| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 228 924.00 | 228 410.00 | 514.00 | 228 924.00 |
AR Technical installations, industrial equipment and tools | 32 546.00 | 32 141.00 | 405.00 | 32 546.00 |
AT Other tangible assets | 333 031.00 | 294 668.00 | 38 363.00 | 333 031.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 608 034.00 | 555 218.00 | 52 816.00 | 608 034.00 |
BT Goods | 315 756.00 | | 315 756.00 | 315 756.00 |
BX Customers and related accounts | 100 550.00 | 37 127.00 | 63 423.00 | 100 550.00 |
BZ Other receivables | 53 782.00 | | 53 782.00 | 53 782.00 |
CF Cash and cash equivalents | 9 500.00 | | 9 500.00 | 9 500.00 |
CH Prepaid expenses | 13 422.00 | | 13 422.00 | 13 422.00 |
CJ TOTAL (II) | 493 009.00 | 37 127.00 | 455 882.00 | 493 009.00 |
CO Grand total (0 to V) | 1 101 043.00 | 592 346.00 | 508 698.00 | 1 101 043.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
CU Other investments | 10 534.00 | | 10 534.00 | 10 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 000.00 | 33 000.00 | | 33 000.00 |
DB Share, merger, contribution premiums, etc. | 11 652.00 | 11 652.00 | | 11 652.00 |
DD Legal reserve (1) | 3 300.00 | 3 300.00 | | 3 300.00 |
DF Regulated reserves (1) | 593.00 | 593.00 | | 593.00 |
DG Other reserves | 238 535.00 | 218 751.00 | | 238 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 458.00 | 19 783.00 | | 39 458.00 |
DL TOTAL (I) | 326 538.00 | 287 080.00 | | 326 538.00 |
DU Loans and Debts from Credit Institutions (3) | 16 864.00 | 31 113.00 | | 16 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | 800.00 | | 800.00 |
DX Trade payables and related accounts | 115 523.00 | 132 807.00 | | 115 523.00 |
DY Tax and social security liabilities | 47 625.00 | 46 543.00 | | 47 625.00 |
EA Other liabilities | 1 348.00 | | | 1 348.00 |
EC TOTAL (IV) | 182 160.00 | 211 263.00 | | 182 160.00 |
EE Grand total (I to V) | 508 698.00 | 498 343.00 | | 508 698.00 |
EG Accrued income and payables due within one year | 171 022.00 | 194 660.00 | | 171 022.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 250.00 | 256.00 | | 250.00 |
| |
| 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 | 606 515.00 | | 3 518.00 | 606 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 534.00 | |
I4 DECREASES Grand Total | | 1 999.00 | 608 034.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 999.00 | 594 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 592 982.00 | | 3 518.00 | 592 982.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 534.00 | | | 13 534.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 547 206.00 | 9 784.00 | 1 771.00 | 547 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 547 206.00 | 9 784.00 | 1 771.00 | 547 206.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 31 548.00 | 5 579.00 | | 31 548.00 |
7B Total provisions for depreciation | 31 548.00 | 5 579.00 | | 31 548.00 |
7C Grand total | 31 548.00 | 5 579.00 | | 31 548.00 |
UE of which provisions and reversals: - Operating | | 5 579.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 800.00 | 800.00 | | 800.00 |
8B Suppliers and Related Accounts | 115 523.00 | 115 523.00 | | 115 523.00 |
8C Staff and Related Accounts | 10 984.00 | 10 984.00 | | 10 984.00 |
8D Social Security and Other Social Organizations | 9 803.00 | 9 803.00 | | 9 803.00 |
8E Income Taxes | 3 742.00 | 3 742.00 | | 3 742.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 348.00 | 1 348.00 | | 1 348.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 57 026.00 | 57 026.00 | | 57 026.00 |
VA Doubtful or disputed receivables | 43 524.00 | 43 524.00 | | 43 524.00 |
VB VAT | 5 468.00 | 5 468.00 | | 5 468.00 |
VG Loans with a maturity of up to one year at origin | 250.00 | 250.00 | | 250.00 |
VH Loans with a maturity of more than one year at origin | 16 614.00 | 5 477.00 | 11 137.00 | 16 614.00 |
VK Loans repaid during the year | 5 935.00 | | | 5 935.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 287.00 | 3 287.00 | | 3 287.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 314.00 | 48 314.00 | | 48 314.00 |
VS Prepaid expenses | 13 422.00 | 13 422.00 | | 13 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 754.00 | 170 754.00 | | 170 754.00 |
VW VAT | 19 810.00 | 19 810.00 | | 19 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 160.00 | 171 022.00 | 11 137.00 | 182 160.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 21 672.00 | 22 199.00 | | 21 672.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 779.00 | 14 503.00 | | 12 779.00 |
ST Other accounts | 168 694.00 | 186 443.00 | | 168 694.00 |
XQ Rental, rental and co-ownership charges | 31 246.00 | 33 147.00 | | 31 246.00 |
YW Business tax | 10 638.00 | 4 738.00 | | 10 638.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 32 310.00 | 26 937.00 | | 32 310.00 |
YY Amount of VAT collected | 323 979.00 | 309 659.00 | | 323 979.00 |
YZ Total deductible VAT on goods and services | 227 077.00 | 207 390.00 | | 227 077.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 212 719.00 | 234 093.00 | | 212 719.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
