| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 628 000.00 | | 1 628 000.00 | 1 628 000.00 |
AR Technical installations, industrial equipment and tools | 18 935.00 | 14 292.00 | 4 644.00 | 18 935.00 |
AT Other tangible assets | 128 576.00 | 75 306.00 | 53 269.00 | 128 576.00 |
BD Other fixed assets | 13 119.00 | | 13 119.00 | 13 119.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 788 790.00 | 89 598.00 | 1 699 192.00 | 1 788 790.00 |
BL Raw materials, supplies | 182 712.00 | | 182 712.00 | 182 712.00 |
BX Customers and related accounts | 450.00 | | 450.00 | 450.00 |
BZ Other receivables | 80 508.00 | | 80 508.00 | 80 508.00 |
CF Cash and cash equivalents | 113 664.00 | | 113 664.00 | 113 664.00 |
CH Prepaid expenses | 2 550.00 | | 2 550.00 | 2 550.00 |
CJ TOTAL (II) | 379 884.00 | | 379 884.00 | 379 884.00 |
CO Grand total (0 to V) | 2 168 675.00 | 89 598.00 | 2 079 077.00 | 2 168 675.00 |
| |
| 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 | 343 991.00 | 248 159.00 | | 343 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 907.00 | 115 832.00 | | 117 907.00 |
DL TOTAL (I) | 571 897.00 | 473 991.00 | | 571 897.00 |
DU Loans and Debts from Credit Institutions (3) | 1 035 561.00 | 1 147 741.00 | | 1 035 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 757.00 | 129 318.00 | | 146 757.00 |
DX Trade payables and related accounts | 278 714.00 | 253 196.00 | | 278 714.00 |
DY Tax and social security liabilities | 46 148.00 | 69 580.00 | | 46 148.00 |
EC TOTAL (IV) | 1 507 179.00 | 1 599 835.00 | | 1 507 179.00 |
EE Grand total (I to V) | 2 079 077.00 | 2 073 826.00 | | 2 079 077.00 |
EG Accrued income and payables due within one year | 638 293.00 | 599 263.00 | | 638 293.00 |
| |
| 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 | 1 786 890.00 | | | 1 786 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 279.00 | |
I4 DECREASES Grand Total | | | 1 788 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 147 511.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 147 511.00 | | | 147 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 379.00 | | | 11 379.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 273.00 | 16 325.00 | | 73 273.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 273.00 | 16 325.00 | | 73 273.00 |
| |
| 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 | 609.00 | 609.00 | | 609.00 |
8B Suppliers and Related Accounts | 278 714.00 | 278 714.00 | | 278 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 146 148.00 | 146 148.00 | | 146 148.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 450.00 | 450.00 | | 450.00 |
VH Loans with a maturity of more than one year at origin | 1 035 561.00 | 166 675.00 | 670 560.00 | 1 035 561.00 |
VK Loans repaid during the year | 112 181.00 | | | 112 181.00 |
VP Miscellaneous | 80 508.00 | 80 508.00 | | 80 508.00 |
VQ Other Taxes, Duties, and Similar Debts | 46 148.00 | 46 148.00 | | 46 148.00 |
VS Prepaid expenses | 2 550.00 | 2 550.00 | | 2 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 668.00 | 83 508.00 | 160.00 | 83 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 507 179.00 | 638 293.00 | 670 560.00 | 1 507 179.00 |
