| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 874.00 | 874.00 | | 874.00 |
AN Land | 20 000.00 | | 20 000.00 | 20 000.00 |
AP Buildings | 38 884.00 | 6 356.00 | 32 528.00 | 38 884.00 |
AR Technical installations, industrial equipment and tools | 12 374.00 | 9 074.00 | 3 300.00 | 12 374.00 |
AT Other tangible assets | 3 184.00 | 3 184.00 | | 3 184.00 |
BB Receivables related to investments | 3 500.00 | | 3 500.00 | 3 500.00 |
BD Other fixed assets | 20 079.00 | | 20 079.00 | 20 079.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 1 077 099.00 | 19 488.00 | 1 057 611.00 | 1 077 099.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 100 559.00 | | 100 559.00 | 100 559.00 |
BZ Other receivables | 8 896.00 | 8 846.00 | 50.00 | 8 896.00 |
CD Marketable securities | 525 000.00 | | 525 000.00 | 525 000.00 |
CF Cash and cash equivalents | 199 818.00 | | 199 818.00 | 199 818.00 |
CH Prepaid expenses | 10 706.00 | | 10 706.00 | 10 706.00 |
CJ TOTAL (II) | 844 978.00 | 8 846.00 | 836 132.00 | 844 978.00 |
CO Grand total (0 to V) | 1 922 077.00 | 28 334.00 | 1 893 743.00 | 1 922 077.00 |
CU Other investments | 978 155.00 | | 978 155.00 | 978 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 721 508.00 | 606 262.00 | | 721 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 474.00 | 115 246.00 | | 135 474.00 |
DL TOTAL (I) | 867 982.00 | 732 508.00 | | 867 982.00 |
DP Provisions for Risks | 5 000.00 | | | 5 000.00 |
DR TOTAL (IV) | 5 000.00 | | | 5 000.00 |
DU Loans and Debts from Credit Institutions (3) | 438 088.00 | 551 306.00 | | 438 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 540.00 | 426 948.00 | | 426 540.00 |
DX Trade payables and related accounts | 10 843.00 | 11 393.00 | | 10 843.00 |
DY Tax and social security liabilities | 128 555.00 | 121 777.00 | | 128 555.00 |
EA Other liabilities | 16 735.00 | 10 923.00 | | 16 735.00 |
EC TOTAL (IV) | 1 020 761.00 | 1 122 347.00 | | 1 020 761.00 |
EE Grand total (I to V) | 1 893 743.00 | 1 854 855.00 | | 1 893 743.00 |
EG Accrued income and payables due within one year | 695 321.00 | 270 137.00 | | 695 321.00 |
| |
| 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 | 1 168 051.00 | | 21 342.00 | 1 168 051.00 |
I3 DECREASES Total Financial Fixed Assets | | 111 421.00 | 1 001 783.00 | |
I4 DECREASES Grand Total | | 112 294.00 | 1 077 099.00 | |
IO DECREASES Total including other intangible assets | | 873.00 | 874.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 874.00 | | 873.00 | 874.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 442.00 | | | 74 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 092 736.00 | | 20 469.00 | 1 092 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 224.00 | 4 264.00 | | 15 224.00 |
PE DEPRECIATION Total including other intangible assets | 874.00 | | | 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 350.00 | 4 264.00 | | 14 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 5 000.00 | | |
6X Other provisions for depreciation | 8 846.00 | | | 8 846.00 |
7B Total provisions for depreciation | 8 846.00 | | | 8 846.00 |
7C Grand total | 8 846.00 | 5 000.00 | | 8 846.00 |
UE of which provisions and reversals: - Operating | | 5 000.00 | | |
| |
| 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 | 415 000.00 | 415 000.00 | | 415 000.00 |
8B Suppliers and Related Accounts | 10 843.00 | 10 843.00 | | 10 843.00 |
8C Staff and Related Accounts | 55 811.00 | 55 811.00 | | 55 811.00 |
8D Social Security and Other Social Organizations | 43 839.00 | 43 839.00 | | 43 839.00 |
8E Income Taxes | 1 259.00 | 1 259.00 | | 1 259.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 735.00 | 16 735.00 | | 16 735.00 |
UL Receivables related to investments | 3 500.00 | 3 500.00 | | 3 500.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 100 559.00 | | | 100 559.00 |
VB VAT | 1 469.00 | | | 1 469.00 |
VH Loans with a maturity of more than one year at origin | 438 088.00 | 112 648.00 | 264 567.00 | 438 088.00 |
VI Group and Associates | 11 540.00 | 11 540.00 | | 11 540.00 |
VK Loans repaid during the year | 113 750.00 | | | 113 750.00 |
VP Miscellaneous | 7 427.00 | | | 7 427.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 532.00 | 2 532.00 | | 2 532.00 |
VS Prepaid expenses | 10 706.00 | | | 10 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 710.00 | 123 710.00 | | 123 710.00 |
VW VAT | 25 114.00 | 25 114.00 | | 25 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 020 761.00 | 695 321.00 | 264 567.00 | 1 020 761.00 |
| |
| 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 | 4 394.00 | 3 360.00 | | 4 394.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 258.00 | 8 088.00 | | 6 258.00 |
ST Other accounts | 13 733.00 | 24 277.00 | | 13 733.00 |
XQ Rental, rental and co-ownership charges | 5 055.00 | 4 950.00 | | 5 055.00 |
YP Average staff number | 7.00 | 6.00 | | 7.00 |
YW Business tax | 447.00 | 283.00 | | 447.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 841.00 | 3 643.00 | | 4 841.00 |
YY Amount of VAT collected | 95 936.00 | 91 784.00 | | 95 936.00 |
YZ Total deductible VAT on goods and services | 13 021.00 | 14 866.00 | | 13 021.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 046.00 | 37 315.00 | | 25 046.00 |
