 | 22 259.00 | | 1 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 004.00 | 38 140.00 | | 35 004.00 |
DX Trade payables and related accounts | 51 490.00 | 63 528.00 | | 51 490.00 |
DY Tax and social security liabilities | 33 377.00 | 37 696.00 | | 33 377.00 |
EA Other liabilities | 24 360.00 | 24 360.00 | | 24 360.00 |
EC TOTAL (IV) | 145 966.00 | 185 983.00 | | 145 966.00 |
EE Grand total (I to V) | 519 701.00 | 548 690.00 | | 519 701.00 |
| |
| 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 | 414 208.00 | | 2 184.00 | 414 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 508.00 | |
I4 DECREASES Grand Total | | | 416 392.00 | |
IO DECREASES Total including other intangible assets | | | 135 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 257 885.00 | |
KD ACQUISITIONS Total including other intangible assets | 135 000.00 | | | 135 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 255 700.00 | | 2 184.00 | 255 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 508.00 | | | 23 508.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 793.00 | 16 390.00 | | 220 793.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 793.00 | 16 390.00 | | 220 793.00 |
| |
| 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 | 51 490.00 | 51 490.00 | | 51 490.00 |
8C Staff and Related Accounts | 8 137.00 | 8 137.00 | | 8 137.00 |
8D Social Security and Other Social Organizations | 21 676.00 | 21 676.00 | | 21 676.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 360.00 | 24 360.00 | | 24 360.00 |
VB VAT | 1 300.00 | 1 300.00 | | 1 300.00 |
VH Loans with a maturity of more than one year at origin | 1 735.00 | 1 735.00 | | 1 735.00 |
VI Group and Associates | 35 004.00 | 35 004.00 | | 35 004.00 |
VK Loans repaid during the year | 20 524.00 | | | 20 524.00 |
VM Income taxes | 8 232.00 | 8 232.00 | | 8 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 716.00 | 2 716.00 | | 2 716.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 807.00 | 2 807.00 | | 2 807.00 |
VS Prepaid expenses | 3 241.00 | 3 241.00 | | 3 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 580.00 | 15 580.00 | | 15 580.00 |
VW VAT | 848.00 | 848.00 | | 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 966.00 | 145 966.00 | | 145 966.00 |
