| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 390.00 | 890.00 | 1 500.00 | 2 390.00 |
AH Goodwill | 555 000.00 | | 555 000.00 | 555 000.00 |
AR Technical installations, industrial equipment and tools | 21 692.00 | 21 692.00 | | 21 692.00 |
AT Other tangible assets | 38 366.00 | 10 600.00 | 27 767.00 | 38 366.00 |
BH Other financial assets | 1 731.00 | | 1 731.00 | 1 731.00 |
BJ TOTAL (I) | 620 840.00 | 33 182.00 | 587 659.00 | 620 840.00 |
BT Goods | 56 818.00 | | 56 818.00 | 56 818.00 |
BV Advances and down payments on orders | 228.00 | | 228.00 | 228.00 |
BX Customers and related accounts | 23 371.00 | | 23 371.00 | 23 371.00 |
BZ Other receivables | 3 714.00 | | 3 714.00 | 3 714.00 |
CF Cash and cash equivalents | 1 473.00 | | 1 473.00 | 1 473.00 |
CH Prepaid expenses | 1 586.00 | | 1 586.00 | 1 586.00 |
CJ TOTAL (II) | 87 190.00 | | 87 190.00 | 87 190.00 |
CO Grand total (0 to V) | 708 030.00 | 33 182.00 | 674 849.00 | 708 030.00 |
CU Other investments | 1 661.00 | | 1 661.00 | 1 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 141 748.00 | 106 552.00 | | 141 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 450.00 | 35 196.00 | | 46 450.00 |
DL TOTAL (I) | 226 698.00 | 180 248.00 | | 226 698.00 |
DU Loans and Debts from Credit Institutions (3) | 338 720.00 | 372 210.00 | | 338 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 497.00 | 22 425.00 | | 14 497.00 |
DX Trade payables and related accounts | 71 653.00 | 76 564.00 | | 71 653.00 |
DY Tax and social security liabilities | 22 591.00 | 14 330.00 | | 22 591.00 |
EA Other liabilities | 691.00 | 10 464.00 | | 691.00 |
EC TOTAL (IV) | 448 151.00 | 495 993.00 | | 448 151.00 |
EE Grand total (I to V) | 674 849.00 | 676 241.00 | | 674 849.00 |
EG Accrued income and payables due within one year | 159 478.00 | 165 119.00 | | 159 478.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 501.00 | | | 7 501.00 |
| |
| 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 | 628 252.00 | | 2.00 | 628 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 392.00 | |
I4 DECREASES Grand Total | | 7 413.00 | 620 840.00 | |
IO DECREASES Total including other intangible assets | | | 557 390.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 413.00 | 60 059.00 | |
KD ACQUISITIONS Total including other intangible assets | 557 390.00 | | | 557 390.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 472.00 | | | 67 472.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 390.00 | | 2.00 | 3 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 758.00 | 3 837.00 | 7 413.00 | 36 758.00 |
PE DEPRECIATION Total including other intangible assets | 890.00 | | | 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 868.00 | 3 837.00 | 7 413.00 | 35 868.00 |
| |
| 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 | 71 653.00 | 71 653.00 | | 71 653.00 |
8D Social Security and Other Social Organizations | 22 591.00 | 22 591.00 | | 22 591.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 188.00 | 15 188.00 | | 15 188.00 |
UT Other financial assets | 1 731.00 | | 1 731.00 | 1 731.00 |
UX Other trade receivables | 23 371.00 | 23 371.00 | | 23 371.00 |
VG Loans with a maturity of up to one year at origin | 7 501.00 | 7 501.00 | | 7 501.00 |
VH Loans with a maturity of more than one year at origin | 331 219.00 | 42 546.00 | 169 319.00 | 331 219.00 |
VK Loans repaid during the year | 40 954.00 | | | 40 954.00 |
VP Miscellaneous | 3 714.00 | 3 714.00 | | 3 714.00 |
VS Prepaid expenses | 1 586.00 | 1 586.00 | | 1 586.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 402.00 | 28 671.00 | 1 731.00 | 30 402.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 151.00 | 159 478.00 | 169 319.00 | 448 151.00 |
