| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 033.00 | 10 322.00 | 6 711.00 | 17 033.00 |
AH Goodwill | 57 372.00 | | 57 372.00 | 57 372.00 |
AJ Other Intangible Assets | 10 000.00 | 10 000.00 | | 10 000.00 |
AR Technical installations, industrial equipment and tools | 155 955.00 | 49 083.00 | 106 872.00 | 155 955.00 |
AT Other tangible assets | 21 241.00 | 7 056.00 | 14 185.00 | 21 241.00 |
BH Other financial assets | 9 101.00 | | 9 101.00 | 9 101.00 |
BJ TOTAL (I) | 270 701.00 | 76 461.00 | 194 240.00 | 270 701.00 |
BL Raw materials, supplies | 27 655.00 | | 27 655.00 | 27 655.00 |
BN Goods in progress | 2 142.00 | | 2 142.00 | 2 142.00 |
BX Customers and related accounts | 104 254.00 | | 104 254.00 | 104 254.00 |
BZ Other receivables | 14 135.00 | | 14 135.00 | 14 135.00 |
CF Cash and cash equivalents | 41 990.00 | | 41 990.00 | 41 990.00 |
CH Prepaid expenses | 5 309.00 | | 5 309.00 | 5 309.00 |
CJ TOTAL (II) | 195 486.00 | | 195 486.00 | 195 486.00 |
CO Grand total (0 to V) | 466 187.00 | 76 461.00 | 389 726.00 | 466 187.00 |
CP Shares due in less than one year | 9 101.00 | | | 9 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 19 059.00 | | | 19 059.00 |
DH Retained earnings | | -2 573.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 269.00 | 23 632.00 | | 11 269.00 |
DL TOTAL (I) | 52 328.00 | 41 059.00 | | 52 328.00 |
DU Loans and Debts from Credit Institutions (3) | 162 186.00 | 197 793.00 | | 162 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 206.00 | 62 154.00 | | 62 206.00 |
DW Advances and down payments received on current orders | 2 328.00 | 392.00 | | 2 328.00 |
DX Trade payables and related accounts | 60 110.00 | 55 850.00 | | 60 110.00 |
DY Tax and social security liabilities | 48 973.00 | 79 383.00 | | 48 973.00 |
EA Other liabilities | 1 595.00 | 988.00 | | 1 595.00 |
EC TOTAL (IV) | 337 398.00 | 396 560.00 | | 337 398.00 |
EE Grand total (I to V) | 389 726.00 | 437 619.00 | | 389 726.00 |
EG Accrued income and payables due within one year | 212 083.00 | 234 702.00 | | 212 083.00 |
| |
| 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 | 270 701.00 | | | 270 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 101.00 | |
I4 DECREASES Grand Total | | | 270 701.00 | |
IO DECREASES Total including other intangible assets | | | 84 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 177 196.00 | |
KD ACQUISITIONS Total including other intangible assets | 84 405.00 | | | 84 405.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 177 196.00 | | | 177 196.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 101.00 | | | 9 101.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 834.00 | 25 627.00 | | 50 834.00 |
PE DEPRECIATION Total including other intangible assets | 14 122.00 | 6 200.00 | | 14 122.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 712.00 | 19 427.00 | | 36 712.00 |
| |
| 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 | 60 110.00 | 60 110.00 | | 60 110.00 |
8C Staff and Related Accounts | 21 259.00 | 21 259.00 | | 21 259.00 |
8D Social Security and Other Social Organizations | 18 931.00 | 18 931.00 | | 18 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 595.00 | 1 595.00 | | 1 595.00 |
UT Other financial assets | 9 101.00 | 9 101.00 | | 9 101.00 |
UX Other trade receivables | 104 254.00 | 104 254.00 | | 104 254.00 |
VB VAT | 3 621.00 | 3 621.00 | | 3 621.00 |
VG Loans with a maturity of up to one year at origin | 162 186.00 | 36 871.00 | 125 315.00 | 162 186.00 |
VI Group and Associates | 62 206.00 | 62 206.00 | | 62 206.00 |
VK Loans repaid during the year | 35 535.00 | | | 35 535.00 |
VM Income taxes | 10 486.00 | 10 486.00 | | 10 486.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 105.00 | 4 105.00 | | 4 105.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28.00 | 28.00 | | 28.00 |
VS Prepaid expenses | 5 309.00 | 5 309.00 | | 5 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 799.00 | 132 799.00 | | 132 799.00 |
VW VAT | 4 679.00 | 4 679.00 | | 4 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 071.00 | 209 756.00 | 125 315.00 | 335 071.00 |
