| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 132 814.00 | | 132 814.00 | 132 814.00 |
AP Buildings | 3 657.00 | 3 657.00 | | 3 657.00 |
AR Technical installations, industrial equipment and tools | 19 420.00 | 9 824.00 | 9 596.00 | 19 420.00 |
AT Other tangible assets | 24 356.00 | 21 283.00 | 3 073.00 | 24 356.00 |
BH Other financial assets | 7 214.00 | | 7 214.00 | 7 214.00 |
BJ TOTAL (I) | 187 595.00 | 34 765.00 | 152 831.00 | 187 595.00 |
BT Goods | 111 003.00 | 9 500.00 | 101 503.00 | 111 003.00 |
BX Customers and related accounts | 124 997.00 | 535.00 | 124 462.00 | 124 997.00 |
BZ Other receivables | 16 325.00 | | 16 325.00 | 16 325.00 |
CF Cash and cash equivalents | 37 103.00 | | 37 103.00 | 37 103.00 |
CH Prepaid expenses | 4 425.00 | | 4 425.00 | 4 425.00 |
CJ TOTAL (II) | 293 853.00 | 10 035.00 | 283 819.00 | 293 853.00 |
CO Grand total (0 to V) | 481 449.00 | 44 799.00 | 436 650.00 | 481 449.00 |
CP Shares due in less than one year | 7 214.00 | | | 7 214.00 |
CU Other investments | 134.00 | | 134.00 | 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 215 000.00 | 215 000.00 | | 215 000.00 |
DD Legal reserve (1) | 21 500.00 | 21 500.00 | | 21 500.00 |
DH Retained earnings | 18 417.00 | 24 092.00 | | 18 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 538.00 | -5 675.00 | | 38 538.00 |
DJ Investment subsidies | 1 593.00 | 1 968.00 | | 1 593.00 |
DL TOTAL (I) | 295 049.00 | 256 885.00 | | 295 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 881.00 | 881.00 | | 881.00 |
DX Trade payables and related accounts | 84 432.00 | 75 357.00 | | 84 432.00 |
DY Tax and social security liabilities | 53 010.00 | 59 465.00 | | 53 010.00 |
EA Other liabilities | 3 277.00 | 7 448.00 | | 3 277.00 |
EC TOTAL (IV) | 141 601.00 | 143 151.00 | | 141 601.00 |
EE Grand total (I to V) | 436 650.00 | 400 036.00 | | 436 650.00 |
EG Accrued income and payables due within one year | 141 601.00 | 143 151.00 | | 141 601.00 |
| |
| 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 | 187 595.00 | | | 187 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 348.00 | |
I4 DECREASES Grand Total | | | 187 595.00 | |
IO DECREASES Total including other intangible assets | | | 132 814.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 433.00 | |
KD ACQUISITIONS Total including other intangible assets | 132 814.00 | | | 132 814.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 433.00 | | | 47 433.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 348.00 | | | 7 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 462.00 | 4 303.00 | | 30 462.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 462.00 | 4 303.00 | | 30 462.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 9 950.00 | 9 500.00 | 9 950.00 | 9 950.00 |
6T Receivables | 535.00 | | | 535.00 |
7B Total provisions for depreciation | 10 485.00 | 9 500.00 | 9 950.00 | 10 485.00 |
7C Grand total | 10 485.00 | 9 500.00 | 9 950.00 | 10 485.00 |
UE of which provisions and reversals: - Operating | | 9 500.00 | 9 950.00 | |
| |
| 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 | 84 432.00 | 84 432.00 | | 84 432.00 |
8C Staff and Related Accounts | 25 993.00 | 25 993.00 | | 25 993.00 |
8D Social Security and Other Social Organizations | 20 421.00 | 20 421.00 | | 20 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 277.00 | 3 277.00 | | 3 277.00 |
UT Other financial assets | 7 214.00 | 7 214.00 | | 7 214.00 |
UX Other trade receivables | 124 997.00 | | | 124 997.00 |
VB VAT | 1 370.00 | | | 1 370.00 |
VI Group and Associates | 881.00 | 881.00 | | 881.00 |
VM Income taxes | 4 118.00 | | | 4 118.00 |
VP Miscellaneous | 4 289.00 | | | 4 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 329.00 | 3 329.00 | | 3 329.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 549.00 | | | 6 549.00 |
VS Prepaid expenses | 4 425.00 | | | 4 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 961.00 | 152 961.00 | | 152 961.00 |
VW VAT | 3 267.00 | 3 267.00 | | 3 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 601.00 | 141 601.00 | | 141 601.00 |
| |
| 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 | 6 146.00 | 2 124.00 | | 6 146.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 357.00 | 2 025.00 | | 2 357.00 |
ST Other accounts | 57 134.00 | 69 094.00 | | 57 134.00 |
XQ Rental, rental and co-ownership charges | 37 255.00 | 34 510.00 | | 37 255.00 |
YP Average staff number | 7.00 | 7.00 | | 7.00 |
YT Subcontracting | 2 098.00 | | | 2 098.00 |
YW Business tax | 3 130.00 | 3 089.00 | | 3 130.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 276.00 | 5 212.00 | | 9 276.00 |
YY Amount of VAT collected | 140 358.00 | 150 978.00 | | 140 358.00 |
YZ Total deductible VAT on goods and services | 93 095.00 | 104 551.00 | | 93 095.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 98 844.00 | 105 628.00 | | 98 844.00 |
