| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
AH Goodwill | 730 000.00 | | 730 000.00 | 730 000.00 |
AR Technical installations, industrial equipment and tools | 133 896.00 | 111 014.00 | 22 883.00 | 133 896.00 |
AT Other tangible assets | 69 860.00 | 57 552.00 | 12 308.00 | 69 860.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 943 777.00 | 168 566.00 | 775 211.00 | 943 777.00 |
BL Raw materials, supplies | 465.00 | | 465.00 | 465.00 |
BT Goods | 4 906.00 | | 4 906.00 | 4 906.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 39 498.00 | | 39 498.00 | 39 498.00 |
CD Marketable securities | 7 993.00 | | 7 993.00 | 7 993.00 |
CF Cash and cash equivalents | 598 981.00 | | 598 981.00 | 598 981.00 |
CH Prepaid expenses | 518.00 | | 518.00 | 518.00 |
CJ TOTAL (II) | 652 361.00 | | 652 361.00 | 652 361.00 |
CO Grand total (0 to V) | 1 596 138.00 | 168 566.00 | 1 427 572.00 | 1 596 138.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 999.00 | 8 000.00 | | 7 999.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 908 095.00 | 795 616.00 | | 908 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 643.00 | 112 479.00 | | 119 643.00 |
DL TOTAL (I) | 1 036 537.00 | 916 895.00 | | 1 036 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 253 518.00 | 253 518.00 | | 253 518.00 |
DX Trade payables and related accounts | 33 697.00 | 55 328.00 | | 33 697.00 |
DY Tax and social security liabilities | 103 820.00 | 102 403.00 | | 103 820.00 |
EC TOTAL (IV) | 391 034.00 | 411 249.00 | | 391 034.00 |
EE Grand total (I to V) | 1 427 572.00 | 1 328 144.00 | | 1 427 572.00 |
EG Accrued income and payables due within one year | 391 034.00 | 157 731.00 | | 391 034.00 |
| |
| 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 | 9 660 421.00 | | | 9 660 421.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 943 777.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 203 757.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 226 022.00 | | | 226 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 209 932.00 | 10 912.00 | 52 278.00 | 209 932.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 209 932.00 | 10 912.00 | 52 278.00 | 209 932.00 |
| |
| 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 | 33 697.00 | 33 697.00 | | 33 697.00 |
8K Other liabilities (including liabilities related to repo transactions) | 253 518.00 | 253 518.00 | | 253 518.00 |
UT Other financial assets | 20.00 | | | 20.00 |
VP Miscellaneous | 39 498.00 | | | 39 498.00 |
VQ Other Taxes, Duties, and Similar Debts | 103 820.00 | 103 820.00 | | 103 820.00 |
VS Prepaid expenses | 518.00 | | | 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 036.00 | 40 016.00 | 652.00 | 40 036.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 034.00 | 391 034.00 | | 391 034.00 |
