| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 352.00 | 4 076.00 | 4 276.00 | 8 352.00 |
AH Goodwill | 1 680 202.00 | | 1 680 202.00 | 1 680 202.00 |
AR Technical installations, industrial equipment and tools | 6 500.00 | 6 500.00 | | 6 500.00 |
AT Other tangible assets | 63 680.00 | 49 056.00 | 14 624.00 | 63 680.00 |
BD Other fixed assets | 23 933.00 | | 23 933.00 | 23 933.00 |
BH Other financial assets | 6 403.00 | | 6 403.00 | 6 403.00 |
BJ TOTAL (I) | 1 789 070.00 | 59 632.00 | 1 729 438.00 | 1 789 070.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 209 437.00 | | 209 437.00 | 209 437.00 |
BZ Other receivables | 62 753.00 | | 62 753.00 | 62 753.00 |
CD Marketable securities | 460 086.00 | | 460 086.00 | 460 086.00 |
CF Cash and cash equivalents | 2 613 053.00 | | 2 613 053.00 | 2 613 053.00 |
CH Prepaid expenses | 9 185.00 | | 9 185.00 | 9 185.00 |
CJ TOTAL (II) | 3 354 514.00 | | 3 354 514.00 | 3 354 514.00 |
CO Grand total (0 to V) | 5 143 584.00 | 59 632.00 | 5 083 952.00 | 5 143 584.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DB Share, merger, contribution premiums, etc. | 18 141.00 | 18 141.00 | | 18 141.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 1 479 000.00 | 1 299 000.00 | | 1 479 000.00 |
DH Retained earnings | 4 023.00 | 4 911.00 | | 4 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 619.00 | 259 112.00 | | 221 619.00 |
DL TOTAL (I) | 1 764 706.00 | 1 623 088.00 | | 1 764 706.00 |
DP Provisions for Risks | 13 100.00 | 65 100.00 | | 13 100.00 |
DQ Provisions for Expenses | 14 443.00 | 21 450.00 | | 14 443.00 |
DR TOTAL (IV) | 27 543.00 | 86 550.00 | | 27 543.00 |
DU Loans and Debts from Credit Institutions (3) | 610 824.00 | 597 041.00 | | 610 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 430.00 | 24 369.00 | | 64 430.00 |
DW Advances and down payments received on current orders | | 40 000.00 | | |
DX Trade payables and related accounts | 72 366.00 | 47 263.00 | | 72 366.00 |
DY Tax and social security liabilities | 214 851.00 | 241 039.00 | | 214 851.00 |
EA Other liabilities | 2 324 322.00 | 2 144 256.00 | | 2 324 322.00 |
EB Prepaid income (2) | 4 909.00 | | | 4 909.00 |
EC TOTAL (IV) | 3 291 703.00 | 3 093 969.00 | | 3 291 703.00 |
EE Grand total (I to V) | 5 083 952.00 | 4 803 606.00 | | 5 083 952.00 |
| |
| 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 | 1 812 138.00 | | | 1 812 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 336.00 | |
I4 DECREASES Grand Total | | | 1 789 070.00 | |
IO DECREASES Total including other intangible assets | | | 8 352.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 180.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 450.00 | | | 3 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 013.00 | | | 65 013.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 472.00 | | | 63 472.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 312.00 | 10 056.00 | 1 736.00 | 51 312.00 |
PE DEPRECIATION Total including other intangible assets | 2 145.00 | 1 931.00 | | 2 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 167.00 | 8 125.00 | 1 736.00 | 49 167.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 86 550.00 | | 59 007.00 | 86 550.00 |
7C Grand total | 86 550.00 | | 59 007.00 | 86 550.00 |
UE of which provisions and reversals: - Operating | | | 7 007.00 | |
UJ - Exceptional | | | 52 000.00 | |
| |
| 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 | 72 366.00 | 72 366.00 | | 72 366.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 388 752.00 | 2 388 752.00 | | 2 388 752.00 |
8L Deferred income | 4 909.00 | 4 909.00 | | 4 909.00 |
VG Loans with a maturity of up to one year at origin | 161 158.00 | 161 158.00 | | 161 158.00 |
VH Loans with a maturity of more than one year at origin | 449 666.00 | | 449 666.00 | 449 666.00 |
VK Loans repaid during the year | 136 944.00 | | | 136 944.00 |
VS Prepaid expenses | 9 185.00 | | | 9 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 287 778.00 | 281 375.00 | 6 403.00 | 287 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 291 703.00 | 2 842 037.00 | 449 666.00 | 3 291 703.00 |
