| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 475 505.00 | | 475 505.00 | 475 505.00 |
AT Other tangible assets | 255 912.00 | 210 438.00 | 45 474.00 | 255 912.00 |
BH Other financial assets | 9 147.00 | | 9 147.00 | 9 147.00 |
BJ TOTAL (I) | 740 564.00 | 210 438.00 | 530 126.00 | 740 564.00 |
BT Goods | 162 219.00 | 44 631.00 | 117 588.00 | 162 219.00 |
BX Customers and related accounts | 21 777.00 | | 21 777.00 | 21 777.00 |
BZ Other receivables | 38 836.00 | | 38 836.00 | 38 836.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 153 656.00 | | 153 656.00 | 153 656.00 |
CJ TOTAL (II) | 676 488.00 | 44 631.00 | 631 857.00 | 676 488.00 |
CO Grand total (0 to V) | 1 417 052.00 | 255 069.00 | 1 161 983.00 | 1 417 052.00 |
CP Shares due in less than one year | 9 147.00 | | | 9 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 392.00 | 52 392.00 | | 52 392.00 |
DD Legal reserve (1) | 5 239.00 | 5 239.00 | | 5 239.00 |
DG Other reserves | 361 400.00 | 582 004.00 | | 361 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 472.00 | 141 601.00 | | 173 472.00 |
DL TOTAL (I) | 592 503.00 | 781 236.00 | | 592 503.00 |
DU Loans and Debts from Credit Institutions (3) | 30 296.00 | 44 473.00 | | 30 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 871.00 | | | 110 871.00 |
DX Trade payables and related accounts | 19 878.00 | 7 181.00 | | 19 878.00 |
DY Tax and social security liabilities | 150 623.00 | 128 815.00 | | 150 623.00 |
EA Other liabilities | 257 812.00 | 231 983.00 | | 257 812.00 |
EC TOTAL (IV) | 569 480.00 | 412 451.00 | | 569 480.00 |
EE Grand total (I to V) | 1 161 983.00 | 1 193 687.00 | | 1 161 983.00 |
EG Accrued income and payables due within one year | 543 597.00 | 382 155.00 | | 543 597.00 |
| |
| 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 | 739 764.00 | | 800.00 | 739 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 147.00 | |
I4 DECREASES Grand Total | | | 740 564.00 | |
IO DECREASES Total including other intangible assets | | | 475 505.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 255 912.00 | |
KD ACQUISITIONS Total including other intangible assets | 475 505.00 | | | 475 505.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 255 112.00 | | 800.00 | 255 112.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 147.00 | | | 9 147.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 196 513.00 | 13 925.00 | | 196 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 196 513.00 | 13 925.00 | | 196 513.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 78 825.00 | 44 631.00 | 78 825.00 | 78 825.00 |
7B Total provisions for depreciation | 78 825.00 | 44 631.00 | 78 825.00 | 78 825.00 |
7C Grand total | 78 825.00 | 44 631.00 | 78 825.00 | 78 825.00 |
UE of which provisions and reversals: - Operating | | 44 631.00 | 78 825.00 | |
| |
| 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 | 19 878.00 | 19 878.00 | | 19 878.00 |
8C Staff and Related Accounts | 45 815.00 | 45 815.00 | | 45 815.00 |
8D Social Security and Other Social Organizations | 55 247.00 | 55 247.00 | | 55 247.00 |
8E Income Taxes | 2 227.00 | 2 227.00 | | 2 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 257 812.00 | 257 812.00 | | 257 812.00 |
UT Other financial assets | 9 147.00 | 9 147.00 | | 9 147.00 |
UX Other trade receivables | 21 777.00 | | | 21 777.00 |
VB VAT | 3 306.00 | | | 3 306.00 |
VH Loans with a maturity of more than one year at origin | 30 296.00 | 14 413.00 | 15 883.00 | 30 296.00 |
VI Group and Associates | 139 611.00 | 139 611.00 | | 139 611.00 |
VK Loans repaid during the year | 14 177.00 | | | 14 177.00 |
VP Miscellaneous | 1 344.00 | | | 1 344.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 097.00 | 4 097.00 | | 4 097.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 186.00 | | | 34 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 760.00 | 69 760.00 | | 69 760.00 |
VW VAT | 14 497.00 | 14 497.00 | | 14 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 569 480.00 | 553 597.00 | 15 883.00 | 569 480.00 |
