| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | | 600.00 | 600.00 |
AT Other tangible assets | 88 999.00 | 87 706.00 | 1 293.00 | 88 999.00 |
BJ TOTAL (I) | 89 599.00 | 87 706.00 | 1 893.00 | 89 599.00 |
BV Advances and down payments on orders | 65 623.00 | | 65 623.00 | 65 623.00 |
BX Customers and related accounts | 79 896.00 | | 79 896.00 | 79 896.00 |
BZ Other receivables | 11 162.00 | | 11 162.00 | 11 162.00 |
CF Cash and cash equivalents | 748 447.00 | | 748 447.00 | 748 447.00 |
CH Prepaid expenses | 349.00 | | 349.00 | 349.00 |
CJ TOTAL (II) | 905 477.00 | | 905 477.00 | 905 477.00 |
CO Grand total (0 to V) | 995 076.00 | 87 706.00 | 907 370.00 | 995 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 000.00 | 72 000.00 | | 72 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 586 994.00 | 545 579.00 | | 586 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 882.00 | 41 415.00 | | 22 882.00 |
DL TOTAL (I) | 693 876.00 | 670 994.00 | | 693 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 854.00 | 61 854.00 | | 121 854.00 |
DX Trade payables and related accounts | 16 728.00 | 5 230.00 | | 16 728.00 |
DY Tax and social security liabilities | 11 989.00 | 45 971.00 | | 11 989.00 |
EA Other liabilities | 62 923.00 | 104 661.00 | | 62 923.00 |
EC TOTAL (IV) | 213 494.00 | 217 716.00 | | 213 494.00 |
EE Grand total (I to V) | 907 370.00 | 888 710.00 | | 907 370.00 |
EG Accrued income and payables due within one year | 91 640.00 | 61 862.00 | | 91 640.00 |
| |
| 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 | 88 723.00 | | 876.00 | 88 723.00 |
I4 DECREASES Grand Total | | | 89 599.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 999.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 123.00 | | 876.00 | 88 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 291.00 | 1 415.00 | | 86 291.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 291.00 | 1 415.00 | | 86 291.00 |
| |
| 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 | 16 728.00 | 16 728.00 | | 16 728.00 |
8C Staff and Related Accounts | 2 792.00 | 2 792.00 | | 2 792.00 |
8D Social Security and Other Social Organizations | 4 178.00 | 4 178.00 | | 4 178.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 923.00 | 62 923.00 | | 62 923.00 |
UX Other trade receivables | 79 896.00 | 79 896.00 | | 79 896.00 |
VB VAT | 5 322.00 | 5 322.00 | | 5 322.00 |
VI Group and Associates | 121 854.00 | | 121 854.00 | 121 854.00 |
VM Income taxes | 4 474.00 | 4 474.00 | | 4 474.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 050.00 | 3 050.00 | | 3 050.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 366.00 | 1 366.00 | | 1 366.00 |
VS Prepaid expenses | 349.00 | 349.00 | | 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 407.00 | 91 407.00 | | 91 407.00 |
VW VAT | 1 969.00 | 1 969.00 | | 1 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 494.00 | 91 640.00 | 121 854.00 | 213 494.00 |
