| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 815.00 | 3 815.00 | | 3 815.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AJ Other Intangible Assets | 13 953.00 | 13 953.00 | | 13 953.00 |
AP Buildings | 19 435.00 | 16 675.00 | 2 760.00 | 19 435.00 |
AR Technical installations, industrial equipment and tools | 44 012.00 | 44 012.00 | | 44 012.00 |
AT Other tangible assets | 26 500.00 | 26 500.00 | | 26 500.00 |
BH Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
BJ TOTAL (I) | 142 404.00 | 104 954.00 | 37 450.00 | 142 404.00 |
BL Raw materials, supplies | 33 854.00 | | 33 854.00 | 33 854.00 |
BN Goods in progress | 60 052.00 | | 60 052.00 | 60 052.00 |
BX Customers and related accounts | 229 964.00 | | 229 964.00 | 229 964.00 |
BZ Other receivables | 16 784.00 | | 16 784.00 | 16 784.00 |
CF Cash and cash equivalents | 134 582.00 | | 134 582.00 | 134 582.00 |
CH Prepaid expenses | 3 867.00 | | 3 867.00 | 3 867.00 |
CJ TOTAL (II) | 479 102.00 | | 479 102.00 | 479 102.00 |
CO Grand total (0 to V) | 621 506.00 | 104 954.00 | 516 552.00 | 621 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 294 156.00 | 291 421.00 | | 294 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 713.00 | 2 735.00 | | 2 713.00 |
DL TOTAL (I) | 305 254.00 | 302 541.00 | | 305 254.00 |
DP Provisions for Risks | 4 648.00 | 5 033.00 | | 4 648.00 |
DR TOTAL (IV) | 4 648.00 | 5 033.00 | | 4 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 868.00 | 8 368.00 | | 9 868.00 |
DW Advances and down payments received on current orders | | 433.00 | | |
DX Trade payables and related accounts | 136 324.00 | 135 568.00 | | 136 324.00 |
DY Tax and social security liabilities | 56 486.00 | 57 596.00 | | 56 486.00 |
EA Other liabilities | 3 973.00 | 22 697.00 | | 3 973.00 |
EC TOTAL (IV) | 206 650.00 | 224 661.00 | | 206 650.00 |
EE Grand total (I to V) | 516 552.00 | 532 235.00 | | 516 552.00 |
EG Accrued income and payables due within one year | 206 650.00 | 224 228.00 | | 206 650.00 |
EI Including equity loans | 9 868.00 | | | 9 868.00 |
| |
| 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 | 160 319.00 | | | 160 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 200.00 | |
I4 DECREASES Grand Total | | 17 915.00 | 142 404.00 | |
IO DECREASES Total including other intangible assets | | | 48 258.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 915.00 | 89 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 48 258.00 | | | 48 258.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 861.00 | | | 107 861.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 200.00 | | | 4 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 885.00 | 984.00 | 17 915.00 | 121 885.00 |
PE DEPRECIATION Total including other intangible assets | 17 768.00 | | | 17 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 117.00 | 984.00 | 17 915.00 | 104 117.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 5 033.00 | 4 648.00 | 5 032.00 | 5 033.00 |
7C Grand total | 5 033.00 | 4 648.00 | 5 032.00 | 5 033.00 |
UE of which provisions and reversals: - Operating | | 4 648.00 | 5 033.00 | |
| |
| 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 | 136 324.00 | 136 324.00 | | 136 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 841.00 | 13 841.00 | | 13 841.00 |
UT Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
UX Other trade receivables | 229 964.00 | 229 964.00 | | 229 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 56 486.00 | 56 486.00 | | 56 486.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 784.00 | 16 784.00 | | 16 784.00 |
VS Prepaid expenses | 3 867.00 | 3 867.00 | | 3 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 815.00 | 250 615.00 | 4 200.00 | 254 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 650.00 | 206 650.00 | | 206 650.00 |
