| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 076.00 | 2 076.00 | | 2 076.00 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
AR Technical installations, industrial equipment and tools | 531 353.00 | 515 926.00 | 15 427.00 | 531 353.00 |
AT Other tangible assets | 334 381.00 | 299 165.00 | 35 215.00 | 334 381.00 |
BJ TOTAL (I) | 952 909.00 | 817 168.00 | 135 741.00 | 952 909.00 |
BL Raw materials, supplies | 29 704.00 | | 29 704.00 | 29 704.00 |
BN Goods in progress | 742 477.00 | | 742 477.00 | 742 477.00 |
BX Customers and related accounts | 269 968.00 | | 269 968.00 | 269 968.00 |
BZ Other receivables | 221 111.00 | | 221 111.00 | 221 111.00 |
CD Marketable securities | 103 665.00 | | 103 665.00 | 103 665.00 |
CF Cash and cash equivalents | 359 352.00 | | 359 352.00 | 359 352.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 1 726 469.00 | | 1 726 469.00 | 1 726 469.00 |
CO Grand total (0 to V) | 2 679 379.00 | 817 168.00 | 1 862 210.00 | 2 679 379.00 |
CS Evaluated investments - equity method | 98.00 | | 98.00 | 98.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 000.00 | 87 000.00 | | 87 000.00 |
DD Legal reserve (1) | 8 700.00 | 8 700.00 | | 8 700.00 |
DG Other reserves | 867 638.00 | 942 061.00 | | 867 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 596.00 | 5 577.00 | | -79 596.00 |
DL TOTAL (I) | 883 742.00 | 1 043 338.00 | | 883 742.00 |
DU Loans and Debts from Credit Institutions (3) | 22 796.00 | 16 201.00 | | 22 796.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737.00 | 737.00 | | 737.00 |
DX Trade payables and related accounts | 137 013.00 | 83 463.00 | | 137 013.00 |
DY Tax and social security liabilities | 122 226.00 | 123 471.00 | | 122 226.00 |
EA Other liabilities | 695 692.00 | 543 154.00 | | 695 692.00 |
EC TOTAL (IV) | 978 468.00 | 767 028.00 | | 978 468.00 |
EE Grand total (I to V) | 1 862 210.00 | 1 810 367.00 | | 1 862 210.00 |
| |
| 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 | 938 377.00 | | 16 933.00 | 938 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99.00 | |
I4 DECREASES Grand Total | | 2 400.00 | 952 909.00 | |
IO DECREASES Total including other intangible assets | | | 87 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 400.00 | 865 735.00 | |
KD ACQUISITIONS Total including other intangible assets | 87 076.00 | | | 87 076.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 851 202.00 | | 16 933.00 | 851 202.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99.00 | | | 99.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 795 487.00 | 24 082.00 | 2 400.00 | 795 487.00 |
PE DEPRECIATION Total including other intangible assets | 2 076.00 | | | 2 076.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 793 411.00 | 24 082.00 | 2 400.00 | 793 411.00 |
| |
| 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 | 137 014.00 | 137 014.00 | | 137 014.00 |
8D Social Security and Other Social Organizations | 122 226.00 | 122 226.00 | | 122 226.00 |
8K Other liabilities (including liabilities related to repo transactions) | 695 693.00 | 695 693.00 | | 695 693.00 |
UX Other trade receivables | 269 969.00 | 269 969.00 | | 269 969.00 |
VG Loans with a maturity of up to one year at origin | 106.00 | 106.00 | | 106.00 |
VH Loans with a maturity of more than one year at origin | 22 693.00 | 12 295.00 | 10 398.00 | 22 693.00 |
VI Group and Associates | 737.00 | 737.00 | | 737.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 8 474.00 | | | 8 474.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 221 111.00 | 221 111.00 | | 221 111.00 |
VS Prepaid expenses | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 491 270.00 | 491 270.00 | | 491 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 978 468.00 | 968 070.00 | 10 398.00 | 978 468.00 |
