| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 121 959.00 | | 121 959.00 | 121 959.00 |
AR Technical installations, industrial equipment and tools | 22 847.00 | 21 220.00 | 1 627.00 | 22 847.00 |
AT Other tangible assets | 114 327.00 | 98 396.00 | 15 931.00 | 114 327.00 |
BH Other financial assets | 5 599.00 | | 5 599.00 | 5 599.00 |
BJ TOTAL (I) | 264 740.00 | 119 616.00 | 145 124.00 | 264 740.00 |
BL Raw materials, supplies | 32 258.00 | | 32 258.00 | 32 258.00 |
BV Advances and down payments on orders | 117.00 | | 117.00 | 117.00 |
BX Customers and related accounts | 304 505.00 | | 304 505.00 | 304 505.00 |
BZ Other receivables | 26 272.00 | | 26 272.00 | 26 272.00 |
CF Cash and cash equivalents | 217 463.00 | | 217 463.00 | 217 463.00 |
CH Prepaid expenses | 7 945.00 | | 7 945.00 | 7 945.00 |
CJ TOTAL (II) | 588 560.00 | | 588 560.00 | 588 560.00 |
CO Grand total (0 to V) | 853 299.00 | 119 616.00 | 733 684.00 | 853 299.00 |
CP Shares due in less than one year | 5 599.00 | | | 5 599.00 |
CU Other investments | 8.00 | | 8.00 | 8.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 351 137.00 | 351 137.00 | | 351 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 444.00 | 53 513.00 | | 99 444.00 |
DL TOTAL (I) | 458 967.00 | 413 035.00 | | 458 967.00 |
DU Loans and Debts from Credit Institutions (3) | 13 322.00 | 20 586.00 | | 13 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 645.00 | 3 794.00 | | 22 645.00 |
DW Advances and down payments received on current orders | 157.00 | 157.00 | | 157.00 |
DX Trade payables and related accounts | 79 602.00 | 51 023.00 | | 79 602.00 |
DY Tax and social security liabilities | 156 967.00 | 244 192.00 | | 156 967.00 |
EA Other liabilities | 2 024.00 | 488.00 | | 2 024.00 |
EC TOTAL (IV) | 274 717.00 | 320 240.00 | | 274 717.00 |
EE Grand total (I to V) | 733 684.00 | 733 275.00 | | 733 684.00 |
EG Accrued income and payables due within one year | 267 292.00 | 306 918.00 | | 267 292.00 |
| |
| 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 | 264 732.00 | | 8.00 | 264 732.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 607.00 | |
I4 DECREASES Grand Total | | | 264 740.00 | |
IO DECREASES Total including other intangible assets | | | 121 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 137 174.00 | |
KD ACQUISITIONS Total including other intangible assets | 121 959.00 | | | 121 959.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 174.00 | | | 137 174.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 599.00 | | 8.00 | 5 599.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 112 583.00 | 7 033.00 | | 112 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 112 583.00 | 7 033.00 | | 112 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 854.00 | | 7 854.00 | 7 854.00 |
7B Total provisions for depreciation | 7 854.00 | | 7 854.00 | 7 854.00 |
7C Grand total | 7 854.00 | | 7 854.00 | 7 854.00 |
UE of which provisions and reversals: - Operating | | | 7 854.00 | |
| |
| 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 | 79 602.00 | 79 602.00 | | 79 602.00 |
8C Staff and Related Accounts | 7 828.00 | 7 828.00 | | 7 828.00 |
8D Social Security and Other Social Organizations | 14 737.00 | 14 737.00 | | 14 737.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 024.00 | 2 024.00 | | 2 024.00 |
UT Other financial assets | 5 599.00 | 5 599.00 | | 5 599.00 |
UX Other trade receivables | 304 505.00 | | | 304 505.00 |
UZ Social Security, other social security organizations | 500.00 | | | 500.00 |
VB VAT | 15 386.00 | | | 15 386.00 |
VH Loans with a maturity of more than one year at origin | 13 322.00 | 5 897.00 | 7 425.00 | 13 322.00 |
VI Group and Associates | 106 914.00 | 106 914.00 | | 106 914.00 |
VK Loans repaid during the year | 7 264.00 | | | 7 264.00 |
VP Miscellaneous | 4 270.00 | | | 4 270.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 452.00 | 1 452.00 | | 1 452.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 116.00 | | | 6 116.00 |
VS Prepaid expenses | 7 945.00 | | | 7 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 344 321.00 | 344 321.00 | | 344 321.00 |
VW VAT | 48 680.00 | 48 680.00 | | 48 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 560.00 | 267 135.00 | 7 425.00 | 274 560.00 |
