| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 355.00 | 9 355.00 | | 9 355.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 9 800.00 | 9 800.00 | | 9 800.00 |
AT Other tangible assets | 34 733.00 | 34 733.00 | | 34 733.00 |
BH Other financial assets | 25 119.00 | | 25 119.00 | 25 119.00 |
BJ TOTAL (I) | 259 007.00 | 53 888.00 | 205 119.00 | 259 007.00 |
BT Goods | 16 445.00 | | 16 445.00 | 16 445.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 234 753.00 | 40 614.00 | 194 139.00 | 234 753.00 |
BZ Other receivables | 174 390.00 | | 174 390.00 | 174 390.00 |
CD Marketable securities | 514.00 | | 514.00 | 514.00 |
CF Cash and cash equivalents | 26 903.00 | | 26 903.00 | 26 903.00 |
CH Prepaid expenses | 1 258.00 | | 1 258.00 | 1 258.00 |
CJ TOTAL (II) | 454 263.00 | 40 614.00 | 413 649.00 | 454 263.00 |
CO Grand total (0 to V) | 713 270.00 | 94 502.00 | 618 768.00 | 713 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 8 125.00 | 8 125.00 | | 8 125.00 |
DH Retained earnings | 3 836.00 | -9 164.00 | | 3 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 941.00 | 13 000.00 | | 19 941.00 |
DL TOTAL (I) | 131 902.00 | 111 961.00 | | 131 902.00 |
DU Loans and Debts from Credit Institutions (3) | 131 707.00 | 135 141.00 | | 131 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175.00 | 189.00 | | 175.00 |
DW Advances and down payments received on current orders | 3 186.00 | 2 682.00 | | 3 186.00 |
DX Trade payables and related accounts | 291 762.00 | 243 907.00 | | 291 762.00 |
DY Tax and social security liabilities | 46 980.00 | 44 156.00 | | 46 980.00 |
DZ Fixed asset liabilities and related accounts | | 1.00 | | |
EA Other liabilities | 13 055.00 | 13 519.00 | | 13 055.00 |
EC TOTAL (IV) | 486 866.00 | 439 593.00 | | 486 866.00 |
EE Grand total (I to V) | 618 768.00 | 551 554.00 | | 618 768.00 |
EI Including equity loans | 175.00 | | | 175.00 |
| |
| 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 | 261 117.00 | | | 261 117.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 110.00 | 25 119.00 | |
I4 DECREASES Grand Total | | 2 110.00 | 259 007.00 | |
IO DECREASES Total including other intangible assets | | | 189 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 533.00 | |
KD ACQUISITIONS Total including other intangible assets | 189 355.00 | | | 189 355.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 533.00 | | | 44 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 229.00 | | | 27 229.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 888.00 | | | 53 888.00 |
PE DEPRECIATION Total including other intangible assets | 9 355.00 | | | 9 355.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 533.00 | | | 44 533.00 |
| |
| 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 | 175.00 | 175.00 | | 175.00 |
8B Suppliers and Related Accounts | 291 762.00 | 291 762.00 | | 291 762.00 |
8D Social Security and Other Social Organizations | 46 980.00 | 46 980.00 | | 46 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 055.00 | 13 055.00 | | 13 055.00 |
UT Other financial assets | 25 119.00 | | 25 119.00 | 25 119.00 |
UX Other trade receivables | 176 526.00 | 176 526.00 | | 176 526.00 |
VG Loans with a maturity of up to one year at origin | 49 701.00 | 49 701.00 | | 49 701.00 |
VH Loans with a maturity of more than one year at origin | 82 006.00 | 24 268.00 | 57 738.00 | 82 006.00 |
VK Loans repaid during the year | 6 232.00 | | | 6 232.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 232 617.00 | 232 617.00 | | 232 617.00 |
VS Prepaid expenses | 1 258.00 | 1 258.00 | | 1 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 435 520.00 | 410 401.00 | 25 119.00 | 435 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 483 680.00 | 425 942.00 | 57 738.00 | 483 680.00 |
