| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 251 350.00 | | 251 350.00 | 251 350.00 |
AR Technical installations, industrial equipment and tools | 930.00 | 218.00 | 713.00 | 930.00 |
AT Other tangible assets | 87 556.00 | 26 566.00 | 60 990.00 | 87 556.00 |
BH Other financial assets | 15 219.00 | | 15 219.00 | 15 219.00 |
BJ TOTAL (I) | 355 055.00 | 26 784.00 | 328 271.00 | 355 055.00 |
BT Goods | 76 396.00 | 7 748.00 | 68 648.00 | 76 396.00 |
BV Advances and down payments on orders | 1 200.00 | | 1 200.00 | 1 200.00 |
BX Customers and related accounts | 37 921.00 | | 37 921.00 | 37 921.00 |
BZ Other receivables | 16 256.00 | | 16 256.00 | 16 256.00 |
CD Marketable securities | 66 040.00 | | 66 040.00 | 66 040.00 |
CF Cash and cash equivalents | 183 277.00 | | 183 277.00 | 183 277.00 |
CH Prepaid expenses | 1 962.00 | | 1 962.00 | 1 962.00 |
CJ TOTAL (II) | 383 053.00 | 7 748.00 | 375 305.00 | 383 053.00 |
CO Grand total (0 to V) | 738 108.00 | 34 532.00 | 703 576.00 | 738 108.00 |
CP Shares due in less than one year | 15 219.00 | | | 15 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 282 575.00 | 278 084.00 | | 282 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 982.00 | 4 491.00 | | 46 982.00 |
DL TOTAL (I) | 351 556.00 | 304 575.00 | | 351 556.00 |
DU Loans and Debts from Credit Institutions (3) | 143 430.00 | 176 440.00 | | 143 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 313.00 | 1 041.00 | | 10 313.00 |
DW Advances and down payments received on current orders | 57 663.00 | 19 637.00 | | 57 663.00 |
DX Trade payables and related accounts | 101 054.00 | 101 047.00 | | 101 054.00 |
DY Tax and social security liabilities | 38 198.00 | 13 367.00 | | 38 198.00 |
EA Other liabilities | 1 361.00 | 62 774.00 | | 1 361.00 |
EC TOTAL (IV) | 352 020.00 | 374 306.00 | | 352 020.00 |
EE Grand total (I to V) | 703 576.00 | 678 881.00 | | 703 576.00 |
EG Accrued income and payables due within one year | 184 300.00 | 211 238.00 | | 184 300.00 |
| |
| 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 | 347 968.00 | | 7 087.00 | 347 968.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 219.00 | |
I4 DECREASES Grand Total | | | 355 055.00 | |
IO DECREASES Total including other intangible assets | | | 251 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 486.00 | |
KD ACQUISITIONS Total including other intangible assets | 251 350.00 | | | 251 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 399.00 | | 7 087.00 | 81 399.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 219.00 | | | 15 219.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 411.00 | 16 373.00 | | 10 411.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 411.00 | 16 373.00 | | 10 411.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 10 215.00 | 7 748.00 | 10 215.00 | 10 215.00 |
7B Total provisions for depreciation | 10 215.00 | 7 748.00 | 10 215.00 | 10 215.00 |
7C Grand total | 10 215.00 | 7 748.00 | 10 215.00 | 10 215.00 |
UE of which provisions and reversals: - Operating | | 7 748.00 | 10 215.00 | |
| |
| 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 | 101 054.00 | 101 054.00 | | 101 054.00 |
8C Staff and Related Accounts | 2 655.00 | 2 655.00 | | 2 655.00 |
8D Social Security and Other Social Organizations | 11 643.00 | 11 643.00 | | 11 643.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 361.00 | 1 361.00 | | 1 361.00 |
UT Other financial assets | 15 219.00 | 15 219.00 | | 15 219.00 |
UX Other trade receivables | 37 921.00 | 37 921.00 | | 37 921.00 |
UY Staff and related accounts | 2 602.00 | 2 602.00 | | 2 602.00 |
VB VAT | 5 855.00 | 5 855.00 | | 5 855.00 |
VC Group and associates | 2 428.00 | 2 428.00 | | 2 428.00 |
VH Loans with a maturity of more than one year at origin | 143 430.00 | 33 374.00 | 110 056.00 | 143 430.00 |
VI Group and Associates | 10 313.00 | 10 313.00 | | 10 313.00 |
VK Loans repaid during the year | 33 009.00 | | | 33 009.00 |
VM Income taxes | 4 187.00 | 4 187.00 | | 4 187.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 267.00 | 3 267.00 | | 3 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 184.00 | 1 184.00 | | 1 184.00 |
VS Prepaid expenses | 1 962.00 | 1 962.00 | | 1 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 358.00 | 71 358.00 | | 71 358.00 |
VW VAT | 20 633.00 | 20 633.00 | | 20 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 357.00 | 184 300.00 | 110 056.00 | 294 357.00 |
