| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 870.00 | 2 870.00 | | 2 870.00 |
AF Concessions, Patents and Similar Rights | 5 193.00 | 5 193.00 | | 5 193.00 |
AH Goodwill | 300 000.00 | | 300 000.00 | 300 000.00 |
AR Technical installations, industrial equipment and tools | 13 992.00 | 1 897.00 | 12 095.00 | 13 992.00 |
AT Other tangible assets | 67 143.00 | 48 866.00 | 18 277.00 | 67 143.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 390 418.00 | 58 826.00 | 331 593.00 | 390 418.00 |
BN Goods in progress | 55 408.00 | | 55 408.00 | 55 408.00 |
BX Customers and related accounts | 295 280.00 | 44 344.00 | 250 936.00 | 295 280.00 |
BZ Other receivables | 10 513.00 | | 10 513.00 | 10 513.00 |
CD Marketable securities | 100 080.00 | | 100 080.00 | 100 080.00 |
CF Cash and cash equivalents | 391 224.00 | | 391 224.00 | 391 224.00 |
CH Prepaid expenses | 4 963.00 | | 4 963.00 | 4 963.00 |
CJ TOTAL (II) | 857 468.00 | 44 344.00 | 813 124.00 | 857 468.00 |
CO Grand total (0 to V) | 1 247 886.00 | 103 170.00 | 1 144 717.00 | 1 247 886.00 |
CU Other investments | 220.00 | | 220.00 | 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 179 723.00 | 179 723.00 | | 179 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 496 360.00 | 415 535.00 | | 496 360.00 |
DL TOTAL (I) | 689 282.00 | 608 458.00 | | 689 282.00 |
DU Loans and Debts from Credit Institutions (3) | 262.00 | 187.00 | | 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 331 034.00 | 517 065.00 | | 331 034.00 |
DX Trade payables and related accounts | 22 382.00 | 22 410.00 | | 22 382.00 |
DY Tax and social security liabilities | 100 121.00 | 137 961.00 | | 100 121.00 |
EA Other liabilities | 1 636.00 | 1 637.00 | | 1 636.00 |
EC TOTAL (IV) | 455 434.00 | 679 262.00 | | 455 434.00 |
EE Grand total (I to V) | 1 144 717.00 | 1 287 720.00 | | 1 144 717.00 |
| |
| 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 | 374 432.00 | 15 986.00 | | 374 432.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 870.00 | | | 2 870.00 |
I3 DECREASES Total Financial Fixed Assets | 1 220.00 | | | 1 220.00 |
I4 DECREASES Grand Total | 390 418.00 | | | 390 418.00 |
IN DECREASES Start-up, development, or research expenses | 2 870.00 | | | 2 870.00 |
IO DECREASES Total including other intangible assets | 305 193.00 | | | 305 193.00 |
IY DECREASES Total Tangible Fixed Assets | 81 135.00 | | | 81 135.00 |
KD ACQUISITIONS Total including other intangible assets | 305 193.00 | | | 305 193.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 229.00 | 15 906.00 | | 65 229.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 140.00 | 80.00 | | 1 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 741.00 | 10 085.00 | | 48 741.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 870.00 | | | 2 870.00 |
PE DEPRECIATION Total including other intangible assets | 5 193.00 | | | 5 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 677.00 | 10 085.00 | | 40 677.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 37 400.00 | 6 944.00 | | 37 400.00 |
7B Total provisions for depreciation | 37 400.00 | 6 944.00 | | 37 400.00 |
7C Grand total | 37 400.00 | 6 944.00 | | 37 400.00 |
UE of which provisions and reversals: - Operating | | 6 944.00 | | |
| |
| 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 | 22 382.00 | 22 382.00 | | 22 382.00 |
8C Staff and Related Accounts | 41 492.00 | 41 492.00 | | 41 492.00 |
8D Social Security and Other Social Organizations | 52 027.00 | 52 027.00 | | 52 027.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 636.00 | 1 636.00 | | 1 636.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 243 992.00 | 243 992.00 | | 243 992.00 |
VA Doubtful or disputed receivables | 51 288.00 | 51 288.00 | | 51 288.00 |
VC Group and associates | 6 444.00 | 6 444.00 | | 6 444.00 |
VG Loans with a maturity of up to one year at origin | 262.00 | 262.00 | | 262.00 |
VI Group and Associates | 331 034.00 | 331 034.00 | | 331 034.00 |
VM Income taxes | 2 269.00 | 2 269.00 | | 2 269.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 602.00 | 6 602.00 | | 6 602.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 801.00 | 1 801.00 | | 1 801.00 |
VS Prepaid expenses | 4 963.00 | 4 963.00 | | 4 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 756.00 | 310 756.00 | 1 000.00 | 311 756.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 455 434.00 | 455 434.00 | | 455 434.00 |
