| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 035.00 | 2 035.00 | | 2 035.00 |
AR Technical installations, industrial equipment and tools | 9 220.00 | 7 510.00 | 1 711.00 | 9 220.00 |
AT Other tangible assets | 92 133.00 | 51 949.00 | 40 184.00 | 92 133.00 |
BD Other fixed assets | 10 375.00 | | 10 375.00 | 10 375.00 |
BH Other financial assets | 11 050.00 | | 11 050.00 | 11 050.00 |
BJ TOTAL (I) | 124 814.00 | 61 494.00 | 63 320.00 | 124 814.00 |
BP Services in progress | 136 640.00 | | 136 640.00 | 136 640.00 |
BV Advances and down payments on orders | 900.00 | | 900.00 | 900.00 |
BX Customers and related accounts | 526 531.00 | | 526 531.00 | 526 531.00 |
BZ Other receivables | 11 061.00 | | 11 061.00 | 11 061.00 |
CF Cash and cash equivalents | 490 398.00 | | 490 398.00 | 490 398.00 |
CH Prepaid expenses | 1 640.00 | | 1 640.00 | 1 640.00 |
CJ TOTAL (II) | 1 167 170.00 | | 1 167 170.00 | 1 167 170.00 |
CO Grand total (0 to V) | 1 291 984.00 | 61 494.00 | 1 230 490.00 | 1 291 984.00 |
CP Shares due in less than one year | 11 050.00 | | | 11 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 382 290.00 | 449 413.00 | | 382 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 436.00 | -67 123.00 | | 62 436.00 |
DL TOTAL (I) | 453 110.00 | 390 674.00 | | 453 110.00 |
DP Provisions for Risks | 12 799.00 | 12 799.00 | | 12 799.00 |
DR TOTAL (IV) | 12 799.00 | 12 799.00 | | 12 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 960.00 | 3 609.00 | | 197 960.00 |
DX Trade payables and related accounts | 240 471.00 | 220 298.00 | | 240 471.00 |
DY Tax and social security liabilities | 326 150.00 | 229 526.00 | | 326 150.00 |
EC TOTAL (IV) | 764 581.00 | 453 434.00 | | 764 581.00 |
EE Grand total (I to V) | 1 230 490.00 | 856 907.00 | | 1 230 490.00 |
EG Accrued income and payables due within one year | 764 581.00 | 453 434.00 | | 764 581.00 |
| |
| 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 | 116 949.00 | | 32 415.00 | 116 949.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 425.00 | |
I4 DECREASES Grand Total | | 24 550.00 | 124 814.00 | |
IO DECREASES Total including other intangible assets | | | 2 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 550.00 | 101 354.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 035.00 | | | 2 035.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 489.00 | | 32 415.00 | 93 489.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 425.00 | | | 21 425.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 122.00 | 11 815.00 | 12 443.00 | 62 122.00 |
PE DEPRECIATION Total including other intangible assets | 2 035.00 | | | 2 035.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 087.00 | 11 815.00 | 12 443.00 | 60 087.00 |
| |
| 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 | 12 799.00 | | | 12 799.00 |
7C Grand total | 12 799.00 | | | 12 799.00 |
| |
| 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 | 240 471.00 | 240 471.00 | | 240 471.00 |
8C Staff and Related Accounts | 26 410.00 | 26 410.00 | | 26 410.00 |
8D Social Security and Other Social Organizations | 278 584.00 | 278 584.00 | | 278 584.00 |
UT Other financial assets | 11 050.00 | 11 050.00 | | 11 050.00 |
UX Other trade receivables | 526 531.00 | 526 531.00 | | 526 531.00 |
UY Staff and related accounts | 9 000.00 | 9 000.00 | | 9 000.00 |
VI Group and Associates | 197 960.00 | 197 960.00 | | 197 960.00 |
VM Income taxes | 1 901.00 | 1 901.00 | | 1 901.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 156.00 | 21 156.00 | | 21 156.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 160.00 | 160.00 | | 160.00 |
VS Prepaid expenses | 1 640.00 | 1 640.00 | | 1 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 550 283.00 | 550 283.00 | | 550 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 764 581.00 | 764 581.00 | | 764 581.00 |
