| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 826.00 | 12 826.00 | | 12 826.00 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AR Technical installations, industrial equipment and tools | 23 783.00 | 23 176.00 | 607.00 | 23 783.00 |
AT Other tangible assets | 107 468.00 | 103 194.00 | 4 274.00 | 107 468.00 |
BH Other financial assets | 2 973.00 | | 2 973.00 | 2 973.00 |
BJ TOTAL (I) | 154 671.00 | 139 196.00 | 15 476.00 | 154 671.00 |
BT Goods | 1 640.00 | | 1 640.00 | 1 640.00 |
BX Customers and related accounts | 57 060.00 | 29 638.00 | 27 422.00 | 57 060.00 |
BZ Other receivables | 23 527.00 | | 23 527.00 | 23 527.00 |
CF Cash and cash equivalents | 71 143.00 | | 71 143.00 | 71 143.00 |
CH Prepaid expenses | 5 263.00 | | 5 263.00 | 5 263.00 |
CJ TOTAL (II) | 158 634.00 | 29 638.00 | 128 996.00 | 158 634.00 |
CO Grand total (0 to V) | 313 305.00 | 168 834.00 | 144 472.00 | 313 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DH Retained earnings | 3 579.00 | | | 3 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 325.00 | | | -9 325.00 |
DL TOTAL (I) | 11 023.00 | | | 11 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 089.00 | | | 27 089.00 |
DX Trade payables and related accounts | 79 827.00 | | | 79 827.00 |
DY Tax and social security liabilities | 19 879.00 | | | 19 879.00 |
EA Other liabilities | 6 654.00 | | | 6 654.00 |
EC TOTAL (IV) | 133 448.00 | | | 133 448.00 |
EE Grand total (I to V) | 144 472.00 | | | 144 472.00 |
EG Accrued income and payables due within one year | 133 448.00 | | | 133 448.00 |
| |
| 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 | 154 671.00 | | | 154 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 973.00 | |
I4 DECREASES Grand Total | | | 154 671.00 | |
IO DECREASES Total including other intangible assets | | | 20 448.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 131 250.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 448.00 | | | 20 448.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 250.00 | | | 131 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 973.00 | | | 2 973.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 113.00 | 2 082.00 | | 137 113.00 |
PE DEPRECIATION Total including other intangible assets | 12 826.00 | | | 12 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 287.00 | 2 082.00 | | 124 287.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 26 083.00 | 3 555.00 | | 26 083.00 |
7B Total provisions for depreciation | 26 083.00 | 3 555.00 | | 26 083.00 |
7C Grand total | 26 083.00 | 3 555.00 | | 26 083.00 |
UE of which provisions and reversals: - Operating | | 3 555.00 | | |
| |
| 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 | 79 827.00 | 79 827.00 | | 79 827.00 |
8C Staff and Related Accounts | 594.00 | 594.00 | | 594.00 |
8D Social Security and Other Social Organizations | 1 413.00 | 1 413.00 | | 1 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 654.00 | 6 654.00 | | 6 654.00 |
UT Other financial assets | 2 973.00 | | 2 973.00 | 2 973.00 |
UX Other trade receivables | 22 537.00 | 22 537.00 | | 22 537.00 |
VA Doubtful or disputed receivables | 34 523.00 | 34 523.00 | | 34 523.00 |
VB VAT | 22 761.00 | 22 761.00 | | 22 761.00 |
VI Group and Associates | 27 089.00 | 27 089.00 | | 27 089.00 |
VQ Other Taxes, Duties, and Similar Debts | 27.00 | 27.00 | | 27.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 766.00 | 766.00 | | 766.00 |
VS Prepaid expenses | 5 263.00 | 5 263.00 | | 5 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 824.00 | 85 851.00 | 2 973.00 | 88 824.00 |
VW VAT | 17 844.00 | 17 844.00 | | 17 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 448.00 | 133 448.00 | | 133 448.00 |
