| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 659.00 | 6 659.00 | | 6 659.00 |
AH Goodwill | 137 204.00 | | 137 204.00 | 137 204.00 |
AR Technical installations, industrial equipment and tools | 53 536.00 | 27 816.00 | 25 720.00 | 53 536.00 |
AT Other tangible assets | 87 182.00 | 86 743.00 | 439.00 | 87 182.00 |
BH Other financial assets | 1 708.00 | | 1 708.00 | 1 708.00 |
BJ TOTAL (I) | 286 289.00 | 121 218.00 | 165 071.00 | 286 289.00 |
BT Goods | 20 061.00 | | 20 061.00 | 20 061.00 |
BX Customers and related accounts | 169 731.00 | 3 289.00 | 166 443.00 | 169 731.00 |
BZ Other receivables | 27 807.00 | | 27 807.00 | 27 807.00 |
CF Cash and cash equivalents | 55 244.00 | | 55 244.00 | 55 244.00 |
CH Prepaid expenses | 2 011.00 | | 2 011.00 | 2 011.00 |
CJ TOTAL (II) | 274 855.00 | 3 289.00 | 271 567.00 | 274 855.00 |
CO Grand total (0 to V) | 561 145.00 | 124 507.00 | 436 638.00 | 561 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 129 200.00 | 129 200.00 | | 129 200.00 |
DD Legal reserve (1) | 12 920.00 | 12 920.00 | | 12 920.00 |
DE Statutory or contractual reserves | 22 786.00 | 22 786.00 | | 22 786.00 |
DF Regulated reserves (1) | 382.00 | 382.00 | | 382.00 |
DG Other reserves | 125 379.00 | 101 870.00 | | 125 379.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 178.00 | 23 509.00 | | 32 178.00 |
DL TOTAL (I) | 322 845.00 | 290 667.00 | | 322 845.00 |
DU Loans and Debts from Credit Institutions (3) | 2 960.00 | 6 050.00 | | 2 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 668.00 | 579.00 | | 1 668.00 |
DX Trade payables and related accounts | 69 574.00 | 60 992.00 | | 69 574.00 |
DY Tax and social security liabilities | 32 743.00 | 34 583.00 | | 32 743.00 |
EA Other liabilities | 6 847.00 | 3 353.00 | | 6 847.00 |
EC TOTAL (IV) | 113 793.00 | 105 558.00 | | 113 793.00 |
EE Grand total (I to V) | 436 638.00 | 396 225.00 | | 436 638.00 |
| |
| 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 | 267 189.00 | | 19 100.00 | 267 189.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 708.00 | |
I4 DECREASES Grand Total | | | 286 289.00 | |
IO DECREASES Total including other intangible assets | | | 143 863.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 718.00 | |
KD ACQUISITIONS Total including other intangible assets | 143 863.00 | | | 143 863.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 618.00 | | 19 100.00 | 121 618.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 708.00 | | | 1 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117 295.00 | 3 923.00 | | 117 295.00 |
PE DEPRECIATION Total including other intangible assets | 6 659.00 | | | 6 659.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 110 636.00 | 3 923.00 | | 110 636.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 519.00 | 1 467.00 | 2 697.00 | 4 519.00 |
7B Total provisions for depreciation | 4 519.00 | 1 467.00 | 2 697.00 | 4 519.00 |
7C Grand total | 4 519.00 | 1 467.00 | 2 697.00 | 4 519.00 |
UE of which provisions and reversals: - Operating | | 1 467.00 | 2 697.00 | |
| |
| 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 | 69 574.00 | 69 574.00 | | 69 574.00 |
8C Staff and Related Accounts | 10 351.00 | 10 351.00 | | 10 351.00 |
8D Social Security and Other Social Organizations | 13 407.00 | 13 407.00 | | 13 407.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 847.00 | 6 847.00 | | 6 847.00 |
UT Other financial assets | 1 708.00 | | 1 708.00 | 1 708.00 |
UX Other trade receivables | 163 227.00 | 163 227.00 | | 163 227.00 |
UY Staff and related accounts | 8 353.00 | 8 353.00 | | 8 353.00 |
UZ Social Security, other social security organizations | 4 530.00 | 4 530.00 | | 4 530.00 |
VA Doubtful or disputed receivables | 6 505.00 | 6 505.00 | | 6 505.00 |
VB VAT | 6 934.00 | 6 934.00 | | 6 934.00 |
VH Loans with a maturity of more than one year at origin | 2 960.00 | 2 960.00 | | 2 960.00 |
VI Group and Associates | 1 668.00 | 1 668.00 | | 1 668.00 |
VK Loans repaid during the year | 3 091.00 | | | 3 091.00 |
VM Income taxes | 7 803.00 | 7 803.00 | | 7 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 40.00 | 40.00 | | 40.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 187.00 | 187.00 | | 187.00 |
VS Prepaid expenses | 2 011.00 | 2 011.00 | | 2 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 258.00 | 199 550.00 | 1 708.00 | 201 258.00 |
VW VAT | 8 945.00 | 8 945.00 | | 8 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 793.00 | 113 793.00 | | 113 793.00 |
