| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 376.00 | 1 376.00 | | 1 376.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 3 735.00 | 3 735.00 | | 3 735.00 |
AT Other tangible assets | 325 382.00 | 294 015.00 | 31 367.00 | 325 382.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 341 043.00 | 299 126.00 | 41 917.00 | 341 043.00 |
BT Goods | 50 525.00 | | 50 525.00 | 50 525.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
BX Customers and related accounts | 95 870.00 | | 95 870.00 | 95 870.00 |
BZ Other receivables | 5 022.00 | | 5 022.00 | 5 022.00 |
CD Marketable securities | 30 004.00 | | 30 004.00 | 30 004.00 |
CF Cash and cash equivalents | 313 720.00 | | 313 720.00 | 313 720.00 |
CH Prepaid expenses | 2 197.00 | | 2 197.00 | 2 197.00 |
CJ TOTAL (II) | 497 489.00 | | 497 489.00 | 497 489.00 |
CO Grand total (0 to V) | 838 531.00 | 299 126.00 | 539 406.00 | 838 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 310 383.00 | 289 563.00 | | 310 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 805.00 | 44 820.00 | | 40 805.00 |
DL TOTAL (I) | 359 573.00 | 342 768.00 | | 359 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 542.00 | 61 837.00 | | 74 542.00 |
DX Trade payables and related accounts | 76 559.00 | 53 273.00 | | 76 559.00 |
DY Tax and social security liabilities | 22 298.00 | 24 943.00 | | 22 298.00 |
EA Other liabilities | 4 791.00 | 156.00 | | 4 791.00 |
EB Prepaid income (2) | 1 641.00 | 3 641.00 | | 1 641.00 |
EC TOTAL (IV) | 179 832.00 | 143 850.00 | | 179 832.00 |
EE Grand total (I to V) | 539 406.00 | 486 618.00 | | 539 406.00 |
EG Accrued income and payables due within one year | 179 832.00 | 143 850.00 | | 179 832.00 |
| |
| 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 | 339 467.00 | | 2 595.00 | 339 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 550.00 | |
I4 DECREASES Grand Total | | 1 019.00 | 341 043.00 | |
IO DECREASES Total including other intangible assets | | | 11 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 019.00 | 329 117.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 376.00 | | | 11 376.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 327 541.00 | | 2 595.00 | 327 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 550.00 | | | 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 285 325.00 | 14 819.00 | 1 019.00 | 285 325.00 |
PE DEPRECIATION Total including other intangible assets | 1 376.00 | | | 1 376.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 283 949.00 | 14 819.00 | 1 019.00 | 283 949.00 |
| |
| 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 | 76 559.00 | 76 559.00 | | 76 559.00 |
8C Staff and Related Accounts | 10 532.00 | 10 532.00 | | 10 532.00 |
8D Social Security and Other Social Organizations | 9 145.00 | 9 145.00 | | 9 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 791.00 | 4 791.00 | | 4 791.00 |
8L Deferred income | 1 641.00 | 1 641.00 | | 1 641.00 |
UT Other financial assets | 50.00 | 50.00 | | 50.00 |
UX Other trade receivables | 95 650.00 | 95 650.00 | | 95 650.00 |
VA Doubtful or disputed receivables | 220.00 | 220.00 | | 220.00 |
VB VAT | 2 949.00 | 2 949.00 | | 2 949.00 |
VI Group and Associates | 74 542.00 | 74 542.00 | | 74 542.00 |
VM Income taxes | 598.00 | 598.00 | | 598.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 005.00 | 1 005.00 | | 1 005.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 475.00 | 1 475.00 | | 1 475.00 |
VS Prepaid expenses | 2 197.00 | 2 197.00 | | 2 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 139.00 | 103 139.00 | | 103 139.00 |
VW VAT | 1 616.00 | 1 616.00 | | 1 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 832.00 | 179 832.00 | | 179 832.00 |
