| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 436.00 | 1 436.00 | | 1 436.00 |
AH Goodwill | 202 757.00 | | 202 757.00 | 202 757.00 |
AJ Other Intangible Assets | 3 169.00 | 3 169.00 | | 3 169.00 |
AN Land | 11 200.00 | 5 033.00 | 6 166.00 | 11 200.00 |
AR Technical installations, industrial equipment and tools | 41 141.00 | 30 227.00 | 10 914.00 | 41 141.00 |
AT Other tangible assets | 94 366.00 | 88 782.00 | 5 584.00 | 94 366.00 |
BD Other fixed assets | 210.00 | | 210.00 | 210.00 |
BH Other financial assets | 77.00 | | 77.00 | 77.00 |
BJ TOTAL (I) | 354 358.00 | 128 648.00 | 225 709.00 | 354 358.00 |
BT Goods | 567 217.00 | | 567 217.00 | 567 217.00 |
BV Advances and down payments on orders | 122.00 | | 122.00 | 122.00 |
BX Customers and related accounts | 12 096.00 | | 12 096.00 | 12 096.00 |
BZ Other receivables | 22 594.00 | | 22 594.00 | 22 594.00 |
CD Marketable securities | 44 484.00 | | 44 484.00 | 44 484.00 |
CF Cash and cash equivalents | 512 310.00 | | 512 310.00 | 512 310.00 |
CH Prepaid expenses | 6 042.00 | | 6 042.00 | 6 042.00 |
CJ TOTAL (II) | 1 164 868.00 | | 1 164 868.00 | 1 164 868.00 |
CO Grand total (0 to V) | 1 519 226.00 | 128 648.00 | 1 390 578.00 | 1 519 226.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 056.00 | 233 056.00 | | 233 056.00 |
DB Share, merger, contribution premiums, etc. | 43 840.00 | 43 840.00 | | 43 840.00 |
DD Legal reserve (1) | 23 305.00 | 23 305.00 | | 23 305.00 |
DG Other reserves | 619 813.00 | 619 713.00 | | 619 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 143.00 | 155 227.00 | | 115 143.00 |
DL TOTAL (I) | 1 035 158.00 | 1 075 143.00 | | 1 035 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 289 730.00 | 329 001.00 | | 289 730.00 |
DX Trade payables and related accounts | 24 050.00 | 31 041.00 | | 24 050.00 |
DY Tax and social security liabilities | 41 638.00 | 36 358.00 | | 41 638.00 |
EC TOTAL (IV) | 355 420.00 | 396 401.00 | | 355 420.00 |
EE Grand total (I to V) | 1 390 578.00 | 1 471 544.00 | | 1 390 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 397.00 | 5 038.00 | 5 787.00 | 129 397.00 |
PE DEPRECIATION Total including other intangible assets | 4 605.00 | | | 4 605.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 792.00 | 5 038.00 | 5 787.00 | 124 792.00 |
| |
| 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 | 289 731.00 | 289 731.00 | | 289 731.00 |
8B Suppliers and Related Accounts | 24 051.00 | 24 051.00 | | 24 051.00 |
8D Social Security and Other Social Organizations | 41 639.00 | 41 639.00 | | 41 639.00 |
UT Other financial assets | 77.00 | | 77.00 | 77.00 |
VS Prepaid expenses | 40 734.00 | 40 734.00 | | 40 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 811.00 | 40 734.00 | 77.00 | 40 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 355 420.00 | 355 420.00 | | 355 420.00 |
