| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 181 027.00 | 91 361.00 | 89 666.00 | 181 027.00 |
AH Goodwill | 1 645 000.00 | | 1 645 000.00 | 1 645 000.00 |
AT Other tangible assets | 119 190.00 | 35 548.00 | 83 642.00 | 119 190.00 |
BH Other financial assets | 3 915.00 | | 3 915.00 | 3 915.00 |
BJ TOTAL (I) | 1 952 423.00 | 126 909.00 | 1 825 514.00 | 1 952 423.00 |
BT Goods | 166 035.00 | | 166 035.00 | 166 035.00 |
BX Customers and related accounts | 28 076.00 | | 28 076.00 | 28 076.00 |
BZ Other receivables | 16 388.00 | | 16 388.00 | 16 388.00 |
CD Marketable securities | 23 417.00 | | 23 417.00 | 23 417.00 |
CF Cash and cash equivalents | 127 453.00 | | 127 453.00 | 127 453.00 |
CH Prepaid expenses | 4 170.00 | | 4 170.00 | 4 170.00 |
CJ TOTAL (II) | 365 540.00 | | 365 540.00 | 365 540.00 |
CO Grand total (0 to V) | 2 317 962.00 | 126 909.00 | 2 191 053.00 | 2 317 962.00 |
CU Other investments | 3 291.00 | | 3 291.00 | 3 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DD Legal reserve (1) | 1 472.00 | | | 1 472.00 |
DG Other reserves | 27 973.00 | | | 27 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 239.00 | 29 445.00 | | 101 239.00 |
DL TOTAL (I) | 310 684.00 | 209 445.00 | | 310 684.00 |
DS Convertible Bond Issues | 120 000.00 | 120 000.00 | | 120 000.00 |
DT Other Bond Issues | 159 000.00 | 159 000.00 | | 159 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 413 115.00 | 1 559 388.00 | | 1 413 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 132.00 | | | 2 132.00 |
DX Trade payables and related accounts | 127 374.00 | 160 816.00 | | 127 374.00 |
DY Tax and social security liabilities | 58 748.00 | 65 692.00 | | 58 748.00 |
EA Other liabilities | | 67 111.00 | | |
EC TOTAL (IV) | 1 880 369.00 | 2 132 006.00 | | 1 880 369.00 |
EE Grand total (I to V) | 2 191 053.00 | 2 341 451.00 | | 2 191 053.00 |
EG Accrued income and payables due within one year | 1 880 369.00 | 718 891.00 | | 1 880 369.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 19 046.00 | | |
| |
| 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 | 1 948 907.00 | | 3 516.00 | 1 948 907.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 181 027.00 | | | 181 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 206.00 | |
I4 DECREASES Grand Total | | | 1 952 423.00 | |
IN DECREASES Start-up, development, or research expenses | | | 181 027.00 | |
IO DECREASES Total including other intangible assets | | | 1 645 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 190.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 645 000.00 | | | 1 645 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 674.00 | | 3 516.00 | 115 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 206.00 | | | 7 206.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 881.00 | 84 028.00 | | 42 881.00 |
CY DEPRECIATION Start-up, development, or research expenses | 31 018.00 | 60 343.00 | | 31 018.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 863.00 | 23 685.00 | | 11 863.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 120 000.00 | 120 000.00 | | 120 000.00 |
7Z Other gross bonds with a maturity of up to one year | 159 000.00 | 159 000.00 | | 159 000.00 |
8B Suppliers and Related Accounts | 127 374.00 | 127 374.00 | | 127 374.00 |
8C Staff and Related Accounts | 17 039.00 | 17 039.00 | | 17 039.00 |
8D Social Security and Other Social Organizations | 30 845.00 | 30 845.00 | | 30 845.00 |
8E Income Taxes | 7 379.00 | 7 379.00 | | 7 379.00 |
UT Other financial assets | 3 915.00 | | 3 915.00 | 3 915.00 |
UX Other trade receivables | 28 076.00 | 28 076.00 | | 28 076.00 |
VB VAT | 4 183.00 | 4 183.00 | | 4 183.00 |
VH Loans with a maturity of more than one year at origin | 1 413 115.00 | 1 413 115.00 | | 1 413 115.00 |
VI Group and Associates | 2 132.00 | 2 132.00 | | 2 132.00 |
VK Loans repaid during the year | 127 227.00 | | | 127 227.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 113.00 | 3 113.00 | | 3 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 205.00 | 12 205.00 | | 12 205.00 |
VS Prepaid expenses | 4 170.00 | 4 170.00 | | 4 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 549.00 | 48 634.00 | 3 915.00 | 52 549.00 |
VW VAT | 372.00 | 372.00 | | 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 880 369.00 | 1 880 369.00 | | 1 880 369.00 |
