| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 198.00 | 6 198.00 | | 6 198.00 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 53 008.00 | 53 008.00 | | 53 008.00 |
AT Other tangible assets | 104 589.00 | 34 364.00 | 70 224.00 | 104 589.00 |
BH Other financial assets | 8 869.00 | | 8 869.00 | 8 869.00 |
BJ TOTAL (I) | 177 664.00 | 93 570.00 | 84 094.00 | 177 664.00 |
BX Customers and related accounts | 77 112.00 | 2 188.00 | 74 924.00 | 77 112.00 |
BZ Other receivables | 14 042.00 | | 14 042.00 | 14 042.00 |
CF Cash and cash equivalents | 55 541.00 | | 55 541.00 | 55 541.00 |
CH Prepaid expenses | 5 900.00 | | 5 900.00 | 5 900.00 |
CJ TOTAL (II) | 152 595.00 | 2 188.00 | 150 406.00 | 152 595.00 |
CO Grand total (0 to V) | 330 258.00 | 95 759.00 | 234 500.00 | 330 258.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 72 230.00 | 65 318.00 | | 72 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 676.00 | 6 912.00 | | 15 676.00 |
DL TOTAL (I) | 96 706.00 | 81 030.00 | | 96 706.00 |
DP Provisions for Risks | 1 900.00 | 1 900.00 | | 1 900.00 |
DR TOTAL (IV) | 1 900.00 | 1 900.00 | | 1 900.00 |
DU Loans and Debts from Credit Institutions (3) | 38 753.00 | 24 573.00 | | 38 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 343.00 | 319.00 | | 343.00 |
DX Trade payables and related accounts | 19 783.00 | 25 614.00 | | 19 783.00 |
DY Tax and social security liabilities | 71 451.00 | 60 243.00 | | 71 451.00 |
EA Other liabilities | 5 564.00 | 4 951.00 | | 5 564.00 |
EC TOTAL (IV) | 135 894.00 | 115 699.00 | | 135 894.00 |
EE Grand total (I to V) | 234 500.00 | 198 629.00 | | 234 500.00 |
EG Accrued income and payables due within one year | 118 288.00 | 104 480.00 | | 118 288.00 |
| |
| 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 | 169 453.00 | | 63 496.00 | 169 453.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 12 285.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 12 285.00 | 8 869.00 | |
I4 DECREASES Grand Total | | 55 285.00 | 177 664.00 | |
IO DECREASES Total including other intangible assets | | | 11 198.00 | |
IY DECREASES Total Tangible Fixed Assets | | 43 000.00 | 157 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 198.00 | | | 11 198.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 182.00 | | 63 415.00 | 137 182.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 074.00 | | 81.00 | 21 074.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 679.00 | 10 300.00 | 15 408.00 | 98 679.00 |
PE DEPRECIATION Total including other intangible assets | 6 198.00 | | | 6 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 481.00 | 10 300.00 | 15 408.00 | 92 481.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 900.00 | | | 1 900.00 |
6T Receivables | 2 188.00 | | | 2 188.00 |
7B Total provisions for depreciation | 2 188.00 | | | 2 188.00 |
7C Grand total | 4 088.00 | | | 4 088.00 |
| |
| 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 | 19 783.00 | 19 783.00 | | 19 783.00 |
8C Staff and Related Accounts | 5 304.00 | 5 304.00 | | 5 304.00 |
8D Social Security and Other Social Organizations | 11 621.00 | 11 621.00 | | 11 621.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 564.00 | 5 564.00 | | 5 564.00 |
UT Other financial assets | 8 869.00 | | 8 869.00 | 8 869.00 |
UX Other trade receivables | 77 112.00 | 77 112.00 | | 77 112.00 |
VB VAT | 11 179.00 | 11 179.00 | | 11 179.00 |
VH Loans with a maturity of more than one year at origin | 38 753.00 | 21 147.00 | 17 606.00 | 38 753.00 |
VI Group and Associates | 343.00 | 343.00 | | 343.00 |
VJ Loans taken out during the year | 30 000.00 | | | 30 000.00 |
VK Loans repaid during the year | 15 820.00 | | | 15 820.00 |
VP Miscellaneous | 1 000.00 | 1 000.00 | | 1 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 328.00 | 34 328.00 | | 34 328.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 863.00 | 1 863.00 | | 1 863.00 |
VS Prepaid expenses | 5 900.00 | 5 900.00 | | 5 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 923.00 | 97 054.00 | 8 869.00 | 105 923.00 |
VW VAT | 20 199.00 | 20 199.00 | | 20 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 894.00 | 118 288.00 | 17 606.00 | 135 894.00 |
| |
| 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 | 11 925.00 | 8 223.00 | | 11 925.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 905.00 | 7 237.00 | | 6 905.00 |
ST Other accounts | 96 976.00 | 95 718.00 | | 96 976.00 |
XQ Rental, rental and co-ownership charges | 93 315.00 | 112 413.00 | | 93 315.00 |
YT Subcontracting | 72 047.00 | 43 364.00 | | 72 047.00 |
YW Business tax | 2 221.00 | 1 522.00 | | 2 221.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 146.00 | 9 745.00 | | 14 146.00 |
YY Amount of VAT collected | 103 089.00 | 99 861.00 | | 103 089.00 |
YZ Total deductible VAT on goods and services | 50 189.00 | 50 733.00 | | 50 189.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 269 242.00 | 258 732.00 | | 269 242.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
