| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 513.00 | 1 513.00 | | 1 513.00 |
AF Concessions, Patents and Similar Rights | 6 119.00 | 5 753.00 | 366.00 | 6 119.00 |
AR Technical installations, industrial equipment and tools | 10 432.00 | 3 074.00 | 7 357.00 | 10 432.00 |
AT Other tangible assets | 139 683.00 | 49 990.00 | 89 693.00 | 139 683.00 |
BH Other financial assets | 6 530.00 | | 6 530.00 | 6 530.00 |
BJ TOTAL (I) | 271 204.00 | 60 331.00 | 210 873.00 | 271 204.00 |
BT Goods | 160 607.00 | | 160 607.00 | 160 607.00 |
BV Advances and down payments on orders | 3 660.00 | | 3 660.00 | 3 660.00 |
BX Customers and related accounts | 25 401.00 | | 25 401.00 | 25 401.00 |
BZ Other receivables | 10 834.00 | | 10 834.00 | 10 834.00 |
CF Cash and cash equivalents | 491 783.00 | | 491 783.00 | 491 783.00 |
CH Prepaid expenses | 4 862.00 | | 4 862.00 | 4 862.00 |
CJ TOTAL (II) | 697 148.00 | | 697 148.00 | 697 148.00 |
CO Grand total (0 to V) | 968 352.00 | 60 331.00 | 908 021.00 | 968 352.00 |
CP Shares due in less than one year | 6 530.00 | | | 6 530.00 |
CU Other investments | 106 928.00 | | 106 928.00 | 106 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 668 400.00 | 6 000.00 | | 668 400.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 244.00 | 632 607.00 | | 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 286.00 | 30 037.00 | | 70 286.00 |
DL TOTAL (I) | 739 530.00 | 669 244.00 | | 739 530.00 |
DU Loans and Debts from Credit Institutions (3) | 31 005.00 | 40 961.00 | | 31 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 552.00 | 79 324.00 | | 46 552.00 |
DX Trade payables and related accounts | 55 082.00 | 53 435.00 | | 55 082.00 |
DY Tax and social security liabilities | 34 554.00 | 47 656.00 | | 34 554.00 |
EA Other liabilities | 1 299.00 | 348.00 | | 1 299.00 |
EC TOTAL (IV) | 168 492.00 | 221 724.00 | | 168 492.00 |
EE Grand total (I to V) | 908 021.00 | 890 968.00 | | 908 021.00 |
EG Accrued income and payables due within one year | 147 491.00 | 190 729.00 | | 147 491.00 |
| |
| 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 | 167 740.00 | | 103 464.00 | 167 740.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 513.00 | | | 1 513.00 |
I3 DECREASES Total Financial Fixed Assets | | | 113 458.00 | |
I4 DECREASES Grand Total | | | 271 204.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 513.00 | |
IO DECREASES Total including other intangible assets | | | 6 119.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 114.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 119.00 | | | 6 119.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 114.00 | | | 150 114.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 994.00 | | 103 464.00 | 9 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 122.00 | 23 209.00 | | 37 122.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 513.00 | | | 1 513.00 |
PE DEPRECIATION Total including other intangible assets | 3 884.00 | 1 870.00 | | 3 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 725.00 | 21 339.00 | | 31 725.00 |
| |
| 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 | 55 082.00 | 55 082.00 | | 55 082.00 |
8C Staff and Related Accounts | 4 363.00 | 4 363.00 | | 4 363.00 |
8D Social Security and Other Social Organizations | 7 000.00 | 7 000.00 | | 7 000.00 |
8E Income Taxes | 12 292.00 | 12 292.00 | | 12 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 299.00 | 1 299.00 | | 1 299.00 |
UT Other financial assets | 6 530.00 | 6 530.00 | | 6 530.00 |
UX Other trade receivables | 25 401.00 | 25 401.00 | | 25 401.00 |
VB VAT | 9 693.00 | 9 693.00 | | 9 693.00 |
VG Loans with a maturity of up to one year at origin | 9.00 | 9.00 | | 9.00 |
VH Loans with a maturity of more than one year at origin | 30 996.00 | 9 995.00 | 21 000.00 | 30 996.00 |
VI Group and Associates | 46 552.00 | 46 552.00 | | 46 552.00 |
VJ Loans taken out during the year | 9 940.00 | | | 9 940.00 |
VK Loans repaid during the year | 46 552.00 | | | 46 552.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 401.00 | 1 401.00 | | 1 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 141.00 | 1 141.00 | | 1 141.00 |
VS Prepaid expenses | 4 862.00 | 4 862.00 | | 4 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 627.00 | 47 627.00 | | 47 627.00 |
VW VAT | 9 498.00 | 9 498.00 | | 9 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 492.00 | 147 491.00 | 21 000.00 | 168 492.00 |
