| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 88 568.00 | 59 949.00 | 28 619.00 | 88 568.00 |
AT Other tangible assets | 409 849.00 | 288 762.00 | 121 087.00 | 409 849.00 |
BH Other financial assets | 51 737.00 | | 51 737.00 | 51 737.00 |
BJ TOTAL (I) | 550 474.00 | 348 711.00 | 201 763.00 | 550 474.00 |
BT Goods | 639 012.00 | | 639 012.00 | 639 012.00 |
BX Customers and related accounts | 450 877.00 | | 450 877.00 | 450 877.00 |
BZ Other receivables | 436 594.00 | | 436 594.00 | 436 594.00 |
CF Cash and cash equivalents | 350 261.00 | | 350 261.00 | 350 261.00 |
CH Prepaid expenses | 5 079.00 | | 5 079.00 | 5 079.00 |
CJ TOTAL (II) | 1 881 822.00 | | 1 881 822.00 | 1 881 822.00 |
CO Grand total (0 to V) | 2 432 296.00 | 348 711.00 | 2 083 585.00 | 2 432 296.00 |
CU Other investments | 320.00 | | 320.00 | 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 484 520.00 | 474 044.00 | | 484 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 713.00 | 10 477.00 | | 84 713.00 |
DL TOTAL (I) | 578 033.00 | 493 320.00 | | 578 033.00 |
DU Loans and Debts from Credit Institutions (3) | 320 602.00 | 273 061.00 | | 320 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 000.00 | | |
DX Trade payables and related accounts | 930 188.00 | 782 592.00 | | 930 188.00 |
DY Tax and social security liabilities | 254 762.00 | 208 174.00 | | 254 762.00 |
EC TOTAL (IV) | 1 505 552.00 | 1 265 827.00 | | 1 505 552.00 |
EE Grand total (I to V) | 2 083 585.00 | 1 759 147.00 | | 2 083 585.00 |
EG Accrued income and payables due within one year | 1 294 662.00 | 1 236 086.00 | | 1 294 662.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 243 320.00 | | |
| |
| 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 | 489 772.00 | | 60 702.00 | 489 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 52 057.00 | |
I4 DECREASES Grand Total | | | 550 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 498 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 437 715.00 | | 60 702.00 | 437 715.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 057.00 | | | 52 057.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 308 969.00 | 39 742.00 | 348 711.00 | 308 969.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 308 969.00 | 39 742.00 | 348 711.00 | 308 969.00 |
| |
| 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 | 930 188.00 | 930 188.00 | | 930 188.00 |
8D Social Security and Other Social Organizations | 254 762.00 | 254 762.00 | | 254 762.00 |
UT Other financial assets | 51 737.00 | | 51 737.00 | 51 737.00 |
UX Other trade receivables | 450 877.00 | 450 877.00 | | 450 877.00 |
VG Loans with a maturity of up to one year at origin | 109 713.00 | 109 713.00 | | 109 713.00 |
VH Loans with a maturity of more than one year at origin | 210 889.00 | | | 210 889.00 |
VK Loans repaid during the year | -181 148.00 | | | -181 148.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 436 594.00 | 436 594.00 | | 436 594.00 |
VS Prepaid expenses | 5 079.00 | 5 079.00 | | 5 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 944 286.00 | 892 549.00 | 51 737.00 | 944 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 505 552.00 | 1 294 662.00 | | 1 505 552.00 |
