| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 23 500.00 | 23 500.00 | | 23 500.00 |
AF Concessions, Patents and Similar Rights | 20 000.00 | 18 005.00 | 1 995.00 | 20 000.00 |
AP Buildings | 53 678.00 | 29 523.00 | 24 155.00 | 53 678.00 |
AR Technical installations, industrial equipment and tools | 103 507.00 | 88 539.00 | 14 968.00 | 103 507.00 |
AT Other tangible assets | 481 888.00 | 326 567.00 | 155 321.00 | 481 888.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 682 794.00 | 486 134.00 | 196 660.00 | 682 794.00 |
BL Raw materials, supplies | 24 486.00 | | 24 486.00 | 24 486.00 |
BV Advances and down payments on orders | 180.00 | | 180.00 | 180.00 |
BX Customers and related accounts | 17 244.00 | 9 730.00 | 7 514.00 | 17 244.00 |
BZ Other receivables | 52 303.00 | | 52 303.00 | 52 303.00 |
CF Cash and cash equivalents | 82 120.00 | | 82 120.00 | 82 120.00 |
CH Prepaid expenses | 5 831.00 | | 5 831.00 | 5 831.00 |
CJ TOTAL (II) | 182 164.00 | 9 730.00 | 172 435.00 | 182 164.00 |
CO Grand total (0 to V) | 864 958.00 | 495 864.00 | 369 094.00 | 864 958.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
CU Other investments | 120.00 | | 120.00 | 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 500.00 | 41 500.00 | | 41 500.00 |
DD Legal reserve (1) | 4 150.00 | 4 150.00 | | 4 150.00 |
DE Statutory or contractual reserves | 119 748.00 | 106 280.00 | | 119 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 737.00 | 13 468.00 | | 19 737.00 |
DL TOTAL (I) | 185 135.00 | 165 398.00 | | 185 135.00 |
DP Provisions for Risks | 18 455.00 | 5 000.00 | | 18 455.00 |
DR TOTAL (IV) | 18 455.00 | 5 000.00 | | 18 455.00 |
DU Loans and Debts from Credit Institutions (3) | 1 440.00 | 75 554.00 | | 1 440.00 |
DX Trade payables and related accounts | 61 241.00 | 47 551.00 | | 61 241.00 |
DY Tax and social security liabilities | 69 239.00 | 54 767.00 | | 69 239.00 |
EA Other liabilities | 33 585.00 | 31 912.00 | | 33 585.00 |
EC TOTAL (IV) | 165 505.00 | 209 784.00 | | 165 505.00 |
EE Grand total (I to V) | 369 094.00 | 380 182.00 | | 369 094.00 |
EG Accrued income and payables due within one year | 165 505.00 | 208 489.00 | | 165 505.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 143.00 | 125.00 | | 143.00 |
| |
| 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 | 646 283.00 | | 44 582.00 | 646 283.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 23 500.00 | | | 23 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220.00 | |
I4 DECREASES Grand Total | | 8 072.00 | 682 794.00 | |
IN DECREASES Start-up, development, or research expenses | | | 23 500.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 072.00 | 639 074.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000.00 | | | 20 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 602 563.00 | | 44 582.00 | 602 563.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 220.00 | | | 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 431 881.00 | 62 325.00 | 8 072.00 | 431 881.00 |
CY DEPRECIATION Start-up, development, or research expenses | 23 500.00 | | | 23 500.00 |
PE DEPRECIATION Total including other intangible assets | 15 783.00 | 2 222.00 | | 15 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 392 598.00 | 60 103.00 | 8 072.00 | 392 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 5 000.00 | 13 455.00 | | 5 000.00 |
6T Receivables | 1 530.00 | 8 200.00 | | 1 530.00 |
7B Total provisions for depreciation | 1 530.00 | 8 200.00 | | 1 530.00 |
7C Grand total | 6 530.00 | 21 654.00 | | 6 530.00 |
UE of which provisions and reversals: - Operating | | 8 200.00 | | |
UJ - Exceptional | | 13 455.00 | | |
| |
| 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 | 61 241.00 | 61 241.00 | | 61 241.00 |
8C Staff and Related Accounts | 42 105.00 | 42 105.00 | | 42 105.00 |
8D Social Security and Other Social Organizations | 10 661.00 | 10 661.00 | | 10 661.00 |
8E Income Taxes | 2 924.00 | 2 924.00 | | 2 924.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 585.00 | 33 585.00 | | 33 585.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 3 608.00 | 3 608.00 | | 3 608.00 |
UY Staff and related accounts | 2 494.00 | 2 494.00 | | 2 494.00 |
VA Doubtful or disputed receivables | 13 636.00 | 13 636.00 | | 13 636.00 |
VB VAT | 9 136.00 | 9 136.00 | | 9 136.00 |
VC Group and associates | 40 470.00 | 40 470.00 | | 40 470.00 |
VG Loans with a maturity of up to one year at origin | 143.00 | 143.00 | | 143.00 |
VH Loans with a maturity of more than one year at origin | 1 297.00 | 1 297.00 | | 1 297.00 |
VK Loans repaid during the year | 58 443.00 | | | 58 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 331.00 | 1 331.00 | | 1 331.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 203.00 | 203.00 | | 203.00 |
VS Prepaid expenses | 5 831.00 | 5 831.00 | | 5 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 478.00 | 75 478.00 | | 75 478.00 |
VW VAT | 12 219.00 | 12 219.00 | | 12 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 505.00 | 165 505.00 | | 165 505.00 |
| |
| 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 | 12 695.00 | 15 574.00 | | 12 695.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 24 449.00 | 24 920.00 | | 24 449.00 |
ST Other accounts | 147 089.00 | 183 559.00 | | 147 089.00 |
XQ Rental, rental and co-ownership charges | 62 736.00 | 62 214.00 | | 62 736.00 |
YQ Equipment leasing commitment | 18 670.00 | | | 18 670.00 |
YT Subcontracting | 1 943.00 | 2 362.00 | | 1 943.00 |
YW Business tax | 2 326.00 | 2 382.00 | | 2 326.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 021.00 | 17 956.00 | | 15 021.00 |
YY Amount of VAT collected | 117 143.00 | 124 956.00 | | 117 143.00 |
YZ Total deductible VAT on goods and services | 66 630.00 | 74 153.00 | | 66 630.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 236 217.00 | 273 055.00 | | 236 217.00 |
