| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 200.00 | | 22 200.00 | 22 200.00 |
AR Technical installations, industrial equipment and tools | 25 879.00 | 19 587.00 | 6 292.00 | 25 879.00 |
AT Other tangible assets | 65 601.00 | 47 202.00 | 18 399.00 | 65 601.00 |
BH Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
BJ TOTAL (I) | 117 880.00 | 66 789.00 | 51 091.00 | 117 880.00 |
BT Goods | 38 309.00 | | 38 309.00 | 38 309.00 |
BX Customers and related accounts | 24 650.00 | | 24 650.00 | 24 650.00 |
BZ Other receivables | 2 255.00 | | 2 255.00 | 2 255.00 |
CF Cash and cash equivalents | 429 303.00 | | 429 303.00 | 429 303.00 |
CJ TOTAL (II) | 494 517.00 | | 494 517.00 | 494 517.00 |
CO Grand total (0 to V) | 612 396.00 | 66 789.00 | 545 608.00 | 612 396.00 |
CP Shares due in less than one year | 4 200.00 | | | 4 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DH Retained earnings | 189 739.00 | 154 596.00 | | 189 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 796.00 | 35 143.00 | | 91 796.00 |
DL TOTAL (I) | 289 235.00 | 197 439.00 | | 289 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 475.00 | 36 000.00 | | 56 475.00 |
DX Trade payables and related accounts | 138 869.00 | 112 541.00 | | 138 869.00 |
DY Tax and social security liabilities | 61 030.00 | 8 641.00 | | 61 030.00 |
EC TOTAL (IV) | 256 373.00 | 157 181.00 | | 256 373.00 |
EE Grand total (I to V) | 545 608.00 | 354 620.00 | | 545 608.00 |
EG Accrued income and payables due within one year | 256 373.00 | 157 181.00 | | 256 373.00 |
| |
| 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 | 117 880.00 | | | 117 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 200.00 | |
I4 DECREASES Grand Total | | | 117 880.00 | |
IO DECREASES Total including other intangible assets | | | 22 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 91 480.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 200.00 | | | 22 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 480.00 | | | 91 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 200.00 | | | 4 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 789.00 | 11 000.00 | | 55 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 789.00 | 11 000.00 | | 55 789.00 |
| |
| 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 | 138 869.00 | 138 869.00 | | 138 869.00 |
8C Staff and Related Accounts | 2 773.00 | 2 773.00 | | 2 773.00 |
8D Social Security and Other Social Organizations | 22 782.00 | 22 782.00 | | 22 782.00 |
8E Income Taxes | 21 968.00 | 21 968.00 | | 21 968.00 |
UT Other financial assets | 4 200.00 | 4 200.00 | | 4 200.00 |
UX Other trade receivables | 24 650.00 | | | 24 650.00 |
VB VAT | 2 202.00 | | | 2 202.00 |
VI Group and Associates | 56 475.00 | 56 475.00 | | 56 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 105.00 | 31 105.00 | | 31 105.00 |
VW VAT | 13 507.00 | 13 507.00 | | 13 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 256 373.00 | 256 373.00 | | 256 373.00 |
| |
| 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 | 3 076.00 | 3 410.00 | | 3 076.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 419.00 | 8 424.00 | | 8 419.00 |
ST Other accounts | 36 878.00 | 29 595.00 | | 36 878.00 |
XQ Rental, rental and co-ownership charges | 27 413.00 | 27 868.00 | | 27 413.00 |
YW Business tax | 2 382.00 | 1 699.00 | | 2 382.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 458.00 | 5 109.00 | | 5 458.00 |
YY Amount of VAT collected | 266 853.00 | 207 423.00 | | 266 853.00 |
YZ Total deductible VAT on goods and services | 210 210.00 | 184 192.00 | | 210 210.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 72 709.00 | 65 887.00 | | 72 709.00 |
