| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 457.00 | | 457.00 | 457.00 |
AP Buildings | 39 087.00 | 33 112.00 | 5 975.00 | 39 087.00 |
AR Technical installations, industrial equipment and tools | 25 326.00 | 19 207.00 | 6 118.00 | 25 326.00 |
AT Other tangible assets | 125 405.00 | 88 997.00 | 36 408.00 | 125 405.00 |
BD Other fixed assets | 46 242.00 | | 46 242.00 | 46 242.00 |
BH Other financial assets | 7 704.00 | | 7 704.00 | 7 704.00 |
BJ TOTAL (I) | 244 220.00 | 141 316.00 | 102 905.00 | 244 220.00 |
BT Goods | 58 246.00 | | 58 246.00 | 58 246.00 |
BX Customers and related accounts | 12 001.00 | | 12 001.00 | 12 001.00 |
BZ Other receivables | 44 062.00 | | 44 062.00 | 44 062.00 |
CF Cash and cash equivalents | 353 161.00 | | 353 161.00 | 353 161.00 |
CH Prepaid expenses | 2 260.00 | | 2 260.00 | 2 260.00 |
CJ TOTAL (II) | 469 730.00 | | 469 730.00 | 469 730.00 |
CO Grand total (0 to V) | 713 950.00 | 141 316.00 | 572 635.00 | 713 950.00 |
CP Shares due in less than one year | 7 704.00 | | | 7 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 640.00 | 14 640.00 | | 14 640.00 |
DD Legal reserve (1) | 1 464.00 | 1 464.00 | | 1 464.00 |
DG Other reserves | 274 965.00 | 216 655.00 | | 274 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 260.00 | 58 310.00 | | 70 260.00 |
DJ Investment subsidies | 13 594.00 | 19 219.00 | | 13 594.00 |
DL TOTAL (I) | 374 922.00 | 310 288.00 | | 374 922.00 |
DU Loans and Debts from Credit Institutions (3) | | 28 046.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 832.00 | 1 891.00 | | 1 832.00 |
DX Trade payables and related accounts | 131 809.00 | 105 937.00 | | 131 809.00 |
DY Tax and social security liabilities | 64 072.00 | 57 091.00 | | 64 072.00 |
EC TOTAL (IV) | 197 713.00 | 192 966.00 | | 197 713.00 |
EE Grand total (I to V) | 572 635.00 | 503 253.00 | | 572 635.00 |
EG Accrued income and payables due within one year | 197 713.00 | 192 966.00 | | 197 713.00 |
| |
| 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 | 228 975.00 | | 15 245.00 | 228 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53 945.00 | |
I4 DECREASES Grand Total | | | 244 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 189 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 189 818.00 | | | 189 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 700.00 | | 15 245.00 | 38 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 311.00 | 19 005.00 | | 122 311.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 311.00 | 19 005.00 | | 122 311.00 |
| |
| 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 | 131 809.00 | 131 809.00 | | 131 809.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 832.00 | 1 832.00 | | 1 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 64 072.00 | 64 072.00 | | 64 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 027.00 | 66 027.00 | | 66 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 713.00 | 197 713.00 | | 197 713.00 |
| |
| 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 | 5.00 | | | 5.00 |
