| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 067.00 | 1 067.00 | | 1 067.00 |
AH Goodwill | 228 673.00 | | 228 673.00 | 228 673.00 |
AP Buildings | 24 598.00 | 24 207.00 | 391.00 | 24 598.00 |
AR Technical installations, industrial equipment and tools | 31 310.00 | 22 445.00 | 8 865.00 | 31 310.00 |
AT Other tangible assets | 24 642.00 | 24 040.00 | 602.00 | 24 642.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 310 793.00 | 71 759.00 | 239 033.00 | 310 793.00 |
BL Raw materials, supplies | 25 171.00 | | 25 171.00 | 25 171.00 |
BV Advances and down payments on orders | 1 356.00 | | 1 356.00 | 1 356.00 |
BX Customers and related accounts | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 1 737.00 | | 1 737.00 | 1 737.00 |
CF Cash and cash equivalents | 37.00 | | 37.00 | 37.00 |
CH Prepaid expenses | 6 278.00 | | 6 278.00 | 6 278.00 |
CJ TOTAL (II) | 34 630.00 | | 34 630.00 | 34 630.00 |
CO Grand total (0 to V) | 345 424.00 | 71 759.00 | 273 664.00 | 345 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DG Other reserves | 174 000.00 | 174 000.00 | | 174 000.00 |
DH Retained earnings | -120 399.00 | -133 174.00 | | -120 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 290.00 | 12 774.00 | | 4 290.00 |
DL TOTAL (I) | 68 591.00 | 64 301.00 | | 68 591.00 |
DU Loans and Debts from Credit Institutions (3) | 37 284.00 | 54 724.00 | | 37 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 379.00 | 707.00 | | 9 379.00 |
DX Trade payables and related accounts | 24 891.00 | 31 814.00 | | 24 891.00 |
DY Tax and social security liabilities | 29 317.00 | 28 313.00 | | 29 317.00 |
EA Other liabilities | 104 199.00 | 104 199.00 | | 104 199.00 |
EC TOTAL (IV) | 205 072.00 | 219 759.00 | | 205 072.00 |
EE Grand total (I to V) | 273 664.00 | 284 060.00 | | 273 664.00 |
EI Including equity loans | 9 379.00 | | | 9 379.00 |
| |
| 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 | 310 793.00 | | | 310 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 310 793.00 | |
IO DECREASES Total including other intangible assets | | | 229 740.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 229 740.00 | | | 229 740.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 552.00 | | | 80 552.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 870.00 | 5 889.00 | | 65 870.00 |
PE DEPRECIATION Total including other intangible assets | 1 067.00 | | | 1 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 803.00 | 5 889.00 | | 64 803.00 |
| |
| 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 | 9 379.00 | 9 379.00 | | 9 379.00 |
8B Suppliers and Related Accounts | 24 892.00 | 24 892.00 | | 24 892.00 |
8C Staff and Related Accounts | 15 711.00 | 15 711.00 | | 15 711.00 |
8D Social Security and Other Social Organizations | 13 606.00 | 13 606.00 | | 13 606.00 |
8E Income Taxes | 5 165.00 | 5 165.00 | | 5 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 104 199.00 | 104 199.00 | | 104 199.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 50.00 | 50.00 | | 50.00 |
VB VAT | 1 510.00 | 1 510.00 | | 1 510.00 |
VG Loans with a maturity of up to one year at origin | 27 855.00 | 10 133.00 | 17 722.00 | 27 855.00 |
VS Prepaid expenses | 6 278.00 | 6 278.00 | | 6 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 338.00 | 7 838.00 | 500.00 | 8 338.00 |
VW VAT | 1 582.00 | 1 582.00 | | 1 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 390.00 | 184 668.00 | 17 722.00 | 202 390.00 |
