| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 990.00 | 990.00 | | 990.00 |
AH Goodwill | 90 000.00 | | 90 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 111 647.00 | 97 975.00 | 13 672.00 | 111 647.00 |
AT Other tangible assets | 221 982.00 | 164 821.00 | 57 161.00 | 221 982.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 424 769.00 | 263 786.00 | 160 983.00 | 424 769.00 |
BT Goods | 91 324.00 | | 91 324.00 | 91 324.00 |
BX Customers and related accounts | 27 039.00 | 5 812.00 | 21 227.00 | 27 039.00 |
BZ Other receivables | 3 653.00 | | 3 653.00 | 3 653.00 |
CF Cash and cash equivalents | 180 596.00 | | 180 596.00 | 180 596.00 |
CH Prepaid expenses | 1 751.00 | | 1 751.00 | 1 751.00 |
CJ TOTAL (II) | 304 363.00 | 5 812.00 | 298 551.00 | 304 363.00 |
CO Grand total (0 to V) | 729 132.00 | 269 598.00 | 459 534.00 | 729 132.00 |
| |
| 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 |
DH Retained earnings | 304 250.00 | 276 602.00 | | 304 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 072.00 | 27 648.00 | | 47 072.00 |
DL TOTAL (I) | 360 122.00 | 313 050.00 | | 360 122.00 |
DU Loans and Debts from Credit Institutions (3) | | 18 404.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 996.00 | 654.00 | | 3 996.00 |
DX Trade payables and related accounts | 74 202.00 | 60 988.00 | | 74 202.00 |
DY Tax and social security liabilities | 21 215.00 | 19 645.00 | | 21 215.00 |
EC TOTAL (IV) | 99 412.00 | 99 691.00 | | 99 412.00 |
EE Grand total (I to V) | 459 534.00 | 412 741.00 | | 459 534.00 |
EG Accrued income and payables due within one year | 99 412.00 | 99 691.00 | | 99 412.00 |
| |
| 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 | 418 557.00 | | 6 212.00 | 418 557.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 424 769.00 | |
IO DECREASES Total including other intangible assets | | | 90 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 333 629.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 990.00 | | | 90 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 327 417.00 | | 6 212.00 | 327 417.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 244 138.00 | 19 648.00 | | 244 138.00 |
PE DEPRECIATION Total including other intangible assets | 990.00 | | | 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 243 148.00 | 19 648.00 | | 243 148.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 812.00 | | | 5 812.00 |
7B Total provisions for depreciation | 5 812.00 | | | 5 812.00 |
7C Grand total | 5 812.00 | | | 5 812.00 |
| |
| 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 | 74 202.00 | 74 202.00 | | 74 202.00 |
8C Staff and Related Accounts | 7 754.00 | 7 754.00 | | 7 754.00 |
8D Social Security and Other Social Organizations | 8 047.00 | 8 047.00 | | 8 047.00 |
8E Income Taxes | 239.00 | 239.00 | | 239.00 |
UX Other trade receivables | 20 088.00 | 20 088.00 | | 20 088.00 |
VA Doubtful or disputed receivables | 6 951.00 | 6 951.00 | | 6 951.00 |
VB VAT | 2 996.00 | 2 996.00 | | 2 996.00 |
VI Group and Associates | 3 996.00 | 3 996.00 | | 3 996.00 |
VK Loans repaid during the year | 18 404.00 | | | 18 404.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 099.00 | 3 099.00 | | 3 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 657.00 | 657.00 | | 657.00 |
VS Prepaid expenses | 1 751.00 | 1 751.00 | | 1 751.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 442.00 | 32 442.00 | | 32 442.00 |
VW VAT | 2 076.00 | 2 076.00 | | 2 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 412.00 | 99 412.00 | | 99 412.00 |
| |
| 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 | 11 235.00 | 7 523.00 | | 11 235.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 704.00 | 9 344.00 | | 13 704.00 |
ST Other accounts | 70 076.00 | 62 449.00 | | 70 076.00 |
XQ Rental, rental and co-ownership charges | 25 180.00 | 27 155.00 | | 25 180.00 |
YQ Equipment leasing commitment | 12 340.00 | 16 738.00 | | 12 340.00 |
YT Subcontracting | 12 463.00 | 13 307.00 | | 12 463.00 |
YU External personnel | 1 122.00 | 760.00 | | 1 122.00 |
YW Business tax | 2 022.00 | 2 161.00 | | 2 022.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 257.00 | 9 684.00 | | 13 257.00 |
YY Amount of VAT collected | 145 511.00 | 130 394.00 | | 145 511.00 |
YZ Total deductible VAT on goods and services | 91 844.00 | 83 952.00 | | 91 844.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 122 544.00 | 113 015.00 | | 122 544.00 |
