| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 100.00 | 1 100.00 | | 1 100.00 |
AH Goodwill | 164 285.00 | | 164 285.00 | 164 285.00 |
AR Technical installations, industrial equipment and tools | 4 100.00 | 3 384.00 | 716.00 | 4 100.00 |
AT Other tangible assets | 41 302.00 | 32 979.00 | 8 323.00 | 41 302.00 |
BH Other financial assets | 3 711.00 | | 3 711.00 | 3 711.00 |
BJ TOTAL (I) | 214 498.00 | 37 462.00 | 177 036.00 | 214 498.00 |
BT Goods | 5 665.00 | | 5 665.00 | 5 665.00 |
BX Customers and related accounts | 150 726.00 | 12 323.00 | 138 403.00 | 150 726.00 |
BZ Other receivables | 15 768.00 | | 15 768.00 | 15 768.00 |
CF Cash and cash equivalents | 133 498.00 | | 133 498.00 | 133 498.00 |
CH Prepaid expenses | 2 373.00 | | 2 373.00 | 2 373.00 |
CJ TOTAL (II) | 308 030.00 | 12 323.00 | 295 706.00 | 308 030.00 |
CO Grand total (0 to V) | 522 528.00 | 49 786.00 | 472 742.00 | 522 528.00 |
CS Evaluated investments - equity method | 1.00 | | | 1.00 |
CU Other investments | | 1.00 | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 152 898.00 | 105 085.00 | | 152 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 957.00 | 83 813.00 | | 73 957.00 |
DL TOTAL (I) | 281 855.00 | 243 898.00 | | 281 855.00 |
DU Loans and Debts from Credit Institutions (3) | 101 372.00 | 131 197.00 | | 101 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 43.00 | | |
DX Trade payables and related accounts | 70 016.00 | 59 537.00 | | 70 016.00 |
DY Tax and social security liabilities | 19 499.00 | 19 542.00 | | 19 499.00 |
EC TOTAL (IV) | 190 887.00 | 210 319.00 | | 190 887.00 |
EE Grand total (I to V) | 472 742.00 | 454 217.00 | | 472 742.00 |
| |
| 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 | 214 498.00 | | | 214 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 711.00 | |
I4 DECREASES Grand Total | | | 214 498.00 | |
IO DECREASES Total including other intangible assets | | | 165 385.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 402.00 | |
KD ACQUISITIONS Total including other intangible assets | 165 385.00 | | | 165 385.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 402.00 | | | 45 402.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 711.00 | | | 3 711.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 217.00 | 8 246.00 | | 29 217.00 |
PE DEPRECIATION Total including other intangible assets | 1 100.00 | | | 1 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 117.00 | 8 246.00 | | 28 117.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 942.00 | 2 512.00 | 3 130.00 | 12 942.00 |
7B Total provisions for depreciation | 12 942.00 | 2 512.00 | 3 130.00 | 12 942.00 |
7C Grand total | 12 942.00 | 2 512.00 | 3 130.00 | 12 942.00 |
UE of which provisions and reversals: - Operating | | 2 512.00 | 3 130.00 | |
| |
| 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 | 70 016.00 | 70 016.00 | | 70 016.00 |
8C Staff and Related Accounts | 9 742.00 | 9 742.00 | | 9 742.00 |
8D Social Security and Other Social Organizations | 6 374.00 | 6 374.00 | | 6 374.00 |
UT Other financial assets | 3 711.00 | 3 711.00 | | 3 711.00 |
UX Other trade receivables | 137 725.00 | | | 137 725.00 |
VA Doubtful or disputed receivables | 13 001.00 | | | 13 001.00 |
VB VAT | 884.00 | | | 884.00 |
VH Loans with a maturity of more than one year at origin | 101 372.00 | 30 964.00 | 70 408.00 | 101 372.00 |
VK Loans repaid during the year | 29 762.00 | | | 29 762.00 |
VM Income taxes | 10 409.00 | | | 10 409.00 |
VP Miscellaneous | 4 475.00 | | | 4 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 048.00 | 2 048.00 | | 2 048.00 |
VS Prepaid expenses | 2 373.00 | | | 2 373.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 578.00 | 172 578.00 | | 172 578.00 |
VW VAT | 1 335.00 | 1 335.00 | | 1 335.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 887.00 | 120 479.00 | 70 408.00 | 190 887.00 |
