| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 924.00 | | 15 924.00 | 15 924.00 |
AP Buildings | 4 200.00 | 901.00 | 3 298.00 | 4 200.00 |
AR Technical installations, industrial equipment and tools | 33 224.00 | 33 159.00 | 65.00 | 33 224.00 |
AT Other tangible assets | 56 578.00 | 35 456.00 | 21 121.00 | 56 578.00 |
BB Receivables related to investments | 18 733.00 | | 18 733.00 | 18 733.00 |
BH Other financial assets | 3 840.00 | | 3 840.00 | 3 840.00 |
BJ TOTAL (I) | 132 599.00 | 69 517.00 | 63 081.00 | 132 599.00 |
BL Raw materials, supplies | 1 966.00 | | 1 966.00 | 1 966.00 |
BX Customers and related accounts | 54 543.00 | | 54 543.00 | 54 543.00 |
BZ Other receivables | 13 192.00 | | 13 192.00 | 13 192.00 |
CF Cash and cash equivalents | 104 582.00 | | 104 582.00 | 104 582.00 |
CH Prepaid expenses | 487.00 | | 487.00 | 487.00 |
CJ TOTAL (II) | 174 771.00 | | 174 771.00 | 174 771.00 |
CO Grand total (0 to V) | 307 371.00 | 69 517.00 | 237 853.00 | 307 371.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 110 000.00 | | | 110 000.00 |
DH Retained earnings | 24 947.00 | | | 24 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 324.00 | | | 324.00 |
DL TOTAL (I) | 151 772.00 | | | 151 772.00 |
DU Loans and Debts from Credit Institutions (3) | 14 747.00 | | | 14 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 022.00 | | | 20 022.00 |
DX Trade payables and related accounts | 35 311.00 | | | 35 311.00 |
DY Tax and social security liabilities | 15 903.00 | | | 15 903.00 |
EA Other liabilities | 97.00 | | | 97.00 |
EC TOTAL (IV) | 86 081.00 | | | 86 081.00 |
EE Grand total (I to V) | 237 853.00 | | | 237 853.00 |
EG Accrued income and payables due within one year | 75 603.00 | | | 75 603.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 903.00 | | | 1 903.00 |
| |
| 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 | 130 017.00 | | 2 581.00 | 130 017.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 673.00 | |
I4 DECREASES Grand Total | | | 132 599.00 | |
IO DECREASES Total including other intangible assets | | | 15 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 002.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 924.00 | | | 15 924.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 420.00 | | 2 581.00 | 91 420.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 673.00 | | | 22 673.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 283.00 | 10 234.00 | | 59 283.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 283.00 | 10 234.00 | | 59 283.00 |
