| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 732.00 | 732.00 | | 732.00 |
AF Concessions, Patents and Similar Rights | 9 793.00 | 9 793.00 | | 9 793.00 |
AH Goodwill | 540 487.00 | | 540 487.00 | 540 487.00 |
AN Land | 55 568.00 | | 55 568.00 | 55 568.00 |
AP Buildings | 421 720.00 | 275 674.00 | 146 046.00 | 421 720.00 |
AR Technical installations, industrial equipment and tools | 522 206.00 | 491 346.00 | 30 861.00 | 522 206.00 |
AT Other tangible assets | 2 366 815.00 | 1 748 187.00 | 618 628.00 | 2 366 815.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BH Other financial assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 3 919 178.00 | 2 525 731.00 | 1 393 447.00 | 3 919 178.00 |
BL Raw materials, supplies | 25 564.00 | | 25 564.00 | 25 564.00 |
BX Customers and related accounts | 15 072.00 | | 15 072.00 | 15 072.00 |
BZ Other receivables | 809 368.00 | | 809 368.00 | 809 368.00 |
CF Cash and cash equivalents | 686 372.00 | | 686 372.00 | 686 372.00 |
CH Prepaid expenses | 7 757.00 | | 7 757.00 | 7 757.00 |
CJ TOTAL (II) | 1 544 133.00 | | 1 544 133.00 | 1 544 133.00 |
CO Grand total (0 to V) | 5 463 311.00 | 2 525 731.00 | 2 937 580.00 | 5 463 311.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 344 500.00 | 344 500.00 | | 344 500.00 |
DB Share, merger, contribution premiums, etc. | 796 546.00 | 796 546.00 | | 796 546.00 |
DD Legal reserve (1) | 34 450.00 | 34 450.00 | | 34 450.00 |
DH Retained earnings | 917 241.00 | 894 226.00 | | 917 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -196 999.00 | 23 015.00 | | -196 999.00 |
DL TOTAL (I) | 1 895 738.00 | 2 092 737.00 | | 1 895 738.00 |
DU Loans and Debts from Credit Institutions (3) | 553 153.00 | 68 057.00 | | 553 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 011.00 | 239 355.00 | | 302 011.00 |
DW Advances and down payments received on current orders | 18 879.00 | | | 18 879.00 |
DX Trade payables and related accounts | 33 879.00 | 80 375.00 | | 33 879.00 |
DY Tax and social security liabilities | 128 383.00 | 178 344.00 | | 128 383.00 |
EA Other liabilities | 5 537.00 | 5 328.00 | | 5 537.00 |
EC TOTAL (IV) | 1 041 841.00 | 571 458.00 | | 1 041 841.00 |
EE Grand total (I to V) | 2 937 580.00 | 2 664 196.00 | | 2 937 580.00 |
| |
| 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 | 3 812 487.00 | | 106 691.00 | 3 812 487.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 858.00 | |
I4 DECREASES Grand Total | | | 3 919 178.00 | |
IO DECREASES Total including other intangible assets | | | 551 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 366 309.00 | |
KD ACQUISITIONS Total including other intangible assets | 551 011.00 | | | 551 011.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 259 618.00 | | 106 691.00 | 3 259 618.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 858.00 | | | 1 858.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 361 262.00 | 164 469.00 | | 2 361 262.00 |
PE DEPRECIATION Total including other intangible assets | 10 525.00 | | | 10 525.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 350 738.00 | 164 469.00 | | 2 350 738.00 |
| |
| 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 | 33 879.00 | 33 879.00 | | 33 879.00 |
8D Social Security and Other Social Organizations | 128 383.00 | 128 383.00 | | 128 383.00 |
8K Other liabilities (including liabilities related to repo transactions) | 307 548.00 | 307 548.00 | | 307 548.00 |
UT Other financial assets | 850.00 | 850.00 | | 850.00 |
VG Loans with a maturity of up to one year at origin | 553 153.00 | 45 545.00 | 507 608.00 | 553 153.00 |
VS Prepaid expenses | 832 197.00 | 832 197.00 | | 832 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 833 047.00 | 833 047.00 | | 833 047.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 022 963.00 | 515 355.00 | 507 608.00 | 1 022 963.00 |
