| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 10.00 | |
AH Goodwill | | | 80 400.00 | |
AP Buildings | | | 3 767.00 | |
AR Technical installations, industrial equipment and tools | | | 716.00 | |
AT Other tangible assets | | | 28 967.00 | |
BD Other fixed assets | | | 10 094.00 | |
BH Other financial assets | | | 1 726.00 | |
BJ TOTAL (I) | | | 125 680.00 | |
BL Raw materials, supplies | | | 10 511.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 276 530.00 | |
BZ Other receivables | | | 41 445.00 | |
CD Marketable securities | | | 30 000.00 | |
CF Cash and cash equivalents | | | 148 622.00 | |
CH Prepaid expenses | | | 8 777.00 | |
CJ TOTAL (II) | | | 515 886.00 | |
CO Grand total (0 to V) | | 591 215.00 | 641 566.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 311 541.00 | 292 508.00 | | 311 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 369.00 | 47 833.00 | | 30 369.00 |
DK Regulated provisions | 10.00 | 440.00 | | 10.00 |
DL TOTAL (I) | 358 419.00 | 357 281.00 | | 358 419.00 |
DP Provisions for Risks | 2 088.00 | 2 537.00 | | 2 088.00 |
DR TOTAL (IV) | 2 088.00 | 2 537.00 | | 2 088.00 |
DU Loans and Debts from Credit Institutions (3) | 28 464.00 | 36 580.00 | | 28 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 669.00 | 9 357.00 | | 2 669.00 |
DX Trade payables and related accounts | 101 931.00 | 66 737.00 | | 101 931.00 |
DY Tax and social security liabilities | 133 242.00 | 115 561.00 | | 133 242.00 |
EA Other liabilities | 14 753.00 | 3 162.00 | | 14 753.00 |
EC TOTAL (IV) | 281 059.00 | 231 397.00 | | 281 059.00 |
EE Grand total (I to V) | 641 566.00 | 591 215.00 | | 641 566.00 |
EG Accrued income and payables due within one year | 263 845.00 | 210 250.00 | | 263 845.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 556.00 | | | 556.00 |
| |
| 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 | 219 474.00 | | 8 742.00 | 219 474.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 820.00 | |
I4 DECREASES Grand Total | | | 228 216.00 | |
IO DECREASES Total including other intangible assets | | | 82 642.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 133 754.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 642.00 | | | 82 642.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 106.00 | | 8 648.00 | 125 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 726.00 | | 94.00 | 11 726.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 549.00 | 18 986.00 | | 83 549.00 |
PE DEPRECIATION Total including other intangible assets | 1 802.00 | 431.00 | | 1 802.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 748.00 | 18 556.00 | | 81 748.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 440.00 | | 431.00 | 440.00 |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 2 537.00 | 2 088.00 | 2 537.00 | 2 537.00 |
6T Receivables | 1 124.00 | | | 1 124.00 |
7B Total provisions for depreciation | 1 124.00 | | | 1 124.00 |
7C Grand total | 4 101.00 | 2 088.00 | 2 968.00 | 4 101.00 |
UE of which provisions and reversals: - Operating | | 2 088.00 | 2 537.00 | |
UJ - Exceptional | | | 431.00 | |
| |
| 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 | 101 931.00 | 101 931.00 | | 101 931.00 |
8C Staff and Related Accounts | 41 548.00 | 41 548.00 | | 41 548.00 |
8D Social Security and Other Social Organizations | 48 439.00 | 48 439.00 | | 48 439.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 753.00 | 14 753.00 | | 14 753.00 |
UT Other financial assets | 1 726.00 | 1 726.00 | | 1 726.00 |
UX Other trade receivables | 276 310.00 | 276 310.00 | | 276 310.00 |
VA Doubtful or disputed receivables | 1 344.00 | 1 344.00 | | 1 344.00 |
VB VAT | 17 878.00 | 17 878.00 | | 17 878.00 |
VG Loans with a maturity of up to one year at origin | 556.00 | 556.00 | | 556.00 |
VH Loans with a maturity of more than one year at origin | 27 908.00 | 10 694.00 | 17 213.00 | 27 908.00 |
VI Group and Associates | 2 669.00 | 2 669.00 | | 2 669.00 |
VJ Loans taken out during the year | 8 648.00 | | | 8 648.00 |
VK Loans repaid during the year | 17 307.00 | | | 17 307.00 |
VM Income taxes | 15 585.00 | 15 585.00 | | 15 585.00 |
VP Miscellaneous | 7 705.00 | 7 705.00 | | 7 705.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 875.00 | 1 875.00 | | 1 875.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 277.00 | 277.00 | | 277.00 |
VS Prepaid expenses | 8 777.00 | 8 777.00 | | 8 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 602.00 | 329 602.00 | | 329 602.00 |
VW VAT | 41 380.00 | 41 380.00 | | 41 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 281 059.00 | 263 845.00 | 17 213.00 | 281 059.00 |
