| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 202.00 | 11 202.00 | | 11 202.00 |
AH Goodwill | 210 380.00 | | 210 380.00 | 210 380.00 |
AR Technical installations, industrial equipment and tools | 70 507.00 | 63 532.00 | 6 975.00 | 70 507.00 |
AT Other tangible assets | 286 039.00 | 285 673.00 | 366.00 | 286 039.00 |
BH Other financial assets | 3 727.00 | | 3 727.00 | 3 727.00 |
BJ TOTAL (I) | 581 855.00 | 360 406.00 | 221 448.00 | 581 855.00 |
BT Goods | 118 605.00 | | 118 605.00 | 118 605.00 |
BV Advances and down payments on orders | 10 047.00 | | 10 047.00 | 10 047.00 |
BX Customers and related accounts | 43 005.00 | | 43 005.00 | 43 005.00 |
BZ Other receivables | 24 579.00 | | 24 579.00 | 24 579.00 |
CD Marketable securities | 125 000.00 | | 125 000.00 | 125 000.00 |
CF Cash and cash equivalents | 371 236.00 | | 371 236.00 | 371 236.00 |
CH Prepaid expenses | 5 107.00 | | 5 107.00 | 5 107.00 |
CJ TOTAL (II) | 697 579.00 | | 697 579.00 | 697 579.00 |
CO Grand total (0 to V) | 1 279 434.00 | 360 406.00 | 919 028.00 | 1 279 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 155 552.00 | 103 705.00 | | 155 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 582.00 | 91 847.00 | | 103 582.00 |
DL TOTAL (I) | 699 133.00 | 635 552.00 | | 699 133.00 |
DU Loans and Debts from Credit Institutions (3) | 11 666.00 | 39 078.00 | | 11 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 407.00 | 89 442.00 | | 74 407.00 |
DX Trade payables and related accounts | 57 246.00 | 52 698.00 | | 57 246.00 |
DY Tax and social security liabilities | 76 577.00 | 56 995.00 | | 76 577.00 |
EC TOTAL (IV) | 219 894.00 | 238 213.00 | | 219 894.00 |
EE Grand total (I to V) | 919 028.00 | 873 765.00 | | 919 028.00 |
EG Accrued income and payables due within one year | 219 894.00 | 226 557.00 | | 219 894.00 |
| |
| 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 | 600 862.00 | | 386.00 | 600 862.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 727.00 | |
I4 DECREASES Grand Total | | 19 393.00 | 581 855.00 | |
IO DECREASES Total including other intangible assets | | | 221 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 393.00 | 356 546.00 | |
KD ACQUISITIONS Total including other intangible assets | 221 581.00 | | | 221 581.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 375 940.00 | | | 375 940.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 341.00 | | 386.00 | 3 341.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 367 545.00 | 12 255.00 | 19 393.00 | 367 545.00 |
PE DEPRECIATION Total including other intangible assets | 11 202.00 | | | 11 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 356 343.00 | 12 255.00 | 19 393.00 | 356 343.00 |
| |
| 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 | 57 246.00 | 57 246.00 | | 57 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74 407.00 | 74 407.00 | | 74 407.00 |
VG Loans with a maturity of up to one year at origin | 11 666.00 | 11 666.00 | | 11 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 76 577.00 | 76 577.00 | | 76 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 418.00 | 72 691.00 | 3 727.00 | 76 418.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 894.00 | 219 894.00 | | 219 894.00 |
