| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 300.00 | | 70 300.00 | 70 300.00 |
AR Technical installations, industrial equipment and tools | 5 801.00 | 5 240.00 | 561.00 | 5 801.00 |
AT Other tangible assets | 710.00 | 55.00 | 655.00 | 710.00 |
BH Other financial assets | 753.00 | | 753.00 | 753.00 |
BJ TOTAL (I) | 77 564.00 | 5 295.00 | 72 269.00 | 77 564.00 |
BL Raw materials, supplies | 1 535.00 | | 1 535.00 | 1 535.00 |
BV Advances and down payments on orders | 266.00 | | 266.00 | 266.00 |
BZ Other receivables | 1 750.00 | | 1 750.00 | 1 750.00 |
CF Cash and cash equivalents | 12 264.00 | | 12 264.00 | 12 264.00 |
CH Prepaid expenses | 808.00 | | 808.00 | 808.00 |
CJ TOTAL (II) | 16 622.00 | | 16 622.00 | 16 622.00 |
CO Grand total (0 to V) | 94 186.00 | 5 295.00 | 88 891.00 | 94 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 34 258.00 | 29 680.00 | | 34 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 131.00 | 4 578.00 | | 2 131.00 |
DL TOTAL (I) | 41 889.00 | 39 758.00 | | 41 889.00 |
DU Loans and Debts from Credit Institutions (3) | 29 751.00 | 30 545.00 | | 29 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 918.00 | 12 191.00 | | 10 918.00 |
DX Trade payables and related accounts | 2 691.00 | 2 595.00 | | 2 691.00 |
DY Tax and social security liabilities | 3 642.00 | 6 040.00 | | 3 642.00 |
EC TOTAL (IV) | 47 003.00 | 51 370.00 | | 47 003.00 |
EE Grand total (I to V) | 88 891.00 | 91 128.00 | | 88 891.00 |
EG Accrued income and payables due within one year | 33 096.00 | 32 992.00 | | 33 096.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 693.00 | 430.00 | | 2 693.00 |
| |
| 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 | 76 871.00 | | 693.00 | 76 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 753.00 | |
I4 DECREASES Grand Total | | | 77 564.00 | |
IO DECREASES Total including other intangible assets | | | 70 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 511.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 300.00 | | | 70 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 818.00 | | 693.00 | 5 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 753.00 | | | 753.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 074.00 | 221.00 | | 5 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 074.00 | 221.00 | | 5 074.00 |
| |
| 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 | 2 691.00 | 2 691.00 | | 2 691.00 |
8C Staff and Related Accounts | 2 309.00 | 2 309.00 | | 2 309.00 |
8D Social Security and Other Social Organizations | 704.00 | 704.00 | | 704.00 |
UT Other financial assets | 753.00 | 753.00 | | 753.00 |
VB VAT | 443.00 | 443.00 | | 443.00 |
VG Loans with a maturity of up to one year at origin | 2 693.00 | 2 693.00 | | 2 693.00 |
VH Loans with a maturity of more than one year at origin | 27 059.00 | 13 152.00 | 13 907.00 | 27 059.00 |
VI Group and Associates | 10 918.00 | 10 918.00 | | 10 918.00 |
VJ Loans taken out during the year | 10 000.00 | | | 10 000.00 |
VK Loans repaid during the year | 12 423.00 | | | 12 423.00 |
VM Income taxes | 1 208.00 | 1 208.00 | | 1 208.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99.00 | 99.00 | | 99.00 |
VS Prepaid expenses | 808.00 | 808.00 | | 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 311.00 | 3 311.00 | | 3 311.00 |
VW VAT | 629.00 | 629.00 | | 629.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 003.00 | 33 096.00 | 13 907.00 | 47 003.00 |
