| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 977.00 | 1 977.00 | | 1 977.00 |
AH Goodwill | 65 839.00 | | 65 839.00 | 65 839.00 |
AR Technical installations, industrial equipment and tools | 117 712.00 | 117 712.00 | | 117 712.00 |
AT Other tangible assets | 112 203.00 | 88 085.00 | 24 118.00 | 112 203.00 |
BJ TOTAL (I) | 323 781.00 | 207 773.00 | 116 007.00 | 323 781.00 |
BT Goods | 249 326.00 | | 249 326.00 | 249 326.00 |
BZ Other receivables | 54 322.00 | | 54 322.00 | 54 322.00 |
CD Marketable securities | 90 613.00 | | 90 613.00 | 90 613.00 |
CF Cash and cash equivalents | 383 140.00 | | 383 140.00 | 383 140.00 |
CH Prepaid expenses | 1 905.00 | | 1 905.00 | 1 905.00 |
CJ TOTAL (II) | 779 306.00 | | 779 306.00 | 779 306.00 |
CO Grand total (0 to V) | 1 103 087.00 | 207 773.00 | 895 314.00 | 1 103 087.00 |
CU Other investments | 26 050.00 | | 26 050.00 | 26 050.00 |
| |
| 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) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 631 531.00 | 575 093.00 | | 631 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 089.00 | 56 439.00 | | 40 089.00 |
DJ Investment subsidies | 9 883.00 | 12 883.00 | | 9 883.00 |
DL TOTAL (I) | 690 304.00 | 653 215.00 | | 690 304.00 |
DU Loans and Debts from Credit Institutions (3) | 1 495.00 | 2 188.00 | | 1 495.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 038.00 | 30 227.00 | | 42 038.00 |
DX Trade payables and related accounts | 51 809.00 | 98 555.00 | | 51 809.00 |
DY Tax and social security liabilities | 109 385.00 | 88 308.00 | | 109 385.00 |
EA Other liabilities | 282.00 | 603.00 | | 282.00 |
EC TOTAL (IV) | 205 009.00 | 219 881.00 | | 205 009.00 |
EE Grand total (I to V) | 895 314.00 | 873 096.00 | | 895 314.00 |
EG Accrued income and payables due within one year | 205 009.00 | 219 881.00 | | 205 009.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 495.00 | 2 188.00 | | 1 495.00 |
EI Including equity loans | 42 038.00 | | | 42 038.00 |
| |
| 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 | 322 093.00 | | 1 687.00 | 322 093.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 050.00 | |
I4 DECREASES Grand Total | | | 323 781.00 | |
IO DECREASES Total including other intangible assets | | | 67 816.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 229 915.00 | |
KD ACQUISITIONS Total including other intangible assets | 67 816.00 | | | 67 816.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 227.00 | | 1 687.00 | 228 227.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 050.00 | | | 26 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 200 260.00 | 7 513.00 | | 200 260.00 |
PE DEPRECIATION Total including other intangible assets | 1 977.00 | | | 1 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198 283.00 | 7 513.00 | | 198 283.00 |
| |
| 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 | 51 809.00 | 51 809.00 | | 51 809.00 |
8C Staff and Related Accounts | 70 556.00 | 70 556.00 | | 70 556.00 |
8D Social Security and Other Social Organizations | 25 740.00 | 25 740.00 | | 25 740.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282.00 | 282.00 | | 282.00 |
UY Staff and related accounts | 11 741.00 | 11 741.00 | | 11 741.00 |
VB VAT | 7 552.00 | 7 552.00 | | 7 552.00 |
VG Loans with a maturity of up to one year at origin | 1 495.00 | 1 495.00 | | 1 495.00 |
VI Group and Associates | 42 038.00 | 42 038.00 | | 42 038.00 |
VM Income taxes | 10 228.00 | 10 228.00 | | 10 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 401.00 | 1 401.00 | | 1 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 802.00 | 24 802.00 | | 24 802.00 |
VS Prepaid expenses | 1 905.00 | 1 905.00 | | 1 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 227.00 | 56 227.00 | | 56 227.00 |
VW VAT | 11 688.00 | 11 688.00 | | 11 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 009.00 | 205 009.00 | | 205 009.00 |
