| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 47 177.00 | 47 178.00 | -1.00 | 47 177.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AT Other tangible assets | 276 393.00 | 204 329.00 | 72 064.00 | 276 393.00 |
BH Other financial assets | 3 940.00 | | 3 940.00 | 3 940.00 |
BJ TOTAL (I) | 342 755.00 | 251 507.00 | 91 248.00 | 342 755.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 797 536.00 | 9 268.00 | 788 269.00 | 797 536.00 |
BZ Other receivables | 31 495.00 | | 31 495.00 | 31 495.00 |
CD Marketable securities | 249 000.00 | | 249 000.00 | 249 000.00 |
CF Cash and cash equivalents | 103 220.00 | | 103 220.00 | 103 220.00 |
CH Prepaid expenses | 27 778.00 | | 27 778.00 | 27 778.00 |
CJ TOTAL (II) | 1 209 029.00 | 9 268.00 | 1 199 761.00 | 1 209 029.00 |
CO Grand total (0 to V) | 1 551 785.00 | 260 775.00 | 1 291 010.00 | 1 551 785.00 |
CP Shares due in less than one year | 3 940.00 | | | 3 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 80 142.00 | 329 636.00 | | 80 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 278.00 | 274 506.00 | | 117 278.00 |
DL TOTAL (I) | 219 420.00 | 626 142.00 | | 219 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 666 852.00 | 137 605.00 | | 666 852.00 |
DX Trade payables and related accounts | 140 780.00 | 50 730.00 | | 140 780.00 |
DY Tax and social security liabilities | 254 365.00 | 404 694.00 | | 254 365.00 |
EA Other liabilities | 9 594.00 | 175 207.00 | | 9 594.00 |
EC TOTAL (IV) | 1 071 590.00 | 768 236.00 | | 1 071 590.00 |
EE Grand total (I to V) | 1 291 010.00 | 1 394 378.00 | | 1 291 010.00 |
EG Accrued income and payables due within one year | 1 071 590.00 | 768 236.00 | | 1 071 590.00 |
| |
| 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 | 339 928.00 | | 2 828.00 | 339 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 940.00 | |
I4 DECREASES Grand Total | | | 342 755.00 | |
IO DECREASES Total including other intangible assets | | | 62 422.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 276 393.00 | |
KD ACQUISITIONS Total including other intangible assets | 62 422.00 | | | 62 422.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 566.00 | | 2 828.00 | 273 566.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 940.00 | | | 3 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 233 917.00 | 17 590.00 | | 233 917.00 |
PE DEPRECIATION Total including other intangible assets | 47 178.00 | | | 47 178.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 739.00 | 17 590.00 | | 186 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 268.00 | | | 9 268.00 |
7B Total provisions for depreciation | 9 268.00 | | | 9 268.00 |
7C Grand total | 9 268.00 | | | 9 268.00 |
| |
| 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 | 140 780.00 | 140 780.00 | | 140 780.00 |
8C Staff and Related Accounts | 34 262.00 | 34 262.00 | | 34 262.00 |
8D Social Security and Other Social Organizations | 65 362.00 | 65 362.00 | | 65 362.00 |
8E Income Taxes | 17 167.00 | 17 167.00 | | 17 167.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 594.00 | 9 594.00 | | 9 594.00 |
UT Other financial assets | 3 940.00 | 3 940.00 | | 3 940.00 |
UX Other trade receivables | 786 812.00 | 786 812.00 | 6.00 | 786 812.00 |
VA Doubtful or disputed receivables | 10 725.00 | 10 725.00 | | 10 725.00 |
VB VAT | 31 495.00 | 31 495.00 | | 31 495.00 |
VI Group and Associates | 666 852.00 | 666 852.00 | | 666 852.00 |
VS Prepaid expenses | 27 778.00 | 27 778.00 | | 27 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 860 749.00 | 860 749.00 | | 860 749.00 |
VW VAT | 137 574.00 | 137 574.00 | | 137 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 071 590.00 | 1 071 590.00 | | 1 071 590.00 |
