| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 000.00 | 12 240.00 | 18 760.00 | 31 000.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AP Buildings | 182 060.00 | 168 373.00 | 13 687.00 | 182 060.00 |
AR Technical installations, industrial equipment and tools | 694 176.00 | 584 085.00 | 110 090.00 | 694 176.00 |
AT Other tangible assets | 51 711.00 | 51 711.00 | | 51 711.00 |
BH Other financial assets | 63 524.00 | | 63 524.00 | 63 524.00 |
BJ TOTAL (I) | 1 122 470.00 | 816 409.00 | 306 061.00 | 1 122 470.00 |
BT Goods | 708 098.00 | | 708 098.00 | 708 098.00 |
BX Customers and related accounts | 77 008.00 | | 77 008.00 | 77 008.00 |
BZ Other receivables | 443 529.00 | | 443 529.00 | 443 529.00 |
CF Cash and cash equivalents | 244 352.00 | | 244 352.00 | 244 352.00 |
CJ TOTAL (II) | 1 472 988.00 | | 1 472 988.00 | 1 472 988.00 |
CO Grand total (0 to V) | 2 595 457.00 | 816 409.00 | 1 779 049.00 | 2 595 457.00 |
| |
| 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 | 90 070.00 | 106 412.00 | | 90 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 280.00 | -16 342.00 | | 47 280.00 |
DL TOTAL (I) | 146 151.00 | 98 870.00 | | 146 151.00 |
DU Loans and Debts from Credit Institutions (3) | 106 490.00 | 245 320.00 | | 106 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | 20 000.00 | | 20 000.00 |
DX Trade payables and related accounts | 1 202 839.00 | 1 058 002.00 | | 1 202 839.00 |
DY Tax and social security liabilities | 154 379.00 | 163 512.00 | | 154 379.00 |
EA Other liabilities | 149 191.00 | 117 568.00 | | 149 191.00 |
EC TOTAL (IV) | 1 632 898.00 | 1 604 402.00 | | 1 632 898.00 |
EE Grand total (I to V) | 1 779 049.00 | 1 703 272.00 | | 1 779 049.00 |
EG Accrued income and payables due within one year | 1 612 898.00 | 1 502 140.00 | | 1 612 898.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 163 058.00 | | |
| |
| 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 | 1 182 480.00 | | | 1 182 480.00 |
I3 DECREASES Total Financial Fixed Assets | | 60 010.00 | 63 524.00 | |
I4 DECREASES Grand Total | | 60 010.00 | 1 122 470.00 | |
IO DECREASES Total including other intangible assets | | | 131 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 927 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 131 000.00 | | | 131 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 927 946.00 | | | 927 946.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 123 534.00 | | | 123 534.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 742 370.00 | 74 039.00 | 816 409.00 | 742 370.00 |
PE DEPRECIATION Total including other intangible assets | 6 640.00 | 5 600.00 | 12 240.00 | 6 640.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 735 730.00 | 68 439.00 | 804 169.00 | 735 730.00 |
| |
| 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 | 20 000.00 | | | 20 000.00 |
8B Suppliers and Related Accounts | 1 202 839.00 | 1 202 839.00 | | 1 202 839.00 |
8D Social Security and Other Social Organizations | 154 379.00 | 154 379.00 | | 154 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 149 191.00 | 149 191.00 | | 149 191.00 |
UT Other financial assets | 63 524.00 | | 63 524.00 | 63 524.00 |
UX Other trade receivables | 77 008.00 | 77 008.00 | | 77 008.00 |
VG Loans with a maturity of up to one year at origin | 106 490.00 | 106 490.00 | | 106 490.00 |
VK Loans repaid during the year | 82 262.00 | | | 82 262.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 443 529.00 | 443 529.00 | | 443 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 584 061.00 | 520 537.00 | 63 524.00 | 584 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 632 898.00 | 1 612 898.00 | | 1 632 898.00 |
