| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 916.00 | | 25 916.00 | 25 916.00 |
AR Technical installations, industrial equipment and tools | 27 307.00 | 25 037.00 | 2 270.00 | 27 307.00 |
AT Other tangible assets | 130 400.00 | 109 581.00 | 20 819.00 | 130 400.00 |
BH Other financial assets | 5 748.00 | | 5 748.00 | 5 748.00 |
BJ TOTAL (I) | 189 581.00 | 134 618.00 | 54 963.00 | 189 581.00 |
BT Goods | 151 650.00 | 5 748.00 | 145 901.00 | 151 650.00 |
BX Customers and related accounts | 55 776.00 | | 55 776.00 | 55 776.00 |
BZ Other receivables | 14 949.00 | | 14 949.00 | 14 949.00 |
CD Marketable securities | 131 573.00 | | 131 573.00 | 131 573.00 |
CF Cash and cash equivalents | 63 869.00 | | 63 869.00 | 63 869.00 |
CH Prepaid expenses | 12 248.00 | | 12 248.00 | 12 248.00 |
CJ TOTAL (II) | 430 064.00 | 5 748.00 | 424 316.00 | 430 064.00 |
CO Grand total (0 to V) | 619 645.00 | 140 366.00 | 479 279.00 | 619 645.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 209.00 | | 209.00 | 209.00 |
| |
| 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 | 237 699.00 | 270 416.00 | | 237 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 594.00 | -32 717.00 | | -63 594.00 |
DL TOTAL (I) | 182 490.00 | 246 084.00 | | 182 490.00 |
DU Loans and Debts from Credit Institutions (3) | 36 810.00 | 15 556.00 | | 36 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 667.00 | 36 009.00 | | 104 667.00 |
DW Advances and down payments received on current orders | 12 500.00 | 18 000.00 | | 12 500.00 |
DX Trade payables and related accounts | 88 209.00 | 86 661.00 | | 88 209.00 |
DY Tax and social security liabilities | 54 603.00 | 68 778.00 | | 54 603.00 |
EC TOTAL (IV) | 296 789.00 | 225 004.00 | | 296 789.00 |
EE Grand total (I to V) | 479 279.00 | 471 088.00 | | 479 279.00 |
EG Accrued income and payables due within one year | 277 783.00 | 196 154.00 | | 277 783.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25 944.00 | 449.00 | | 25 944.00 |
| |
| 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 | 189 581.00 | | | 189 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 957.00 | |
I4 DECREASES Grand Total | | | 189 581.00 | |
IO DECREASES Total including other intangible assets | | | 25 916.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 157 707.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 916.00 | | | 25 916.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 157 707.00 | | | 157 707.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 957.00 | | | 5 957.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 958.00 | 3 660.00 | | 130 958.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 958.00 | 3 660.00 | | 130 958.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 748.00 | | | 5 748.00 |
7B Total provisions for depreciation | 5 748.00 | | | 5 748.00 |
7C Grand total | 5 748.00 | | | 5 748.00 |
| |
| 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 | 88 209.00 | 88 209.00 | | 88 209.00 |
8C Staff and Related Accounts | 10 977.00 | 10 977.00 | | 10 977.00 |
8D Social Security and Other Social Organizations | 33 813.00 | 33 813.00 | | 33 813.00 |
UT Other financial assets | 5 748.00 | | | 5 748.00 |
UX Other trade receivables | 55 776.00 | | | 55 776.00 |
VB VAT | 5 467.00 | | | 5 467.00 |
VG Loans with a maturity of up to one year at origin | 25 960.00 | 25 960.00 | | 25 960.00 |
VH Loans with a maturity of more than one year at origin | 10 850.00 | 4 344.00 | 6 506.00 | 10 850.00 |
VI Group and Associates | 104 667.00 | 104 667.00 | | 104 667.00 |
VK Loans repaid during the year | 4 237.00 | | | 4 237.00 |
VM Income taxes | 9 482.00 | | | 9 482.00 |
VS Prepaid expenses | 12 248.00 | | | 12 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 721.00 | 82 973.00 | 5 748.00 | 88 721.00 |
VW VAT | 9 812.00 | 9 812.00 | | 9 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 289.00 | 277 783.00 | 6 506.00 | 284 289.00 |
