| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 6.00 | |
AH Goodwill | 137 138.00 | | 137 138.00 | 137 138.00 |
AR Technical installations, industrial equipment and tools | 43 975.00 | 43 134.00 | 841.00 | 43 975.00 |
AT Other tangible assets | 4 148.00 | 1 796.00 | 2 352.00 | 4 148.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 185 361.00 | 44 930.00 | 140 431.00 | 185 361.00 |
BL Raw materials, supplies | 1 940.00 | | 1 940.00 | 1 940.00 |
BT Goods | 80.00 | | 80.00 | 80.00 |
BX Customers and related accounts | 1 739.00 | | 1 739.00 | 1 739.00 |
BZ Other receivables | 8 229.00 | | 8 229.00 | 8 229.00 |
CF Cash and cash equivalents | 7 477.00 | | 7 477.00 | 7 477.00 |
CJ TOTAL (II) | 19 465.00 | | 19 465.00 | 19 465.00 |
CO Grand total (0 to V) | 204 826.00 | 44 930.00 | 159 896.00 | 204 826.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 25 132.00 | 25 132.00 | | 25 132.00 |
DH Retained earnings | -34 784.00 | -22 739.00 | | -34 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 516.00 | -12 045.00 | | -3 516.00 |
DL TOTAL (I) | 7 032.00 | 10 548.00 | | 7 032.00 |
DU Loans and Debts from Credit Institutions (3) | 45 508.00 | 46 308.00 | | 45 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 560.00 | 636.00 | | 1 560.00 |
DX Trade payables and related accounts | 44 486.00 | 41 536.00 | | 44 486.00 |
DY Tax and social security liabilities | 61 309.00 | 58 243.00 | | 61 309.00 |
EC TOTAL (IV) | 152 863.00 | 146 723.00 | | 152 863.00 |
EE Grand total (I to V) | 159 896.00 | 157 271.00 | | 159 896.00 |
EG Accrued income and payables due within one year | 139 330.00 | 133 090.00 | | 139 330.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 556.00 | 19 356.00 | | 18 556.00 |
| |
| 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 | 182 218.00 | | 3 142.00 | 182 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 185 360.00 | |
IO DECREASES Total including other intangible assets | | | 137 138.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 122.00 | |
KD ACQUISITIONS Total including other intangible assets | 137 138.00 | | | 137 138.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 980.00 | | 3 142.00 | 44 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 842.00 | 1 088.00 | | 43 842.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 842.00 | 1 088.00 | | 43 842.00 |
| |
| 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 | 44 486.00 | 44 486.00 | | 44 486.00 |
8C Staff and Related Accounts | 10 941.00 | 10 941.00 | | 10 941.00 |
8D Social Security and Other Social Organizations | 49 949.00 | 49 949.00 | | 49 949.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 1 739.00 | 1 739.00 | | 1 739.00 |
VB VAT | 2 131.00 | 2 131.00 | | 2 131.00 |
VG Loans with a maturity of up to one year at origin | 18 656.00 | 18 656.00 | | 18 656.00 |
VH Loans with a maturity of more than one year at origin | 26 952.00 | 13 319.00 | 13 633.00 | 26 952.00 |
VI Group and Associates | 1 560.00 | 1 560.00 | | 1 560.00 |
VP Miscellaneous | 143.00 | 143.00 | | 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 8.00 | 8.00 | | 8.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 955.00 | 5 955.00 | | 5 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 068.00 | 10 068.00 | | 10 068.00 |
VW VAT | 411.00 | 411.00 | | 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 963.00 | 139 330.00 | 13 633.00 | 152 963.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 055.00 | 1 539.00 | | 1 055.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 521.00 | 6 706.00 | | 2 521.00 |
ST Other accounts | 22 685.00 | 21 899.00 | | 22 685.00 |
XQ Rental, rental and co-ownership charges | 9 580.00 | 9 297.00 | | 9 580.00 |
YW Business tax | 1 010.00 | 1 073.00 | | 1 010.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 065.00 | 2 612.00 | | 2 065.00 |
YY Amount of VAT collected | 9 945.00 | 10 460.00 | | 9 945.00 |
YZ Total deductible VAT on goods and services | 7 963.00 | 8 390.00 | | 7 963.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 786.00 | 37 902.00 | | 34 786.00 |
