| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 115 000.00 | |
AP Buildings | | | 1 209.00 | |
AR Technical installations, industrial equipment and tools | | | 95 240.00 | |
BD Other fixed assets | | | 224.00 | |
BH Other financial assets | | | 19 826.00 | |
BJ TOTAL (I) | | | 231 498.00 | |
BX Customers and related accounts | | | 153 584.00 | |
BZ Other receivables | | | 183 930.00 | |
CF Cash and cash equivalents | | | 16 295.00 | |
CH Prepaid expenses | | | 6 047.00 | |
CJ TOTAL (II) | | | 359 855.00 | |
CO Grand total (0 to V) | | | 591 354.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 010.00 | 37 010.00 | | 37 010.00 |
DC Revaluation differences | 1.00 | | | 1.00 |
DD Legal reserve (1) | 4 067.00 | 4 067.00 | | 4 067.00 |
DH Retained earnings | 16 598.00 | 12 715.00 | | 16 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91.00 | 3 883.00 | | 91.00 |
DL TOTAL (I) | 57 765.00 | 57 675.00 | | 57 765.00 |
DU Loans and Debts from Credit Institutions (3) | 57 032.00 | 47 617.00 | | 57 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294 950.00 | 294 950.00 | | 294 950.00 |
DX Trade payables and related accounts | 67 053.00 | 61 138.00 | | 67 053.00 |
DY Tax and social security liabilities | 76 056.00 | 97 375.00 | | 76 056.00 |
EA Other liabilities | 38 497.00 | 41 980.00 | | 38 497.00 |
EC TOTAL (IV) | 533 588.00 | 543 061.00 | | 533 588.00 |
EE Grand total (I to V) | 591 354.00 | 600 736.00 | | 591 354.00 |
EG Accrued income and payables due within one year | 533 588.00 | 511 354.00 | | 533 588.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 038.00 | 24 190.00 | | 1 038.00 |
| |
| 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 | 850 470.00 | | 39 434.00 | 850 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 050.00 | |
I4 DECREASES Grand Total | | 15 062.00 | 874 842.00 | |
IO DECREASES Total including other intangible assets | | | 130 080.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 062.00 | 724 712.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 080.00 | | | 130 080.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 700 341.00 | | 39 434.00 | 700 341.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 050.00 | | | 20 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 617 149.00 | 39 095.00 | 12 900.00 | 617 149.00 |
PE DEPRECIATION Total including other intangible assets | 15 080.00 | | | 15 080.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 602 069.00 | 39 095.00 | 12 900.00 | 602 069.00 |
| |
| 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 | 67 053.00 | 67 053.00 | | 67 053.00 |
8C Staff and Related Accounts | 29 555.00 | 29 555.00 | | 29 555.00 |
8D Social Security and Other Social Organizations | 15 127.00 | 15 127.00 | | 15 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 497.00 | 38 497.00 | | 38 497.00 |
UT Other financial assets | 19 826.00 | | 19 826.00 | 19 826.00 |
UX Other trade receivables | 147 039.00 | 147 039.00 | | 147 039.00 |
UY Staff and related accounts | 5 300.00 | 5 300.00 | | 5 300.00 |
VA Doubtful or disputed receivables | 39 834.00 | 39 834.00 | | 39 834.00 |
VB VAT | 3 958.00 | 3 958.00 | | 3 958.00 |
VC Group and associates | 135 659.00 | 135 659.00 | | 135 659.00 |
VH Loans with a maturity of more than one year at origin | 57 032.00 | 57 032.00 | | 57 032.00 |
VI Group and Associates | 294 950.00 | 294 950.00 | | 294 950.00 |
VM Income taxes | 14 881.00 | 14 881.00 | | 14 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 693.00 | 2 693.00 | | 2 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 132.00 | 24 132.00 | | 24 132.00 |
VS Prepaid expenses | 6 047.00 | 6 047.00 | | 6 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 396 675.00 | 376 849.00 | 19 826.00 | 396 675.00 |
VW VAT | 28 681.00 | 28 681.00 | | 28 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 533 588.00 | 533 588.00 | | 533 588.00 |
