| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 220 000.00 | | 220 000.00 | 220 000.00 |
AT Other tangible assets | 190 487.00 | 62 582.00 | 127 905.00 | 190 487.00 |
BH Other financial assets | 19 345.00 | | 19 345.00 | 19 345.00 |
BJ TOTAL (I) | 429 832.00 | 62 582.00 | 367 250.00 | 429 832.00 |
BT Goods | 53 793.00 | | 53 793.00 | 53 793.00 |
BX Customers and related accounts | 56 552.00 | | 56 552.00 | 56 552.00 |
BZ Other receivables | 34 060.00 | | 34 060.00 | 34 060.00 |
CF Cash and cash equivalents | 544 385.00 | | 544 385.00 | 544 385.00 |
CH Prepaid expenses | 8 115.00 | | 8 115.00 | 8 115.00 |
CJ TOTAL (II) | 696 905.00 | | 696 905.00 | 696 905.00 |
CO Grand total (0 to V) | 1 126 737.00 | 62 582.00 | 1 064 154.00 | 1 126 737.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -48 728.00 | -211 864.00 | | -48 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 685.00 | 163 136.00 | | 178 685.00 |
DL TOTAL (I) | 139 958.00 | -38 728.00 | | 139 958.00 |
DU Loans and Debts from Credit Institutions (3) | 248 451.00 | 291 134.00 | | 248 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 872.00 | 66 468.00 | | 65 872.00 |
DW Advances and down payments received on current orders | 422 945.00 | 492 398.00 | | 422 945.00 |
DX Trade payables and related accounts | 52 177.00 | 77 094.00 | | 52 177.00 |
DY Tax and social security liabilities | 118 857.00 | 110 905.00 | | 118 857.00 |
EA Other liabilities | 15 896.00 | 7 325.00 | | 15 896.00 |
EC TOTAL (IV) | 924 197.00 | 1 045 324.00 | | 924 197.00 |
EE Grand total (I to V) | 1 064 154.00 | 1 006 597.00 | | 1 064 154.00 |
EG Accrued income and payables due within one year | | 311 475.00 | | |
EI Including equity loans | 65 872.00 | | | 65 872.00 |
| |
| 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 | 305 358.00 | | 128 188.00 | 305 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 345.00 | |
I4 DECREASES Grand Total | | 3 714.00 | 429 832.00 | |
IO DECREASES Total including other intangible assets | | | 220 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 714.00 | 190 487.00 | |
KD ACQUISITIONS Total including other intangible assets | 220 000.00 | | | 220 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 096.00 | | 128 105.00 | 66 096.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 262.00 | | 83.00 | 19 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 311.00 | 24 728.00 | 3 457.00 | 41 311.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 311.00 | 24 728.00 | 3 457.00 | 41 311.00 |
| |
| 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 | 52 177.00 | 52 177.00 | | 52 177.00 |
8D Social Security and Other Social Organizations | 118 857.00 | 118 857.00 | | 118 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 768.00 | 81 768.00 | | 81 768.00 |
UT Other financial assets | 19 345.00 | | 19 345.00 | 19 345.00 |
UX Other trade receivables | 56 552.00 | 56 552.00 | | 56 552.00 |
VH Loans with a maturity of more than one year at origin | 248 451.00 | 50 575.00 | 197 875.00 | 248 451.00 |
VK Loans repaid during the year | 49 684.00 | | | 49 684.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 060.00 | 34 060.00 | | 34 060.00 |
VS Prepaid expenses | 8 115.00 | 8 115.00 | | 8 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 071.00 | 98 727.00 | 19 345.00 | 118 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 501 252.00 | 303 377.00 | 197 875.00 | 501 252.00 |
