| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 303 685.00 | | 303 685.00 | 303 685.00 |
AR Technical installations, industrial equipment and tools | 798.00 | 709.00 | 89.00 | 798.00 |
AT Other tangible assets | 181 887.00 | 78 652.00 | 103 236.00 | 181 887.00 |
BH Other financial assets | 2 438.00 | | 2 438.00 | 2 438.00 |
BJ TOTAL (I) | 491 980.00 | 79 361.00 | 412 620.00 | 491 980.00 |
BV Advances and down payments on orders | 1 045.00 | | 1 045.00 | 1 045.00 |
BX Customers and related accounts | 279 988.00 | | 279 988.00 | 279 988.00 |
BZ Other receivables | 1 781 091.00 | | 1 781 091.00 | 1 781 091.00 |
CF Cash and cash equivalents | 998.00 | | 998.00 | 998.00 |
CH Prepaid expenses | 2 656.00 | | 2 656.00 | 2 656.00 |
CJ TOTAL (II) | 2 065 778.00 | | 2 065 778.00 | 2 065 778.00 |
CO Grand total (0 to V) | 2 557 758.00 | 79 361.00 | 2 478 398.00 | 2 557 758.00 |
CU Other investments | 3 172.00 | | 3 172.00 | 3 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 28 530.00 | 28 530.00 | | 28 530.00 |
DH Retained earnings | | 56 703.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 270 326.00 | 191 714.00 | | 270 326.00 |
DL TOTAL (I) | 307 241.00 | 285 331.00 | | 307 241.00 |
DP Provisions for Risks | 145 700.00 | | | 145 700.00 |
DQ Provisions for Expenses | | 145 700.00 | | |
DR TOTAL (IV) | 145 700.00 | 145 700.00 | | 145 700.00 |
DU Loans and Debts from Credit Institutions (3) | 84 891.00 | 75 399.00 | | 84 891.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 122.00 | 289 689.00 | | 281 122.00 |
DX Trade payables and related accounts | 1 295 376.00 | 1 151 843.00 | | 1 295 376.00 |
DY Tax and social security liabilities | 349 975.00 | 320 333.00 | | 349 975.00 |
EA Other liabilities | 14 094.00 | 9 524.00 | | 14 094.00 |
EC TOTAL (IV) | 2 025 457.00 | 1 846 788.00 | | 2 025 457.00 |
EE Grand total (I to V) | 2 478 398.00 | 2 277 820.00 | | 2 478 398.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53 501.00 | 75 399.00 | | 53 501.00 |
| |
| 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 | 426 523.00 | | | 426 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 610.00 | |
I4 DECREASES Grand Total | | | 491 980.00 | |
IO DECREASES Total including other intangible assets | 117 228.00 | | | 117 228.00 |
IY DECREASES Total Tangible Fixed Assets | | | 182 685.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 610.00 | | | 5 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 615.00 | 5 972.00 | 1 226.00 | 74 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 615.00 | 5 972.00 | 1 226.00 | 74 615.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 145 700.00 | | | 145 700.00 |
7C Grand total | 145 700.00 | | | 145 700.00 |
| |
| 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 | 1 295 376.00 | 1 295 376.00 | | 1 295 376.00 |
8K Other liabilities (including liabilities related to repo transactions) | 295 216.00 | 295 216.00 | | 295 216.00 |
UT Other financial assets | 2 438.00 | | | 2 438.00 |
VG Loans with a maturity of up to one year at origin | 53 501.00 | 53 501.00 | | 53 501.00 |
VH Loans with a maturity of more than one year at origin | 31 390.00 | 2 958.00 | | 31 390.00 |
VK Loans repaid during the year | -31 390.00 | | | -31 390.00 |
VS Prepaid expenses | 2 656.00 | | | 2 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 066 173.00 | 2 063 735.00 | 2 438.00 | 2 066 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 025 457.00 | 1 997 025.00 | | 2 025 457.00 |
