| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 100.00 | 7 100.00 | | 7 100.00 |
AR Technical installations, industrial equipment and tools | 12 519.00 | 12 519.00 | | 12 519.00 |
AT Other tangible assets | 63 148.00 | 45 555.00 | 17 593.00 | 63 148.00 |
BD Other fixed assets | 11 032.00 | | 11 032.00 | 11 032.00 |
BH Other financial assets | 1 220.00 | | 1 220.00 | 1 220.00 |
BJ TOTAL (I) | 95 019.00 | 65 174.00 | 29 845.00 | 95 019.00 |
BT Goods | 203 331.00 | | 203 331.00 | 203 331.00 |
BX Customers and related accounts | 155 329.00 | 1 743.00 | 153 586.00 | 155 329.00 |
BZ Other receivables | 28 610.00 | | 28 610.00 | 28 610.00 |
CF Cash and cash equivalents | 472 321.00 | | 472 321.00 | 472 321.00 |
CH Prepaid expenses | 1 275.00 | | 1 275.00 | 1 275.00 |
CJ TOTAL (II) | 860 866.00 | 1 743.00 | 859 122.00 | 860 866.00 |
CO Grand total (0 to V) | 955 885.00 | 66 918.00 | 888 967.00 | 955 885.00 |
CR Shares due in more than one year | 2 085.00 | | | 2 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DE Statutory or contractual reserves | 618 624.00 | 639 258.00 | | 618 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 988.00 | -20 634.00 | | -40 988.00 |
DL TOTAL (I) | 764 636.00 | 805 624.00 | | 764 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 447.00 | 2 048.00 | | 5 447.00 |
DX Trade payables and related accounts | 69 864.00 | 46 395.00 | | 69 864.00 |
DY Tax and social security liabilities | 48 505.00 | 48 004.00 | | 48 505.00 |
EA Other liabilities | 514.00 | 1 996.00 | | 514.00 |
EC TOTAL (IV) | 124 331.00 | 98 443.00 | | 124 331.00 |
EE Grand total (I to V) | 888 967.00 | 904 067.00 | | 888 967.00 |
EG Accrued income and payables due within one year | 124 331.00 | 98 443.00 | | 124 331.00 |
| |
| 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 | 73 577.00 | | 22 764.00 | 73 577.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 252.00 | |
I4 DECREASES Grand Total | | 1 321.00 | 95 019.00 | |
IO DECREASES Total including other intangible assets | | | 7 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 321.00 | 75 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 100.00 | | | 7 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 225.00 | | 22 764.00 | 54 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 252.00 | | | 12 252.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 925.00 | 5 571.00 | 1 321.00 | 60 925.00 |
PE DEPRECIATION Total including other intangible assets | 7 100.00 | | | 7 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 825.00 | 5 571.00 | 1 321.00 | 53 825.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 904.00 | | 161.00 | 1 904.00 |
7B Total provisions for depreciation | 1 904.00 | | 161.00 | 1 904.00 |
7C Grand total | 1 904.00 | | 161.00 | 1 904.00 |
UE of which provisions and reversals: - Operating | | | 161.00 | |
| |
| 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 | 69 864.00 | 69 864.00 | | 69 864.00 |
8C Staff and Related Accounts | 8 457.00 | 8 457.00 | | 8 457.00 |
8D Social Security and Other Social Organizations | 21 301.00 | 21 301.00 | | 21 301.00 |
8K Other liabilities (including liabilities related to repo transactions) | 514.00 | 514.00 | | 514.00 |
UT Other financial assets | 1 220.00 | | | 1 220.00 |
UX Other trade receivables | 153 244.00 | | | 153 244.00 |
UY Staff and related accounts | 2 200.00 | | | 2 200.00 |
VA Doubtful or disputed receivables | 2 085.00 | | | 2 085.00 |
VB VAT | 4 294.00 | | | 4 294.00 |
VI Group and Associates | 5 474.00 | 5 474.00 | | 5 474.00 |
VM Income taxes | 6 871.00 | | | 6 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 796.00 | 1 796.00 | | 1 796.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 245.00 | | | 15 245.00 |
VS Prepaid expenses | 1 275.00 | | | 1 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 433.00 | 183 129.00 | 3 305.00 | 186 433.00 |
VW VAT | 16 925.00 | 16 925.00 | | 16 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 331.00 | 124 331.00 | | 124 331.00 |
