| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 300.00 | 8 300.00 | | 8 300.00 |
AR Technical installations, industrial equipment and tools | 8 157.00 | 8 157.00 | | 8 157.00 |
AT Other tangible assets | 33 542.00 | 31 443.00 | 2 098.00 | 33 542.00 |
BH Other financial assets | 700.00 | | 700.00 | 700.00 |
BJ TOTAL (I) | 50 698.00 | 47 900.00 | 2 798.00 | 50 698.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 16 571.00 | | 16 571.00 | 16 571.00 |
BZ Other receivables | 6 293.00 | | 6 293.00 | 6 293.00 |
CD Marketable securities | 149 996.00 | | 149 996.00 | 149 996.00 |
CF Cash and cash equivalents | 393 345.00 | | 393 345.00 | 393 345.00 |
CH Prepaid expenses | 656.00 | | 656.00 | 656.00 |
CJ TOTAL (II) | 566 861.00 | | 566 861.00 | 566 861.00 |
CO Grand total (0 to V) | 617 559.00 | 47 900.00 | 569 659.00 | 617 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 388 057.00 | 388 057.00 | | 388 057.00 |
DH Retained earnings | -93 644.00 | | | -93 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 993.00 | -93 644.00 | | 164 993.00 |
DL TOTAL (I) | 514 406.00 | 349 413.00 | | 514 406.00 |
DU Loans and Debts from Credit Institutions (3) | 11 323.00 | 40 515.00 | | 11 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169.00 | 169.00 | | 169.00 |
DX Trade payables and related accounts | 6 695.00 | 2 990.00 | | 6 695.00 |
DY Tax and social security liabilities | 31 246.00 | 7 231.00 | | 31 246.00 |
EA Other liabilities | 5 820.00 | 4 985.00 | | 5 820.00 |
EC TOTAL (IV) | 55 253.00 | 55 890.00 | | 55 253.00 |
EE Grand total (I to V) | 569 659.00 | 405 303.00 | | 569 659.00 |
EG Accrued income and payables due within one year | 55 253.00 | 55 890.00 | | 55 253.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 323.00 | 40 515.00 | | 11 323.00 |
| |
| 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 | 48 867.00 | | 1 832.00 | 48 867.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700.00 | |
I4 DECREASES Grand Total | | | 50 698.00 | |
IO DECREASES Total including other intangible assets | | | 8 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 698.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 300.00 | | | 8 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 867.00 | | 1 832.00 | 39 867.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 700.00 | | | 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 588.00 | 1 312.00 | | 46 588.00 |
PE DEPRECIATION Total including other intangible assets | 8 300.00 | | | 8 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 288.00 | 1 312.00 | | 38 288.00 |
