| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 95 000.00 | | 95 000.00 | 95 000.00 |
AR Technical installations, industrial equipment and tools | 172 134.00 | 140 226.00 | 31 909.00 | 172 134.00 |
AT Other tangible assets | 136 491.00 | 122 633.00 | 13 857.00 | 136 491.00 |
BJ TOTAL (I) | 404 626.00 | 262 859.00 | 141 767.00 | 404 626.00 |
BT Goods | 10 534.00 | | 10 534.00 | 10 534.00 |
BV Advances and down payments on orders | 2 085.00 | | 2 085.00 | 2 085.00 |
BX Customers and related accounts | 38 032.00 | 647.00 | 37 385.00 | 38 032.00 |
BZ Other receivables | 164.00 | | 164.00 | 164.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 111 532.00 | | 111 532.00 | 111 532.00 |
CH Prepaid expenses | 2 656.00 | | 2 656.00 | 2 656.00 |
CJ TOTAL (II) | 180 002.00 | 647.00 | 179 356.00 | 180 002.00 |
CO Grand total (0 to V) | 584 628.00 | 263 506.00 | 321 122.00 | 584 628.00 |
CU Other investments | 1 001.00 | | 1 001.00 | 1 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 138 676.00 | 143 927.00 | | 138 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 949.00 | 38 749.00 | | 39 949.00 |
DL TOTAL (I) | 187 425.00 | 191 476.00 | | 187 425.00 |
DU Loans and Debts from Credit Institutions (3) | 43 058.00 | 48 632.00 | | 43 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 044.00 | 19 507.00 | | 18 044.00 |
DX Trade payables and related accounts | 12 279.00 | 22 774.00 | | 12 279.00 |
DY Tax and social security liabilities | 35 687.00 | 33 645.00 | | 35 687.00 |
EC TOTAL (IV) | 109 069.00 | 124 559.00 | | 109 069.00 |
EE Grand total (I to V) | 296 494.00 | 316 035.00 | | 296 494.00 |
EG Accrued income and payables due within one year | 93 200.00 | 98 382.00 | | 93 200.00 |
| |
| 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 | 384 762.00 | | 5 015.00 | 384 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 982.00 | |
I4 DECREASES Grand Total | | | 389 777.00 | |
IO DECREASES Total including other intangible assets | | | 95 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 293 795.00 | |
KD ACQUISITIONS Total including other intangible assets | 95 000.00 | | | 95 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 288 779.00 | | 5 015.00 | 288 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 982.00 | | | 982.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 217 919.00 | 24 356.00 | | 217 919.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 217 919.00 | 24 356.00 | | 217 919.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 647.00 | | |
7B Total provisions for depreciation | | 647.00 | | |
7C Grand total | | 647.00 | | |
UE of which provisions and reversals: - Operating | | 647.00 | | |
| |
| 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 | 17 101.00 | 17 101.00 | | 17 101.00 |
8C Staff and Related Accounts | 9 446.00 | 9 446.00 | | 9 446.00 |
8D Social Security and Other Social Organizations | 25 745.00 | 25 745.00 | | 25 745.00 |
8E Income Taxes | 6 156.00 | 6 156.00 | | 6 156.00 |
UX Other trade receivables | 36 738.00 | 36 738.00 | | 36 738.00 |
VA Doubtful or disputed receivables | 1 293.00 | 1 293.00 | | 1 293.00 |
VH Loans with a maturity of more than one year at origin | 25 249.00 | 14 682.00 | 10 567.00 | 25 249.00 |
VI Group and Associates | 36 362.00 | 36 362.00 | | 36 362.00 |
VJ Loans taken out during the year | 12 485.00 | | | 12 485.00 |
VK Loans repaid during the year | 30 294.00 | | | 30 294.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 372.00 | 1 372.00 | | 1 372.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 164.00 | 164.00 | | 164.00 |
VS Prepaid expenses | 2 656.00 | 2 656.00 | | 2 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 851.00 | 40 851.00 | | 40 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 431.00 | 110 864.00 | 10 567.00 | 121 431.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 31 925.00 | 29 870.00 | | 31 925.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 044.00 | 6 071.00 | | 7 044.00 |
ST Other accounts | 38 548.00 | 39 415.00 | | 38 548.00 |
XQ Rental, rental and co-ownership charges | 18 271.00 | 18 207.00 | | 18 271.00 |
YQ Equipment leasing commitment | | 115.00 | | |
YT Subcontracting | 2 188.00 | 1 822.00 | | 2 188.00 |
YW Business tax | 1 043.00 | 1 066.00 | | 1 043.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 32 968.00 | 30 936.00 | | 32 968.00 |
ZE Dividends | 44 000.00 | | | 44 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 050.00 | 65 514.00 | | 66 050.00 |
