| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 959.00 | 5 959.00 | | 5 959.00 |
AH Goodwill | 190 561.00 | | 190 561.00 | 190 561.00 |
AP Buildings | 142 262.00 | 89 378.00 | 52 884.00 | 142 262.00 |
AT Other tangible assets | 228 043.00 | 185 968.00 | 42 074.00 | 228 043.00 |
BB Receivables related to investments | 89 862.00 | | 89 862.00 | 89 862.00 |
BJ TOTAL (I) | 660 687.00 | 281 306.00 | 379 382.00 | 660 687.00 |
BT Goods | 115 438.00 | | 115 438.00 | 115 438.00 |
BX Customers and related accounts | 155 212.00 | | 155 212.00 | 155 212.00 |
BZ Other receivables | 63 917.00 | | 63 917.00 | 63 917.00 |
CF Cash and cash equivalents | 961 888.00 | | 961 888.00 | 961 888.00 |
CH Prepaid expenses | 33 361.00 | | 33 361.00 | 33 361.00 |
CJ TOTAL (II) | 1 329 816.00 | | 1 329 816.00 | 1 329 816.00 |
CO Grand total (0 to V) | 1 990 503.00 | 281 306.00 | 1 709 198.00 | 1 990 503.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 000.00 | 91 000.00 | | 91 000.00 |
DD Legal reserve (1) | 9 100.00 | 9 100.00 | | 9 100.00 |
DG Other reserves | 901 620.00 | 919 557.00 | | 901 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 716.00 | 139 063.00 | | -39 716.00 |
DL TOTAL (I) | 962 004.00 | 1 158 720.00 | | 962 004.00 |
DQ Provisions for Expenses | 8 810.00 | 11 740.00 | | 8 810.00 |
DR TOTAL (IV) | 8 810.00 | 11 740.00 | | 8 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 723.00 | 10 224.00 | | 4 723.00 |
DW Advances and down payments received on current orders | 438 055.00 | 314 223.00 | | 438 055.00 |
DX Trade payables and related accounts | 222 776.00 | 108 149.00 | | 222 776.00 |
DY Tax and social security liabilities | 71 950.00 | 81 850.00 | | 71 950.00 |
EA Other liabilities | 879.00 | 403.00 | | 879.00 |
EC TOTAL (IV) | 738 384.00 | 514 850.00 | | 738 384.00 |
EE Grand total (I to V) | 1 709 198.00 | 1 685 310.00 | | 1 709 198.00 |
EG Accrued income and payables due within one year | 300 329.00 | 200 627.00 | | 300 329.00 |
| |
| 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 | 612 270.00 | | 51 045.00 | 612 270.00 |
I3 DECREASES Total Financial Fixed Assets | | | 93 862.00 | |
I4 DECREASES Grand Total | | 2 627.00 | 660 687.00 | |
IO DECREASES Total including other intangible assets | | | 196 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 627.00 | 370 305.00 | |
KD ACQUISITIONS Total including other intangible assets | 196 520.00 | | | 196 520.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 361 741.00 | | 11 192.00 | 361 741.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 009.00 | | 39 853.00 | 54 009.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 247 727.00 | 36 205.00 | 2 627.00 | 247 727.00 |
PE DEPRECIATION Total including other intangible assets | 5 959.00 | | | 5 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 241 768.00 | 36 205.00 | 2 627.00 | 241 768.00 |
| |
| 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 | 11 740.00 | 8 810.00 | 11 740.00 | 11 740.00 |
7C Grand total | 11 740.00 | 8 810.00 | 11 740.00 | 11 740.00 |
UE of which provisions and reversals: - Operating | | 8 810.00 | 11 740.00 | |
| |
| 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 | 222 776.00 | 222 776.00 | | 222 776.00 |
8D Social Security and Other Social Organizations | 71 950.00 | 71 950.00 | | 71 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 879.00 | 879.00 | | 879.00 |
UL Receivables related to investments | 89 862.00 | | 89 862.00 | 89 862.00 |
UX Other trade receivables | 155 212.00 | 155 212.00 | | 155 212.00 |
VI Group and Associates | 4 723.00 | 4 723.00 | | 4 723.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 917.00 | 63 917.00 | | 63 917.00 |
VS Prepaid expenses | 33 361.00 | 33 361.00 | | 33 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 342 352.00 | 252 490.00 | 89 862.00 | 342 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 300 329.00 | 300 329.00 | | 300 329.00 |
