| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 750.00 | 750.00 | | 750.00 |
AH Goodwill | 15 244.00 | | 15 244.00 | 15 244.00 |
AR Technical installations, industrial equipment and tools | 92 138.00 | 91 922.00 | 216.00 | 92 138.00 |
AT Other tangible assets | 34 018.00 | 33 689.00 | 328.00 | 34 018.00 |
BD Other fixed assets | 13.00 | | 13.00 | 13.00 |
BH Other financial assets | 412.00 | | 412.00 | 412.00 |
BJ TOTAL (I) | 142 578.00 | 126 361.00 | 16 216.00 | 142 578.00 |
BL Raw materials, supplies | 20 672.00 | | 20 672.00 | 20 672.00 |
BV Advances and down payments on orders | 643.00 | | 643.00 | 643.00 |
BX Customers and related accounts | 17 799.00 | | 17 799.00 | 17 799.00 |
BZ Other receivables | 239 480.00 | | 239 480.00 | 239 480.00 |
CF Cash and cash equivalents | 8 322.00 | | 8 322.00 | 8 322.00 |
CH Prepaid expenses | 6 178.00 | | 6 178.00 | 6 178.00 |
CJ TOTAL (II) | 293 096.00 | | 293 096.00 | 293 096.00 |
CO Grand total (0 to V) | 435 674.00 | 126 361.00 | 309 313.00 | 435 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DG Other reserves | 35 504.00 | | | 35 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 994.00 | | | 4 994.00 |
DL TOTAL (I) | 128 499.00 | | | 128 499.00 |
DU Loans and Debts from Credit Institutions (3) | 18 479.00 | | | 18 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 996.00 | | | 5 996.00 |
DX Trade payables and related accounts | 76 314.00 | | | 76 314.00 |
DY Tax and social security liabilities | 80 023.00 | | | 80 023.00 |
EC TOTAL (IV) | 180 814.00 | | | 180 814.00 |
EE Grand total (I to V) | 309 313.00 | | | 309 313.00 |
EG Accrued income and payables due within one year | 180 814.00 | | | 180 814.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 479.00 | | | 18 479.00 |
| |
| 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 | 142 319.00 | | 259.00 | 142 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 426.00 | |
I4 DECREASES Grand Total | | | 142 578.00 | |
IO DECREASES Total including other intangible assets | | | 15 994.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 157.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 994.00 | | | 15 994.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 897.00 | | 259.00 | 125 897.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 426.00 | | | 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126 022.00 | 339.00 | | 126 022.00 |
PE DEPRECIATION Total including other intangible assets | 750.00 | | | 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 272.00 | 339.00 | | 125 272.00 |
| |
| 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 | 76 314.00 | 76 314.00 | | 76 314.00 |
8C Staff and Related Accounts | 6 176.00 | 6 176.00 | | 6 176.00 |
8D Social Security and Other Social Organizations | 37 374.00 | 37 374.00 | | 37 374.00 |
UT Other financial assets | 412.00 | | 412.00 | 412.00 |
UX Other trade receivables | 17 799.00 | 17 799.00 | | 17 799.00 |
VB VAT | 3 548.00 | 3 548.00 | | 3 548.00 |
VC Group and associates | 235 389.00 | 235 389.00 | | 235 389.00 |
VG Loans with a maturity of up to one year at origin | 18 479.00 | 18 479.00 | | 18 479.00 |
VI Group and Associates | 5 996.00 | 5 996.00 | | 5 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 891.00 | 25 891.00 | | 25 891.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 542.00 | 542.00 | | 542.00 |
VS Prepaid expenses | 6 178.00 | 6 178.00 | | 6 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 871.00 | 263 458.00 | 412.00 | 263 871.00 |
VW VAT | 10 580.00 | 10 580.00 | | 10 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 814.00 | 180 814.00 | | 180 814.00 |
| |
| 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 | 3.00 | | | 3.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 860.00 | | | 10 860.00 |
ST Other accounts | 86 931.00 | | | 86 931.00 |
XQ Rental, rental and co-ownership charges | 28 130.00 | | | 28 130.00 |
YT Subcontracting | 592.00 | | | 592.00 |
YU External personnel | 12 369.00 | | | 12 369.00 |
YW Business tax | 1 500.00 | | | 1 500.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 503.00 | | | 1 503.00 |
YY Amount of VAT collected | 43 478.00 | | | 43 478.00 |
YZ Total deductible VAT on goods and services | 48 324.00 | | | 48 324.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 138 882.00 | | | 138 882.00 |
