| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 815.00 | 3 815.00 | | 3 815.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AJ Other Intangible Assets | 13 953.00 | 13 953.00 | | 13 953.00 |
AP Buildings | 19 435.00 | 18 382.00 | 1 052.00 | 19 435.00 |
AR Technical installations, industrial equipment and tools | 44 012.00 | 44 012.00 | | 44 012.00 |
AT Other tangible assets | 26 500.00 | 26 500.00 | | 26 500.00 |
BH Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
BJ TOTAL (I) | 142 404.00 | 106 662.00 | 35 742.00 | 142 404.00 |
BL Raw materials, supplies | 40 483.00 | | 40 483.00 | 40 483.00 |
BN Goods in progress | 31 836.00 | | 31 836.00 | 31 836.00 |
BX Customers and related accounts | 178 033.00 | | 178 033.00 | 178 033.00 |
BZ Other receivables | 4 573.00 | | 4 573.00 | 4 573.00 |
CF Cash and cash equivalents | 103 328.00 | | 103 328.00 | 103 328.00 |
CH Prepaid expenses | 2 818.00 | | 2 818.00 | 2 818.00 |
CJ TOTAL (II) | 361 070.00 | | 361 070.00 | 361 070.00 |
CO Grand total (0 to V) | 503 474.00 | 106 662.00 | 396 812.00 | 503 474.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 260 072.00 | 296 869.00 | | 260 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 588.00 | -36 797.00 | | -26 588.00 |
DL TOTAL (I) | 241 869.00 | 268 457.00 | | 241 869.00 |
DP Provisions for Risks | 4 436.00 | 3 588.00 | | 4 436.00 |
DR TOTAL (IV) | 4 436.00 | 3 588.00 | | 4 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 868.00 | 9 868.00 | | 9 868.00 |
DX Trade payables and related accounts | 94 879.00 | 145 927.00 | | 94 879.00 |
DY Tax and social security liabilities | 41 642.00 | 38 288.00 | | 41 642.00 |
EA Other liabilities | 4 120.00 | 9 528.00 | | 4 120.00 |
EC TOTAL (IV) | 150 508.00 | 203 610.00 | | 150 508.00 |
EE Grand total (I to V) | 396 812.00 | 475 655.00 | | 396 812.00 |
EG Accrued income and payables due within one year | 150 508.00 | 203 610.00 | | 150 508.00 |
| |
| 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 | 142 404.00 | | | 142 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 200.00 | |
I4 DECREASES Grand Total | | | 142 404.00 | |
IO DECREASES Total including other intangible assets | | | 48 258.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 48 258.00 | | | 48 258.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 89 946.00 | | | 89 946.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 200.00 | | | 4 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 808.00 | 854.00 | | 105 808.00 |
PE DEPRECIATION Total including other intangible assets | 17 768.00 | | | 17 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 040.00 | 854.00 | | 88 040.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 3 588.00 | 4 436.00 | 3 588.00 | 3 588.00 |
7C Grand total | 3 588.00 | 4 436.00 | 3 588.00 | 3 588.00 |
UE of which provisions and reversals: - Operating | | 4 436.00 | 3 588.00 | |
| |
| 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 | 94 879.00 | 94 879.00 | | 94 879.00 |
8D Social Security and Other Social Organizations | 41 642.00 | 41 642.00 | | 41 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 119.00 | 4 119.00 | | 4 119.00 |
UT Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
UX Other trade receivables | 178 033.00 | 178 033.00 | | 178 033.00 |
VI Group and Associates | 9 868.00 | 9 868.00 | | 9 868.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 573.00 | 4 573.00 | | 4 573.00 |
VS Prepaid expenses | 2 818.00 | 2 818.00 | | 2 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 624.00 | 185 423.00 | 4 200.00 | 189 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 508.00 | 150 508.00 | | 150 508.00 |
