| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 400.00 | 1 400.00 | | 1 400.00 |
AH Goodwill | 1 276 554.00 | | 1 276 554.00 | 1 276 554.00 |
AN Land | 1 779.00 | | 1 779.00 | 1 779.00 |
AP Buildings | 27 822.00 | 27 805.00 | 17.00 | 27 822.00 |
AT Other tangible assets | 149 137.00 | 102 146.00 | 46 992.00 | 149 137.00 |
BF Loans | 6 090.00 | | 6 090.00 | 6 090.00 |
BH Other financial assets | 22 271.00 | | 22 271.00 | 22 271.00 |
BJ TOTAL (I) | 1 485 053.00 | 131 351.00 | 1 353 703.00 | 1 485 053.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 226 030.00 | | 226 030.00 | 226 030.00 |
BZ Other receivables | 392 604.00 | | 392 604.00 | 392 604.00 |
CF Cash and cash equivalents | 2 251 735.00 | | 2 251 735.00 | 2 251 735.00 |
CH Prepaid expenses | 1 663.00 | | 1 663.00 | 1 663.00 |
CJ TOTAL (II) | 2 872 032.00 | | 2 872 032.00 | 2 872 032.00 |
CO Grand total (0 to V) | 4 357 085.00 | 131 351.00 | 4 225 734.00 | 4 357 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 784 750.00 | 781 139.00 | | 784 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 057.00 | 153 611.00 | | 220 057.00 |
DL TOTAL (I) | 1 046 730.00 | 976 674.00 | | 1 046 730.00 |
DP Provisions for Risks | 119 104.00 | 52 750.00 | | 119 104.00 |
DR TOTAL (IV) | 119 104.00 | 52 750.00 | | 119 104.00 |
DU Loans and Debts from Credit Institutions (3) | 510 074.00 | 502 024.00 | | 510 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 423.00 | 423.00 | | 423.00 |
DW Advances and down payments received on current orders | 1 665 406.00 | 978 677.00 | | 1 665 406.00 |
DX Trade payables and related accounts | 69 040.00 | 48 133.00 | | 69 040.00 |
DY Tax and social security liabilities | 797 670.00 | 675 326.00 | | 797 670.00 |
DZ Fixed asset liabilities and related accounts | 16 000.00 | 16 000.00 | | 16 000.00 |
EA Other liabilities | 1 287.00 | 1 147.00 | | 1 287.00 |
EC TOTAL (IV) | 3 059 900.00 | 2 221 730.00 | | 3 059 900.00 |
EE Grand total (I to V) | 4 225 734.00 | 3 251 154.00 | | 4 225 734.00 |
EI Including equity loans | 423.00 | | | 423.00 |
| |
| 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 | 1 485 069.00 | | | 1 485 069.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 28 361.00 | |
I4 DECREASES Grand Total | | 15.00 | 1 485 053.00 | |
IO DECREASES Total including other intangible assets | | | 1 277 954.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 178 738.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 277 954.00 | | | 1 277 954.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 178 738.00 | | | 178 738.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 377.00 | | | 28 377.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 123 071.00 | 8 280.00 | | 123 071.00 |
PE DEPRECIATION Total including other intangible assets | 1 400.00 | | | 1 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 121 671.00 | 8 280.00 | | 121 671.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 52 750.00 | 74 104.00 | 7 750.00 | 52 750.00 |
7C Grand total | 52 750.00 | 74 104.00 | 7 750.00 | 52 750.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 74 104.00 | 7 750.00 | |
| |
| 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 | 130.00 | 130.00 | | 130.00 |
8B Suppliers and Related Accounts | 69 040.00 | 69 040.00 | | 69 040.00 |
8C Staff and Related Accounts | 39 566.00 | 39 566.00 | | 39 566.00 |
8D Social Security and Other Social Organizations | 131 275.00 | 131 275.00 | | 131 275.00 |
8E Income Taxes | 45 028.00 | 45 028.00 | | 45 028.00 |
8J Fixed Asset Liabilities and Related Accounts | 16 000.00 | 16 000.00 | | 16 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 287.00 | 1 287.00 | | 1 287.00 |
UP Loans | 6 090.00 | | 6 090.00 | 6 090.00 |
UT Other financial assets | 22 271.00 | | 22 271.00 | 22 271.00 |
UX Other trade receivables | 226 030.00 | 226 030.00 | | 226 030.00 |
UY Staff and related accounts | 49 632.00 | 49 632.00 | | 49 632.00 |
UZ Social Security, other social security organizations | 4 578.00 | 4 578.00 | | 4 578.00 |
VB VAT | 215 627.00 | 215 627.00 | | 215 627.00 |
VG Loans with a maturity of up to one year at origin | 12 418.00 | 12 418.00 | | 12 418.00 |
VH Loans with a maturity of more than one year at origin | 497 656.00 | 186 568.00 | 311 088.00 | 497 656.00 |
VI Group and Associates | 293.00 | 293.00 | | 293.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VK Loans repaid during the year | 133 183.00 | | | 133 183.00 |
VP Miscellaneous | 850.00 | 850.00 | | 850.00 |
VQ Other Taxes, Duties, and Similar Debts | 148 128.00 | 148 128.00 | | 148 128.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121 916.00 | 121 916.00 | | 121 916.00 |
VS Prepaid expenses | 1 663.00 | 1 663.00 | | 1 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 648 658.00 | 620 296.00 | 28 361.00 | 648 658.00 |
VW VAT | 433 674.00 | 433 674.00 | | 433 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 394 494.00 | 1 083 406.00 | 311 088.00 | 1 394 494.00 |
