| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 568.00 | 8 568.00 | | 8 568.00 |
AH Goodwill | 66 533.00 | | 66 533.00 | 66 533.00 |
AP Buildings | 1 840.00 | 1 840.00 | | 1 840.00 |
AR Technical installations, industrial equipment and tools | 35 657.00 | 35 342.00 | 315.00 | 35 657.00 |
AT Other tangible assets | 10 100.00 | 8 693.00 | 1 406.00 | 10 100.00 |
BJ TOTAL (I) | 122 697.00 | 54 443.00 | 68 254.00 | 122 697.00 |
BL Raw materials, supplies | 3 600.00 | | 3 600.00 | 3 600.00 |
BX Customers and related accounts | 23 246.00 | | 23 246.00 | 23 246.00 |
BZ Other receivables | 6 085.00 | | 6 085.00 | 6 085.00 |
CF Cash and cash equivalents | 36 264.00 | | 36 264.00 | 36 264.00 |
CJ TOTAL (II) | 69 195.00 | | 69 195.00 | 69 195.00 |
CO Grand total (0 to V) | 191 892.00 | 54 443.00 | 137 449.00 | 191 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 609.00 | 84 609.00 | | 84 609.00 |
DD Legal reserve (1) | 10 229.00 | 10 229.00 | | 10 229.00 |
DH Retained earnings | 23 249.00 | 15 382.00 | | 23 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 457.00 | 13 727.00 | | 2 457.00 |
DL TOTAL (I) | 120 544.00 | 123 947.00 | | 120 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 577.00 | 130.00 | | 3 577.00 |
DX Trade payables and related accounts | 8 800.00 | 2 041.00 | | 8 800.00 |
DY Tax and social security liabilities | 4 528.00 | 11 020.00 | | 4 528.00 |
EC TOTAL (IV) | 16 905.00 | 13 191.00 | | 16 905.00 |
EE Grand total (I to V) | 137 449.00 | 137 138.00 | | 137 449.00 |
EG Accrued income and payables due within one year | 16 905.00 | 13 191.00 | | 16 905.00 |
| |
| 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 | 122 697.00 | | | 122 697.00 |
I4 DECREASES Grand Total | | | 122 697.00 | |
IO DECREASES Total including other intangible assets | | | 75 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 100.00 | | | 75 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 597.00 | | | 47 597.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 494.00 | 2 949.00 | | 51 494.00 |
PE DEPRECIATION Total including other intangible assets | 8 568.00 | | | 8 568.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 926.00 | 2 949.00 | | 42 926.00 |
| |
| 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 | 8 800.00 | 8 800.00 | | 8 800.00 |
8C Staff and Related Accounts | 1 592.00 | 1 592.00 | | 1 592.00 |
8D Social Security and Other Social Organizations | 2 453.00 | 2 453.00 | | 2 453.00 |
UX Other trade receivables | 23 246.00 | 23 246.00 | | 23 246.00 |
UZ Social Security, other social security organizations | 3 721.00 | 3 721.00 | | 3 721.00 |
VB VAT | 439.00 | 439.00 | | 439.00 |
VI Group and Associates | 3 577.00 | 3 577.00 | | 3 577.00 |
VQ Other Taxes, Duties, and Similar Debts | 483.00 | 483.00 | | 483.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 925.00 | 1 925.00 | | 1 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 331.00 | 29 331.00 | | 29 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 905.00 | 16 905.00 | | 16 905.00 |
| |
| 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 | 5 751.00 | 3 206.00 | | 5 751.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 535.00 | 1 853.00 | | 2 535.00 |
ST Other accounts | 14 581.00 | 12 618.00 | | 14 581.00 |
XQ Rental, rental and co-ownership charges | 12 850.00 | 12 850.00 | | 12 850.00 |
YT Subcontracting | 18 572.00 | 11 487.00 | | 18 572.00 |
YW Business tax | 1 363.00 | 1 379.00 | | 1 363.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 114.00 | 4 585.00 | | 7 114.00 |
YY Amount of VAT collected | 29 891.00 | 33 380.00 | | 29 891.00 |
YZ Total deductible VAT on goods and services | 10 640.00 | 10 039.00 | | 10 640.00 |
ZE Dividends | 5 000.00 | | | 5 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 537.00 | 38 808.00 | | 48 537.00 |
