| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 720.00 | | 13 720.00 | 13 720.00 |
AP Buildings | 75 474.00 | 75 474.00 | | 75 474.00 |
AR Technical installations, industrial equipment and tools | 179 727.00 | 143 997.00 | 35 729.00 | 179 727.00 |
AT Other tangible assets | 246 667.00 | 244 520.00 | 2 147.00 | 246 667.00 |
BD Other fixed assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 516 688.00 | 463 991.00 | 52 697.00 | 516 688.00 |
BX Customers and related accounts | 185 324.00 | | 185 324.00 | 185 324.00 |
BZ Other receivables | 16 845.00 | | 16 845.00 | 16 845.00 |
CD Marketable securities | 31 230.00 | | 31 230.00 | 31 230.00 |
CF Cash and cash equivalents | 359 946.00 | | 359 946.00 | 359 946.00 |
CH Prepaid expenses | 5 755.00 | | 5 755.00 | 5 755.00 |
CJ TOTAL (II) | 599 101.00 | | 599 101.00 | 599 101.00 |
CO Grand total (0 to V) | 1 115 789.00 | 463 991.00 | 651 798.00 | 1 115 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 343.00 | 21 343.00 | | 21 343.00 |
DD Legal reserve (1) | 2 134.00 | 2 134.00 | | 2 134.00 |
DG Other reserves | 486 001.00 | 479 055.00 | | 486 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 362.00 | 6 947.00 | | 362.00 |
DL TOTAL (I) | 509 840.00 | 509 478.00 | | 509 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 682.00 | 56 571.00 | | 56 682.00 |
DX Trade payables and related accounts | 32 537.00 | 81 878.00 | | 32 537.00 |
DY Tax and social security liabilities | 52 724.00 | 87 966.00 | | 52 724.00 |
EC TOTAL (IV) | 141 958.00 | 226 431.00 | | 141 958.00 |
EE Grand total (I to V) | 651 798.00 | 735 909.00 | | 651 798.00 |
EG Accrued income and payables due within one year | 141 958.00 | 226 431.00 | | 141 958.00 |
| |
| 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 | 500 469.00 | | 16 312.00 | 500 469.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 100.00 | |
I4 DECREASES Grand Total | | 93.00 | 516 688.00 | |
IO DECREASES Total including other intangible assets | | | 13 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 93.00 | 501 868.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 720.00 | | | 13 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 485 667.00 | | 16 294.00 | 485 667.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 082.00 | | 18.00 | 1 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 438 005.00 | 26 067.00 | 81.00 | 438 005.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 438 005.00 | 26 067.00 | 81.00 | 438 005.00 |
| |
| 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 | 32 537.00 | 32 537.00 | | 32 537.00 |
8C Staff and Related Accounts | 11 897.00 | 11 897.00 | | 11 897.00 |
8D Social Security and Other Social Organizations | 12 927.00 | 12 927.00 | | 12 927.00 |
UX Other trade receivables | 185 324.00 | | | 185 324.00 |
VB VAT | 9 301.00 | | | 9 301.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 56 682.00 | 56 682.00 | | 56 682.00 |
VP Miscellaneous | 6 796.00 | | | 6 796.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 181.00 | 9 181.00 | | 9 181.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 748.00 | | | 748.00 |
VS Prepaid expenses | 5 755.00 | | | 5 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 924.00 | 207 924.00 | | 207 924.00 |
VW VAT | 18 718.00 | 18 718.00 | | 18 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 958.00 | 141 958.00 | | 141 958.00 |
