| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 383.00 | 16 383.00 | | 16 383.00 |
AF Concessions, Patents and Similar Rights | 1 100.00 | 1 100.00 | | 1 100.00 |
AH Goodwill | 10 671.00 | | 10 671.00 | 10 671.00 |
AJ Other Intangible Assets | 3 750.00 | | 3 750.00 | 3 750.00 |
AR Technical installations, industrial equipment and tools | 576.00 | 576.00 | | 576.00 |
AT Other tangible assets | 301 779.00 | 240 877.00 | 60 901.00 | 301 779.00 |
BH Other financial assets | 24 206.00 | | 24 206.00 | 24 206.00 |
BJ TOTAL (I) | 358 467.00 | 258 937.00 | 99 530.00 | 358 467.00 |
BT Goods | 218 017.00 | | 218 017.00 | 218 017.00 |
BX Customers and related accounts | 59 708.00 | | 59 708.00 | 59 708.00 |
BZ Other receivables | 21 524.00 | | 21 524.00 | 21 524.00 |
CF Cash and cash equivalents | 87 480.00 | | 87 480.00 | 87 480.00 |
CH Prepaid expenses | 31 095.00 | | 31 095.00 | 31 095.00 |
CJ TOTAL (II) | 417 827.00 | | 417 827.00 | 417 827.00 |
CO Grand total (0 to V) | 776 295.00 | 258 937.00 | 517 357.00 | 776 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 000.00 | 135 000.00 | | 135 000.00 |
DB Share, merger, contribution premiums, etc. | 32 483.00 | 32 483.00 | | 32 483.00 |
DD Legal reserve (1) | 13 500.00 | 13 500.00 | | 13 500.00 |
DG Other reserves | 190 000.00 | 190 000.00 | | 190 000.00 |
DH Retained earnings | -973 944.00 | -973 871.00 | | -973 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 051.00 | -73.00 | | 26 051.00 |
DL TOTAL (I) | -576 909.00 | -602 960.00 | | -576 909.00 |
DU Loans and Debts from Credit Institutions (3) | 371.00 | 447.00 | | 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 860 194.00 | 933 994.00 | | 860 194.00 |
DW Advances and down payments received on current orders | 10 318.00 | 13 170.00 | | 10 318.00 |
DX Trade payables and related accounts | 178 626.00 | 171 557.00 | | 178 626.00 |
DY Tax and social security liabilities | 43 390.00 | 37 624.00 | | 43 390.00 |
DZ Fixed asset liabilities and related accounts | | 283.00 | | |
EA Other liabilities | 1 366.00 | 19 672.00 | | 1 366.00 |
EC TOTAL (IV) | 1 094 267.00 | 1 176 750.00 | | 1 094 267.00 |
EE Grand total (I to V) | 517 357.00 | 573 790.00 | | 517 357.00 |
EG Accrued income and payables due within one year | 1 083 949.00 | 1 163 580.00 | | 1 083 949.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 371.00 | 447.00 | | 371.00 |
| |
| 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 | 353 097.00 | | 5 369.00 | 353 097.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 383.00 | | | 16 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 206.00 | |
I4 DECREASES Grand Total | | | 358 467.00 | |
IN DECREASES Start-up, development, or research expenses | | | 16 383.00 | |
IO DECREASES Total including other intangible assets | | | 15 521.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 302 355.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 521.00 | | | 15 521.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 297 555.00 | | 4 800.00 | 297 555.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 637.00 | | 569.00 | 23 637.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 233 175.00 | 25 761.00 | | 233 175.00 |
CY DEPRECIATION Start-up, development, or research expenses | 16 383.00 | | | 16 383.00 |
PE DEPRECIATION Total including other intangible assets | 1 100.00 | | | 1 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 215 691.00 | 25 761.00 | | 215 691.00 |
| |
| 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 | 178 626.00 | 178 626.00 | | 178 626.00 |
8C Staff and Related Accounts | 11 871.00 | 11 871.00 | | 11 871.00 |
8D Social Security and Other Social Organizations | 7 535.00 | 7 535.00 | | 7 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 366.00 | 1 366.00 | | 1 366.00 |
UT Other financial assets | 24 206.00 | | 24 206.00 | 24 206.00 |
UX Other trade receivables | 59 708.00 | 59 708.00 | | 59 708.00 |
VB VAT | 6 423.00 | 6 423.00 | | 6 423.00 |
VG Loans with a maturity of up to one year at origin | 371.00 | 371.00 | | 371.00 |
VI Group and Associates | 860 194.00 | 860 194.00 | | 860 194.00 |
VP Miscellaneous | 7 270.00 | 7 270.00 | | 7 270.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 760.00 | 4 760.00 | | 4 760.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 830.00 | 7 830.00 | | 7 830.00 |
VS Prepaid expenses | 31 095.00 | 31 095.00 | | 31 095.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 536.00 | 112 329.00 | 24 206.00 | 136 536.00 |
VW VAT | 19 223.00 | 19 223.00 | | 19 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 083 949.00 | 1 083 949.00 | | 1 083 949.00 |
