| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 980.00 | 8 980.00 | | 8 980.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 41 663.00 | 29 313.00 | 12 350.00 | 41 663.00 |
AT Other tangible assets | 179 390.00 | 174 438.00 | 4 953.00 | 179 390.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 242 448.00 | 212 731.00 | 29 718.00 | 242 448.00 |
BT Goods | 160 104.00 | | 160 104.00 | 160 104.00 |
BV Advances and down payments on orders | 268.00 | | 268.00 | 268.00 |
BX Customers and related accounts | 55 538.00 | | 55 538.00 | 55 538.00 |
BZ Other receivables | 268 913.00 | | 268 913.00 | 268 913.00 |
CF Cash and cash equivalents | 15 910.00 | | 15 910.00 | 15 910.00 |
CH Prepaid expenses | 2 959.00 | | 2 959.00 | 2 959.00 |
CJ TOTAL (II) | 503 692.00 | | 503 692.00 | 503 692.00 |
CO Grand total (0 to V) | 746 140.00 | 212 730.00 | 533 410.00 | 746 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 201 866.00 | 163 279.00 | | 201 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 832.00 | 38 587.00 | | 33 832.00 |
DL TOTAL (I) | 246 698.00 | 212 866.00 | | 246 698.00 |
DU Loans and Debts from Credit Institutions (3) | 493.00 | 18 858.00 | | 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 478.00 | 54 478.00 | | 54 478.00 |
DX Trade payables and related accounts | 192 504.00 | 135 724.00 | | 192 504.00 |
DY Tax and social security liabilities | 35 920.00 | 24 541.00 | | 35 920.00 |
EA Other liabilities | 167.00 | 204.00 | | 167.00 |
EB Prepaid income (2) | 3 150.00 | 2 207.00 | | 3 150.00 |
EC TOTAL (IV) | 286 712.00 | 236 012.00 | | 286 712.00 |
EE Grand total (I to V) | 533 410.00 | 448 877.00 | | 533 410.00 |
| |
| 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 | 226 328.00 | | | 226 328.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 415.00 | |
I4 DECREASES Grand Total | | | 242 448.00 | |
IO DECREASES Total including other intangible assets | | | 8 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 221 053.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 980.00 | | | 8 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 204 933.00 | | | 204 933.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 415.00 | | | 2 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199 480.00 | 13 776.00 | 526.00 | 199 480.00 |
PE DEPRECIATION Total including other intangible assets | 8 980.00 | | | 8 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190 500.00 | 13 776.00 | 526.00 | 190 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 50 000.00 | 50 000.00 | | 50 000.00 |
8B Suppliers and Related Accounts | 192 504.00 | 192 504.00 | | 192 504.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 645.00 | 4 645.00 | | 4 645.00 |
8L Deferred income | 3 150.00 | 3 150.00 | | 3 150.00 |
UT Other financial assets | 2 400.00 | | | 2 400.00 |
UX Other trade receivables | 268 913.00 | | | 268 913.00 |
VH Loans with a maturity of more than one year at origin | 493.00 | 493.00 | | 493.00 |
VK Loans repaid during the year | 17 858.00 | | | 17 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 920.00 | 35 920.00 | | 35 920.00 |
VS Prepaid expenses | 2 959.00 | | | 2 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 809.00 | 327 409.00 | 2 400.00 | 329 809.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 286 712.00 | 286 712.00 | | 286 712.00 |
