| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 818.00 | | 19 818.00 | 19 818.00 |
AR Technical installations, industrial equipment and tools | 2 878.00 | 2 878.00 | | 2 878.00 |
AT Other tangible assets | 86 399.00 | 31 210.00 | 55 188.00 | 86 399.00 |
BH Other financial assets | 3 659.00 | | 3 659.00 | 3 659.00 |
BJ TOTAL (I) | 112 754.00 | 34 089.00 | 78 665.00 | 112 754.00 |
BL Raw materials, supplies | 7 580.00 | | 7 580.00 | 7 580.00 |
BN Goods in progress | 90 000.00 | | 90 000.00 | 90 000.00 |
BV Advances and down payments on orders | 1 788.00 | | 1 788.00 | 1 788.00 |
BX Customers and related accounts | 96 799.00 | 18 171.00 | 78 628.00 | 96 799.00 |
BZ Other receivables | 39 325.00 | | 39 325.00 | 39 325.00 |
CD Marketable securities | 229 425.00 | | 229 425.00 | 229 425.00 |
CF Cash and cash equivalents | 216 981.00 | | 216 981.00 | 216 981.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 681 898.00 | 18 171.00 | 663 727.00 | 681 898.00 |
CO Grand total (0 to V) | 794 652.00 | 52 259.00 | 742 392.00 | 794 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 326 800.00 | 251 161.00 | | 326 800.00 |
DH Retained earnings | 59.00 | 26 628.00 | | 59.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 721.00 | 49 070.00 | | 37 721.00 |
DL TOTAL (I) | 381 350.00 | 343 629.00 | | 381 350.00 |
DP Provisions for Risks | 14 781.00 | 14 781.00 | | 14 781.00 |
DR TOTAL (IV) | 14 781.00 | 14 781.00 | | 14 781.00 |
DU Loans and Debts from Credit Institutions (3) | 17 808.00 | 22 003.00 | | 17 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 525.00 | 525.00 | | 525.00 |
DW Advances and down payments received on current orders | 202 526.00 | 85 503.00 | | 202 526.00 |
DX Trade payables and related accounts | 62 332.00 | 50 092.00 | | 62 332.00 |
DY Tax and social security liabilities | 63 070.00 | 70 681.00 | | 63 070.00 |
EC TOTAL (IV) | 346 262.00 | 228 804.00 | | 346 262.00 |
EE Grand total (I to V) | 742 392.00 | 587 214.00 | | 742 392.00 |
| |
| 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 | 85 054.00 | | 27 700.00 | 85 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 659.00 | |
I4 DECREASES Grand Total | | | 112 754.00 | |
IO DECREASES Total including other intangible assets | | | 19 818.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 277.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 818.00 | | | 19 818.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 577.00 | | 27 700.00 | 61 577.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 659.00 | | | 3 659.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 331.00 | 9 757.00 | 34 089.00 | 24 331.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 331.00 | 9 757.00 | 34 089.00 | 24 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 14 781.00 | | | 14 781.00 |
| |
| 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 | 62 332.00 | 62 332.00 | | 62 332.00 |
8D Social Security and Other Social Organizations | 63 070.00 | 63 070.00 | | 63 070.00 |
UT Other financial assets | 3 659.00 | | 3 659.00 | 3 659.00 |
UX Other trade receivables | 96 799.00 | 96 799.00 | | 96 799.00 |
VH Loans with a maturity of more than one year at origin | 17 808.00 | 5 984.00 | 11 825.00 | 17 808.00 |
VI Group and Associates | 525.00 | 525.00 | | 525.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 325.00 | 39 325.00 | | 39 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 139 783.00 | 136 124.00 | 3 659.00 | 139 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 735.00 | 131 911.00 | 11 825.00 | 143 735.00 |
