| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 310.00 | 5 310.00 | | 5 310.00 |
AH Goodwill | 126 639.00 | | 126 639.00 | 126 639.00 |
AR Technical installations, industrial equipment and tools | 14 777.00 | 14 777.00 | | 14 777.00 |
AT Other tangible assets | 50 234.00 | 45 561.00 | 4 673.00 | 50 234.00 |
BB Receivables related to investments | 1 189.00 | | 1 189.00 | 1 189.00 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BH Other financial assets | 470.00 | | 470.00 | 470.00 |
BJ TOTAL (I) | 198 703.00 | 65 647.00 | 133 055.00 | 198 703.00 |
BL Raw materials, supplies | 38 422.00 | | 38 422.00 | 38 422.00 |
BN Goods in progress | 15 810.00 | | 15 810.00 | 15 810.00 |
BT Goods | 32 494.00 | | 32 494.00 | 32 494.00 |
BX Customers and related accounts | 83 852.00 | | 83 852.00 | 83 852.00 |
BZ Other receivables | 17 676.00 | | 17 676.00 | 17 676.00 |
CD Marketable securities | 11.00 | | 11.00 | 11.00 |
CF Cash and cash equivalents | 94 107.00 | | 94 107.00 | 94 107.00 |
CH Prepaid expenses | 2 248.00 | | 2 248.00 | 2 248.00 |
CJ TOTAL (II) | 284 620.00 | | 284 620.00 | 284 620.00 |
CO Grand total (0 to V) | 483 322.00 | 65 647.00 | 417 675.00 | 483 322.00 |
CP Shares due in less than one year | 1 659.00 | | | 1 659.00 |
CU Other investments | 8.00 | | 8.00 | 8.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 360.00 | 9 360.00 | | 9 360.00 |
DB Share, merger, contribution premiums, etc. | 3 219.00 | 3 219.00 | | 3 219.00 |
DD Legal reserve (1) | 936.00 | 936.00 | | 936.00 |
DG Other reserves | 86 023.00 | 86 023.00 | | 86 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 381.00 | 47 449.00 | | 83 381.00 |
DL TOTAL (I) | 182 920.00 | 146 988.00 | | 182 920.00 |
DP Provisions for Risks | 20 000.00 | 20 000.00 | | 20 000.00 |
DR TOTAL (IV) | 20 000.00 | 20 000.00 | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130.00 | 130.00 | | 130.00 |
DX Trade payables and related accounts | 74 674.00 | 60 783.00 | | 74 674.00 |
DY Tax and social security liabilities | 109 381.00 | 71 457.00 | | 109 381.00 |
EA Other liabilities | 30 571.00 | 44 481.00 | | 30 571.00 |
EC TOTAL (IV) | 214 755.00 | 176 851.00 | | 214 755.00 |
EE Grand total (I to V) | 417 675.00 | 343 839.00 | | 417 675.00 |
EI Including equity loans | 130.00 | | | 130.00 |
| |
| 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 | 198 703.00 | | | 198 703.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 743.00 | |
I4 DECREASES Grand Total | | | 198 703.00 | |
IO DECREASES Total including other intangible assets | | | 131 949.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 011.00 | |
KD ACQUISITIONS Total including other intangible assets | 131 949.00 | | | 131 949.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 011.00 | | | 65 011.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 743.00 | | | 1 743.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 836.00 | 1 812.00 | | 63 836.00 |
PE DEPRECIATION Total including other intangible assets | 5 310.00 | | | 5 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 526.00 | 1 812.00 | | 58 526.00 |
| |
| 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 | 20 000.00 | | | 20 000.00 |
6T Receivables | 2 528.00 | | 2 528.00 | 2 528.00 |
7B Total provisions for depreciation | 2 528.00 | | 2 528.00 | 2 528.00 |
7C Grand total | 22 528.00 | | 2 528.00 | 22 528.00 |
UE of which provisions and reversals: - Operating | | | 2 528.00 | |
| |
| 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 | 74 674.00 | 74 674.00 | | 74 674.00 |
8C Staff and Related Accounts | 45 264.00 | 45 264.00 | | 45 264.00 |
8D Social Security and Other Social Organizations | 25 308.00 | 25 308.00 | | 25 308.00 |
8E Income Taxes | 25 543.00 | 25 543.00 | | 25 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 571.00 | 30 571.00 | | 30 571.00 |
UL Receivables related to investments | 1 189.00 | 1 189.00 | | 1 189.00 |
UT Other financial assets | 470.00 | 470.00 | | 470.00 |
UX Other trade receivables | 83 852.00 | 83 852.00 | | 83 852.00 |
UZ Social Security, other social security organizations | 1 701.00 | 1 701.00 | | 1 701.00 |
VB VAT | 4 103.00 | 4 103.00 | | 4 103.00 |
VI Group and Associates | 130.00 | 130.00 | | 130.00 |
VM Income taxes | 11 571.00 | 11 571.00 | | 11 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 936.00 | 4 936.00 | | 4 936.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VS Prepaid expenses | 2 248.00 | 2 248.00 | | 2 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 434.00 | 105 434.00 | | 105 434.00 |
VW VAT | 8 330.00 | 8 330.00 | | 8 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 755.00 | 214 755.00 | | 214 755.00 |
