| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 598.00 | 598.00 | | 598.00 |
AH Goodwill | 160 000.00 | | 160 000.00 | 160 000.00 |
AP Buildings | 13 804.00 | 4 440.00 | 9 363.00 | 13 804.00 |
AR Technical installations, industrial equipment and tools | 5 187.00 | 4 721.00 | 466.00 | 5 187.00 |
AT Other tangible assets | 102 713.00 | 49 358.00 | 53 354.00 | 102 713.00 |
BH Other financial assets | 5 022.00 | | 5 022.00 | 5 022.00 |
BJ TOTAL (I) | 287 324.00 | 59 118.00 | 228 206.00 | 287 324.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 6 407.00 | | 6 407.00 | 6 407.00 |
BZ Other receivables | 4 002.00 | | 4 002.00 | 4 002.00 |
CF Cash and cash equivalents | 330 291.00 | | 330 291.00 | 330 291.00 |
CH Prepaid expenses | 6 833.00 | | 6 833.00 | 6 833.00 |
CJ TOTAL (II) | 347 533.00 | | 347 533.00 | 347 533.00 |
CO Grand total (0 to V) | 634 857.00 | 59 118.00 | 575 739.00 | 634 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120.00 | 120.00 | | 120.00 |
DD Legal reserve (1) | 12.00 | 12.00 | | 12.00 |
DH Retained earnings | 439 728.00 | 342 313.00 | | 439 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 979.00 | 97 415.00 | | 82 979.00 |
DL TOTAL (I) | 522 839.00 | 439 860.00 | | 522 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 927.00 | 3 035.00 | | 1 927.00 |
DX Trade payables and related accounts | 9 374.00 | 12 800.00 | | 9 374.00 |
DY Tax and social security liabilities | 36 460.00 | 40 148.00 | | 36 460.00 |
EB Prepaid income (2) | 5 139.00 | | | 5 139.00 |
EC TOTAL (IV) | 52 900.00 | 55 983.00 | | 52 900.00 |
EE Grand total (I to V) | 575 739.00 | 495 843.00 | | 575 739.00 |
| |
| 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 | 299 329.00 | | 10 303.00 | 299 329.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 022.00 | |
I4 DECREASES Grand Total | | 22 308.00 | 287 324.00 | |
IO DECREASES Total including other intangible assets | | | 160 598.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 308.00 | 121 704.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 598.00 | | | 160 598.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 134 131.00 | | 9 881.00 | 134 131.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 600.00 | | 422.00 | 4 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 635.00 | 19 791.00 | 22 308.00 | 61 635.00 |
PE DEPRECIATION Total including other intangible assets | 598.00 | | | 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 037.00 | 19 791.00 | 22 308.00 | 61 037.00 |
| |
| 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 | 9 374.00 | 9 374.00 | | 9 374.00 |
8D Social Security and Other Social Organizations | 36 460.00 | 36 460.00 | | 36 460.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 927.00 | 1 927.00 | | 1 927.00 |
8L Deferred income | 5 139.00 | 5 139.00 | | 5 139.00 |
UT Other financial assets | 5 022.00 | | 5 022.00 | 5 022.00 |
UX Other trade receivables | 6 407.00 | 6 407.00 | | 6 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 002.00 | 4 002.00 | | 4 002.00 |
VS Prepaid expenses | 6 833.00 | 6 833.00 | | 6 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 264.00 | 17 242.00 | 5 022.00 | 22 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 900.00 | 52 900.00 | | 52 900.00 |
