| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 922.00 | 6 922.00 | | 6 922.00 |
AP Buildings | 27 010.00 | 27 010.00 | | 27 010.00 |
AR Technical installations, industrial equipment and tools | 323 298.00 | 248 949.00 | 74 349.00 | 323 298.00 |
AT Other tangible assets | 471 773.00 | 435 589.00 | 36 184.00 | 471 773.00 |
AV Fixed assets in progress | 7 918.00 | 5 542.00 | 2 375.00 | 7 918.00 |
BH Other financial assets | 37 563.00 | | 37 563.00 | 37 563.00 |
BJ TOTAL (I) | 874 486.00 | 724 013.00 | 150 472.00 | 874 486.00 |
BL Raw materials, supplies | 97 341.00 | | 97 341.00 | 97 341.00 |
BP Services in progress | 73 410.00 | | 73 410.00 | 73 410.00 |
BX Customers and related accounts | 2 283 852.00 | 680.00 | 2 283 172.00 | 2 283 852.00 |
BZ Other receivables | 95 736.00 | | 95 736.00 | 95 736.00 |
CF Cash and cash equivalents | 309 365.00 | | 309 365.00 | 309 365.00 |
CH Prepaid expenses | 35 299.00 | | 35 299.00 | 35 299.00 |
CJ TOTAL (II) | 2 895 005.00 | 680.00 | 2 894 325.00 | 2 895 005.00 |
CO Grand total (0 to V) | 3 769 492.00 | 724 693.00 | 3 044 798.00 | 3 769 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 116 242.00 | 965 707.00 | | 1 116 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 103.00 | 150 535.00 | | 135 103.00 |
DJ Investment subsidies | 3 529.00 | 4 633.00 | | 3 529.00 |
DL TOTAL (I) | 1 364 876.00 | 1 230 876.00 | | 1 364 876.00 |
DU Loans and Debts from Credit Institutions (3) | 1 871.00 | 57 325.00 | | 1 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 234.00 | 235 969.00 | | 233 234.00 |
DX Trade payables and related accounts | 1 006 252.00 | 1 430 219.00 | | 1 006 252.00 |
DY Tax and social security liabilities | 427 277.00 | 470 184.00 | | 427 277.00 |
EA Other liabilities | 11 287.00 | 921 561.00 | | 11 287.00 |
EC TOTAL (IV) | 1 679 922.00 | 3 115 260.00 | | 1 679 922.00 |
EE Grand total (I to V) | 3 044 798.00 | 4 346 137.00 | | 3 044 798.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 779.00 | 680.00 | 19 779.00 | 19 779.00 |
7B Total provisions for depreciation | 19 779.00 | 680.00 | 19 779.00 | 19 779.00 |
7C Grand total | 19 779.00 | 680.00 | 19 779.00 | 19 779.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 233 234.00 | 233 234.00 | | 233 234.00 |
8B Suppliers and Related Accounts | 1 006 252.00 | 1 006 252.00 | | 1 006 252.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 287.00 | 11 287.00 | | 11 287.00 |
VG Loans with a maturity of up to one year at origin | 1 871.00 | 1 871.00 | | 1 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 427 277.00 | 427 277.00 | | 427 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 452 452.00 | 2 414 888.00 | 37 563.00 | 2 452 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 679 922.00 | 1 679 922.00 | | 1 679 922.00 |
