| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 997.00 | 6 997.00 | | 6 997.00 |
AR Technical installations, industrial equipment and tools | 218 426.00 | 129 259.00 | 89 167.00 | 218 426.00 |
AT Other tangible assets | 500 863.00 | 432 873.00 | 67 990.00 | 500 863.00 |
BD Other fixed assets | 5 738.00 | | 5 738.00 | 5 738.00 |
BF Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 5 541.00 | | 5 541.00 | 5 541.00 |
BJ TOTAL (I) | 738 565.00 | 569 129.00 | 169 436.00 | 738 565.00 |
BL Raw materials, supplies | 90 871.00 | | 90 871.00 | 90 871.00 |
BN Goods in progress | 400 566.00 | | 400 566.00 | 400 566.00 |
BV Advances and down payments on orders | 20 676.00 | | 20 676.00 | 20 676.00 |
BX Customers and related accounts | 2 224 637.00 | | 2 224 637.00 | 2 224 637.00 |
BZ Other receivables | 79 985.00 | | 79 985.00 | 79 985.00 |
CF Cash and cash equivalents | 94 252.00 | | 94 252.00 | 94 252.00 |
CH Prepaid expenses | 49 756.00 | | 49 756.00 | 49 756.00 |
CJ TOTAL (II) | 2 960 743.00 | | 2 960 743.00 | 2 960 743.00 |
CO Grand total (0 to V) | 3 699 308.00 | 569 129.00 | 3 130 179.00 | 3 699 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 622 773.00 | 493 506.00 | | 622 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 684.00 | 129 267.00 | | 69 684.00 |
DJ Investment subsidies | 9 202.00 | 11 002.00 | | 9 202.00 |
DL TOTAL (I) | 712 659.00 | 644 776.00 | | 712 659.00 |
DU Loans and Debts from Credit Institutions (3) | 676 956.00 | 670 247.00 | | 676 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 429.00 | 13 667.00 | | 6 429.00 |
DX Trade payables and related accounts | 1 106 656.00 | 1 160 461.00 | | 1 106 656.00 |
DY Tax and social security liabilities | 581 090.00 | 493 942.00 | | 581 090.00 |
EA Other liabilities | 46 390.00 | 11 657.00 | | 46 390.00 |
EC TOTAL (IV) | 2 417 520.00 | 2 349 974.00 | | 2 417 520.00 |
EE Grand total (I to V) | 3 130 179.00 | 2 994 750.00 | | 3 130 179.00 |
EG Accrued income and payables due within one year | 2 005 398.00 | 1 799 911.00 | | 2 005 398.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 126 801.00 | 64 066.00 | | 126 801.00 |
| |
| 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 | 735 369.00 | | 3 197.00 | 735 369.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 279.00 | |
I4 DECREASES Grand Total | | | 738 565.00 | |
IO DECREASES Total including other intangible assets | | | 6 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 719 289.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 997.00 | | | 6 997.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 716 093.00 | | 3 197.00 | 716 093.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 279.00 | | | 12 279.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 513 517.00 | 55 613.00 | | 513 517.00 |
PE DEPRECIATION Total including other intangible assets | 4 898.00 | 2 099.00 | | 4 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 508 619.00 | 53 513.00 | | 508 619.00 |
| |
| 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 | 1 106 656.00 | 1 106 656.00 | | 1 106 656.00 |
8D Social Security and Other Social Organizations | 581 090.00 | 581 090.00 | | 581 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 389.00 | 46 389.00 | | 46 389.00 |
UP Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
UT Other financial assets | 5 541.00 | | 5 541.00 | 5 541.00 |
UX Other trade receivables | 2 224 637.00 | 2 224 637.00 | | 2 224 637.00 |
VG Loans with a maturity of up to one year at origin | 126 801.00 | 126 801.00 | | 126 801.00 |
VH Loans with a maturity of more than one year at origin | 550 155.00 | 138 033.00 | 412 122.00 | 550 155.00 |
VI Group and Associates | 6 429.00 | 6 429.00 | | 6 429.00 |
VK Loans repaid during the year | 55 493.00 | | | 55 493.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 79 985.00 | 79 985.00 | | 79 985.00 |
VS Prepaid expenses | 49 756.00 | 49 756.00 | | 49 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 360 919.00 | 2 354 378.00 | 6 541.00 | 2 360 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 417 520.00 | 2 005 398.00 | 412 122.00 | 2 417 520.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 37.00 | | | 37.00 |
