| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 859.00 | 12 859.00 | | 12 859.00 |
AP Buildings | 110 257.00 | 110 257.00 | | 110 257.00 |
AR Technical installations, industrial equipment and tools | 13 350.00 | 13 350.00 | | 13 350.00 |
AT Other tangible assets | 42 264.00 | 40 739.00 | 1 525.00 | 42 264.00 |
BJ TOTAL (I) | 178 730.00 | 177 205.00 | 1 525.00 | 178 730.00 |
BT Goods | 1 015 848.00 | | 1 015 848.00 | 1 015 848.00 |
BX Customers and related accounts | 345 210.00 | 11 902.00 | 333 308.00 | 345 210.00 |
BZ Other receivables | 700.00 | | 700.00 | 700.00 |
CF Cash and cash equivalents | 221 897.00 | | 221 897.00 | 221 897.00 |
CJ TOTAL (II) | 1 583 655.00 | 11 902.00 | 1 571 753.00 | 1 583 655.00 |
CO Grand total (0 to V) | 1 762 385.00 | 189 107.00 | 1 573 278.00 | 1 762 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 594 872.00 | 505 971.00 | | 594 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 353 907.00 | 268 900.00 | | 353 907.00 |
DL TOTAL (I) | 1 031 279.00 | 857 371.00 | | 1 031 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 651.00 | | |
DX Trade payables and related accounts | 445 365.00 | 496 946.00 | | 445 365.00 |
DY Tax and social security liabilities | 77 562.00 | 57 439.00 | | 77 562.00 |
EA Other liabilities | 19 072.00 | | | 19 072.00 |
EC TOTAL (IV) | 541 999.00 | 575 036.00 | | 541 999.00 |
EE Grand total (I to V) | 1 573 278.00 | 1 432 407.00 | | 1 573 278.00 |
| |
| 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 | 179 031.00 | | 1 660.00 | 179 031.00 |
I4 DECREASES Grand Total | | 1 961.00 | 178 730.00 | |
IO DECREASES Total including other intangible assets | | | 12 859.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 961.00 | 165 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 859.00 | | | 12 859.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 166 172.00 | | 1 660.00 | 166 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 176 301.00 | 2 865.00 | 1 961.00 | 176 301.00 |
PE DEPRECIATION Total including other intangible assets | 12 859.00 | | | 12 859.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 163 442.00 | 2 865.00 | 1 961.00 | 163 442.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 902.00 | | | 11 902.00 |
7B Total provisions for depreciation | 11 902.00 | | | 11 902.00 |
7C Grand total | 11 902.00 | | | 11 902.00 |
| |
| 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 | 445 365.00 | 445 365.00 | | 445 365.00 |
8D Social Security and Other Social Organizations | 43 486.00 | 43 486.00 | | 43 486.00 |
8E Income Taxes | 17 503.00 | 17 503.00 | | 17 503.00 |
UX Other trade receivables | 332 495.00 | | | 332 495.00 |
VA Doubtful or disputed receivables | 12 715.00 | | | 12 715.00 |
VB VAT | 700.00 | | | 700.00 |
VI Group and Associates | 19 072.00 | 19 072.00 | | 19 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 345 910.00 | 333 195.00 | 12 715.00 | 345 910.00 |
VW VAT | 16 573.00 | 16 573.00 | | 16 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 541 999.00 | 541 999.00 | | 541 999.00 |
| |
| 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 | 4 060.00 | | | 4 060.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 472.00 | | | 3 472.00 |
ST Other accounts | 313 663.00 | | | 313 663.00 |
XQ Rental, rental and co-ownership charges | 76 200.00 | | | 76 200.00 |
YP Average staff number | 8.00 | | | 8.00 |
YW Business tax | 6 208.00 | | | 6 208.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 268.00 | | | 10 268.00 |
YY Amount of VAT collected | 806 124.00 | | | 806 124.00 |
ZE Dividends | 180 000.00 | | | 180 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 393 335.00 | | | 393 335.00 |
