| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 653.00 | 653.00 | | 653.00 |
AH Goodwill | 760 000.00 | | 760 000.00 | 760 000.00 |
AR Technical installations, industrial equipment and tools | 160.00 | 160.00 | | 160.00 |
AT Other tangible assets | 23 771.00 | 19 648.00 | 4 122.00 | 23 771.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 784 794.00 | 20 461.00 | 764 333.00 | 784 794.00 |
BT Goods | 52 548.00 | | 52 548.00 | 52 548.00 |
BV Advances and down payments on orders | 131.00 | | 131.00 | 131.00 |
BX Customers and related accounts | 16 967.00 | | 16 967.00 | 16 967.00 |
BZ Other receivables | 57 095.00 | | 57 095.00 | 57 095.00 |
CF Cash and cash equivalents | 178 327.00 | | 178 327.00 | 178 327.00 |
CH Prepaid expenses | 1 061.00 | | 1 061.00 | 1 061.00 |
CJ TOTAL (II) | 306 129.00 | | 306 129.00 | 306 129.00 |
CO Grand total (0 to V) | 1 090 923.00 | 20 461.00 | 1 070 462.00 | 1 090 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 570 000.00 | 570 000.00 | | 570 000.00 |
DD Legal reserve (1) | 57 000.00 | 57 000.00 | | 57 000.00 |
DG Other reserves | 363 518.00 | 307 216.00 | | 363 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 897.00 | 56 302.00 | | 36 897.00 |
DL TOTAL (I) | 1 027 415.00 | 990 518.00 | | 1 027 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62.00 | | | 62.00 |
DX Trade payables and related accounts | 28 938.00 | 19 173.00 | | 28 938.00 |
DY Tax and social security liabilities | 13 846.00 | 8 489.00 | | 13 846.00 |
EA Other liabilities | 201.00 | 3 326.00 | | 201.00 |
EC TOTAL (IV) | 43 047.00 | 30 989.00 | | 43 047.00 |
EE Grand total (I to V) | 1 070 462.00 | 1 021 507.00 | | 1 070 462.00 |
EG Accrued income and payables due within one year | 43 047.00 | 30 989.00 | | 43 047.00 |
| |
| 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 | 784 793.00 | | | 784 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210.00 | |
I4 DECREASES Grand Total | | | 784 793.00 | |
IO DECREASES Total including other intangible assets | | | 760 652.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 930.00 | |
KD ACQUISITIONS Total including other intangible assets | 760 652.00 | | | 760 652.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 930.00 | | | 23 930.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 210.00 | | | 210.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 428.00 | 3 032.00 | | 17 428.00 |
PE DEPRECIATION Total including other intangible assets | 652.00 | | | 652.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 775.00 | 3 032.00 | | 16 775.00 |
| |
| 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 | 28 938.00 | 28 938.00 | | 28 938.00 |
8C Staff and Related Accounts | 2 002.00 | 2 002.00 | | 2 002.00 |
8D Social Security and Other Social Organizations | 9 434.00 | 9 434.00 | | 9 434.00 |
8K Other liabilities (including liabilities related to repo transactions) | 201.00 | 201.00 | | 201.00 |
UT Other financial assets | 160.00 | | | 160.00 |
UX Other trade receivables | 16 967.00 | | | 16 967.00 |
VB VAT | 1 106.00 | | | 1 106.00 |
VI Group and Associates | 61.00 | 61.00 | | 61.00 |
VM Income taxes | 10 157.00 | | | 10 157.00 |
VQ Other Taxes, Duties, and Similar Debts | 867.00 | 867.00 | | 867.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 962.00 | | | 45 962.00 |
VS Prepaid expenses | 1 061.00 | | | 1 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 414.00 | 75 254.00 | 160.00 | 75 414.00 |
VW VAT | 1 542.00 | 1 542.00 | | 1 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 047.00 | 43 047.00 | | 43 047.00 |
