| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 585.00 | 2 585.00 | | 2 585.00 |
AH Goodwill | 106 714.00 | | 106 714.00 | 106 714.00 |
AR Technical installations, industrial equipment and tools | 17 747.00 | 17 591.00 | 156.00 | 17 747.00 |
AT Other tangible assets | 292 622.00 | 268 803.00 | 23 819.00 | 292 622.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BF Loans | 1 867.00 | | 1 867.00 | 1 867.00 |
BH Other financial assets | 7 500.00 | | 7 500.00 | 7 500.00 |
BJ TOTAL (I) | 429 126.00 | 288 979.00 | 140 146.00 | 429 126.00 |
BT Goods | 485 773.00 | 29 225.00 | 456 548.00 | 485 773.00 |
BZ Other receivables | 45 902.00 | | 45 902.00 | 45 902.00 |
CF Cash and cash equivalents | 19 424.00 | | 19 424.00 | 19 424.00 |
CH Prepaid expenses | 1 628.00 | | 1 628.00 | 1 628.00 |
CJ TOTAL (II) | 552 727.00 | 29 225.00 | 523 502.00 | 552 727.00 |
CO Grand total (0 to V) | 981 853.00 | 318 204.00 | 663 649.00 | 981 853.00 |
CP Shares due in less than one year | 1 867.00 | | | 1 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 000.00 | 182 000.00 | | 182 000.00 |
DD Legal reserve (1) | 18 200.00 | 18 200.00 | | 18 200.00 |
DF Regulated reserves (1) | 3 218.00 | 3 218.00 | | 3 218.00 |
DG Other reserves | 90 591.00 | 101 542.00 | | 90 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 009.00 | -10 951.00 | | 26 009.00 |
DL TOTAL (I) | 320 017.00 | 294 008.00 | | 320 017.00 |
DU Loans and Debts from Credit Institutions (3) | 114 391.00 | 208 487.00 | | 114 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 774.00 | 39 807.00 | | 72 774.00 |
DX Trade payables and related accounts | 107 714.00 | 107 481.00 | | 107 714.00 |
DY Tax and social security liabilities | 48 752.00 | 51 682.00 | | 48 752.00 |
EC TOTAL (IV) | 343 632.00 | 407 456.00 | | 343 632.00 |
EE Grand total (I to V) | 663 649.00 | 701 464.00 | | 663 649.00 |
EG Accrued income and payables due within one year | 312 793.00 | 348 398.00 | | 312 793.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55 299.00 | 121 400.00 | | 55 299.00 |
| |
| 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 | 426 150.00 | | 2 976.00 | 426 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 457.00 | |
I4 DECREASES Grand Total | | | 429 126.00 | |
IO DECREASES Total including other intangible assets | | | 109 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 310 369.00 | |
KD ACQUISITIONS Total including other intangible assets | 109 299.00 | | | 109 299.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 307 393.00 | | 2 976.00 | 307 393.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 457.00 | | | 9 457.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 280 298.00 | 8 682.00 | | 280 298.00 |
PE DEPRECIATION Total including other intangible assets | 2 585.00 | | | 2 585.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 277 713.00 | 8 682.00 | | 277 713.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 31 775.00 | | 2 550.00 | 31 775.00 |
7B Total provisions for depreciation | 31 775.00 | | 2 550.00 | 31 775.00 |
7C Grand total | 31 775.00 | | 2 550.00 | 31 775.00 |
UE of which provisions and reversals: - Operating | | | 2 550.00 | |
| |
| 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 | 107 714.00 | 107 714.00 | | 107 714.00 |
8C Staff and Related Accounts | 19 766.00 | 19 766.00 | | 19 766.00 |
8D Social Security and Other Social Organizations | 9 103.00 | 9 103.00 | | 9 103.00 |
UP Loans | 1 867.00 | 1 867.00 | | 1 867.00 |
UT Other financial assets | 7 500.00 | | 7 500.00 | 7 500.00 |
VB VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VC Group and associates | 38 910.00 | 38 910.00 | | 38 910.00 |
VG Loans with a maturity of up to one year at origin | 55 299.00 | 55 299.00 | | 55 299.00 |
VH Loans with a maturity of more than one year at origin | 59 092.00 | 28 253.00 | 30 839.00 | 59 092.00 |
VI Group and Associates | 72 774.00 | 72 774.00 | | 72 774.00 |
VK Loans repaid during the year | 27 978.00 | | | 27 978.00 |
VM Income taxes | 1 661.00 | 1 661.00 | | 1 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 382.00 | 3 382.00 | | 3 382.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 331.00 | 1 331.00 | | 1 331.00 |
VS Prepaid expenses | 1 628.00 | 1 628.00 | | 1 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 897.00 | 49 397.00 | 7 500.00 | 56 897.00 |
VW VAT | 16 502.00 | 16 502.00 | | 16 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 632.00 | 312 793.00 | 30 839.00 | 343 632.00 |
