| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 052.00 | 1 052.00 | | 1 052.00 |
AR Technical installations, industrial equipment and tools | 29 652.00 | 29 652.00 | | 29 652.00 |
AT Other tangible assets | 4 545.00 | 4 545.00 | | 4 545.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 38 249.00 | 35 249.00 | 3 000.00 | 38 249.00 |
BL Raw materials, supplies | 13 224.00 | | 13 224.00 | 13 224.00 |
BN Goods in progress | 2 400.00 | | 2 400.00 | 2 400.00 |
BT Goods | 14 122.00 | 7 622.00 | 6 500.00 | 14 122.00 |
BX Customers and related accounts | 31 705.00 | | 31 705.00 | 31 705.00 |
BZ Other receivables | 10 554.00 | | 10 554.00 | 10 554.00 |
CF Cash and cash equivalents | 42 279.00 | | 42 279.00 | 42 279.00 |
CJ TOTAL (II) | 114 285.00 | 7 622.00 | 106 663.00 | 114 285.00 |
CO Grand total (0 to V) | 152 534.00 | 42 871.00 | 109 663.00 | 152 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 90 346.00 | 90 346.00 | | 90 346.00 |
DH Retained earnings | -46 430.00 | -76 477.00 | | -46 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 423.00 | 30 047.00 | | 2 423.00 |
DL TOTAL (I) | 54 724.00 | 52 301.00 | | 54 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52.00 | 1 099.00 | | 52.00 |
DW Advances and down payments received on current orders | 16 332.00 | 19 865.00 | | 16 332.00 |
DX Trade payables and related accounts | 30 571.00 | 25 633.00 | | 30 571.00 |
DY Tax and social security liabilities | 7 834.00 | 12 963.00 | | 7 834.00 |
EA Other liabilities | 150.00 | 857.00 | | 150.00 |
EC TOTAL (IV) | 54 939.00 | 60 417.00 | | 54 939.00 |
EE Grand total (I to V) | 109 663.00 | 112 717.00 | | 109 663.00 |
EG Accrued income and payables due within one year | 38 607.00 | 40 552.00 | | 38 607.00 |
| |
| 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 | 38 249.00 | | | 38 249.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 38 249.00 | |
IO DECREASES Total including other intangible assets | | | 1 052.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 197.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 052.00 | | | 1 052.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 197.00 | | | 34 197.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 952.00 | 296.00 | | 34 952.00 |
PE DEPRECIATION Total including other intangible assets | 1 052.00 | | | 1 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 900.00 | 296.00 | | 33 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 7 622.00 | | | 7 622.00 |
7B Total provisions for depreciation | 7 622.00 | | | 7 622.00 |
7C Grand total | 7 622.00 | | | 7 622.00 |
| |
| 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 | 30 571.00 | 30 571.00 | | 30 571.00 |
8D Social Security and Other Social Organizations | 6 801.00 | 6 801.00 | | 6 801.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 31 705.00 | 31 705.00 | | 31 705.00 |
UY Staff and related accounts | 5 300.00 | 5 300.00 | | 5 300.00 |
VB VAT | 1 825.00 | 1 825.00 | | 1 825.00 |
VI Group and Associates | 52.00 | 52.00 | | 52.00 |
VQ Other Taxes, Duties, and Similar Debts | 462.00 | 462.00 | | 462.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 429.00 | 3 429.00 | | 3 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 259.00 | 42 259.00 | 3 000.00 | 45 259.00 |
VW VAT | 571.00 | 571.00 | | 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 607.00 | 38 607.00 | | 38 607.00 |
| |
| 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 | 61.00 | 246.00 | | 61.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 747.00 | 9 604.00 | | 4 747.00 |
ST Other accounts | 50 315.00 | 69 564.00 | | 50 315.00 |
XQ Rental, rental and co-ownership charges | 21 796.00 | 24 579.00 | | 21 796.00 |
YT Subcontracting | 7 959.00 | 35 019.00 | | 7 959.00 |
YW Business tax | 2 675.00 | 2 707.00 | | 2 675.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 736.00 | 2 953.00 | | 2 736.00 |
YY Amount of VAT collected | 30 167.00 | 39 370.00 | | 30 167.00 |
YZ Total deductible VAT on goods and services | 23 670.00 | 37 337.00 | | 23 670.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 84 816.00 | 138 766.00 | | 84 816.00 |
