| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 633.00 | 3 633.00 | | 3 633.00 |
AF Concessions, Patents and Similar Rights | 790.00 | 790.00 | | 790.00 |
AH Goodwill | 137 000.00 | | 137 000.00 | 137 000.00 |
AR Technical installations, industrial equipment and tools | 18 777.00 | 14 077.00 | 4 700.00 | 18 777.00 |
AT Other tangible assets | 219 725.00 | 219 725.00 | | 219 725.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 385 925.00 | 238 225.00 | 147 700.00 | 385 925.00 |
BT Goods | 48 431.00 | | 48 431.00 | 48 431.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 41 718.00 | | 41 718.00 | 41 718.00 |
BZ Other receivables | 18 167.00 | | 18 167.00 | 18 167.00 |
CD Marketable securities | 5 050.00 | | 5 050.00 | 5 050.00 |
CF Cash and cash equivalents | 150 513.00 | | 150 513.00 | 150 513.00 |
CH Prepaid expenses | 6 014.00 | | 6 014.00 | 6 014.00 |
CJ TOTAL (II) | 269 893.00 | | 269 893.00 | 269 893.00 |
CO Grand total (0 to V) | 655 818.00 | 238 225.00 | 417 593.00 | 655 818.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 94 000.00 | 94 000.00 | | 94 000.00 |
DD Legal reserve (1) | 9 400.00 | 9 400.00 | | 9 400.00 |
DG Other reserves | 167 524.00 | 145 725.00 | | 167 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 757.00 | 61 799.00 | | 64 757.00 |
DL TOTAL (I) | 335 681.00 | 310 924.00 | | 335 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 495.00 | | |
DX Trade payables and related accounts | 53 250.00 | 87 043.00 | | 53 250.00 |
DY Tax and social security liabilities | 28 662.00 | 37 463.00 | | 28 662.00 |
EC TOTAL (IV) | 81 912.00 | 129 001.00 | | 81 912.00 |
EE Grand total (I to V) | 417 593.00 | 439 925.00 | | 417 593.00 |
| |
| 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 | 385 925.00 | | | 385 925.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 633.00 | | | 3 633.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | | 385 925.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 633.00 | |
IO DECREASES Total including other intangible assets | | | 137 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 238 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 137 790.00 | | | 137 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 238 502.00 | | | 238 502.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 236 357.00 | 1 868.00 | | 236 357.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 633.00 | | | 3 633.00 |
PE DEPRECIATION Total including other intangible assets | 790.00 | | | 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 231 935.00 | 1 868.00 | | 231 935.00 |
| |
| 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 | 53 250.00 | 53 250.00 | | 53 250.00 |
8C Staff and Related Accounts | 3 159.00 | 3 159.00 | | 3 159.00 |
8D Social Security and Other Social Organizations | 21 100.00 | 21 100.00 | | 21 100.00 |
8E Income Taxes | 1 890.00 | 1 890.00 | | 1 890.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
UX Other trade receivables | 41 718.00 | 41 718.00 | | 41 718.00 |
VB VAT | 7 562.00 | 7 562.00 | | 7 562.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 513.00 | 2 513.00 | | 2 513.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 606.00 | 10 606.00 | | 10 606.00 |
VS Prepaid expenses | 6 014.00 | 6 014.00 | | 6 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 899.00 | 65 899.00 | 6 000.00 | 71 899.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 912.00 | 81 912.00 | | 81 912.00 |
