| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 600.00 | 600.00 | | 600.00 |
AP Buildings | 17 988.00 | 16 214.00 | 1 773.00 | 17 988.00 |
AR Technical installations, industrial equipment and tools | 398 047.00 | 344 093.00 | 53 953.00 | 398 047.00 |
AT Other tangible assets | 243 711.00 | 221 836.00 | 21 875.00 | 243 711.00 |
BH Other financial assets | 6 500.00 | | 6 500.00 | 6 500.00 |
BJ TOTAL (I) | 666 854.00 | 582 744.00 | 84 110.00 | 666 854.00 |
BL Raw materials, supplies | 15 815.00 | | 15 815.00 | 15 815.00 |
BX Customers and related accounts | 932 345.00 | 69 532.00 | 862 813.00 | 932 345.00 |
BZ Other receivables | 48 856.00 | | 48 856.00 | 48 856.00 |
CD Marketable securities | 9 999.00 | | 9 999.00 | 9 999.00 |
CF Cash and cash equivalents | 88 061.00 | | 88 061.00 | 88 061.00 |
CH Prepaid expenses | 25 144.00 | | 25 144.00 | 25 144.00 |
CJ TOTAL (II) | 1 120 223.00 | 69 532.00 | 1 050 690.00 | 1 120 223.00 |
CO Grand total (0 to V) | 1 787 077.00 | 652 276.00 | 1 134 800.00 | 1 787 077.00 |
CP Shares due in less than one year | 6 500.00 | | | 6 500.00 |
CU Other investments | | | 7.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | | | 24 000.00 |
DD Legal reserve (1) | 2 400.00 | | | 2 400.00 |
DG Other reserves | 178 844.00 | | | 178 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 075.00 | | | 98 075.00 |
DL TOTAL (I) | 303 319.00 | | | 303 319.00 |
DU Loans and Debts from Credit Institutions (3) | 59 952.00 | | | 59 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 821.00 | | | 146 821.00 |
DX Trade payables and related accounts | 361 959.00 | | | 361 959.00 |
DY Tax and social security liabilities | 262 479.00 | | | 262 479.00 |
EA Other liabilities | 267.00 | | | 267.00 |
EC TOTAL (IV) | 831 481.00 | | | 831 481.00 |
EE Grand total (I to V) | 1 134 800.00 | | | 1 134 800.00 |
EG Accrued income and payables due within one year | 806 932.00 | | | 806 932.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 567.00 | | | 10 567.00 |
| |
| 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 | 361 960.00 | 361 960.00 | | 361 960.00 |
8C Staff and Related Accounts | 97 431.00 | 97 431.00 | | 97 431.00 |
8D Social Security and Other Social Organizations | 39 801.00 | 39 801.00 | | 39 801.00 |
8E Income Taxes | 31 105.00 | 31 105.00 | | 31 105.00 |
8K Other liabilities (including liabilities related to repo transactions) | 268.00 | 268.00 | | 268.00 |
UT Other financial assets | 6 500.00 | 6 500.00 | | 6 500.00 |
UX Other trade receivables | 854 777.00 | 854 777.00 | | 854 777.00 |
UY Staff and related accounts | 672.00 | 672.00 | | 672.00 |
VA Doubtful or disputed receivables | 77 569.00 | 77 569.00 | | 77 569.00 |
VB VAT | 18 917.00 | 18 917.00 | | 18 917.00 |
VG Loans with a maturity of up to one year at origin | 10 567.00 | 10 567.00 | | 10 567.00 |
VH Loans with a maturity of more than one year at origin | 49 386.00 | 24 837.00 | 24 549.00 | 49 386.00 |
VI Group and Associates | 115 717.00 | 115 717.00 | | 115 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 548.00 | 1 548.00 | | 1 548.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 268.00 | 29 268.00 | | 29 268.00 |
VS Prepaid expenses | 25 144.00 | 25 144.00 | | 25 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 012 846.00 | 1 012 846.00 | | 1 012 846.00 |
VW VAT | 123 699.00 | 123 699.00 | | 123 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 831 481.00 | 806 932.00 | 24 549.00 | 831 481.00 |
