| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 156 592.00 | 156 592.00 | | 156 592.00 |
AJ Other Intangible Assets | 5 900.00 | | 5 900.00 | 5 900.00 |
AR Technical installations, industrial equipment and tools | 227 934.00 | 227 934.00 | | 227 934.00 |
AT Other tangible assets | 764 908.00 | 636 521.00 | 128 387.00 | 764 908.00 |
BB Receivables related to investments | 23 070.00 | | 23 070.00 | 23 070.00 |
BF Loans | 2 243.00 | | 2 243.00 | 2 243.00 |
BH Other financial assets | 1 310.00 | | 1 310.00 | 1 310.00 |
BJ TOTAL (I) | 1 181 956.00 | 1 021 046.00 | 160 909.00 | 1 181 956.00 |
BT Goods | 225 457.00 | | 225 457.00 | 225 457.00 |
BV Advances and down payments on orders | 6 600.00 | | 6 600.00 | 6 600.00 |
BX Customers and related accounts | 1 541 570.00 | | 1 541 570.00 | 1 541 570.00 |
BZ Other receivables | 115 201.00 | | 115 201.00 | 115 201.00 |
CF Cash and cash equivalents | 2 943 851.00 | | 2 943 851.00 | 2 943 851.00 |
CH Prepaid expenses | 6 193.00 | | 6 193.00 | 6 193.00 |
CJ TOTAL (II) | 4 838 871.00 | | 4 838 871.00 | 4 838 871.00 |
CO Grand total (0 to V) | 6 020 827.00 | 1 021 046.00 | 4 999 781.00 | 6 020 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 030.00 | 135 030.00 | | 135 030.00 |
DB Share, merger, contribution premiums, etc. | 267 306.00 | 267 306.00 | | 267 306.00 |
DD Legal reserve (1) | 13 503.00 | 13 503.00 | | 13 503.00 |
DG Other reserves | 1 231 312.00 | 946 994.00 | | 1 231 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 507 343.00 | 284 318.00 | | 507 343.00 |
DL TOTAL (I) | 2 154 494.00 | 1 647 151.00 | | 2 154 494.00 |
DU Loans and Debts from Credit Institutions (3) | 1 942 510.00 | 388 157.00 | | 1 942 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192.00 | 192.00 | | 192.00 |
DW Advances and down payments received on current orders | 1 248.00 | 1 248.00 | | 1 248.00 |
DX Trade payables and related accounts | 276 277.00 | 196 934.00 | | 276 277.00 |
DY Tax and social security liabilities | 465 769.00 | 243 810.00 | | 465 769.00 |
EA Other liabilities | 159 291.00 | 350 925.00 | | 159 291.00 |
EC TOTAL (IV) | 2 845 287.00 | 1 181 267.00 | | 2 845 287.00 |
EE Grand total (I to V) | 4 999 781.00 | 2 828 418.00 | | 4 999 781.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 940 527.00 | | | 940 527.00 |
PE DEPRECIATION Total including other intangible assets | 156 592.00 | | | 156 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 783 935.00 | | | 783 935.00 |
| |
| 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 | 192.00 | 192.00 | | 192.00 |
8B Suppliers and Related Accounts | 276 277.00 | 276 277.00 | | 276 277.00 |
8D Social Security and Other Social Organizations | 465 768.00 | 465 768.00 | | 465 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 159 291.00 | 159 291.00 | | 159 291.00 |
UT Other financial assets | 26 623.00 | | 26 623.00 | 26 623.00 |
VH Loans with a maturity of more than one year at origin | 1 942 510.00 | 1 942 510.00 | | 1 942 510.00 |
VS Prepaid expenses | 1 662 963.00 | 1 662 963.00 | | 1 662 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 689 586.00 | 1 662 963.00 | 26 623.00 | 1 689 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 844 038.00 | 2 844 038.00 | | 2 844 038.00 |
