| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 521.00 | 8 489.00 | 7 032.00 | 15 521.00 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 5 983.00 | 4 017.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 21 309.00 | 10 925.00 | 10 384.00 | 21 309.00 |
AT Other tangible assets | 205 002.00 | 57 765.00 | 147 237.00 | 205 002.00 |
BH Other financial assets | 14 851.00 | | 14 851.00 | 14 851.00 |
BJ TOTAL (I) | 266 682.00 | 83 162.00 | 183 521.00 | 266 682.00 |
BX Customers and related accounts | 75 125.00 | | 75 125.00 | 75 125.00 |
BZ Other receivables | 3 812.00 | | 3 812.00 | 3 812.00 |
CF Cash and cash equivalents | 156 269.00 | | 156 269.00 | 156 269.00 |
CH Prepaid expenses | 9 947.00 | | 9 947.00 | 9 947.00 |
CJ TOTAL (II) | 245 153.00 | | 245 153.00 | 245 153.00 |
CO Grand total (0 to V) | 511 836.00 | 83 162.00 | 428 674.00 | 511 836.00 |
CP Shares due in less than one year | 14 851.00 | | | 14 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -45 352.00 | -63 880.00 | | -45 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 071.00 | 18 528.00 | | 22 071.00 |
DL TOTAL (I) | -13 281.00 | -35 352.00 | | -13 281.00 |
DU Loans and Debts from Credit Institutions (3) | 139 129.00 | 166 821.00 | | 139 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 899.00 | 95 766.00 | | 70 899.00 |
DX Trade payables and related accounts | 29 745.00 | 19 714.00 | | 29 745.00 |
DY Tax and social security liabilities | 37 459.00 | 24 936.00 | | 37 459.00 |
EB Prepaid income (2) | 164 722.00 | 157 228.00 | | 164 722.00 |
EC TOTAL (IV) | 441 955.00 | 464 465.00 | | 441 955.00 |
EE Grand total (I to V) | 428 674.00 | 429 113.00 | | 428 674.00 |
EG Accrued income and payables due within one year | 330 886.00 | 325 482.00 | | 330 886.00 |
EI Including equity loans | 70 899.00 | | | 70 899.00 |
| |
| 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 | 265 749.00 | | 933.00 | 265 749.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 521.00 | | | 15 521.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 851.00 | |
I4 DECREASES Grand Total | | | 266 682.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 521.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 226 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 593.00 | | 718.00 | 225 593.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 636.00 | | 215.00 | 14 636.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 548.00 | 30 614.00 | | 52 548.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 384.00 | 3 104.00 | | 5 384.00 |
PE DEPRECIATION Total including other intangible assets | 3 983.00 | 2 000.00 | | 3 983.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 180.00 | 25 510.00 | | 43 180.00 |
| |
| 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 | 29 745.00 | 29 745.00 | | 29 745.00 |
8C Staff and Related Accounts | 8 788.00 | 8 788.00 | | 8 788.00 |
8D Social Security and Other Social Organizations | 11 828.00 | 11 828.00 | | 11 828.00 |
8L Deferred income | 164 722.00 | 164 722.00 | | 164 722.00 |
UT Other financial assets | 14 851.00 | 14 851.00 | | 14 851.00 |
UX Other trade receivables | 75 125.00 | 75 125.00 | | 75 125.00 |
VB VAT | 3 530.00 | 3 530.00 | | 3 530.00 |
VH Loans with a maturity of more than one year at origin | 139 129.00 | 28 060.00 | 111 069.00 | 139 129.00 |
VI Group and Associates | 70 899.00 | 70 899.00 | | 70 899.00 |
VK Loans repaid during the year | 27 675.00 | | | 27 675.00 |
VQ Other Taxes, Duties, and Similar Debts | 662.00 | 662.00 | | 662.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 283.00 | 283.00 | | 283.00 |
VS Prepaid expenses | 9 947.00 | 9 947.00 | | 9 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 735.00 | 103 735.00 | | 103 735.00 |
VW VAT | 16 181.00 | 16 181.00 | | 16 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 441 955.00 | 330 886.00 | 111 069.00 | 441 955.00 |
