| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 58 000.00 | | 58 000.00 | 58 000.00 |
AR Technical installations, industrial equipment and tools | 74 261.00 | 56 425.00 | 17 836.00 | 74 261.00 |
AT Other tangible assets | 35 969.00 | 11 857.00 | 24 113.00 | 35 969.00 |
BH Other financial assets | 2 720.00 | | 2 720.00 | 2 720.00 |
BJ TOTAL (I) | 170 950.00 | 68 281.00 | 102 669.00 | 170 950.00 |
BL Raw materials, supplies | 154 206.00 | | 154 206.00 | 154 206.00 |
BP Services in progress | 19 425.00 | | 19 425.00 | 19 425.00 |
BX Customers and related accounts | 39 109.00 | 4 543.00 | 34 566.00 | 39 109.00 |
BZ Other receivables | 8 727.00 | | 8 727.00 | 8 727.00 |
CF Cash and cash equivalents | 68 987.00 | | 68 987.00 | 68 987.00 |
CH Prepaid expenses | 5 219.00 | | 5 219.00 | 5 219.00 |
CJ TOTAL (II) | 295 671.00 | 4 543.00 | 291 128.00 | 295 671.00 |
CO Grand total (0 to V) | 466 621.00 | 72 824.00 | 393 797.00 | 466 621.00 |
CP Shares due in less than one year | 2 720.00 | | | 2 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 102 697.00 | 161 506.00 | | 102 697.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 530.00 | -58 809.00 | | -64 530.00 |
DL TOTAL (I) | 39 817.00 | 104 347.00 | | 39 817.00 |
DU Loans and Debts from Credit Institutions (3) | 162 421.00 | 60 222.00 | | 162 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 232.00 | 3 690.00 | | 3 232.00 |
DW Advances and down payments received on current orders | 1 500.00 | 1 500.00 | | 1 500.00 |
DX Trade payables and related accounts | 139 256.00 | 126 598.00 | | 139 256.00 |
DY Tax and social security liabilities | 44 572.00 | 52 824.00 | | 44 572.00 |
EA Other liabilities | 3 000.00 | 6 231.00 | | 3 000.00 |
EC TOTAL (IV) | 353 980.00 | 251 065.00 | | 353 980.00 |
EE Grand total (I to V) | 393 797.00 | 355 411.00 | | 393 797.00 |
EG Accrued income and payables due within one year | 328 174.00 | 207 143.00 | | 328 174.00 |
| |
| 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 | 170 950.00 | | 988.00 | 170 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 720.00 | |
I4 DECREASES Grand Total | | 988.00 | 170 950.00 | |
IO DECREASES Total including other intangible assets | | | 58 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 988.00 | 110 230.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 000.00 | | | 58 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 230.00 | | 988.00 | 110 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 720.00 | | | 2 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 076.00 | 10 206.00 | | 58 076.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 076.00 | 10 206.00 | | 58 076.00 |
