| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 820.00 | 6 820.00 | | 6 820.00 |
AH Goodwill | 440 000.00 | | 440 000.00 | 440 000.00 |
AR Technical installations, industrial equipment and tools | 6 000.00 | 6 000.00 | | 6 000.00 |
AT Other tangible assets | 42 984.00 | 42 676.00 | 308.00 | 42 984.00 |
BD Other fixed assets | 334.00 | | 334.00 | 334.00 |
BH Other financial assets | 390.00 | | 390.00 | 390.00 |
BJ TOTAL (I) | 496 528.00 | 55 496.00 | 441 032.00 | 496 528.00 |
BL Raw materials, supplies | 63 128.00 | | 63 128.00 | 63 128.00 |
BX Customers and related accounts | 55 767.00 | | 55 767.00 | 55 767.00 |
BZ Other receivables | 52 177.00 | | 52 177.00 | 52 177.00 |
CF Cash and cash equivalents | 35 826.00 | | 35 826.00 | 35 826.00 |
CH Prepaid expenses | 3 197.00 | | 3 197.00 | 3 197.00 |
CJ TOTAL (II) | 210 095.00 | | 210 095.00 | 210 095.00 |
CO Grand total (0 to V) | 706 623.00 | 55 496.00 | 651 127.00 | 706 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 2 800.00 | 2 800.00 | | 2 800.00 |
DG Other reserves | 183 583.00 | 143 336.00 | | 183 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 550.00 | 40 247.00 | | 40 550.00 |
DL TOTAL (I) | 254 933.00 | 214 383.00 | | 254 933.00 |
DU Loans and Debts from Credit Institutions (3) | 135 452.00 | 221 358.00 | | 135 452.00 |
DX Trade payables and related accounts | 63 473.00 | 22 392.00 | | 63 473.00 |
DY Tax and social security liabilities | 101 072.00 | 90 907.00 | | 101 072.00 |
EA Other liabilities | 96 197.00 | 74 928.00 | | 96 197.00 |
EC TOTAL (IV) | 396 194.00 | 409 585.00 | | 396 194.00 |
EE Grand total (I to V) | 651 127.00 | 623 968.00 | | 651 127.00 |
EG Accrued income and payables due within one year | 349 317.00 | 296 212.00 | | 349 317.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 877.00 | 42 547.00 | | 21 877.00 |
| |
| 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 | 496 528.00 | | | 496 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 724.00 | |
I4 DECREASES Grand Total | | | 496 528.00 | |
IO DECREASES Total including other intangible assets | | | 446 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 984.00 | |
KD ACQUISITIONS Total including other intangible assets | 446 820.00 | | | 446 820.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 984.00 | | | 48 984.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 724.00 | | | 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 464.00 | 1 032.00 | | 54 464.00 |
PE DEPRECIATION Total including other intangible assets | 6 820.00 | | | 6 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 644.00 | 1 032.00 | | 47 644.00 |
| |
| 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 | 63 472.00 | 63 472.00 | | 63 472.00 |
8C Staff and Related Accounts | 29 660.00 | 29 660.00 | | 29 660.00 |
8D Social Security and Other Social Organizations | 61 857.00 | 61 857.00 | | 61 857.00 |
UT Other financial assets | 724.00 | | | 724.00 |
VB VAT | 15 689.00 | | | 15 689.00 |
VG Loans with a maturity of up to one year at origin | 21 877.00 | 21 877.00 | | 21 877.00 |
VH Loans with a maturity of more than one year at origin | 113 375.00 | 66 699.00 | 46 676.00 | 113 375.00 |
VI Group and Associates | 96 197.00 | 96 197.00 | | 96 197.00 |
VM Income taxes | 23 023.00 | | | 23 023.00 |
VP Miscellaneous | 4 127.00 | | | 4 127.00 |
VS Prepaid expenses | 3 197.00 | | | 3 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 622.00 | 59 898.00 | 724.00 | 60 622.00 |
VW VAT | 9 555.00 | 9 555.00 | | 9 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 395 993.00 | 349 317.00 | 46 676.00 | 395 993.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 520.00 | | | 2 520.00 |
ST Other accounts | 86 077.00 | | | 86 077.00 |
XQ Rental, rental and co-ownership charges | 8 273.00 | | | 8 273.00 |
YP Average staff number | 7.00 | | | 7.00 |
YQ Equipment leasing commitment | 2 838.00 | | | 2 838.00 |
YT Subcontracting | 3 260.00 | | | 3 260.00 |
YV Retrocessions of fees, commissions and brokerage | 15 450.00 | | | 15 450.00 |
YW Business tax | 2 184.00 | | | 2 184.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 704.00 | | | 4 704.00 |
YY Amount of VAT collected | 93 899.00 | | | 93 899.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 113 060.00 | | | 113 060.00 |
