| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 32 111.00 | 8 723.00 | 23 388.00 | 32 111.00 |
AR Technical installations, industrial equipment and tools | 7 221.00 | 3 326.00 | 3 895.00 | 7 221.00 |
AT Other tangible assets | 46 787.00 | 24 300.00 | 22 488.00 | 46 787.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 86 269.00 | 36 349.00 | 49 920.00 | 86 269.00 |
BT Goods | 709 750.00 | | 709 750.00 | 709 750.00 |
BX Customers and related accounts | 11 990.00 | | 11 990.00 | 11 990.00 |
BZ Other receivables | 1 377.00 | | 1 377.00 | 1 377.00 |
CF Cash and cash equivalents | 181 568.00 | | 181 568.00 | 181 568.00 |
CJ TOTAL (II) | 904 685.00 | | 904 685.00 | 904 685.00 |
CO Grand total (0 to V) | 990 954.00 | 36 349.00 | 954 605.00 | 990 954.00 |
| |
| 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 | 737 875.00 | 660 637.00 | | 737 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 561.00 | 77 238.00 | | 155 561.00 |
DL TOTAL (I) | 901 686.00 | 746 125.00 | | 901 686.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135.00 | 302.00 | | 135.00 |
DX Trade payables and related accounts | 10 158.00 | 27 873.00 | | 10 158.00 |
DY Tax and social security liabilities | 42 626.00 | 5 718.00 | | 42 626.00 |
EC TOTAL (IV) | 52 919.00 | 33 893.00 | | 52 919.00 |
EE Grand total (I to V) | 954 605.00 | 780 018.00 | | 954 605.00 |
EG Accrued income and payables due within one year | 52 919.00 | 33 893.00 | | 52 919.00 |
| |
| 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 | 86 269.00 | | | 86 269.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 86 269.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 86 119.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 119.00 | | | 86 119.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 762.00 | 7 587.00 | | 28 762.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 762.00 | 7 587.00 | | 28 762.00 |
| |
| 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 | 10 158.00 | 10 158.00 | | 10 158.00 |
8D Social Security and Other Social Organizations | 3 312.00 | 3 312.00 | | 3 312.00 |
8E Income Taxes | 30 435.00 | 30 435.00 | | 30 435.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
UX Other trade receivables | 11 990.00 | 11 990.00 | | 11 990.00 |
VB VAT | 1 377.00 | 1 377.00 | | 1 377.00 |
VI Group and Associates | 135.00 | 135.00 | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 517.00 | 13 367.00 | 150.00 | 13 517.00 |
VW VAT | 8 879.00 | 8 879.00 | | 8 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 919.00 | 52 919.00 | | 52 919.00 |
| |
| 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 | 9 449.00 | 12 064.00 | | 9 449.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 214.00 | 13 610.00 | | 10 214.00 |
ST Other accounts | 122 741.00 | 79 750.00 | | 122 741.00 |
XQ Rental, rental and co-ownership charges | 24 000.00 | 24 000.00 | | 24 000.00 |
YT Subcontracting | 55 387.00 | 66 825.00 | | 55 387.00 |
YW Business tax | 1 554.00 | 2 752.00 | | 1 554.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 003.00 | 14 816.00 | | 11 003.00 |
YY Amount of VAT collected | 138 129.00 | 102 463.00 | | 138 129.00 |
YZ Total deductible VAT on goods and services | 38 462.00 | 27 709.00 | | 38 462.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 212 342.00 | 184 185.00 | | 212 342.00 |
