| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 41 161.00 | | 41 161.00 | 41 161.00 |
AP Buildings | 17 750.00 | 17 750.00 | | 17 750.00 |
AR Technical installations, industrial equipment and tools | 159 249.00 | 148 056.00 | 11 193.00 | 159 249.00 |
AT Other tangible assets | 100 628.00 | 71 448.00 | 29 181.00 | 100 628.00 |
BH Other financial assets | 8 234.00 | | 8 234.00 | 8 234.00 |
BJ TOTAL (I) | 327 122.00 | 237 253.00 | 89 869.00 | 327 122.00 |
BN Goods in progress | | | | |
BT Goods | 103 925.00 | | 103 925.00 | 103 925.00 |
BX Customers and related accounts | 61 325.00 | | 61 325.00 | 61 325.00 |
BZ Other receivables | 29 575.00 | | 29 575.00 | 29 575.00 |
CD Marketable securities | 342.00 | | 342.00 | 342.00 |
CF Cash and cash equivalents | 90 717.00 | | 90 717.00 | 90 717.00 |
CJ TOTAL (II) | 285 883.00 | | 285 883.00 | 285 883.00 |
CO Grand total (0 to V) | 613 005.00 | 237 253.00 | 375 752.00 | 613 005.00 |
CS Evaluated investments - equity method | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 539.00 | 33 539.00 | | 33 539.00 |
DD Legal reserve (1) | 3 354.00 | 3 354.00 | | 3 354.00 |
DE Statutory or contractual reserves | 130 394.00 | 130 394.00 | | 130 394.00 |
DH Retained earnings | -1 601.00 | | | -1 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 328.00 | -1 601.00 | | 21 328.00 |
DJ Investment subsidies | 938.00 | 2 188.00 | | 938.00 |
DL TOTAL (I) | 187 951.00 | 167 873.00 | | 187 951.00 |
DU Loans and Debts from Credit Institutions (3) | 87 967.00 | 87 535.00 | | 87 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 148.00 | 1 148.00 | | 1 148.00 |
DW Advances and down payments received on current orders | | 3 000.00 | | |
DX Trade payables and related accounts | 34 027.00 | 96 129.00 | | 34 027.00 |
DY Tax and social security liabilities | 64 660.00 | 68 776.00 | | 64 660.00 |
EA Other liabilities | | 252.00 | | |
EC TOTAL (IV) | 187 801.00 | 256 840.00 | | 187 801.00 |
EE Grand total (I to V) | 375 752.00 | 424 713.00 | | 375 752.00 |
EI Including equity loans | 1 148.00 | | | 1 148.00 |
| |
| 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 | 301 658.00 | | 25 464.00 | 301 658.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 334.00 | |
I4 DECREASES Grand Total | | | 327 122.00 | |
IO DECREASES Total including other intangible assets | | | 41 161.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 277 627.00 | |
KD ACQUISITIONS Total including other intangible assets | 41 161.00 | | | 41 161.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 252 305.00 | | 25 322.00 | 252 305.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 192.00 | | 142.00 | 8 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 223 927.00 | 13 326.00 | | 223 927.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 223 927.00 | 13 326.00 | | 223 927.00 |
| |
| 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 | 34 027.00 | 34 027.00 | | 34 027.00 |
8D Social Security and Other Social Organizations | 64 660.00 | 64 660.00 | | 64 660.00 |
UT Other financial assets | 8 234.00 | | 8 234.00 | 8 234.00 |
UX Other trade receivables | 61 325.00 | 61 325.00 | | 61 325.00 |
VH Loans with a maturity of more than one year at origin | 87 967.00 | 61 545.00 | 26 422.00 | 87 967.00 |
VI Group and Associates | 1 148.00 | 1 148.00 | | 1 148.00 |
VJ Loans taken out during the year | 73 678.00 | | | 73 678.00 |
VK Loans repaid during the year | 73 246.00 | | | 73 246.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 574.00 | 29 574.00 | | 29 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 133.00 | 90 899.00 | 8 234.00 | 99 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 801.00 | 161 380.00 | 26 422.00 | 187 801.00 |
