| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 468.00 | 1 468.00 | | 1 468.00 |
AH Goodwill | 49 089.00 | | 49 089.00 | 49 089.00 |
AT Other tangible assets | 166 815.00 | 138 787.00 | 28 028.00 | 166 815.00 |
BH Other financial assets | 21 556.00 | | 21 556.00 | 21 556.00 |
BJ TOTAL (I) | 238 928.00 | 140 255.00 | 98 673.00 | 238 928.00 |
BV Advances and down payments on orders | 4 420.00 | | 4 420.00 | 4 420.00 |
BX Customers and related accounts | 2 425.00 | | 2 425.00 | 2 425.00 |
CF Cash and cash equivalents | 114 342.00 | | 114 342.00 | 114 342.00 |
CH Prepaid expenses | 4 892.00 | | 4 892.00 | 4 892.00 |
CJ TOTAL (II) | 387 341.00 | | 387 341.00 | 387 341.00 |
CO Grand total (0 to V) | 626 269.00 | 140 255.00 | 486 014.00 | 626 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 949.00 | 949.00 | | 949.00 |
DH Retained earnings | 242 018.00 | 213 791.00 | | 242 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 125.00 | 28 227.00 | | 61 125.00 |
DL TOTAL (I) | 312 477.00 | 251 352.00 | | 312 477.00 |
DX Trade payables and related accounts | 91 164.00 | 72 972.00 | | 91 164.00 |
EC TOTAL (IV) | 173 536.00 | 146 307.00 | | 173 536.00 |
EE Grand total (I to V) | 486 014.00 | 397 659.00 | | 486 014.00 |
| |
| 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 | 231 054.00 | | 7 874.00 | 231 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 556.00 | |
I4 DECREASES Grand Total | | | 238 928.00 | |
IO DECREASES Total including other intangible assets | | | 50 557.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 166 815.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 557.00 | | | 50 557.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 941.00 | | 7 874.00 | 158 941.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 556.00 | | | 21 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 562.00 | 9 693.00 | | 130 562.00 |
PE DEPRECIATION Total including other intangible assets | 1 468.00 | | | 1 468.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 129 094.00 | 9 693.00 | | 129 094.00 |
| |
| 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 | 91 164.00 | 91 164.00 | | 91 164.00 |
8C Staff and Related Accounts | 17 914.00 | 17 914.00 | | 17 914.00 |
8D Social Security and Other Social Organizations | 22 302.00 | 22 302.00 | | 22 302.00 |
UT Other financial assets | 21 556.00 | | | 21 556.00 |
UX Other trade receivables | 2 425.00 | | | 2 425.00 |
UY Staff and related accounts | 4 046.00 | | | 4 046.00 |
UZ Social Security, other social security organizations | 437.00 | | | 437.00 |
VB VAT | 19 898.00 | | | 19 898.00 |
VC Group and associates | 220 627.00 | | | 220 627.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VM Income taxes | 5 167.00 | | | 5 167.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 417.00 | 21 417.00 | | 21 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 087.00 | | | 11 087.00 |
VS Prepaid expenses | 4 892.00 | | | 4 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 135.00 | 268 579.00 | 21 556.00 | 290 135.00 |
VW VAT | 20 679.00 | 20 679.00 | | 20 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 536.00 | 173 536.00 | | 173 536.00 |
