| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 802.00 | 5 802.00 | | 5 802.00 |
AF Concessions, Patents and Similar Rights | 10 753.00 | 10 753.00 | | 10 753.00 |
AP Buildings | 6 434.00 | 6 434.00 | | 6 434.00 |
AR Technical installations, industrial equipment and tools | 205 033.00 | 185 946.00 | 19 087.00 | 205 033.00 |
AT Other tangible assets | 94 493.00 | 80 093.00 | 14 400.00 | 94 493.00 |
BH Other financial assets | 303 376.00 | | 303 376.00 | 303 376.00 |
BJ TOTAL (I) | 645 237.00 | 289 027.00 | 356 210.00 | 645 237.00 |
BT Goods | 106 209.00 | | 106 209.00 | 106 209.00 |
BX Customers and related accounts | 12 458.00 | | 12 458.00 | 12 458.00 |
BZ Other receivables | 29 979.00 | | 29 979.00 | 29 979.00 |
CF Cash and cash equivalents | 53 307.00 | | 53 307.00 | 53 307.00 |
CH Prepaid expenses | 2 200.00 | | 2 200.00 | 2 200.00 |
CJ TOTAL (II) | 204 153.00 | | 204 153.00 | 204 153.00 |
CO Grand total (0 to V) | 849 390.00 | 289 027.00 | 560 363.00 | 849 390.00 |
CP Shares due in less than one year | 303 376.00 | | | 303 376.00 |
CU Other investments | 19 346.00 | | 19 346.00 | 19 346.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 29 754.00 | 29 754.00 | | 29 754.00 |
DH Retained earnings | 148 333.00 | 120 562.00 | | 148 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 165.00 | 27 771.00 | | 42 165.00 |
DL TOTAL (I) | 236 752.00 | 194 587.00 | | 236 752.00 |
DP Provisions for Risks | 10 000.00 | 6 000.00 | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | 6 000.00 | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | 126 749.00 | 139 511.00 | | 126 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 598.00 | 43 517.00 | | 63 598.00 |
DX Trade payables and related accounts | 100 568.00 | 93 229.00 | | 100 568.00 |
DY Tax and social security liabilities | 22 677.00 | 43 997.00 | | 22 677.00 |
EA Other liabilities | 18.00 | 193.00 | | 18.00 |
EC TOTAL (IV) | 313 611.00 | 320 446.00 | | 313 611.00 |
EE Grand total (I to V) | 560 363.00 | 521 033.00 | | 560 363.00 |
EG Accrued income and payables due within one year | 236 589.00 | 230 989.00 | | 236 589.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 238.00 | | | 1 238.00 |
| |
| 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 | 365 341.00 | | 16 868.00 | 365 341.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 802.00 | | | 5 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 694.00 | |
I4 DECREASES Grand Total | | | 382 209.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 802.00 | |
IO DECREASES Total including other intangible assets | | | 10 753.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 305 960.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 753.00 | | | 10 753.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 289 092.00 | | 16 868.00 | 289 092.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 59 694.00 | | | 59 694.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 278 499.00 | 10 528.00 | | 278 499.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 802.00 | | | 5 802.00 |
PE DEPRECIATION Total including other intangible assets | 10 753.00 | | | 10 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 261 944.00 | 10 528.00 | | 261 944.00 |
