| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 964.00 | 964.00 | | 964.00 |
AH Goodwill | 85 371.00 | | 85 371.00 | 85 371.00 |
AN Land | 2 606.00 | | 2 606.00 | 2 606.00 |
AT Other tangible assets | 82 311.00 | 72 149.00 | 10 162.00 | 82 311.00 |
BH Other financial assets | 7 090.00 | | 7 090.00 | 7 090.00 |
BJ TOTAL (I) | 194 455.00 | 73 113.00 | 121 342.00 | 194 455.00 |
BV Advances and down payments on orders | 100.00 | | 100.00 | 100.00 |
BZ Other receivables | 12 292.00 | | 12 292.00 | 12 292.00 |
CF Cash and cash equivalents | 1 043 982.00 | | 1 043 982.00 | 1 043 982.00 |
CH Prepaid expenses | 9 660.00 | | 9 660.00 | 9 660.00 |
CJ TOTAL (II) | 1 066 035.00 | | 1 066 035.00 | 1 066 035.00 |
CO Grand total (0 to V) | 1 260 491.00 | 73 113.00 | 1 187 377.00 | 1 260 491.00 |
CU Other investments | 16 110.00 | | 16 110.00 | 16 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 308.00 | 50 308.00 | | 50 308.00 |
DD Legal reserve (1) | 5 030.00 | 5 030.00 | | 5 030.00 |
DG Other reserves | 9 405.00 | 9 405.00 | | 9 405.00 |
DH Retained earnings | 221 639.00 | 172 388.00 | | 221 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 388.00 | 49 250.00 | | 55 388.00 |
DL TOTAL (I) | 341 772.00 | 286 383.00 | | 341 772.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | | | 200 000.00 |
DW Advances and down payments received on current orders | 171.00 | | | 171.00 |
DX Trade payables and related accounts | 20 822.00 | 15 843.00 | | 20 822.00 |
DY Tax and social security liabilities | 244 705.00 | 191 071.00 | | 244 705.00 |
EA Other liabilities | 379 905.00 | 311 975.00 | | 379 905.00 |
EC TOTAL (IV) | 845 605.00 | 518 891.00 | | 845 605.00 |
EE Grand total (I to V) | 1 187 377.00 | 805 275.00 | | 1 187 377.00 |
EG Accrued income and payables due within one year | 845 605.00 | 518 891.00 | | 845 605.00 |
| |
| 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 | 193 642.00 | | 813.00 | 193 642.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 201.00 | |
I4 DECREASES Grand Total | | | 194 456.00 | |
IO DECREASES Total including other intangible assets | | | 86 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 919.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 336.00 | | | 86 336.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 105.00 | | 813.00 | 84 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 201.00 | | | 23 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 011.00 | 5 102.00 | | 68 011.00 |
PE DEPRECIATION Total including other intangible assets | 964.00 | | | 964.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 047.00 | 5 102.00 | | 67 047.00 |
| |
| 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 | 20 823.00 | 20 823.00 | | 20 823.00 |
8C Staff and Related Accounts | 122 181.00 | 122 181.00 | | 122 181.00 |
8D Social Security and Other Social Organizations | 98 474.00 | 98 474.00 | | 98 474.00 |
8E Income Taxes | 821.00 | 821.00 | | 821.00 |
8K Other liabilities (including liabilities related to repo transactions) | 379 906.00 | 379 906.00 | | 379 906.00 |
UT Other financial assets | 7 090.00 | 7 090.00 | | 7 090.00 |
UY Staff and related accounts | 360.00 | 360.00 | | 360.00 |
VB VAT | 3 933.00 | 3 933.00 | | 3 933.00 |
VC Group and associates | 7 732.00 | 7 732.00 | | 7 732.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | 200 000.00 | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 296.00 | 11 296.00 | | 11 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 268.00 | 268.00 | | 268.00 |
VS Prepaid expenses | 9 660.00 | 9 660.00 | | 9 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 043.00 | 29 043.00 | | 29 043.00 |
VW VAT | 11 934.00 | 11 934.00 | | 11 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 845 435.00 | 845 435.00 | | 845 435.00 |
