| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 640.00 | 4 124.00 | 515.00 | 4 640.00 |
BH Other financial assets | 870.00 | | 870.00 | 870.00 |
BJ TOTAL (I) | 5 510.00 | 4 124.00 | 1 385.00 | 5 510.00 |
BT Goods | 42 260.00 | | 42 260.00 | 42 260.00 |
BV Advances and down payments on orders | 66 781.00 | | 66 781.00 | 66 781.00 |
BX Customers and related accounts | 174 009.00 | | 174 009.00 | 174 009.00 |
BZ Other receivables | 16 336.00 | | 16 336.00 | 16 336.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 299 426.00 | | 299 426.00 | 299 426.00 |
CO Grand total (0 to V) | 304 936.00 | 4 124.00 | 300 812.00 | 304 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 581.00 | | | 581.00 |
DG Other reserves | 11 054.00 | | | 11 054.00 |
DH Retained earnings | | -5 694.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 847.00 | 17 330.00 | | 1 847.00 |
DK Regulated provisions | 515.00 | 2 062.00 | | 515.00 |
DL TOTAL (I) | 21 998.00 | 21 698.00 | | 21 998.00 |
DU Loans and Debts from Credit Institutions (3) | 47 808.00 | 147.00 | | 47 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 004.00 | 141.00 | | 114 004.00 |
DW Advances and down payments received on current orders | 13 800.00 | | | 13 800.00 |
DX Trade payables and related accounts | 69 428.00 | 4 183.00 | | 69 428.00 |
DY Tax and social security liabilities | 33 772.00 | 17 143.00 | | 33 772.00 |
EA Other liabilities | | 294.00 | | |
EC TOTAL (IV) | 278 813.00 | 21 910.00 | | 278 813.00 |
EE Grand total (I to V) | 300 812.00 | 43 608.00 | | 300 812.00 |
EG Accrued income and payables due within one year | 265 013.00 | 21 910.00 | | 265 013.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47 808.00 | 147.00 | | 47 808.00 |
| |
| 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 | 5 510.00 | | | 5 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 870.00 | |
I4 DECREASES Grand Total | | | 5 510.00 | |
IO DECREASES Total including other intangible assets | | | 4 640.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 640.00 | | | 4 640.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 870.00 | | | 870.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 577.00 | 1 546.00 | | 2 577.00 |
PE DEPRECIATION Total including other intangible assets | 2 577.00 | 1 546.00 | | 2 577.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 062.00 | | 1 546.00 | 2 062.00 |
7C Grand total | 2 062.00 | | 1 546.00 | 2 062.00 |
UJ - Exceptional | | | 1 546.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 80 000.00 | 80 000.00 | | 80 000.00 |
8B Suppliers and Related Accounts | 69 428.00 | 69 428.00 | | 69 428.00 |
8C Staff and Related Accounts | 12 939.00 | 12 939.00 | | 12 939.00 |
8D Social Security and Other Social Organizations | 8 893.00 | 8 893.00 | | 8 893.00 |
8E Income Taxes | 348.00 | 348.00 | | 348.00 |
UT Other financial assets | 870.00 | | | 870.00 |
UX Other trade receivables | 174 009.00 | | | 174 009.00 |
VB VAT | 16 336.00 | | | 16 336.00 |
VG Loans with a maturity of up to one year at origin | 47 808.00 | 47 808.00 | | 47 808.00 |
VI Group and Associates | 34 004.00 | 34 004.00 | | 34 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 528.00 | 1 528.00 | | 1 528.00 |
VS Prepaid expenses | 40.00 | | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 255.00 | 190 385.00 | 870.00 | 191 255.00 |
VW VAT | 10 064.00 | 10 064.00 | | 10 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 013.00 | 265 013.00 | | 265 013.00 |
