| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 8 599.00 | 8 042.00 | 558.00 | 8 599.00 |
AR Technical installations, industrial equipment and tools | 30 638.00 | 29 684.00 | 953.00 | 30 638.00 |
AT Other tangible assets | 93 267.00 | 60 242.00 | 33 025.00 | 93 267.00 |
BJ TOTAL (I) | 132 504.00 | 97 968.00 | 34 536.00 | 132 504.00 |
BT Goods | 746 229.00 | | 746 229.00 | 746 229.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 336 730.00 | | 336 730.00 | 336 730.00 |
BZ Other receivables | 17 361.00 | | 17 361.00 | 17 361.00 |
CD Marketable securities | 802 500.00 | | 802 500.00 | 802 500.00 |
CF Cash and cash equivalents | 1 390 625.00 | | 1 390 625.00 | 1 390 625.00 |
CH Prepaid expenses | 4 147.00 | | 4 147.00 | 4 147.00 |
CJ TOTAL (II) | 3 297 592.00 | | 3 297 592.00 | 3 297 592.00 |
CO Grand total (0 to V) | 3 430 096.00 | 97 968.00 | 3 332 128.00 | 3 430 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 000.00 | 69 000.00 | | 69 000.00 |
DD Legal reserve (1) | 6 900.00 | 6 900.00 | | 6 900.00 |
DG Other reserves | 3 092 546.00 | 2 976 729.00 | | 3 092 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 038.00 | 115 817.00 | | 76 038.00 |
DL TOTAL (I) | 3 244 484.00 | 3 168 446.00 | | 3 244 484.00 |
DQ Provisions for Expenses | 18 664.00 | 17 041.00 | | 18 664.00 |
DR TOTAL (IV) | 18 664.00 | 17 041.00 | | 18 664.00 |
DX Trade payables and related accounts | 13 805.00 | 18 687.00 | | 13 805.00 |
DY Tax and social security liabilities | 55 175.00 | 51 481.00 | | 55 175.00 |
EC TOTAL (IV) | 68 980.00 | 70 168.00 | | 68 980.00 |
EE Grand total (I to V) | 3 332 128.00 | 3 255 655.00 | | 3 332 128.00 |
EG Accrued income and payables due within one year | 68 980.00 | 70 168.00 | | 68 980.00 |
| |
| 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 | 131 904.00 | | 599.00 | 131 904.00 |
I4 DECREASES Grand Total | | | 132 504.00 | |
IO DECREASES Total including other intangible assets | | | 8 599.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 904.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 000.00 | | 599.00 | 8 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 904.00 | | | 123 904.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 412.00 | 12 556.00 | | 85 412.00 |
PE DEPRECIATION Total including other intangible assets | 8 000.00 | 42.00 | | 8 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 412.00 | 12 515.00 | | 77 412.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 17 041.00 | 1 623.00 | | 17 041.00 |
7C Grand total | 17 041.00 | 1 623.00 | | 17 041.00 |
UE of which provisions and reversals: - Operating | | 1 623.00 | | |
| |
| 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 | 13 805.00 | 13 805.00 | | 13 805.00 |
8C Staff and Related Accounts | 17 221.00 | 17 221.00 | | 17 221.00 |
8D Social Security and Other Social Organizations | 18 995.00 | 18 995.00 | | 18 995.00 |
UX Other trade receivables | 336 730.00 | 336 730.00 | | 336 730.00 |
UZ Social Security, other social security organizations | 1 493.00 | 1 493.00 | | 1 493.00 |
VB VAT | 1 683.00 | 1 683.00 | | 1 683.00 |
VM Income taxes | 14 185.00 | 14 185.00 | | 14 185.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 400.00 | 1 400.00 | | 1 400.00 |
VS Prepaid expenses | 4 147.00 | 4 147.00 | | 4 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 238.00 | 358 238.00 | | 358 238.00 |
VW VAT | 17 559.00 | 17 559.00 | | 17 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 980.00 | 68 980.00 | | 68 980.00 |
| |
| 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 | 5 542.00 | 5 699.00 | | 5 542.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 834.00 | 9 940.00 | | 10 834.00 |
ST Other accounts | 75 493.00 | 81 547.00 | | 75 493.00 |
XQ Rental, rental and co-ownership charges | | 571.00 | | |
YT Subcontracting | 90 922.00 | 124 492.00 | | 90 922.00 |
YW Business tax | 2 151.00 | 2 338.00 | | 2 151.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 693.00 | 8 037.00 | | 7 693.00 |
YY Amount of VAT collected | 260 456.00 | 319 656.00 | | 260 456.00 |
YZ Total deductible VAT on goods and services | 31 290.00 | 34 800.00 | | 31 290.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 177 250.00 | 216 551.00 | | 177 250.00 |
| |
| 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 | 3.00 | | | 3.00 |
