| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 33 539.00 | | 33 539.00 | 33 539.00 |
AR Technical installations, industrial equipment and tools | 63 758.00 | 52 135.00 | 11 623.00 | 63 758.00 |
AT Other tangible assets | 113 884.00 | 90 778.00 | 23 106.00 | 113 884.00 |
BH Other financial assets | 68.00 | | 68.00 | 68.00 |
BJ TOTAL (I) | 216 394.00 | 142 913.00 | 73 481.00 | 216 394.00 |
BL Raw materials, supplies | 2 700.00 | | 2 700.00 | 2 700.00 |
BX Customers and related accounts | 116 224.00 | | 116 224.00 | 116 224.00 |
BZ Other receivables | 1 224.00 | | 1 224.00 | 1 224.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 246 384.00 | | 246 384.00 | 246 384.00 |
CH Prepaid expenses | 2 368.00 | | 2 368.00 | 2 368.00 |
CJ TOTAL (II) | 418 900.00 | | 418 900.00 | 418 900.00 |
CO Grand total (0 to V) | 635 294.00 | 142 913.00 | 492 381.00 | 635 294.00 |
CP Shares due in less than one year | 68.00 | | | 68.00 |
CU Other investments | 5 146.00 | | 5 146.00 | 5 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 3 200.00 | 3 200.00 | | 3 200.00 |
DG Other reserves | 241 967.00 | 241 967.00 | | 241 967.00 |
DH Retained earnings | 116 605.00 | 112 935.00 | | 116 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 111.00 | 3 670.00 | | 3 111.00 |
DL TOTAL (I) | 396 882.00 | 393 771.00 | | 396 882.00 |
DU Loans and Debts from Credit Institutions (3) | 8 002.00 | 19 914.00 | | 8 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30.00 | 16 420.00 | | 30.00 |
DW Advances and down payments received on current orders | | 1 200.00 | | |
DX Trade payables and related accounts | 36 607.00 | 56 626.00 | | 36 607.00 |
DY Tax and social security liabilities | 43 746.00 | 48 392.00 | | 43 746.00 |
DZ Fixed asset liabilities and related accounts | 6 098.00 | 6 098.00 | | 6 098.00 |
EA Other liabilities | 1 016.00 | 1 016.00 | | 1 016.00 |
EC TOTAL (IV) | 95 499.00 | 149 667.00 | | 95 499.00 |
EE Grand total (I to V) | 492 381.00 | 543 438.00 | | 492 381.00 |
EG Accrued income and payables due within one year | 93 886.00 | 140 481.00 | | 93 886.00 |
| |
| 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 | 355 801.00 | | 641.00 | 355 801.00 |
I3 DECREASES Total Financial Fixed Assets | | 48.00 | 5 214.00 | |
I4 DECREASES Grand Total | | 140 048.00 | 216 394.00 | |
IO DECREASES Total including other intangible assets | | | 33 539.00 | |
IY DECREASES Total Tangible Fixed Assets | | 140 000.00 | 177 641.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 539.00 | | | 33 539.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 317 000.00 | | 641.00 | 317 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 262.00 | | | 5 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 264 234.00 | 18 679.00 | 140 000.00 | 264 234.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 264 234.00 | 18 679.00 | 140 000.00 | 264 234.00 |
| |
| 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 | 36 607.00 | 36 607.00 | | 36 607.00 |
8C Staff and Related Accounts | 5 078.00 | 5 078.00 | | 5 078.00 |
8D Social Security and Other Social Organizations | 14 712.00 | 14 712.00 | | 14 712.00 |
8E Income Taxes | 464.00 | 464.00 | | 464.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 098.00 | 6 098.00 | | 6 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 016.00 | 1 016.00 | | 1 016.00 |
UT Other financial assets | 68.00 | 68.00 | | 68.00 |
UX Other trade receivables | 116 224.00 | 116 224.00 | | 116 224.00 |
VB VAT | 1 199.00 | 1 199.00 | | 1 199.00 |
VH Loans with a maturity of more than one year at origin | 8 002.00 | 6 389.00 | 1 613.00 | 8 002.00 |
VI Group and Associates | 30.00 | 30.00 | | 30.00 |
VQ Other Taxes, Duties, and Similar Debts | 745.00 | 745.00 | | 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25.00 | 25.00 | | 25.00 |
VS Prepaid expenses | 2 368.00 | 2 368.00 | | 2 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 884.00 | 119 884.00 | | 119 884.00 |
VW VAT | 22 746.00 | 22 746.00 | | 22 746.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 499.00 | 93 886.00 | 1 613.00 | 95 499.00 |
| |
| 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 | 9 903.00 | 7 071.00 | | 9 903.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 180.00 | 4 832.00 | | 6 180.00 |
ST Other accounts | 45 508.00 | 65 631.00 | | 45 508.00 |
XQ Rental, rental and co-ownership charges | 30 580.00 | 29 847.00 | | 30 580.00 |
YT Subcontracting | 9 080.00 | 32 467.00 | | 9 080.00 |
YU External personnel | 5 736.00 | 19 794.00 | | 5 736.00 |
YW Business tax | 3 056.00 | 3 068.00 | | 3 056.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 959.00 | 10 139.00 | | 12 959.00 |
YY Amount of VAT collected | 106 171.00 | 87 455.00 | | 106 171.00 |
YZ Total deductible VAT on goods and services | 42 527.00 | 49 675.00 | | 42 527.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 97 084.00 | 152 571.00 | | 97 084.00 |
| |
| 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 | 5.00 | | | 5.00 |
