| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 400 000.00 | | 400 000.00 | 400 000.00 |
AR Technical installations, industrial equipment and tools | 32 445.00 | 27 179.00 | 5 266.00 | 32 445.00 |
AT Other tangible assets | 103 925.00 | 62 005.00 | 41 920.00 | 103 925.00 |
BH Other financial assets | 326.00 | | 326.00 | 326.00 |
BJ TOTAL (I) | 536 695.00 | 89 184.00 | 447 511.00 | 536 695.00 |
BL Raw materials, supplies | 18 839.00 | | 18 839.00 | 18 839.00 |
BV Advances and down payments on orders | 250.00 | | 250.00 | 250.00 |
BZ Other receivables | 16 134.00 | | 16 134.00 | 16 134.00 |
CD Marketable securities | 70 000.00 | | 70 000.00 | 70 000.00 |
CF Cash and cash equivalents | 134 130.00 | | 134 130.00 | 134 130.00 |
CH Prepaid expenses | 6 764.00 | | 6 764.00 | 6 764.00 |
CJ TOTAL (II) | 246 117.00 | | 246 117.00 | 246 117.00 |
CO Grand total (0 to V) | 782 812.00 | 89 184.00 | 693 628.00 | 782 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DH Retained earnings | 474 124.00 | 469 504.00 | | 474 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 473.00 | 4 620.00 | | 94 473.00 |
DL TOTAL (I) | 618 905.00 | 524 432.00 | | 618 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 710.00 | 9 629.00 | | 16 710.00 |
DX Trade payables and related accounts | 18 451.00 | 20 597.00 | | 18 451.00 |
DY Tax and social security liabilities | 39 561.00 | 53 563.00 | | 39 561.00 |
EC TOTAL (IV) | 74 722.00 | 83 789.00 | | 74 722.00 |
EE Grand total (I to V) | 693 628.00 | 608 221.00 | | 693 628.00 |
EG Accrued income and payables due within one year | 74 722.00 | 83 789.00 | | 74 722.00 |
EI Including equity loans | 16 710.00 | | | 16 710.00 |
| |
| 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 | 516 789.00 | | 19 906.00 | 516 789.00 |
I3 DECREASES Total Financial Fixed Assets | | | 326.00 | |
I4 DECREASES Grand Total | | | 536 695.00 | |
IO DECREASES Total including other intangible assets | | | 400 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 136 369.00 | |
KD ACQUISITIONS Total including other intangible assets | 400 000.00 | | | 400 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 613.00 | | 19 756.00 | 116 613.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 176.00 | | 150.00 | 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 463.00 | 9 721.00 | 89 184.00 | 79 463.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 463.00 | 9 721.00 | 89 184.00 | 79 463.00 |
| |
| 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 | 18 451.00 | 18 451.00 | | 18 451.00 |
8D Social Security and Other Social Organizations | 39 561.00 | 39 561.00 | | 39 561.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 710.00 | 16 710.00 | | 16 710.00 |
UT Other financial assets | 326.00 | | 326.00 | 326.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 134.00 | 16 134.00 | | 16 134.00 |
VS Prepaid expenses | 6 764.00 | 6 764.00 | | 6 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 224.00 | 22 898.00 | 326.00 | 23 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 722.00 | 74 722.00 | | 74 722.00 |
