| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 098.00 | 3 098.00 | | 3 098.00 |
AH Goodwill | 77 749.00 | | 77 749.00 | 77 749.00 |
AP Buildings | 144 758.00 | 24 931.00 | 119 827.00 | 144 758.00 |
AR Technical installations, industrial equipment and tools | 101 502.00 | 83 213.00 | 18 289.00 | 101 502.00 |
AT Other tangible assets | 90 942.00 | 72 124.00 | 18 818.00 | 90 942.00 |
BJ TOTAL (I) | 419 469.00 | 183 365.00 | 236 104.00 | 419 469.00 |
BT Goods | 142 910.00 | | 142 910.00 | 142 910.00 |
BX Customers and related accounts | 21 146.00 | | 21 146.00 | 21 146.00 |
BZ Other receivables | 18 349.00 | | 18 349.00 | 18 349.00 |
CF Cash and cash equivalents | 123 486.00 | | 123 486.00 | 123 486.00 |
CH Prepaid expenses | 1 925.00 | | 1 925.00 | 1 925.00 |
CJ TOTAL (II) | 307 815.00 | | 307 815.00 | 307 815.00 |
CO Grand total (0 to V) | 727 284.00 | 183 365.00 | 543 919.00 | 727 284.00 |
CU Other investments | 1 421.00 | | 1 421.00 | 1 421.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 5 092.00 | 4 802.00 | | 5 092.00 |
DG Other reserves | 175 418.00 | 169 910.00 | | 175 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 530.00 | 5 799.00 | | -9 530.00 |
DL TOTAL (I) | 370 980.00 | 380 510.00 | | 370 980.00 |
DU Loans and Debts from Credit Institutions (3) | 112 807.00 | 121 949.00 | | 112 807.00 |
DX Trade payables and related accounts | 34 124.00 | 87 534.00 | | 34 124.00 |
DY Tax and social security liabilities | 14 894.00 | 18 622.00 | | 14 894.00 |
DZ Fixed asset liabilities and related accounts | 4 629.00 | 2 681.00 | | 4 629.00 |
EA Other liabilities | 6 486.00 | 1 689.00 | | 6 486.00 |
EC TOTAL (IV) | 172 939.00 | 232 475.00 | | 172 939.00 |
EE Grand total (I to V) | 543 919.00 | 612 986.00 | | 543 919.00 |
EG Accrued income and payables due within one year | 69 412.00 | -119 669.00 | | 69 412.00 |
| |
| 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 | 408 741.00 | | 10 728.00 | 408 741.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 421.00 | |
I4 DECREASES Grand Total | | | 419 469.00 | |
IO DECREASES Total including other intangible assets | | | 80 847.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 337 202.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 847.00 | | | 80 847.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 326 473.00 | | 10 728.00 | 326 473.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 421.00 | | | 1 421.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 166 831.00 | 16 534.00 | | 166 831.00 |
PE DEPRECIATION Total including other intangible assets | 3 098.00 | | | 3 098.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 163 733.00 | 16 534.00 | | 163 733.00 |
| |
| 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 | 34 124.00 | 34 124.00 | | 34 124.00 |
8C Staff and Related Accounts | 6 597.00 | 6 597.00 | | 6 597.00 |
8D Social Security and Other Social Organizations | 3 457.00 | 3 457.00 | | 3 457.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 629.00 | 4 629.00 | | 4 629.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 486.00 | 6 486.00 | | 6 486.00 |
UX Other trade receivables | 21 146.00 | 21 146.00 | | 21 146.00 |
VB VAT | 1 452.00 | 1 452.00 | | 1 452.00 |
VH Loans with a maturity of more than one year at origin | 112 807.00 | 9 280.00 | 38 532.00 | 112 807.00 |
VK Loans repaid during the year | 9 142.00 | | | 9 142.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 643.00 | 1 643.00 | | 1 643.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 897.00 | 16 897.00 | | 16 897.00 |
VS Prepaid expenses | 1 925.00 | 1 925.00 | | 1 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 419.00 | 41 419.00 | | 41 419.00 |
VW VAT | 3 196.00 | 3 196.00 | | 3 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 939.00 | 69 412.00 | 38 532.00 | 172 939.00 |
