| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 4 057.00 | | 4 057.00 | 4 057.00 |
BJ TOTAL (I) | 300 934.00 | | 300 934.00 | 300 934.00 |
BT Goods | 2 865 659.00 | 65 000.00 | 2 800 659.00 | 2 865 659.00 |
BV Advances and down payments on orders | 28 706.00 | | 28 706.00 | 28 706.00 |
BZ Other receivables | 1 019 406.00 | | 1 019 406.00 | 1 019 406.00 |
CF Cash and cash equivalents | 78 679.00 | | 78 679.00 | 78 679.00 |
CH Prepaid expenses | 4 037.00 | | 4 037.00 | 4 037.00 |
CJ TOTAL (II) | 3 996 487.00 | 65 000.00 | 3 931 487.00 | 3 996 487.00 |
CO Grand total (0 to V) | 4 297 421.00 | 65 000.00 | 4 232 421.00 | 4 297 421.00 |
CP Shares due in less than one year | 4 057.00 | | | 4 057.00 |
CU Other investments | 296 878.00 | | 296 878.00 | 296 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 750 000.00 | 2 750 000.00 | | 2 750 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 295 498.00 | 295 498.00 | | 295 498.00 |
DH Retained earnings | 623 112.00 | 516 839.00 | | 623 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 601.00 | 106 274.00 | | 1 601.00 |
DL TOTAL (I) | 3 770 211.00 | 3 768 610.00 | | 3 770 211.00 |
DP Provisions for Risks | 49 778.00 | 49 778.00 | | 49 778.00 |
DR TOTAL (IV) | 49 778.00 | 49 778.00 | | 49 778.00 |
DU Loans and Debts from Credit Institutions (3) | 50 528.00 | 69 445.00 | | 50 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 852.00 | 266 715.00 | | 31 852.00 |
DX Trade payables and related accounts | 41 481.00 | 33 551.00 | | 41 481.00 |
DY Tax and social security liabilities | 17 918.00 | 28 857.00 | | 17 918.00 |
EA Other liabilities | 270 653.00 | 200 257.00 | | 270 653.00 |
EC TOTAL (IV) | 412 432.00 | 598 825.00 | | 412 432.00 |
EE Grand total (I to V) | 4 232 421.00 | 4 417 213.00 | | 4 232 421.00 |
EG Accrued income and payables due within one year | 412 432.00 | 598 825.00 | | 412 432.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 114.00 | | |
| |
| 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 | 304 094.00 | | 239 111.00 | 304 094.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 242 271.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 242 271.00 | 300 934.00 | |
I4 DECREASES Grand Total | | 242 271.00 | 300 934.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 304 094.00 | | 239 111.00 | 304 094.00 |
| |
| 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 | 49 778.00 | | | 49 778.00 |
6N Inventories and work in progress | 85 000.00 | | 20 000.00 | 85 000.00 |
7B Total provisions for depreciation | 85 000.00 | | 20 000.00 | 85 000.00 |
7C Grand total | 134 778.00 | | 20 000.00 | 134 778.00 |
UE of which provisions and reversals: - Operating | | | 20 000.00 | |
UJ - Exceptional | | 49 778.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 640.00 | 1 640.00 | | 1 640.00 |
8B Suppliers and Related Accounts | 41 481.00 | 41 481.00 | | 41 481.00 |
8E Income Taxes | 17 661.00 | 17 661.00 | | 17 661.00 |
8K Other liabilities (including liabilities related to repo transactions) | 270 653.00 | 270 653.00 | | 270 653.00 |
UP Loans | 4 057.00 | 4 057.00 | | 4 057.00 |
VC Group and associates | 941 590.00 | 941 590.00 | | 941 590.00 |
VH Loans with a maturity of more than one year at origin | 50 528.00 | 50 528.00 | | 50 528.00 |
VI Group and Associates | 30 212.00 | 30 212.00 | | 30 212.00 |
VJ Loans taken out during the year | 1 330.00 | | | 1 330.00 |
VK Loans repaid during the year | 19 107.00 | | | 19 107.00 |
VM Income taxes | 34 445.00 | 34 445.00 | | 34 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 372.00 | 43 372.00 | | 43 372.00 |
VS Prepaid expenses | 4 037.00 | 4 037.00 | | 4 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 027 500.00 | 1 027 500.00 | | 1 027 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 432.00 | 412 432.00 | | 412 432.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 57 355.00 | 48 303.00 | | 57 355.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 91 919.00 | 152 183.00 | | 91 919.00 |
ST Other accounts | 51 420.00 | 14 251.00 | | 51 420.00 |
XQ Rental, rental and co-ownership charges | 41 783.00 | 21 795.00 | | 41 783.00 |
YT Subcontracting | 53 535.00 | 104 780.00 | | 53 535.00 |
YW Business tax | 699.00 | 703.00 | | 699.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 58 054.00 | 49 006.00 | | 58 054.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 238 658.00 | 293 009.00 | | 238 658.00 |
