| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 520.00 | 1 520.00 | | 1 520.00 |
AP Buildings | 9 429.00 | 9 429.00 | | 9 429.00 |
AR Technical installations, industrial equipment and tools | 107 718.00 | 86 370.00 | 21 348.00 | 107 718.00 |
AT Other tangible assets | 178 855.00 | 148 548.00 | 30 307.00 | 178 855.00 |
BF Loans | | | | |
BH Other financial assets | 65 720.00 | | 65 720.00 | 65 720.00 |
BJ TOTAL (I) | 363 242.00 | 245 866.00 | 117 375.00 | 363 242.00 |
BX Customers and related accounts | 978 539.00 | | 978 539.00 | 978 539.00 |
BZ Other receivables | 189 128.00 | | 189 128.00 | 189 128.00 |
CD Marketable securities | 65.00 | | 65.00 | 65.00 |
CF Cash and cash equivalents | 31 497.00 | | 31 497.00 | 31 497.00 |
CH Prepaid expenses | 11 567.00 | | 11 567.00 | 11 567.00 |
CJ TOTAL (II) | 1 210 796.00 | | 1 210 796.00 | 1 210 796.00 |
CO Grand total (0 to V) | 1 574 037.00 | 245 866.00 | 1 328 171.00 | 1 574 037.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 175.00 | 41 175.00 | | 41 175.00 |
DB Share, merger, contribution premiums, etc. | 300.00 | 300.00 | | 300.00 |
DD Legal reserve (1) | 4 864.00 | 4 864.00 | | 4 864.00 |
DG Other reserves | 175 949.00 | 158 891.00 | | 175 949.00 |
DH Retained earnings | 860.00 | 860.00 | | 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 690.00 | 17 058.00 | | 6 690.00 |
DL TOTAL (I) | 229 837.00 | 223 147.00 | | 229 837.00 |
DU Loans and Debts from Credit Institutions (3) | 124 543.00 | 83 350.00 | | 124 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 71.00 | | 71.00 |
DW Advances and down payments received on current orders | 24 063.00 | 23 525.00 | | 24 063.00 |
DX Trade payables and related accounts | 648 261.00 | 366 637.00 | | 648 261.00 |
DY Tax and social security liabilities | 284 837.00 | 198 432.00 | | 284 837.00 |
EA Other liabilities | 16 559.00 | 2 917.00 | | 16 559.00 |
EC TOTAL (IV) | 1 098 334.00 | 674 932.00 | | 1 098 334.00 |
EE Grand total (I to V) | 1 328 171.00 | 898 079.00 | | 1 328 171.00 |
EG Accrued income and payables due within one year | 1 074 271.00 | 646 724.00 | | 1 074 271.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 124 543.00 | 78 667.00 | | 124 543.00 |
| |
| 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 | 354 392.00 | | 12 105.00 | 354 392.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 400.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 2 400.00 | 65 720.00 | |
I4 DECREASES Grand Total | | 3 255.00 | 363 242.00 | |
IO DECREASES Total including other intangible assets | | | 1 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | 855.00 | 296 002.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 520.00 | | | 1 520.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 284 752.00 | | 12 105.00 | 284 752.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 68 120.00 | | | 68 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 474.00 | 27 248.00 | 855.00 | 219 474.00 |
PE DEPRECIATION Total including other intangible assets | 1 520.00 | | | 1 520.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 217 954.00 | 27 248.00 | 855.00 | 217 954.00 |
| |
| 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 | 648 261.00 | 648 261.00 | | 648 261.00 |
8D Social Security and Other Social Organizations | 284 837.00 | 284 837.00 | | 284 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 630.00 | 16 630.00 | | 16 630.00 |
UT Other financial assets | 65 720.00 | | 65 720.00 | 65 720.00 |
UX Other trade receivables | 978 539.00 | 978 539.00 | | 978 539.00 |
VG Loans with a maturity of up to one year at origin | 124 543.00 | 124 543.00 | | 124 543.00 |
VK Loans repaid during the year | 4 683.00 | | | 4 683.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 189 128.00 | 189 128.00 | | 189 128.00 |
VS Prepaid expenses | 11 567.00 | 11 567.00 | | 11 567.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 244 954.00 | 1 179 234.00 | 65 720.00 | 1 244 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 074 271.00 | 1 074 271.00 | | 1 074 271.00 |
