| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 927.00 | 23 927.00 | | 23 927.00 |
AN Land | 150 661.00 | 6 098.00 | 144 563.00 | 150 661.00 |
AP Buildings | 775 004.00 | 704 823.00 | 70 181.00 | 775 004.00 |
AR Technical installations, industrial equipment and tools | 659 084.00 | 575 547.00 | 83 536.00 | 659 084.00 |
AT Other tangible assets | 64 702.00 | 57 352.00 | 7 350.00 | 64 702.00 |
BJ TOTAL (I) | 1 675 223.00 | 1 367 747.00 | 307 475.00 | 1 675 223.00 |
BL Raw materials, supplies | 26 262.00 | | 26 262.00 | 26 262.00 |
BN Goods in progress | 3 073.00 | | 3 073.00 | 3 073.00 |
BX Customers and related accounts | 196 701.00 | 2 937.00 | 193 763.00 | 196 701.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 546 814.00 | | 1 546 814.00 | 1 546 814.00 |
CH Prepaid expenses | 6 937.00 | | 6 937.00 | 6 937.00 |
CJ TOTAL (II) | 1 779 786.00 | 2 937.00 | 1 776 849.00 | 1 779 786.00 |
CO Grand total (0 to V) | 3 455 009.00 | 1 370 684.00 | 2 084 325.00 | 3 455 009.00 |
CU Other investments | 1 845.00 | | 1 845.00 | 1 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 10 500.00 | | 10 500.00 |
DG Other reserves | 1 870 403.00 | 1 943 758.00 | | 1 870 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 231.00 | -73 355.00 | | 17 231.00 |
DL TOTAL (I) | 2 003 135.00 | 1 985 903.00 | | 2 003 135.00 |
DW Advances and down payments received on current orders | 1 003.00 | 1 003.00 | | 1 003.00 |
DX Trade payables and related accounts | 19 606.00 | 15 325.00 | | 19 606.00 |
DY Tax and social security liabilities | 55 890.00 | 56 027.00 | | 55 890.00 |
EA Other liabilities | 4 690.00 | 4 192.00 | | 4 690.00 |
EC TOTAL (IV) | 81 190.00 | 76 547.00 | | 81 190.00 |
EE Grand total (I to V) | 2 084 325.00 | 2 062 450.00 | | 2 084 325.00 |
EG Accrued income and payables due within one year | 81 190.00 | 76 547.00 | | 81 190.00 |
| |
| 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 | 1 675 223.00 | | | 1 675 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 845.00 | |
I4 DECREASES Grand Total | | | 1 675 223.00 | |
IO DECREASES Total including other intangible assets | | | 23 927.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 649 451.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 927.00 | | | 23 927.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 649 451.00 | | | 1 649 451.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 845.00 | | | 1 845.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 279 727.00 | 88 020.00 | | 1 279 727.00 |
PE DEPRECIATION Total including other intangible assets | 23 927.00 | | | 23 927.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 255 800.00 | 88 020.00 | | 1 255 800.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 363.00 | 1 496.00 | 922.00 | 2 363.00 |
7B Total provisions for depreciation | 2 363.00 | 1 496.00 | 922.00 | 2 363.00 |
7C Grand total | 2 363.00 | 1 496.00 | 922.00 | 2 363.00 |
UE of which provisions and reversals: - Operating | | 1 496.00 | 922.00 | |
| |
| 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 | 19 606.00 | 19 606.00 | | 19 606.00 |
8C Staff and Related Accounts | 10 962.00 | 10 962.00 | | 10 962.00 |
8D Social Security and Other Social Organizations | 30 945.00 | 30 945.00 | | 30 945.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 690.00 | 4 690.00 | | 4 690.00 |
UX Other trade receivables | 193 180.00 | 193 180.00 | | 193 180.00 |
VA Doubtful or disputed receivables | 3 520.00 | 3 520.00 | | 3 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 388.00 | 2 388.00 | | 2 388.00 |
VS Prepaid expenses | 6 937.00 | 6 937.00 | | 6 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 638.00 | 203 638.00 | | 203 638.00 |
VW VAT | 11 596.00 | 11 596.00 | | 11 596.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 187.00 | 80 187.00 | | 80 187.00 |
