| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 397 550.00 | | 397 550.00 | 397 550.00 |
AR Technical installations, industrial equipment and tools | 68 825.00 | 41 150.00 | 27 675.00 | 68 825.00 |
AT Other tangible assets | 144 176.00 | 26 563.00 | 117 613.00 | 144 176.00 |
BD Other fixed assets | 4 620.00 | | 4 620.00 | 4 620.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 616 022.00 | 67 713.00 | 548 309.00 | 616 022.00 |
BL Raw materials, supplies | 2 375.00 | | 2 375.00 | 2 375.00 |
BT Goods | 4 827.00 | | 4 827.00 | 4 827.00 |
BZ Other receivables | 10 327.00 | | 10 327.00 | 10 327.00 |
CF Cash and cash equivalents | 259 451.00 | | 259 451.00 | 259 451.00 |
CH Prepaid expenses | 6 298.00 | | 6 298.00 | 6 298.00 |
CJ TOTAL (II) | 283 278.00 | | 283 278.00 | 283 278.00 |
CO Grand total (0 to V) | 899 301.00 | 67 713.00 | 831 588.00 | 899 301.00 |
CP Shares due in less than one year | 750.00 | | | 750.00 |
CU Other investments | 101.00 | | 101.00 | 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 521 899.00 | 447 092.00 | | 521 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 066.00 | 74 807.00 | | 28 066.00 |
DL TOTAL (I) | 555 465.00 | 527 399.00 | | 555 465.00 |
DU Loans and Debts from Credit Institutions (3) | 200 963.00 | 264 052.00 | | 200 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 867.00 | 1 136.00 | | 867.00 |
DX Trade payables and related accounts | 54 135.00 | 46 331.00 | | 54 135.00 |
DY Tax and social security liabilities | 20 092.00 | 29 372.00 | | 20 092.00 |
EA Other liabilities | 66.00 | 66.00 | | 66.00 |
EC TOTAL (IV) | 276 122.00 | 340 957.00 | | 276 122.00 |
EE Grand total (I to V) | 831 588.00 | 868 356.00 | | 831 588.00 |
EG Accrued income and payables due within one year | 138 687.00 | 140 037.00 | | 138 687.00 |
| |
| 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 | 610 749.00 | | 5 273.00 | 610 749.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 471.00 | |
I4 DECREASES Grand Total | | | 616 022.00 | |
IO DECREASES Total including other intangible assets | | | 397 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 213 001.00 | |
KD ACQUISITIONS Total including other intangible assets | 397 550.00 | | | 397 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 207 728.00 | | 5 273.00 | 207 728.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 471.00 | | | 5 471.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 866.00 | 30 847.00 | | 36 866.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 866.00 | 30 847.00 | | 36 866.00 |
| |
| 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 | 54 135.00 | 54 135.00 | | 54 135.00 |
8C Staff and Related Accounts | 443.00 | 443.00 | | 443.00 |
8D Social Security and Other Social Organizations | 16 925.00 | 16 925.00 | | 16 925.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66.00 | 66.00 | | 66.00 |
UT Other financial assets | 750.00 | 750.00 | | 750.00 |
VB VAT | 618.00 | 618.00 | | 618.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VH Loans with a maturity of more than one year at origin | 200 920.00 | 63 484.00 | 137 436.00 | 200 920.00 |
VI Group and Associates | 867.00 | 867.00 | | 867.00 |
VK Loans repaid during the year | 63 076.00 | | | 63 076.00 |
VM Income taxes | 9 709.00 | 9 709.00 | | 9 709.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 388.00 | 1 388.00 | | 1 388.00 |
VS Prepaid expenses | 6 298.00 | 6 298.00 | | 6 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 376.00 | 17 376.00 | | 17 376.00 |
VW VAT | 1 337.00 | 1 337.00 | | 1 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 122.00 | 138 687.00 | 137 436.00 | 276 122.00 |
