| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 671.00 | 10 671.00 | | 10 671.00 |
AH Goodwill | 14 200.00 | | 14 200.00 | 14 200.00 |
AN Land | 11 500.00 | | 11 500.00 | 11 500.00 |
AP Buildings | 110 800.00 | 17 577.00 | 93 223.00 | 110 800.00 |
AR Technical installations, industrial equipment and tools | 28 803.00 | 24 515.00 | 4 288.00 | 28 803.00 |
AT Other tangible assets | 96 842.00 | 89 838.00 | 7 004.00 | 96 842.00 |
BH Other financial assets | 5 480.00 | | 5 480.00 | 5 480.00 |
BJ TOTAL (I) | 283 297.00 | 142 602.00 | 140 695.00 | 283 297.00 |
BL Raw materials, supplies | 18 382.00 | | 18 382.00 | 18 382.00 |
BT Goods | 16 310.00 | | 16 310.00 | 16 310.00 |
BZ Other receivables | 5 027.00 | | 5 027.00 | 5 027.00 |
CD Marketable securities | 745 000.00 | | 745 000.00 | 745 000.00 |
CF Cash and cash equivalents | 92 874.00 | | 92 874.00 | 92 874.00 |
CH Prepaid expenses | 1 882.00 | | 1 882.00 | 1 882.00 |
CJ TOTAL (II) | 879 475.00 | | 879 475.00 | 879 475.00 |
CO Grand total (0 to V) | 1 162 772.00 | 142 602.00 | 1 020 170.00 | 1 162 772.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 |
DG Other reserves | 846 450.00 | 786 554.00 | | 846 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 577.00 | 59 895.00 | | 71 577.00 |
DL TOTAL (I) | 926 826.00 | 855 250.00 | | 926 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 253.00 | 1 106.00 | | 253.00 |
DX Trade payables and related accounts | 22 510.00 | 21 488.00 | | 22 510.00 |
DY Tax and social security liabilities | 70 514.00 | 63 210.00 | | 70 514.00 |
EA Other liabilities | 66.00 | 66.00 | | 66.00 |
EC TOTAL (IV) | 93 344.00 | 85 870.00 | | 93 344.00 |
EE Grand total (I to V) | 1 020 170.00 | 941 120.00 | | 1 020 170.00 |
EG Accrued income and payables due within one year | 93 344.00 | 85 870.00 | | 93 344.00 |
| |
| 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 | 283 297.00 | | | 283 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 480.00 | |
I4 DECREASES Grand Total | | | 283 297.00 | |
IO DECREASES Total including other intangible assets | | | 24 871.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 247 945.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 871.00 | | | 24 871.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 247 945.00 | | | 247 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 480.00 | | | 10 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132 380.00 | 10 222.00 | | 132 380.00 |
PE DEPRECIATION Total including other intangible assets | 10 671.00 | | | 10 671.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 121 709.00 | 10 222.00 | | 121 709.00 |
| |
| 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 | 22 510.00 | 22 510.00 | | 22 510.00 |
8C Staff and Related Accounts | 36 457.00 | 36 457.00 | | 36 457.00 |
8D Social Security and Other Social Organizations | 14 122.00 | 14 122.00 | | 14 122.00 |
8E Income Taxes | 9 686.00 | 9 686.00 | | 9 686.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66.00 | 66.00 | | 66.00 |
UT Other financial assets | 5 480.00 | | 5 480.00 | 5 480.00 |
VB VAT | 2 389.00 | 2 389.00 | | 2 389.00 |
VI Group and Associates | 253.00 | 253.00 | | 253.00 |
VP Miscellaneous | 2 200.00 | 2 200.00 | | 2 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 438.00 | 438.00 | | 438.00 |
VS Prepaid expenses | 1 882.00 | 1 882.00 | | 1 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 389.00 | 6 909.00 | 5 480.00 | 12 389.00 |
VW VAT | 9 992.00 | 9 992.00 | | 9 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 344.00 | 93 344.00 | | 93 344.00 |
| |
| 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 | 4 178.00 | | | 4 178.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 585.00 | | | 9 585.00 |
ST Other accounts | 60 671.00 | | | 60 671.00 |
XQ Rental, rental and co-ownership charges | 30 390.00 | | | 30 390.00 |
YW Business tax | 2 104.00 | | | 2 104.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 282.00 | | | 6 282.00 |
YY Amount of VAT collected | 117 099.00 | | | 117 099.00 |
YZ Total deductible VAT on goods and services | 21 653.00 | | | 21 653.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 646.00 | | | 100 646.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 14.00 | | | 14.00 |
