| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 31 736.00 | 31 081.00 | 655.00 | 31 736.00 |
AT Other tangible assets | 219 606.00 | 218 534.00 | 1 071.00 | 219 606.00 |
BD Other fixed assets | 166.00 | | 166.00 | 166.00 |
BJ TOTAL (I) | 251 508.00 | 249 615.00 | 1 893.00 | 251 508.00 |
BL Raw materials, supplies | 4 500.00 | | 4 500.00 | 4 500.00 |
BT Goods | 7 112.00 | | 7 112.00 | 7 112.00 |
BX Customers and related accounts | 114 866.00 | | 114 866.00 | 114 866.00 |
BZ Other receivables | 11 185.00 | | 11 185.00 | 11 185.00 |
CD Marketable securities | 258 933.00 | | 258 933.00 | 258 933.00 |
CF Cash and cash equivalents | 265 364.00 | | 265 364.00 | 265 364.00 |
CH Prepaid expenses | 3 666.00 | | 3 666.00 | 3 666.00 |
CJ TOTAL (II) | 665 625.00 | | 665 625.00 | 665 625.00 |
CO Grand total (0 to V) | 917 134.00 | 249 615.00 | 667 518.00 | 917 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 232 408.00 | 209 410.00 | | 232 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 271.00 | 22 998.00 | | 26 271.00 |
DL TOTAL (I) | 300 603.00 | 274 332.00 | | 300 603.00 |
DQ Provisions for Expenses | 2 657.00 | 2 654.00 | | 2 657.00 |
DR TOTAL (IV) | 2 657.00 | 2 654.00 | | 2 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 266 456.00 | 288 777.00 | | 266 456.00 |
DX Trade payables and related accounts | 66 103.00 | 48 423.00 | | 66 103.00 |
DY Tax and social security liabilities | 31 699.00 | 30 400.00 | | 31 699.00 |
EA Other liabilities | | 554.00 | | |
EC TOTAL (IV) | 364 258.00 | 368 154.00 | | 364 258.00 |
EE Grand total (I to V) | 667 518.00 | 645 140.00 | | 667 518.00 |
EG Accrued income and payables due within one year | 364 258.00 | 368 154.00 | | 364 258.00 |
| |
| 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 | 251 508.00 | | | 251 508.00 |
I3 DECREASES Total Financial Fixed Assets | | | 166.00 | |
I4 DECREASES Grand Total | | | 251 508.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 251 342.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 251 342.00 | | | 251 342.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 166.00 | | | 166.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 246 784.00 | 2 832.00 | | 246 784.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 246 784.00 | 2 832.00 | | 246 784.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 2 654.00 | 2 657.00 | 2 654.00 | 2 654.00 |
5Z Total provisions for risks and expenses | 2 654.00 | 2 657.00 | 2 654.00 | 2 654.00 |
7C Grand total | 2 654.00 | 2 657.00 | 2 654.00 | 2 654.00 |
UE of which provisions and reversals: - Operating | | 2 657.00 | 2 654.00 | |
| |
| 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 | 66 103.00 | 66 103.00 | | 66 103.00 |
8C Staff and Related Accounts | 6 467.00 | 6 467.00 | | 6 467.00 |
8D Social Security and Other Social Organizations | 23 294.00 | 23 294.00 | | 23 294.00 |
UX Other trade receivables | 114 866.00 | 114 866.00 | | 114 866.00 |
VB VAT | 5 257.00 | 5 257.00 | | 5 257.00 |
VI Group and Associates | 266 456.00 | 266 456.00 | | 266 456.00 |
VP Miscellaneous | 5 928.00 | 5 928.00 | | 5 928.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 909.00 | 1 909.00 | | 1 909.00 |
VS Prepaid expenses | 3 666.00 | 3 666.00 | | 3 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 716.00 | 129 716.00 | | 129 716.00 |
VW VAT | 29.00 | 29.00 | | 29.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 364 258.00 | 364 258.00 | | 364 258.00 |
