| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 84.00 | 84.00 | | 84.00 |
AR Technical installations, industrial equipment and tools | 52 867.00 | 39 105.00 | 13 762.00 | 52 867.00 |
AT Other tangible assets | 262 373.00 | 164 080.00 | 98 292.00 | 262 373.00 |
BH Other financial assets | 15 500.00 | | 15 500.00 | 15 500.00 |
BJ TOTAL (I) | 330 823.00 | 203 269.00 | 127 554.00 | 330 823.00 |
BT Goods | 156 069.00 | | 156 069.00 | 156 069.00 |
BX Customers and related accounts | 20 071.00 | | 20 071.00 | 20 071.00 |
BZ Other receivables | 71 195.00 | | 71 195.00 | 71 195.00 |
CF Cash and cash equivalents | 99 757.00 | | 99 757.00 | 99 757.00 |
CH Prepaid expenses | 11 528.00 | | 11 528.00 | 11 528.00 |
CJ TOTAL (II) | 358 621.00 | | 358 621.00 | 358 621.00 |
CO Grand total (0 to V) | 689 445.00 | 203 269.00 | 486 175.00 | 689 445.00 |
CP Shares due in less than one year | 15 500.00 | | | 15 500.00 |
| |
| 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 | 212 519.00 | 206 918.00 | | 212 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 464.00 | 5 602.00 | | 464.00 |
DL TOTAL (I) | 221 784.00 | 221 319.00 | | 221 784.00 |
DP Provisions for Risks | 1 500.00 | 1 500.00 | | 1 500.00 |
DR TOTAL (IV) | 1 500.00 | 1 500.00 | | 1 500.00 |
DU Loans and Debts from Credit Institutions (3) | 83 150.00 | 111 094.00 | | 83 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24.00 | 4 116.00 | | 24.00 |
DX Trade payables and related accounts | 122 963.00 | 159 236.00 | | 122 963.00 |
DY Tax and social security liabilities | 56 754.00 | 44 461.00 | | 56 754.00 |
EC TOTAL (IV) | 262 892.00 | 318 908.00 | | 262 892.00 |
EE Grand total (I to V) | 486 175.00 | 541 727.00 | | 486 175.00 |
EG Accrued income and payables due within one year | 206 555.00 | 235 838.00 | | 206 555.00 |
| |
| 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 | 330 823.00 | | | 330 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 500.00 | |
I4 DECREASES Grand Total | | | 330 823.00 | |
IO DECREASES Total including other intangible assets | | | 84.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 315 240.00 | |
KD ACQUISITIONS Total including other intangible assets | 84.00 | | | 84.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 315 240.00 | | | 315 240.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 500.00 | | | 15 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171 436.00 | 31 833.00 | | 171 436.00 |
PE DEPRECIATION Total including other intangible assets | 84.00 | | | 84.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 171 352.00 | 31 833.00 | | 171 352.00 |
| |
| 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 | | | 1 500.00 |
7C Grand total | 1 500.00 | | | 1 500.00 |
| |
| 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 | 122 963.00 | 122 963.00 | | 122 963.00 |
8C Staff and Related Accounts | 23 410.00 | 23 410.00 | | 23 410.00 |
8D Social Security and Other Social Organizations | 20 483.00 | 20 483.00 | | 20 483.00 |
UT Other financial assets | 15 500.00 | 15 500.00 | | 15 500.00 |
UX Other trade receivables | 20 071.00 | 20 071.00 | | 20 071.00 |
VB VAT | 23 794.00 | 23 794.00 | | 23 794.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 83 070.00 | 26 733.00 | 56 337.00 | 83 070.00 |
VI Group and Associates | 24.00 | 24.00 | | 24.00 |
VK Loans repaid during the year | 27 917.00 | | | 27 917.00 |
VM Income taxes | 13 632.00 | 13 632.00 | | 13 632.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 105.00 | 4 105.00 | | 4 105.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 769.00 | 33 769.00 | | 33 769.00 |
VS Prepaid expenses | 11 528.00 | 11 528.00 | | 11 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 295.00 | 118 295.00 | | 118 295.00 |
VW VAT | 8 755.00 | 8 755.00 | | 8 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 892.00 | 206 555.00 | 56 337.00 | 262 892.00 |
