| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 873 500.00 | | 873 500.00 | 873 500.00 |
AP Buildings | 77 430.00 | 66 910.00 | 10 519.00 | 77 430.00 |
AR Technical installations, industrial equipment and tools | 2 094.00 | 1 140.00 | 955.00 | 2 094.00 |
AT Other tangible assets | 19 784.00 | 6 909.00 | 12 875.00 | 19 784.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 972 967.00 | 74 958.00 | 898 009.00 | 972 967.00 |
BT Goods | 80 289.00 | | 80 289.00 | 80 289.00 |
BX Customers and related accounts | 4 685.00 | | 4 685.00 | 4 685.00 |
BZ Other receivables | 4 036.00 | | 4 036.00 | 4 036.00 |
CF Cash and cash equivalents | 495 757.00 | | 495 757.00 | 495 757.00 |
CJ TOTAL (II) | 584 767.00 | | 584 767.00 | 584 767.00 |
CO Grand total (0 to V) | 1 557 733.00 | 74 958.00 | 1 482 775.00 | 1 557 733.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 11 884.00 | 11 884.00 | | 11 884.00 |
DG Other reserves | 324 614.00 | 249 187.00 | | 324 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 367.00 | 75 427.00 | | 29 367.00 |
DL TOTAL (I) | 1 365 865.00 | 1 336 497.00 | | 1 365 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 468.00 | 6 148.00 | | 1 468.00 |
DX Trade payables and related accounts | 71 093.00 | 84 817.00 | | 71 093.00 |
DY Tax and social security liabilities | 44 349.00 | 54 368.00 | | 44 349.00 |
EA Other liabilities | | 14 190.00 | | |
EC TOTAL (IV) | 116 910.00 | 159 523.00 | | 116 910.00 |
EE Grand total (I to V) | 1 482 775.00 | 1 496 020.00 | | 1 482 775.00 |
EI Including equity loans | 1 468.00 | | | 1 468.00 |
| |
| 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 | 957 967.00 | | 15 000.00 | 957 967.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 972 967.00 | |
IO DECREASES Total including other intangible assets | | | 873 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 308.00 | |
KD ACQUISITIONS Total including other intangible assets | 873 500.00 | | | 873 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 307.00 | | 15 000.00 | 84 307.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 904.00 | 12 055.00 | | 62 904.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 904.00 | 12 055.00 | | 62 904.00 |
| |
| 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 | 71 093.00 | 71 093.00 | | 71 093.00 |
8C Staff and Related Accounts | 7 878.00 | 7 878.00 | | 7 878.00 |
8D Social Security and Other Social Organizations | 26 116.00 | 26 116.00 | | 26 116.00 |
8E Income Taxes | 4 283.00 | 4 283.00 | | 4 283.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 4 685.00 | 4 685.00 | | 4 685.00 |
VB VAT | 829.00 | 829.00 | | 829.00 |
VI Group and Associates | 1 468.00 | 1 468.00 | | 1 468.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 257.00 | 5 257.00 | | 5 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 207.00 | 3 207.00 | | 3 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 880.00 | 8 880.00 | | 8 880.00 |
VW VAT | 815.00 | 815.00 | | 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 910.00 | 116 910.00 | | 116 910.00 |
