| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 665.00 | 665.00 | | 665.00 |
AH Goodwill | 31 350.00 | | 31 350.00 | 31 350.00 |
AR Technical installations, industrial equipment and tools | 57 224.00 | 35 314.00 | 21 909.00 | 57 224.00 |
AT Other tangible assets | 152 791.00 | 59 619.00 | 93 172.00 | 152 791.00 |
BD Other fixed assets | 1 760.00 | | 1 760.00 | 1 760.00 |
BH Other financial assets | 1 300.00 | | 1 300.00 | 1 300.00 |
BJ TOTAL (I) | 245 089.00 | 95 598.00 | 149 491.00 | 245 089.00 |
BL Raw materials, supplies | 15 179.00 | | 15 179.00 | 15 179.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 28 352.00 | | 28 352.00 | 28 352.00 |
CF Cash and cash equivalents | 196 634.00 | | 196 634.00 | 196 634.00 |
CH Prepaid expenses | 2 587.00 | | 2 587.00 | 2 587.00 |
CJ TOTAL (II) | 242 752.00 | | 242 752.00 | 242 752.00 |
CO Grand total (0 to V) | 487 841.00 | 95 598.00 | 392 243.00 | 487 841.00 |
CP Shares due in less than one year | 1 300.00 | | | 1 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 281 749.00 | 240 799.00 | | 281 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 544.00 | 40 950.00 | | 27 544.00 |
DL TOTAL (I) | 317 543.00 | 289 999.00 | | 317 543.00 |
DU Loans and Debts from Credit Institutions (3) | 33 655.00 | 44 268.00 | | 33 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 145.00 | 5 000.00 | | 3 145.00 |
DX Trade payables and related accounts | 27 958.00 | 17 285.00 | | 27 958.00 |
DY Tax and social security liabilities | 9 942.00 | 11 097.00 | | 9 942.00 |
EC TOTAL (IV) | 74 700.00 | 77 651.00 | | 74 700.00 |
EE Grand total (I to V) | 392 243.00 | 367 650.00 | | 392 243.00 |
EG Accrued income and payables due within one year | 52 733.00 | 44 969.00 | | 52 733.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 950.00 | 1 017.00 | | 950.00 |
| |
| 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 | 250 015.00 | | 1 928.00 | 250 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 060.00 | |
I4 DECREASES Grand Total | | 6 854.00 | 245 089.00 | |
IO DECREASES Total including other intangible assets | | | 32 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 854.00 | 210 015.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 015.00 | | | 32 015.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 214 969.00 | | 1 899.00 | 214 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 031.00 | | 29.00 | 3 031.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 712.00 | 21 740.00 | 6 854.00 | 80 712.00 |
PE DEPRECIATION Total including other intangible assets | 665.00 | | | 665.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 048.00 | 21 740.00 | 6 854.00 | 80 048.00 |
| |
| 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 | 27 958.00 | 27 958.00 | | 27 958.00 |
8C Staff and Related Accounts | 3 236.00 | 3 236.00 | | 3 236.00 |
8D Social Security and Other Social Organizations | 5 637.00 | 5 637.00 | | 5 637.00 |
UT Other financial assets | 1 300.00 | 1 300.00 | | 1 300.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 3 181.00 | 3 181.00 | | 3 181.00 |
VG Loans with a maturity of up to one year at origin | 950.00 | 950.00 | | 950.00 |
VH Loans with a maturity of more than one year at origin | 32 704.00 | 10 738.00 | 21 967.00 | 32 704.00 |
VI Group and Associates | 3 145.00 | 3 145.00 | | 3 145.00 |
VK Loans repaid during the year | 10 539.00 | | | 10 539.00 |
VM Income taxes | 4 554.00 | 4 554.00 | | 4 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 304.00 | 304.00 | | 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 117.00 | 20 117.00 | | 20 117.00 |
VS Prepaid expenses | 2 587.00 | 2 587.00 | | 2 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 239.00 | 32 239.00 | | 32 239.00 |
VW VAT | 765.00 | 765.00 | | 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 700.00 | 52 733.00 | 21 967.00 | 74 700.00 |
| |
| 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 | 3 953.00 | 4 688.00 | | 3 953.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 248.00 | 8 256.00 | | 9 248.00 |
ST Other accounts | 69 147.00 | 67 576.00 | | 69 147.00 |
XQ Rental, rental and co-ownership charges | 9 522.00 | 9 321.00 | | 9 522.00 |
YQ Equipment leasing commitment | 30 084.00 | 45 213.00 | | 30 084.00 |
YW Business tax | 1 118.00 | 1 134.00 | | 1 118.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 071.00 | 5 822.00 | | 5 071.00 |
YY Amount of VAT collected | 109 733.00 | 103 963.00 | | 109 733.00 |
YZ Total deductible VAT on goods and services | 103 433.00 | 94 110.00 | | 103 433.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 917.00 | 85 153.00 | | 87 917.00 |
| |
| 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 | 6.00 | | | 6.00 |
