| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 473 000.00 | | 473 000.00 | 473 000.00 |
AR Technical installations, industrial equipment and tools | 2 675.00 | 1 470.00 | 1 205.00 | 2 675.00 |
AT Other tangible assets | 19 791.00 | 6 146.00 | 13 644.00 | 19 791.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 496 496.00 | 7 616.00 | 488 879.00 | 496 496.00 |
BL Raw materials, supplies | 1 898.00 | | 1 898.00 | 1 898.00 |
BX Customers and related accounts | 192 000.00 | | 192 000.00 | 192 000.00 |
BZ Other receivables | 48 765.00 | | 48 765.00 | 48 765.00 |
CD Marketable securities | 80 280.00 | | 80 280.00 | 80 280.00 |
CF Cash and cash equivalents | 234 309.00 | | 234 309.00 | 234 309.00 |
CH Prepaid expenses | 8 947.00 | | 8 947.00 | 8 947.00 |
CJ TOTAL (II) | 566 199.00 | | 566 199.00 | 566 199.00 |
CO Grand total (0 to V) | 1 062 694.00 | 7 616.00 | 1 055 078.00 | 1 062 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 117 109.00 | 72 513.00 | | 117 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 230.00 | 77 452.00 | | 109 230.00 |
DL TOTAL (I) | 776 339.00 | 699 965.00 | | 776 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 695.00 | 57 395.00 | | 15 695.00 |
DX Trade payables and related accounts | 12 001.00 | 9 757.00 | | 12 001.00 |
DY Tax and social security liabilities | 245 086.00 | 159 143.00 | | 245 086.00 |
EA Other liabilities | | 108.00 | | |
EB Prepaid income (2) | 5 956.00 | 5 956.00 | | 5 956.00 |
EC TOTAL (IV) | 278 739.00 | 232 359.00 | | 278 739.00 |
EE Grand total (I to V) | 1 055 078.00 | 932 324.00 | | 1 055 078.00 |
| |
| 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 | 486 362.00 | | 10 133.00 | 486 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 030.00 | |
I4 DECREASES Grand Total | | | 496 496.00 | |
IO DECREASES Total including other intangible assets | | | 473 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 466.00 | |
KD ACQUISITIONS Total including other intangible assets | 473 000.00 | | | 473 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 332.00 | | 10 133.00 | 12 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 030.00 | | | 1 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 478.00 | 2 138.00 | | 5 478.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 478.00 | 2 138.00 | | 5 478.00 |
| |
| 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 | 12 001.00 | 12 001.00 | | 12 001.00 |
8D Social Security and Other Social Organizations | 245 086.00 | 245 086.00 | | 245 086.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 695.00 | 15 695.00 | | 15 695.00 |
8L Deferred income | 5 956.00 | 5 956.00 | | 5 956.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 192 000.00 | 192 000.00 | | 192 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 765.00 | 48 765.00 | | 48 765.00 |
VS Prepaid expenses | 8 947.00 | 8 947.00 | | 8 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 712.00 | 249 712.00 | 1 000.00 | 250 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 739.00 | 278 739.00 | | 278 739.00 |
