| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 598.00 | | 598.00 | 598.00 |
AH Goodwill | 6 097.00 | | 6 097.00 | 6 097.00 |
AR Technical installations, industrial equipment and tools | 10 984.00 | 10 984.00 | | 10 984.00 |
AT Other tangible assets | 1 917.00 | 1 043.00 | 874.00 | 1 917.00 |
BH Other financial assets | 3 933.00 | | 3 933.00 | 3 933.00 |
BJ TOTAL (I) | 23 530.00 | 12 027.00 | 11 503.00 | 23 530.00 |
BL Raw materials, supplies | 2 125.00 | | 2 125.00 | 2 125.00 |
BX Customers and related accounts | 7.00 | | 7.00 | 7.00 |
BZ Other receivables | 295.00 | | 295.00 | 295.00 |
CD Marketable securities | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 12 009.00 | | 12 009.00 | 12 009.00 |
CJ TOTAL (II) | 16 436.00 | | 16 436.00 | 16 436.00 |
CO Grand total (0 to V) | 39 965.00 | 12 027.00 | 27 939.00 | 39 965.00 |
| |
| 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) | 304.00 | 304.00 | | 304.00 |
DG Other reserves | 9 147.00 | 9 147.00 | | 9 147.00 |
DH Retained earnings | -6 668.00 | -5 235.00 | | -6 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 711.00 | -1 433.00 | | 711.00 |
DL TOTAL (I) | 11 116.00 | 10 405.00 | | 11 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 611.00 | 5 548.00 | | 5 611.00 |
DX Trade payables and related accounts | 6 067.00 | 6 958.00 | | 6 067.00 |
DY Tax and social security liabilities | 5 144.00 | 6 458.00 | | 5 144.00 |
EC TOTAL (IV) | 16 822.00 | 18 965.00 | | 16 822.00 |
EE Grand total (I to V) | 27 939.00 | 29 370.00 | | 27 939.00 |
EI Including equity loans | 5 611.00 | | | 5 611.00 |
| |
| 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 | 23 530.00 | | | 23 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 933.00 | |
I4 DECREASES Grand Total | | | 23 530.00 | |
IO DECREASES Total including other intangible assets | | | 6 696.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 696.00 | | | 6 696.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 900.00 | | | 12 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 933.00 | | | 3 933.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 780.00 | 247.00 | | 11 780.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 780.00 | 247.00 | | 11 780.00 |
| |
| 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 | 6 067.00 | 6 067.00 | | 6 067.00 |
8C Staff and Related Accounts | 1 357.00 | 1 357.00 | | 1 357.00 |
8D Social Security and Other Social Organizations | 2 450.00 | 2 450.00 | | 2 450.00 |
UT Other financial assets | 3 933.00 | 3 933.00 | | 3 933.00 |
UX Other trade receivables | 7.00 | 7.00 | | 7.00 |
VB VAT | 264.00 | 264.00 | | 264.00 |
VI Group and Associates | 5 611.00 | 5 611.00 | | 5 611.00 |
VP Miscellaneous | 9.00 | 9.00 | | 9.00 |
VQ Other Taxes, Duties, and Similar Debts | 732.00 | 732.00 | | 732.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | 22.00 | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 235.00 | 4 235.00 | | 4 235.00 |
VW VAT | 604.00 | 604.00 | | 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 822.00 | 16 822.00 | | 16 822.00 |
