| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 177 628.00 | | 177 628.00 | 177 628.00 |
AR Technical installations, industrial equipment and tools | 13 556.00 | 6 223.00 | 7 334.00 | 13 556.00 |
AT Other tangible assets | 90 139.00 | 49 755.00 | 40 384.00 | 90 139.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 281 494.00 | 55 977.00 | 225 517.00 | 281 494.00 |
BT Goods | 551 423.00 | 15 400.00 | 536 023.00 | 551 423.00 |
BV Advances and down payments on orders | 3 960.00 | | 3 960.00 | 3 960.00 |
BX Customers and related accounts | 14 190.00 | | 14 190.00 | 14 190.00 |
BZ Other receivables | 11 037.00 | | 11 037.00 | 11 037.00 |
CD Marketable securities | 16 915.00 | | 16 915.00 | 16 915.00 |
CF Cash and cash equivalents | 495 323.00 | | 495 323.00 | 495 323.00 |
CH Prepaid expenses | 2 643.00 | | 2 643.00 | 2 643.00 |
CJ TOTAL (II) | 1 095 491.00 | 15 400.00 | 1 080 091.00 | 1 095 491.00 |
CO Grand total (0 to V) | 1 376 985.00 | 71 377.00 | 1 305 608.00 | 1 376 985.00 |
CU Other investments | 81.00 | | 81.00 | 81.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 498 872.00 | 393 450.00 | | 498 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 309 090.00 | 305 422.00 | | 309 090.00 |
DL TOTAL (I) | 1 192 962.00 | 1 083 872.00 | | 1 192 962.00 |
DU Loans and Debts from Credit Institutions (3) | 6 104.00 | 20 549.00 | | 6 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 373.00 | 1 270.00 | | 373.00 |
DW Advances and down payments received on current orders | 950.00 | 7 800.00 | | 950.00 |
DX Trade payables and related accounts | 71 491.00 | 104 972.00 | | 71 491.00 |
DY Tax and social security liabilities | 33 728.00 | 36 806.00 | | 33 728.00 |
EC TOTAL (IV) | 112 646.00 | 171 396.00 | | 112 646.00 |
EE Grand total (I to V) | 1 305 608.00 | 1 255 268.00 | | 1 305 608.00 |
EG Accrued income and payables due within one year | 111 696.00 | 157 492.00 | | 111 696.00 |
| |
| 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 | 273 317.00 | | 8 177.00 | 273 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 171.00 | |
I4 DECREASES Grand Total | | | 281 494.00 | |
IO DECREASES Total including other intangible assets | | | 177 628.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 103 695.00 | |
KD ACQUISITIONS Total including other intangible assets | 177 628.00 | | | 177 628.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 518.00 | | 8 177.00 | 95 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 171.00 | | | 171.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 121.00 | 10 856.00 | | 45 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 121.00 | 10 856.00 | | 45 121.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 16 700.00 | 3 200.00 | 4 500.00 | 16 700.00 |
7B Total provisions for depreciation | 16 700.00 | 3 200.00 | 4 500.00 | 16 700.00 |
7C Grand total | 16 700.00 | 3 200.00 | 4 500.00 | 16 700.00 |
UE of which provisions and reversals: - Operating | | 3 200.00 | 4 500.00 | |
| |
| 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 | 71 491.00 | 71 491.00 | | 71 491.00 |
8C Staff and Related Accounts | 4 468.00 | 4 468.00 | | 4 468.00 |
8D Social Security and Other Social Organizations | 17 834.00 | 17 834.00 | | 17 834.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
UX Other trade receivables | 14 190.00 | 14 190.00 | | 14 190.00 |
UZ Social Security, other social security organizations | 1 614.00 | 1 614.00 | | 1 614.00 |
VB VAT | 4 915.00 | 4 915.00 | | 4 915.00 |
VH Loans with a maturity of more than one year at origin | 6 104.00 | 6 104.00 | | 6 104.00 |
VI Group and Associates | 373.00 | 373.00 | | 373.00 |
VK Loans repaid during the year | 14 444.00 | | | 14 444.00 |
VM Income taxes | 210.00 | 210.00 | | 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 126.00 | 7 126.00 | | 7 126.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 298.00 | 4 298.00 | | 4 298.00 |
VS Prepaid expenses | 2 643.00 | 2 643.00 | | 2 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 960.00 | 27 870.00 | 90.00 | 27 960.00 |
VW VAT | 4 300.00 | 4 300.00 | | 4 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 696.00 | 111 696.00 | | 111 696.00 |
