| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 434 950.00 | | 1 434 950.00 | 1 434 950.00 |
AR Technical installations, industrial equipment and tools | 3 399.00 | 3 323.00 | 76.00 | 3 399.00 |
AT Other tangible assets | 122 476.00 | 56 911.00 | 65 565.00 | 122 476.00 |
BD Other fixed assets | 3 380.00 | | 3 380.00 | 3 380.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 1 564 254.00 | 60 234.00 | 1 504 020.00 | 1 564 254.00 |
BT Goods | 101 790.00 | 4 590.00 | 97 200.00 | 101 790.00 |
BX Customers and related accounts | 4 299.00 | | 4 299.00 | 4 299.00 |
BZ Other receivables | 17 276.00 | | 17 276.00 | 17 276.00 |
CF Cash and cash equivalents | 125 858.00 | | 125 858.00 | 125 858.00 |
CH Prepaid expenses | 4 822.00 | | 4 822.00 | 4 822.00 |
CJ TOTAL (II) | 254 046.00 | 4 590.00 | 249 456.00 | 254 046.00 |
CO Grand total (0 to V) | 1 818 300.00 | 64 824.00 | 1 753 475.00 | 1 818 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 199 468.00 | 169 702.00 | | 199 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 025.00 | 29 766.00 | | 107 025.00 |
DL TOTAL (I) | 315 293.00 | 208 268.00 | | 315 293.00 |
DU Loans and Debts from Credit Institutions (3) | 1 015 023.00 | 1 122 710.00 | | 1 015 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 573.00 | 227 416.00 | | 226 573.00 |
DX Trade payables and related accounts | 146 589.00 | 120 365.00 | | 146 589.00 |
DY Tax and social security liabilities | 47 757.00 | 50 341.00 | | 47 757.00 |
EA Other liabilities | 2 240.00 | 2 240.00 | | 2 240.00 |
EC TOTAL (IV) | 1 438 182.00 | 1 523 072.00 | | 1 438 182.00 |
EE Grand total (I to V) | 1 753 475.00 | 1 731 340.00 | | 1 753 475.00 |
EG Accrued income and payables due within one year | 532 015.00 | 508 494.00 | | 532 015.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | 52.00 | | 41.00 |
EI Including equity loans | 226 573.00 | | | 226 573.00 |
| |
| 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 | 1 564 254.00 | | | 1 564 254.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 429.00 | |
I4 DECREASES Grand Total | | | 1 564 254.00 | |
IO DECREASES Total including other intangible assets | | | 1 434 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 875.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 434 950.00 | | | 1 434 950.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 875.00 | | | 125 875.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 429.00 | | | 3 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 509.00 | 19 725.00 | | 40 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 509.00 | 19 725.00 | | 40 509.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 630.00 | 4 590.00 | 6 630.00 | 6 630.00 |
7B Total provisions for depreciation | 6 630.00 | 4 590.00 | 6 630.00 | 6 630.00 |
7C Grand total | 6 630.00 | 4 590.00 | 6 630.00 | 6 630.00 |
UE of which provisions and reversals: - Operating | | 4 590.00 | 6 630.00 | |
| |
| 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 | 146 589.00 | 146 589.00 | | 146 589.00 |
8C Staff and Related Accounts | 10 076.00 | 10 076.00 | | 10 076.00 |
8D Social Security and Other Social Organizations | 6 079.00 | 6 079.00 | | 6 079.00 |
8E Income Taxes | 27 371.00 | 27 371.00 | | 27 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 240.00 | 2 240.00 | | 2 240.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 4 299.00 | 4 299.00 | | 4 299.00 |
VB VAT | 4 811.00 | 4 811.00 | | 4 811.00 |
VG Loans with a maturity of up to one year at origin | 445.00 | 445.00 | | 445.00 |
VH Loans with a maturity of more than one year at origin | 1 014 578.00 | 108 411.00 | 426 097.00 | 1 014 578.00 |
VI Group and Associates | 226 573.00 | 226 573.00 | | 226 573.00 |
VK Loans repaid during the year | 107 641.00 | | | 107 641.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 234.00 | 3 234.00 | | 3 234.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 465.00 | 12 465.00 | | 12 465.00 |
VS Prepaid expenses | 4 822.00 | 4 822.00 | | 4 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 446.00 | 26 397.00 | 49.00 | 26 446.00 |
VW VAT | 997.00 | 997.00 | | 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 438 182.00 | 532 015.00 | 426 097.00 | 1 438 182.00 |
