| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 442.00 | 442.00 | | 442.00 |
AH Goodwill | 22 105.00 | | 22 105.00 | 22 105.00 |
AP Buildings | 7 992.00 | 7 980.00 | 12.00 | 7 992.00 |
AR Technical installations, industrial equipment and tools | 135 759.00 | 134 027.00 | 1 732.00 | 135 759.00 |
AT Other tangible assets | 42 825.00 | 41 815.00 | 1 010.00 | 42 825.00 |
BH Other financial assets | 1 272.00 | | 1 272.00 | 1 272.00 |
BJ TOTAL (I) | 210 395.00 | 184 264.00 | 26 131.00 | 210 395.00 |
BL Raw materials, supplies | 13 422.00 | | 13 422.00 | 13 422.00 |
BN Goods in progress | 40 000.00 | | 40 000.00 | 40 000.00 |
BX Customers and related accounts | 31 269.00 | | 31 269.00 | 31 269.00 |
BZ Other receivables | 7 632.00 | | 7 632.00 | 7 632.00 |
CF Cash and cash equivalents | 294 234.00 | | 294 234.00 | 294 234.00 |
CH Prepaid expenses | 8 344.00 | | 8 344.00 | 8 344.00 |
CJ TOTAL (II) | 394 900.00 | | 394 900.00 | 394 900.00 |
CO Grand total (0 to V) | 605 295.00 | 184 264.00 | 421 031.00 | 605 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 144.00 | 9 144.00 | | 9 144.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 275 544.00 | 324 919.00 | | 275 544.00 |
DH Retained earnings | | -49 966.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 561.00 | 590.00 | | 1 561.00 |
DL TOTAL (I) | 287 163.00 | 285 602.00 | | 287 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 191.00 | 13 191.00 | | 13 191.00 |
DW Advances and down payments received on current orders | 27 922.00 | 17 672.00 | | 27 922.00 |
DX Trade payables and related accounts | 51 843.00 | 61 174.00 | | 51 843.00 |
DY Tax and social security liabilities | 37 309.00 | 69 042.00 | | 37 309.00 |
EA Other liabilities | 3 603.00 | 29.00 | | 3 603.00 |
EC TOTAL (IV) | 133 868.00 | 161 108.00 | | 133 868.00 |
EE Grand total (I to V) | 421 031.00 | 446 710.00 | | 421 031.00 |
| |
| 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 | 210 395.00 | | | 210 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 272.00 | |
I4 DECREASES Grand Total | | | 210 395.00 | |
IO DECREASES Total including other intangible assets | | | 22 547.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 186 576.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 547.00 | | | 22 547.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 186 576.00 | | | 186 576.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 272.00 | | | 1 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 182 722.00 | 1 542.00 | | 182 722.00 |
PE DEPRECIATION Total including other intangible assets | 442.00 | | | 442.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 182 280.00 | 1 542.00 | | 182 280.00 |
| |
| 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 | 51 843.00 | 51 843.00 | | 51 843.00 |
8D Social Security and Other Social Organizations | 37 309.00 | 37 309.00 | | 37 309.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 794.00 | 16 794.00 | | 16 794.00 |
UT Other financial assets | 1 272.00 | | 1 272.00 | 1 272.00 |
UX Other trade receivables | 31 269.00 | 31 269.00 | | 31 269.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 631.00 | 7 631.00 | | 7 631.00 |
VS Prepaid expenses | 8 344.00 | 8 344.00 | | 8 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 516.00 | 47 244.00 | 1 272.00 | 48 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 946.00 | 105 946.00 | | 105 946.00 |
