| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 166 750.00 | | 166 750.00 | 166 750.00 |
AR Technical installations, industrial equipment and tools | 114 903.00 | 66 739.00 | 48 164.00 | 114 903.00 |
AT Other tangible assets | 60 581.00 | 39 428.00 | 21 153.00 | 60 581.00 |
BH Other financial assets | 94.00 | | 94.00 | 94.00 |
BJ TOTAL (I) | 342 328.00 | 106 167.00 | 236 161.00 | 342 328.00 |
BT Goods | 65 603.00 | | 65 603.00 | 65 603.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 068.00 | | 3 068.00 | 3 068.00 |
BZ Other receivables | 7 976.00 | | 7 976.00 | 7 976.00 |
CF Cash and cash equivalents | 65 244.00 | | 65 244.00 | 65 244.00 |
CH Prepaid expenses | 4 197.00 | | 4 197.00 | 4 197.00 |
CJ TOTAL (II) | 146 087.00 | | 146 087.00 | 146 087.00 |
CO Grand total (0 to V) | 488 415.00 | 106 167.00 | 382 248.00 | 488 415.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 140.00 | 10 140.00 | | 10 140.00 |
DB Share, merger, contribution premiums, etc. | 29 568.00 | 29 568.00 | | 29 568.00 |
DD Legal reserve (1) | 1 014.00 | 1 014.00 | | 1 014.00 |
DG Other reserves | 116 447.00 | 112 396.00 | | 116 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 158.00 | 4 051.00 | | 4 158.00 |
DL TOTAL (I) | 161 327.00 | 157 169.00 | | 161 327.00 |
DU Loans and Debts from Credit Institutions (3) | 133 223.00 | 169 073.00 | | 133 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 400.00 | | | 4 400.00 |
DX Trade payables and related accounts | 67 193.00 | 68 048.00 | | 67 193.00 |
DY Tax and social security liabilities | 12 628.00 | 22 352.00 | | 12 628.00 |
EA Other liabilities | 3 477.00 | | | 3 477.00 |
EC TOTAL (IV) | 220 921.00 | 259 472.00 | | 220 921.00 |
EE Grand total (I to V) | 382 248.00 | 416 641.00 | | 382 248.00 |
EG Accrued income and payables due within one year | 123 766.00 | 126 376.00 | | 123 766.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 155.00 | | |
| |
| 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 | 340 317.00 | | 6 035.00 | 340 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 94.00 | |
I4 DECREASES Grand Total | | 4 024.00 | 342 328.00 | |
IO DECREASES Total including other intangible assets | | | 166 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 024.00 | 175 484.00 | |
KD ACQUISITIONS Total including other intangible assets | 166 750.00 | | | 166 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 173 473.00 | | 6 035.00 | 173 473.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 94.00 | | | 94.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 564.00 | 33 013.00 | 2 409.00 | 75 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 564.00 | 33 013.00 | 2 409.00 | 75 564.00 |
| |
| 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 | 67 193.00 | 67 193.00 | | 67 193.00 |
8D Social Security and Other Social Organizations | 12 628.00 | 12 628.00 | | 12 628.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 877.00 | 7 877.00 | | 7 877.00 |
UT Other financial assets | 94.00 | | 94.00 | 94.00 |
UX Other trade receivables | 3 068.00 | 3 068.00 | | 3 068.00 |
VH Loans with a maturity of more than one year at origin | 133 223.00 | 36 069.00 | 97 155.00 | 133 223.00 |
VK Loans repaid during the year | 35 677.00 | | | 35 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 976.00 | 7 976.00 | | 7 976.00 |
VS Prepaid expenses | 4 197.00 | 4 197.00 | | 4 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 334.00 | 15 240.00 | 94.00 | 15 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 921.00 | 123 766.00 | 97 155.00 | 220 921.00 |
