| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 020.00 | 2 020.00 | | 2 020.00 |
AF Concessions, Patents and Similar Rights | 913.00 | 913.00 | | 913.00 |
AH Goodwill | 200 400.00 | | 200 400.00 | 200 400.00 |
AR Technical installations, industrial equipment and tools | 193 942.00 | 154 917.00 | 39 025.00 | 193 942.00 |
AT Other tangible assets | 145 324.00 | 108 297.00 | 37 027.00 | 145 324.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 4 717.00 | | 4 717.00 | 4 717.00 |
BJ TOTAL (I) | 547 331.00 | 266 147.00 | 281 184.00 | 547 331.00 |
BL Raw materials, supplies | 15 064.00 | | 15 064.00 | 15 064.00 |
BX Customers and related accounts | 81 204.00 | | 81 204.00 | 81 204.00 |
BZ Other receivables | 146 617.00 | | 146 617.00 | 146 617.00 |
CD Marketable securities | 51 500.00 | | 51 500.00 | 51 500.00 |
CF Cash and cash equivalents | 69 898.00 | | 69 898.00 | 69 898.00 |
CJ TOTAL (II) | 364 283.00 | | 364 283.00 | 364 283.00 |
CO Grand total (0 to V) | 911 614.00 | 266 147.00 | 645 467.00 | 911 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DE Statutory or contractual reserves | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 375 179.00 | 414 786.00 | | 375 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 010.00 | 80 393.00 | | 56 010.00 |
DL TOTAL (I) | 444 150.00 | 508 140.00 | | 444 150.00 |
DU Loans and Debts from Credit Institutions (3) | 30 013.00 | 47 501.00 | | 30 013.00 |
DX Trade payables and related accounts | 26 891.00 | 21 056.00 | | 26 891.00 |
DY Tax and social security liabilities | 69 413.00 | 53 383.00 | | 69 413.00 |
EA Other liabilities | 75 000.00 | 51 000.00 | | 75 000.00 |
EC TOTAL (IV) | 201 316.00 | 172 940.00 | | 201 316.00 |
EE Grand total (I to V) | 645 467.00 | 681 080.00 | | 645 467.00 |
EG Accrued income and payables due within one year | 186 205.00 | 142 927.00 | | 186 205.00 |
| |
| 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 | 540 333.00 | | 6 998.00 | 540 333.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 020.00 | | | 2 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 732.00 | |
I4 DECREASES Grand Total | | | 547 331.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 020.00 | |
IO DECREASES Total including other intangible assets | | | 201 313.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 339 266.00 | |
KD ACQUISITIONS Total including other intangible assets | 201 313.00 | | | 201 313.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 332 268.00 | | 6 998.00 | 332 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 732.00 | | | 4 732.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 238 896.00 | 27 252.00 | | 238 896.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 020.00 | | | 2 020.00 |
PE DEPRECIATION Total including other intangible assets | 913.00 | | | 913.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 235 963.00 | 27 252.00 | | 235 963.00 |
| |
| 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 | 26 891.00 | 26 891.00 | | 26 891.00 |
8C Staff and Related Accounts | 39 309.00 | 39 309.00 | | 39 309.00 |
8D Social Security and Other Social Organizations | 27 737.00 | 27 737.00 | | 27 737.00 |
UT Other financial assets | 4 717.00 | | | 4 717.00 |
UX Other trade receivables | 81 204.00 | | | 81 204.00 |
VC Group and associates | 146 617.00 | | | 146 617.00 |
VH Loans with a maturity of more than one year at origin | 30 013.00 | 14 902.00 | 15 111.00 | 30 013.00 |
VI Group and Associates | 75 000.00 | 75 000.00 | | 75 000.00 |
VK Loans repaid during the year | 17 488.00 | | | 17 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 367.00 | 2 367.00 | | 2 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 538.00 | 227 821.00 | 4 717.00 | 232 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 316.00 | 186 205.00 | 15 111.00 | 201 316.00 |
