| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 664.00 | 15 998.00 | 2 666.00 | 18 664.00 |
AT Other tangible assets | 252 816.00 | 146 856.00 | 105 959.00 | 252 816.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 6 250.00 | | 6 250.00 | 6 250.00 |
BJ TOTAL (I) | 277 745.00 | 162 854.00 | 114 890.00 | 277 745.00 |
BN Goods in progress | 107 394.00 | | 107 394.00 | 107 394.00 |
BX Customers and related accounts | 517 325.00 | | 517 325.00 | 517 325.00 |
BZ Other receivables | 54 741.00 | | 54 741.00 | 54 741.00 |
CD Marketable securities | 110 000.00 | | 110 000.00 | 110 000.00 |
CF Cash and cash equivalents | 306 147.00 | | 306 147.00 | 306 147.00 |
CH Prepaid expenses | 11 329.00 | | 11 329.00 | 11 329.00 |
CJ TOTAL (II) | 1 106 937.00 | | 1 106 937.00 | 1 106 937.00 |
CO Grand total (0 to V) | 1 384 681.00 | 162 854.00 | 1 221 827.00 | 1 384 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 441 620.00 | 428 319.00 | | 441 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 407.00 | 193 301.00 | | 199 407.00 |
DL TOTAL (I) | 806 027.00 | 786 620.00 | | 806 027.00 |
DP Provisions for Risks | 17 775.00 | 1 500.00 | | 17 775.00 |
DR TOTAL (IV) | 17 775.00 | 1 500.00 | | 17 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 510.00 | 1 510.00 | | 1 510.00 |
DX Trade payables and related accounts | 196 008.00 | 137 630.00 | | 196 008.00 |
DY Tax and social security liabilities | 195 094.00 | 152 600.00 | | 195 094.00 |
EA Other liabilities | 5 413.00 | 27 023.00 | | 5 413.00 |
EC TOTAL (IV) | 398 025.00 | 318 764.00 | | 398 025.00 |
EE Grand total (I to V) | 1 221 827.00 | 1 106 883.00 | | 1 221 827.00 |
EG Accrued income and payables due within one year | 398 025.00 | | | 398 025.00 |
| |
| 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 | 266 220.00 | | 11 525.00 | 266 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 265.00 | |
I4 DECREASES Grand Total | | | 277 745.00 | |
IO DECREASES Total including other intangible assets | | | 18 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 252 816.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 664.00 | | | 18 664.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 241 291.00 | | 11 525.00 | 241 291.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 265.00 | | | 6 265.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 825.00 | 35 029.00 | | 127 825.00 |
PE DEPRECIATION Total including other intangible assets | 11 803.00 | 4 195.00 | | 11 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 116 022.00 | 30 834.00 | | 116 022.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 500.00 | 16 275.00 | | 1 500.00 |
7C Grand total | 1 500.00 | 16 275.00 | | 1 500.00 |
UE of which provisions and reversals: - Operating | | 16 275.00 | | |
| |
| 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 | 196 008.00 | 196 008.00 | | 196 008.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 923.00 | 6 923.00 | | 6 923.00 |
UT Other financial assets | 6 250.00 | | 6 250.00 | 6 250.00 |
UX Other trade receivables | 517 325.00 | 517 325.00 | | 517 325.00 |
VP Miscellaneous | 54 741.00 | 54 741.00 | | 54 741.00 |
VQ Other Taxes, Duties, and Similar Debts | 195 094.00 | 195 094.00 | | 195 094.00 |
VS Prepaid expenses | 11 329.00 | 11 329.00 | | 11 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 589 645.00 | 583 395.00 | 6 250.00 | 589 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 398 025.00 | 398 025.00 | | 398 025.00 |
