| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 552.00 | 1 552.00 | | 1 552.00 |
AF Concessions, Patents and Similar Rights | 1 198.00 | 1 198.00 | | 1 198.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AR Technical installations, industrial equipment and tools | 49 264.00 | 47 473.00 | 1 791.00 | 49 264.00 |
AT Other tangible assets | 273 913.00 | 193 711.00 | 80 202.00 | 273 913.00 |
BH Other financial assets | 15 363.00 | | 15 363.00 | 15 363.00 |
BJ TOTAL (I) | 371 779.00 | 243 933.00 | 127 846.00 | 371 779.00 |
BT Goods | 2 414 591.00 | 88 228.00 | 2 326 363.00 | 2 414 591.00 |
BX Customers and related accounts | 1 179 637.00 | | 1 179 637.00 | 1 179 637.00 |
BZ Other receivables | 86 850.00 | | 86 850.00 | 86 850.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 806 786.00 | | 806 786.00 | 806 786.00 |
CJ TOTAL (II) | 4 487 866.00 | 88 228.00 | 4 399 638.00 | 4 487 866.00 |
CO Grand total (0 to V) | 4 859 645.00 | 332 161.00 | 4 527 484.00 | 4 859 645.00 |
CP Shares due in less than one year | 15 363.00 | | | 15 363.00 |
CR Shares due in more than one year | 517.00 | | | 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 1 546 479.00 | 1 321 766.00 | | 1 546 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 105.00 | 224 712.00 | | 263 105.00 |
DL TOTAL (I) | 1 875 583.00 | 1 612 479.00 | | 1 875 583.00 |
DU Loans and Debts from Credit Institutions (3) | | 19 091.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 306 734.00 | 162 564.00 | | 306 734.00 |
DX Trade payables and related accounts | 1 553 691.00 | 705 009.00 | | 1 553 691.00 |
DY Tax and social security liabilities | 96 998.00 | 300 342.00 | | 96 998.00 |
EA Other liabilities | 694 478.00 | 526 971.00 | | 694 478.00 |
EC TOTAL (IV) | 2 651 900.00 | 1 713 977.00 | | 2 651 900.00 |
EE Grand total (I to V) | 4 527 484.00 | 3 326 456.00 | | 4 527 484.00 |
EG Accrued income and payables due within one year | 2 651 900.00 | 1 713 977.00 | | 2 651 900.00 |
| |
| 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 | 381 148.00 | | 1 242.00 | 381 148.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 552.00 | | | 1 552.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 363.00 | |
I4 DECREASES Grand Total | | 10 610.00 | 371 779.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 552.00 | |
IO DECREASES Total including other intangible assets | | | 31 688.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 610.00 | 323 177.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 688.00 | | | 31 688.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 332 587.00 | | 1 200.00 | 332 587.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 322.00 | | 41.00 | 15 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 231 942.00 | 22 601.00 | 10 610.00 | 231 942.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 552.00 | | | 1 552.00 |
PE DEPRECIATION Total including other intangible assets | 1 198.00 | | | 1 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 229 193.00 | 22 601.00 | 10 610.00 | 229 193.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 168 346.00 | 88 228.00 | 168 346.00 | 168 346.00 |
7B Total provisions for depreciation | 168 346.00 | 88 228.00 | 168 346.00 | 168 346.00 |
7C Grand total | 168 346.00 | 88 228.00 | 168 346.00 | 168 346.00 |
UE of which provisions and reversals: - Operating | | 88 228.00 | 168 346.00 | |
| |
| 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 | 1 553 691.00 | 1 553 691.00 | | 1 553 691.00 |
8C Staff and Related Accounts | 48 347.00 | 48 347.00 | | 48 347.00 |
8D Social Security and Other Social Organizations | 45 200.00 | 45 200.00 | | 45 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 694 478.00 | 694 478.00 | | 694 478.00 |
UT Other financial assets | 15 363.00 | 15 363.00 | | 15 363.00 |
UX Other trade receivables | 1 179 120.00 | 1 179 120.00 | | 1 179 120.00 |
UY Staff and related accounts | 3 305.00 | 3 305.00 | | 3 305.00 |
VA Doubtful or disputed receivables | 517.00 | | 517.00 | 517.00 |
VB VAT | 56 011.00 | 56 011.00 | | 56 011.00 |
VI Group and Associates | 306 734.00 | 306 734.00 | | 306 734.00 |
VK Loans repaid during the year | 19 091.00 | | | 19 091.00 |
VM Income taxes | 25 651.00 | 25 651.00 | | 25 651.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 617.00 | 2 617.00 | | 2 617.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 883.00 | 1 883.00 | | 1 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 281 850.00 | 1 281 333.00 | 517.00 | 1 281 850.00 |
VW VAT | 834.00 | 834.00 | | 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 651 900.00 | 2 651 900.00 | | 2 651 900.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 46 478.00 | 56 182.00 | | 46 478.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 769.00 | 16 283.00 | | 14 769.00 |
ST Other accounts | 184 556.00 | 202 707.00 | | 184 556.00 |
XQ Rental, rental and co-ownership charges | 81 021.00 | 81 549.00 | | 81 021.00 |
YT Subcontracting | 15 153.00 | 8 480.00 | | 15 153.00 |
YU External personnel | 79 188.00 | 79 188.00 | | 79 188.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 46 478.00 | 56 182.00 | | 46 478.00 |
YY Amount of VAT collected | 1 248 769.00 | 1 594 422.00 | | 1 248 769.00 |
YZ Total deductible VAT on goods and services | 1 114 908.00 | 1 144 306.00 | | 1 114 908.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 374 687.00 | 388 207.00 | | 374 687.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 13.00 | | | 13.00 |
