| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 500.00 | | 17 500.00 | 17 500.00 |
AJ Other Intangible Assets | 42 500.00 | | 42 500.00 | 42 500.00 |
AR Technical installations, industrial equipment and tools | 147 904.00 | 143 901.00 | 4 002.00 | 147 904.00 |
AT Other tangible assets | 934 473.00 | 734 624.00 | 199 848.00 | 934 473.00 |
BD Other fixed assets | 831.00 | | 831.00 | 831.00 |
BH Other financial assets | 57 046.00 | | 57 046.00 | 57 046.00 |
BJ TOTAL (I) | 1 200 255.00 | 878 526.00 | 321 729.00 | 1 200 255.00 |
BZ Other receivables | 4 581.00 | | 4 581.00 | 4 581.00 |
CD Marketable securities | 23 344.00 | | 23 344.00 | 23 344.00 |
CF Cash and cash equivalents | 814 704.00 | | 814 704.00 | 814 704.00 |
CH Prepaid expenses | 24 680.00 | | 24 680.00 | 24 680.00 |
CJ TOTAL (II) | 867 310.00 | | 867 310.00 | 867 310.00 |
CO Grand total (0 to V) | 2 067 565.00 | 878 526.00 | 1 189 039.00 | 2 067 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DE Statutory or contractual reserves | 663 857.00 | | | 663 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 870.00 | | | 17 870.00 |
DL TOTAL (I) | 736 727.00 | | | 736 727.00 |
DU Loans and Debts from Credit Institutions (3) | 192 841.00 | | | 192 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 303.00 | | | 303.00 |
DX Trade payables and related accounts | 85 683.00 | | | 85 683.00 |
DY Tax and social security liabilities | 142 412.00 | | | 142 412.00 |
EA Other liabilities | 31 071.00 | | | 31 071.00 |
EC TOTAL (IV) | 452 312.00 | | | 452 312.00 |
EE Grand total (I to V) | 1 189 039.00 | | | 1 189 039.00 |
EG Accrued income and payables due within one year | 452 312.00 | | | 452 312.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 841.00 | | | 2 841.00 |
| |
| 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 | 1 200 255.00 | | | 1 200 255.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 878.00 | |
I4 DECREASES Grand Total | | | 1 200 255.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 082 377.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 082 377.00 | | | 1 082 377.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 878.00 | | | 57 878.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 778 868.00 | 99 658.00 | | 778 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 778 868.00 | 99 658.00 | | 778 868.00 |
| |
| 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 | 85 684.00 | 85 684.00 | | 85 684.00 |
8D Social Security and Other Social Organizations | 142 412.00 | 142 412.00 | | 142 412.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 071.00 | 31 071.00 | | 31 071.00 |
UT Other financial assets | 57 046.00 | | 57 046.00 | 57 046.00 |
UX Other trade receivables | 4 582.00 | 4 582.00 | | 4 582.00 |
VG Loans with a maturity of up to one year at origin | 2 841.00 | 2 841.00 | | 2 841.00 |
VH Loans with a maturity of more than one year at origin | 190 000.00 | 190 000.00 | | 190 000.00 |
VI Group and Associates | 304.00 | 304.00 | | 304.00 |
VK Loans repaid during the year | 77 633.00 | | | 77 633.00 |
VS Prepaid expenses | 24 680.00 | 24 680.00 | | 24 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 308.00 | 29 262.00 | 57 046.00 | 86 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 312.00 | 452 312.00 | | 452 312.00 |
