| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 14 900.00 | 12 133.00 | 2 767.00 | 14 900.00 |
AT Other tangible assets | 70 831.00 | 47 815.00 | 23 016.00 | 70 831.00 |
BH Other financial assets | 12 617.00 | | 12 617.00 | 12 617.00 |
BJ TOTAL (I) | 98 348.00 | 59 948.00 | 38 400.00 | 98 348.00 |
BV Advances and down payments on orders | 410.00 | | 410.00 | 410.00 |
BX Customers and related accounts | 870 782.00 | | 870 782.00 | 870 782.00 |
BZ Other receivables | 145 782.00 | | 145 782.00 | 145 782.00 |
CF Cash and cash equivalents | 823 066.00 | | 823 066.00 | 823 066.00 |
CH Prepaid expenses | 21 232.00 | | 21 232.00 | 21 232.00 |
CJ TOTAL (II) | 1 861 272.00 | | 1 861 272.00 | 1 861 272.00 |
CO Grand total (0 to V) | 1 959 620.00 | 59 948.00 | 1 899 672.00 | 1 959 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 351 794.00 | 282 929.00 | | 351 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 288 063.00 | 218 865.00 | | 288 063.00 |
DL TOTAL (I) | 648 657.00 | 510 594.00 | | 648 657.00 |
DU Loans and Debts from Credit Institutions (3) | 483.00 | 405.00 | | 483.00 |
DX Trade payables and related accounts | 854 091.00 | 841 154.00 | | 854 091.00 |
DY Tax and social security liabilities | 395 722.00 | 403 621.00 | | 395 722.00 |
EA Other liabilities | 720.00 | 792.00 | | 720.00 |
EC TOTAL (IV) | 1 251 015.00 | 1 245 973.00 | | 1 251 015.00 |
EE Grand total (I to V) | 1 899 672.00 | 1 756 566.00 | | 1 899 672.00 |
| |
| 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 | 97 543.00 | | 805.00 | 97 543.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 617.00 | |
I4 DECREASES Grand Total | | | 98 348.00 | |
IO DECREASES Total including other intangible assets | | | 14 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 831.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 900.00 | | | 14 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 061.00 | | 770.00 | 70 061.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 582.00 | | 35.00 | 12 582.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 358.00 | 16 590.00 | | 43 358.00 |
PE DEPRECIATION Total including other intangible assets | 7 366.00 | 4 767.00 | | 7 366.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 992.00 | 11 823.00 | | 35 992.00 |
| |
| 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 | 854 091.00 | 854 091.00 | | 854 091.00 |
8K Other liabilities (including liabilities related to repo transactions) | 720.00 | 720.00 | | 720.00 |
UT Other financial assets | 12 617.00 | | 12 617.00 | 12 617.00 |
UX Other trade receivables | 870 782.00 | 870 782.00 | | 870 782.00 |
VG Loans with a maturity of up to one year at origin | 483.00 | 483.00 | | 483.00 |
VP Miscellaneous | 145 782.00 | 145 782.00 | | 145 782.00 |
VQ Other Taxes, Duties, and Similar Debts | 395 722.00 | 395 722.00 | | 395 722.00 |
VS Prepaid expenses | 21 232.00 | 21 232.00 | | 21 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 050 413.00 | 1 037 796.00 | 12 617.00 | 1 050 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 251 015.00 | 1 251 015.00 | | 1 251 015.00 |
