| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 212 000.00 | | 212 000.00 | 212 000.00 |
AP Buildings | 37 009.00 | 37 009.00 | | 37 009.00 |
AR Technical installations, industrial equipment and tools | 69 336.00 | 65 541.00 | 3 795.00 | 69 336.00 |
AT Other tangible assets | 443 653.00 | 408 700.00 | 34 954.00 | 443 653.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 762 148.00 | 511 250.00 | 250 898.00 | 762 148.00 |
BL Raw materials, supplies | 16 729.00 | | 16 729.00 | 16 729.00 |
BV Advances and down payments on orders | 2 093.00 | | 2 093.00 | 2 093.00 |
BX Customers and related accounts | 650.00 | | 650.00 | 650.00 |
BZ Other receivables | 198 599.00 | | 198 599.00 | 198 599.00 |
CD Marketable securities | 555.00 | | 555.00 | 555.00 |
CF Cash and cash equivalents | 402 560.00 | | 402 560.00 | 402 560.00 |
CH Prepaid expenses | 1 660.00 | | 1 660.00 | 1 660.00 |
CJ TOTAL (II) | 622 846.00 | | 622 846.00 | 622 846.00 |
CO Grand total (0 to V) | 1 384 994.00 | 511 250.00 | 873 744.00 | 1 384 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 157 700.00 | 157 700.00 | | 157 700.00 |
DD Legal reserve (1) | 15 770.00 | 15 770.00 | | 15 770.00 |
DG Other reserves | 161 764.00 | | | 161 764.00 |
DH Retained earnings | | 161 373.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 543.00 | 108 391.00 | | 192 543.00 |
DL TOTAL (I) | 527 776.00 | 443 234.00 | | 527 776.00 |
DU Loans and Debts from Credit Institutions (3) | 203 864.00 | 57 728.00 | | 203 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 431.00 | 33 984.00 | | 54 431.00 |
DX Trade payables and related accounts | 19 054.00 | 31 774.00 | | 19 054.00 |
DY Tax and social security liabilities | 67 356.00 | 37 981.00 | | 67 356.00 |
EA Other liabilities | 1 262.00 | 2 788.00 | | 1 262.00 |
EC TOTAL (IV) | 345 968.00 | 164 254.00 | | 345 968.00 |
EE Grand total (I to V) | 873 744.00 | 607 488.00 | | 873 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 496 996.00 | 14 254.00 | | 496 996.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 496 996.00 | 14 254.00 | | 496 996.00 |
| |
| 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 | 54 431.00 | 54 431.00 | | 54 431.00 |
8B Suppliers and Related Accounts | 19 054.00 | 19 054.00 | | 19 054.00 |
8D Social Security and Other Social Organizations | 67 357.00 | 67 357.00 | | 67 357.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 262.00 | 1 262.00 | | 1 262.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
VG Loans with a maturity of up to one year at origin | 203 864.00 | 203 864.00 | | 203 864.00 |
VS Prepaid expenses | 200 908.00 | 200 908.00 | | 200 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 058.00 | 200 908.00 | 150.00 | 201 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 968.00 | 345 968.00 | | 345 968.00 |
