| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 542.00 | 11 968.00 | 4 573.00 | 16 542.00 |
AP Buildings | 129 674.00 | 72 173.00 | 57 501.00 | 129 674.00 |
AR Technical installations, industrial equipment and tools | 81 461.00 | 47 268.00 | 34 193.00 | 81 461.00 |
AT Other tangible assets | 1 522 517.00 | 727 287.00 | 795 230.00 | 1 522 517.00 |
BD Other fixed assets | 90 000.00 | | 90 000.00 | 90 000.00 |
BH Other financial assets | 225 000.00 | | 225 000.00 | 225 000.00 |
BJ TOTAL (I) | 2 065 194.00 | 858 696.00 | 1 206 498.00 | 2 065 194.00 |
BT Goods | 2 052 702.00 | | 2 052 702.00 | 2 052 702.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 136 779.00 | | 136 779.00 | 136 779.00 |
BZ Other receivables | 741 775.00 | | 741 775.00 | 741 775.00 |
CF Cash and cash equivalents | 1 344 837.00 | | 1 344 837.00 | 1 344 837.00 |
CH Prepaid expenses | 25 400.00 | | 25 400.00 | 25 400.00 |
CJ TOTAL (II) | 4 301 493.00 | | 4 301 493.00 | 4 301 493.00 |
CO Grand total (0 to V) | 6 366 687.00 | 858 696.00 | 5 507 991.00 | 6 366 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DF Regulated reserves (1) | 113 729.00 | 113 729.00 | | 113 729.00 |
DG Other reserves | 1 030 000.00 | 1 030 000.00 | | 1 030 000.00 |
DH Retained earnings | 727 317.00 | 594 019.00 | | 727 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 037.00 | 133 297.00 | | 306 037.00 |
DL TOTAL (I) | 2 342 083.00 | 2 036 045.00 | | 2 342 083.00 |
DU Loans and Debts from Credit Institutions (3) | 328 474.00 | 1 788 101.00 | | 328 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 424.00 | 42 450.00 | | 42 424.00 |
DW Advances and down payments received on current orders | 10 254.00 | 22 851.00 | | 10 254.00 |
DX Trade payables and related accounts | 2 376 261.00 | 2 315 626.00 | | 2 376 261.00 |
DY Tax and social security liabilities | 335 764.00 | 232 954.00 | | 335 764.00 |
EA Other liabilities | 72 733.00 | 25 857.00 | | 72 733.00 |
EC TOTAL (IV) | 3 165 909.00 | 4 427 838.00 | | 3 165 909.00 |
EE Grand total (I to V) | 5 507 991.00 | 6 463 884.00 | | 5 507 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 722 854.00 | 135 842.00 | | 722 854.00 |
PE DEPRECIATION Total including other intangible assets | 11 968.00 | | | 11 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 710 886.00 | 135 842.00 | | 710 886.00 |
| |
| 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 | 42 424.00 | 42 424.00 | | 42 424.00 |
8B Suppliers and Related Accounts | 2 376 261.00 | 2 376 261.00 | | 2 376 261.00 |
8D Social Security and Other Social Organizations | 335 764.00 | 335 764.00 | | 335 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 733.00 | 72 733.00 | | 72 733.00 |
UT Other financial assets | 225 000.00 | | 225 000.00 | 225 000.00 |
VG Loans with a maturity of up to one year at origin | 328 474.00 | 69 001.00 | 259 473.00 | 328 474.00 |
VS Prepaid expenses | 903 955.00 | 903 955.00 | | 903 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 128 955.00 | 903 955.00 | 225 000.00 | 1 128 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 155 655.00 | 2 896 182.00 | 259 473.00 | 3 155 655.00 |
