| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
AP Buildings | 6 862.00 | 1 418.00 | 5 444.00 | 6 862.00 |
AR Technical installations, industrial equipment and tools | 2 493.00 | 1 156.00 | 1 337.00 | 2 493.00 |
AT Other tangible assets | 6 750.00 | 1 352.00 | 5 398.00 | 6 750.00 |
BD Other fixed assets | 11 920.00 | | 11 920.00 | 11 920.00 |
BH Other financial assets | 1 030.00 | | 1 030.00 | 1 030.00 |
BJ TOTAL (I) | 114 055.00 | 3 926.00 | 110 129.00 | 114 055.00 |
BT Goods | 49 649.00 | | 49 649.00 | 49 649.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 031.00 | | 1 031.00 | 1 031.00 |
CF Cash and cash equivalents | 194 206.00 | | 194 206.00 | 194 206.00 |
CJ TOTAL (II) | 244 886.00 | | 244 886.00 | 244 886.00 |
CO Grand total (0 to V) | 358 941.00 | 3 926.00 | 355 015.00 | 358 941.00 |
CP Shares due in less than one year | 1 030.00 | | | 1 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DB Share, merger, contribution premiums, etc. | 62 500.00 | 62 500.00 | | 62 500.00 |
DD Legal reserve (1) | 7 750.00 | 7 750.00 | | 7 750.00 |
DG Other reserves | 149 137.00 | 149 137.00 | | 149 137.00 |
DH Retained earnings | 91 228.00 | 176 474.00 | | 91 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 254.00 | -77 746.00 | | 254.00 |
DL TOTAL (I) | 325 868.00 | 333 115.00 | | 325 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 972.00 | 6 125.00 | | 8 972.00 |
DX Trade payables and related accounts | 18 437.00 | 11 833.00 | | 18 437.00 |
DY Tax and social security liabilities | 1 738.00 | 1 879.00 | | 1 738.00 |
EC TOTAL (IV) | 29 146.00 | 19 837.00 | | 29 146.00 |
EE Grand total (I to V) | 355 015.00 | 352 951.00 | | 355 015.00 |
EG Accrued income and payables due within one year | 29 146.00 | 19 837.00 | | 29 146.00 |
| |
| 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 | 114 055.00 | | | 114 055.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 950.00 | |
I4 DECREASES Grand Total | | | 114 055.00 | |
IO DECREASES Total including other intangible assets | | | 85 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 105.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 000.00 | | | 85 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 105.00 | | | 16 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 950.00 | | | 12 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 164.00 | 1 762.00 | | 2 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 164.00 | 1 762.00 | | 2 164.00 |
| |
| 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 | 18 437.00 | 18 437.00 | | 18 437.00 |
8C Staff and Related Accounts | 748.00 | 748.00 | | 748.00 |
8D Social Security and Other Social Organizations | 482.00 | 482.00 | | 482.00 |
UT Other financial assets | 1 030.00 | 1 030.00 | | 1 030.00 |
VB VAT | 964.00 | | | 964.00 |
VI Group and Associates | 8 972.00 | 8 972.00 | | 8 972.00 |
VM Income taxes | 67.00 | | | 67.00 |
VQ Other Taxes, Duties, and Similar Debts | 507.00 | 507.00 | | 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 061.00 | 2 061.00 | | 2 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 146.00 | 29 146.00 | | 29 146.00 |
