| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 98 299.00 | | 98 299.00 | 98 299.00 |
AP Buildings | 148 625.00 | 119 662.00 | 28 963.00 | 148 625.00 |
AR Technical installations, industrial equipment and tools | 327 371.00 | 316 857.00 | 10 514.00 | 327 371.00 |
AT Other tangible assets | 585 526.00 | 581 064.00 | 4 462.00 | 585 526.00 |
BD Other fixed assets | 327.00 | | 327.00 | 327.00 |
BJ TOTAL (I) | 1 160 148.00 | 1 017 583.00 | 142 565.00 | 1 160 148.00 |
BL Raw materials, supplies | 7 066.00 | | 7 066.00 | 7 066.00 |
BT Goods | 14 867.00 | | 14 867.00 | 14 867.00 |
BV Advances and down payments on orders | 351.00 | | 351.00 | 351.00 |
BX Customers and related accounts | 61 718.00 | | 61 718.00 | 61 718.00 |
BZ Other receivables | 7 812.00 | | 7 812.00 | 7 812.00 |
CD Marketable securities | 75 861.00 | | 75 861.00 | 75 861.00 |
CF Cash and cash equivalents | 414 375.00 | | 414 375.00 | 414 375.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 582 050.00 | | 582 050.00 | 582 050.00 |
CO Grand total (0 to V) | 1 742 198.00 | 1 017 583.00 | 724 615.00 | 1 742 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 122 020.00 | 122 020.00 | | 122 020.00 |
DB Share, merger, contribution premiums, etc. | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 21 173.00 | 21 173.00 | | 21 173.00 |
DG Other reserves | 282 292.00 | 342 292.00 | | 282 292.00 |
DH Retained earnings | -130 439.00 | -60 845.00 | | -130 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 446.00 | -69 594.00 | | 190 446.00 |
DL TOTAL (I) | 493 115.00 | 362 669.00 | | 493 115.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 22.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210.00 | 210.00 | | 210.00 |
DW Advances and down payments received on current orders | 4 831.00 | 5 331.00 | | 4 831.00 |
DX Trade payables and related accounts | 90 099.00 | 86 152.00 | | 90 099.00 |
DY Tax and social security liabilities | 135 936.00 | 217 058.00 | | 135 936.00 |
EA Other liabilities | 402.00 | 402.00 | | 402.00 |
EC TOTAL (IV) | 231 500.00 | 309 175.00 | | 231 500.00 |
EE Grand total (I to V) | 724 615.00 | 671 844.00 | | 724 615.00 |
EG Accrued income and payables due within one year | 226 669.00 | 303 845.00 | | 226 669.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22.00 | 22.00 | | 22.00 |
EI Including equity loans | 210.00 | | | 210.00 |
| |
| 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 | 1 155 064.00 | | 5 085.00 | 1 155 064.00 |
I3 DECREASES Total Financial Fixed Assets | | | 327.00 | |
I4 DECREASES Grand Total | | | 1 160 148.00 | |
IO DECREASES Total including other intangible assets | | | 98 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 061 522.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 299.00 | | | 98 299.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 056 437.00 | | 5 085.00 | 1 056 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 327.00 | | | 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 006 850.00 | 10 733.00 | | 1 006 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 006 850.00 | 10 733.00 | | 1 006 850.00 |
| |
| 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 | 90 099.00 | 90 099.00 | | 90 099.00 |
8C Staff and Related Accounts | 57 758.00 | 57 758.00 | | 57 758.00 |
8D Social Security and Other Social Organizations | 69 277.00 | 69 277.00 | | 69 277.00 |
8K Other liabilities (including liabilities related to repo transactions) | 402.00 | 402.00 | | 402.00 |
UX Other trade receivables | 61 718.00 | 61 718.00 | | 61 718.00 |
VB VAT | 7 812.00 | 7 812.00 | | 7 812.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 210.00 | 210.00 | | 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 618.00 | 618.00 | | 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 529.00 | 69 529.00 | | 69 529.00 |
VW VAT | 8 283.00 | 8 283.00 | | 8 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 669.00 | 226 669.00 | | 226 669.00 |
