| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 884.00 | 7 884.00 | | 7 884.00 |
AH Goodwill | 290 000.00 | | 290 000.00 | 290 000.00 |
AR Technical installations, industrial equipment and tools | 40 829.00 | 38 797.00 | 2 032.00 | 40 829.00 |
AT Other tangible assets | 49 555.00 | 30 761.00 | 18 794.00 | 49 555.00 |
BH Other financial assets | 870.00 | | 870.00 | 870.00 |
BJ TOTAL (I) | 389 158.00 | 77 442.00 | 311 716.00 | 389 158.00 |
BT Goods | 48 440.00 | 1 273.00 | 47 167.00 | 48 440.00 |
BX Customers and related accounts | 29 633.00 | 755.00 | 28 879.00 | 29 633.00 |
BZ Other receivables | 7 663.00 | | 7 663.00 | 7 663.00 |
CF Cash and cash equivalents | 46.00 | | 46.00 | 46.00 |
CH Prepaid expenses | 4 187.00 | | 4 187.00 | 4 187.00 |
CJ TOTAL (II) | 89 970.00 | 2 028.00 | 87 942.00 | 89 970.00 |
CO Grand total (0 to V) | 479 127.00 | 79 470.00 | 399 657.00 | 479 127.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 122 321.00 | 81 060.00 | | 122 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 038.00 | 41 261.00 | | 53 038.00 |
DL TOTAL (I) | 181 960.00 | 128 921.00 | | 181 960.00 |
DU Loans and Debts from Credit Institutions (3) | 103 111.00 | 145 345.00 | | 103 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 466.00 | 11 256.00 | | 25 466.00 |
DW Advances and down payments received on current orders | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 35 277.00 | 103 347.00 | | 35 277.00 |
DY Tax and social security liabilities | 42 910.00 | 45 001.00 | | 42 910.00 |
EA Other liabilities | 934.00 | 1 530.00 | | 934.00 |
EC TOTAL (IV) | 217 698.00 | 306 480.00 | | 217 698.00 |
EE Grand total (I to V) | 399 658.00 | 435 401.00 | | 399 658.00 |
EG Accrued income and payables due within one year | 22 705.00 | 60 108.00 | | 22 705.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22 079.00 | | | 22 079.00 |
| |
| 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 | 389 158.00 | | | 389 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 890.00 | |
I4 DECREASES Grand Total | | | 389 158.00 | |
IO DECREASES Total including other intangible assets | | | 297 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 384.00 | |
KD ACQUISITIONS Total including other intangible assets | 297 884.00 | | | 297 884.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 384.00 | | | 90 384.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 890.00 | | | 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 665.00 | 4 777.00 | | 72 665.00 |
PE DEPRECIATION Total including other intangible assets | 7 884.00 | | | 7 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 781.00 | 4 777.00 | | 64 781.00 |
| |
| 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 | 35 277.00 | 35 277.00 | | 35 277.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 400.00 | 26 400.00 | | 26 400.00 |
UT Other financial assets | 870.00 | | 870.00 | 870.00 |
UX Other trade receivables | 29 633.00 | 29 633.00 | | 29 633.00 |
VG Loans with a maturity of up to one year at origin | 22 079.00 | 22 079.00 | | 22 079.00 |
VH Loans with a maturity of more than one year at origin | 81 032.00 | 58 326.00 | 22 705.00 | 81 032.00 |
VK Loans repaid during the year | 64 313.00 | | | 64 313.00 |
VP Miscellaneous | 7 663.00 | 7 663.00 | | 7 663.00 |
VQ Other Taxes, Duties, and Similar Debts | 42 910.00 | 42 910.00 | | 42 910.00 |
VS Prepaid expenses | 4 187.00 | 4 187.00 | | 4 187.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 353.00 | 41 483.00 | 870.00 | 42 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 698.00 | 184 992.00 | 22 705.00 | 207 698.00 |
