| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 098.00 | | 6 098.00 | 6 098.00 |
AJ Other Intangible Assets | 58 033.00 | 32 112.00 | 25 921.00 | 58 033.00 |
AT Other tangible assets | 232 537.00 | 205 724.00 | 26 813.00 | 232 537.00 |
BJ TOTAL (I) | 296 668.00 | 237 836.00 | 58 833.00 | 296 668.00 |
BX Customers and related accounts | 94 629.00 | | 94 629.00 | 94 629.00 |
BZ Other receivables | 10 794.00 | | 10 794.00 | 10 794.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 5 022 125.00 | | 5 022 125.00 | 5 022 125.00 |
CH Prepaid expenses | 28 176.00 | | 28 176.00 | 28 176.00 |
CJ TOTAL (II) | 5 355 724.00 | | 5 355 724.00 | 5 355 724.00 |
CO Grand total (0 to V) | 5 652 392.00 | 237 836.00 | 5 414 557.00 | 5 652 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 900.00 | 39 900.00 | | 39 900.00 |
DD Legal reserve (1) | 3 990.00 | 3 990.00 | | 3 990.00 |
DE Statutory or contractual reserves | 362 011.00 | 323 182.00 | | 362 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 346.00 | 118 829.00 | | 130 346.00 |
DL TOTAL (I) | 536 247.00 | 485 901.00 | | 536 247.00 |
DP Provisions for Risks | 25 000.00 | | | 25 000.00 |
DR TOTAL (IV) | 25 000.00 | | | 25 000.00 |
DU Loans and Debts from Credit Institutions (3) | 8 253.00 | 14 442.00 | | 8 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 007.00 | 7 007.00 | | 7 007.00 |
DW Advances and down payments received on current orders | 4 616 879.00 | 4 097 813.00 | | 4 616 879.00 |
DX Trade payables and related accounts | 35 282.00 | 30 105.00 | | 35 282.00 |
DY Tax and social security liabilities | 181 616.00 | 150 633.00 | | 181 616.00 |
EA Other liabilities | 4 273.00 | 4 273.00 | | 4 273.00 |
EC TOTAL (IV) | 4 853 310.00 | 4 304 273.00 | | 4 853 310.00 |
EE Grand total (I to V) | 5 414 557.00 | 4 790 174.00 | | 5 414 557.00 |
EG Accrued income and payables due within one year | 236 431.00 | 206 460.00 | | 236 431.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 253.00 | 14 442.00 | | 8 253.00 |
| |
| 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 | 292 360.00 | | 4 309.00 | 292 360.00 |
I4 DECREASES Grand Total | | | 296 668.00 | |
IO DECREASES Total including other intangible assets | | | 64 131.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 537.00 | |
KD ACQUISITIONS Total including other intangible assets | 64 131.00 | | | 64 131.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 228.00 | | 4 309.00 | 228 228.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 212 496.00 | 25 339.00 | | 212 496.00 |
PE DEPRECIATION Total including other intangible assets | 26 923.00 | 5 189.00 | | 26 923.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 574.00 | 20 150.00 | | 185 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 25 000.00 | | |
7C Grand total | | 25 000.00 | | |
UJ - Exceptional | | 25 000.00 | | |
| |
| 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 | 35 282.00 | 35 282.00 | | 35 282.00 |
8C Staff and Related Accounts | 99 334.00 | 99 334.00 | | 99 334.00 |
8D Social Security and Other Social Organizations | 54 531.00 | 54 531.00 | | 54 531.00 |
8E Income Taxes | 9 240.00 | 9 240.00 | | 9 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 273.00 | 4 273.00 | | 4 273.00 |
UX Other trade receivables | 94 629.00 | 94 629.00 | | 94 629.00 |
VB VAT | 10 794.00 | 10 794.00 | | 10 794.00 |
VG Loans with a maturity of up to one year at origin | 8 253.00 | 8 253.00 | | 8 253.00 |
VI Group and Associates | 7 007.00 | 7 007.00 | | 7 007.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 545.00 | 5 545.00 | | 5 545.00 |
VS Prepaid expenses | 28 176.00 | 28 176.00 | | 28 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 599.00 | 133 599.00 | | 133 599.00 |
VW VAT | 12 967.00 | 12 967.00 | | 12 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 431.00 | 236 431.00 | | 236 431.00 |
