| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 460.00 | 460.00 | | 460.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 208 067.00 | 177 925.00 | 30 142.00 | 208 067.00 |
AT Other tangible assets | 99 567.00 | 83 757.00 | 15 810.00 | 99 567.00 |
BB Receivables related to investments | 216.00 | | 216.00 | 216.00 |
BD Other fixed assets | 715.00 | | 715.00 | 715.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 343 482.00 | 262 141.00 | 81 341.00 | 343 482.00 |
BL Raw materials, supplies | 2 321.00 | | 2 321.00 | 2 321.00 |
BX Customers and related accounts | 13 487.00 | | 13 487.00 | 13 487.00 |
BZ Other receivables | 23 138.00 | | 23 138.00 | 23 138.00 |
CD Marketable securities | 49 273.00 | | 49 273.00 | 49 273.00 |
CF Cash and cash equivalents | 457 850.00 | | 457 850.00 | 457 850.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 546 069.00 | | 546 069.00 | 546 069.00 |
CO Grand total (0 to V) | 889 551.00 | 262 141.00 | 627 410.00 | 889 551.00 |
CP Shares due in less than one year | 616.00 | | | 616.00 |
CU Other investments | 4 057.00 | | 4 057.00 | 4 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 164 722.00 | 164 722.00 | | 164 722.00 |
DD Legal reserve (1) | 16 472.00 | 16 472.00 | | 16 472.00 |
DG Other reserves | 179 514.00 | 142 094.00 | | 179 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 079.00 | 53 820.00 | | 84 079.00 |
DL TOTAL (I) | 444 788.00 | 377 109.00 | | 444 788.00 |
DP Provisions for Risks | 25 000.00 | 12 000.00 | | 25 000.00 |
DR TOTAL (IV) | 25 000.00 | 12 000.00 | | 25 000.00 |
DU Loans and Debts from Credit Institutions (3) | 12 268.00 | 25 441.00 | | 12 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 385.00 | 18 266.00 | | 26 385.00 |
DX Trade payables and related accounts | 28 108.00 | 32 813.00 | | 28 108.00 |
DY Tax and social security liabilities | 75 826.00 | 47 394.00 | | 75 826.00 |
EA Other liabilities | 15 036.00 | 21 036.00 | | 15 036.00 |
EC TOTAL (IV) | 157 622.00 | 144 949.00 | | 157 622.00 |
EE Grand total (I to V) | 627 410.00 | 534 058.00 | | 627 410.00 |
EG Accrued income and payables due within one year | 157 622.00 | 132 681.00 | | 157 622.00 |
| |
| 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 | 364 250.00 | | 232.00 | 364 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 388.00 | |
I4 DECREASES Grand Total | | 21 000.00 | 343 482.00 | |
IO DECREASES Total including other intangible assets | | | 30 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21 000.00 | 307 634.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 460.00 | | | 30 460.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 328 402.00 | | 232.00 | 328 402.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 388.00 | | | 5 388.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 262 961.00 | 20 180.00 | 21 000.00 | 262 961.00 |
PE DEPRECIATION Total including other intangible assets | 460.00 | | | 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 262 501.00 | 20 180.00 | 21 000.00 | 262 501.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 12 000.00 | 25 000.00 | 12 000.00 | 12 000.00 |
7C Grand total | 12 000.00 | 25 000.00 | 12 000.00 | 12 000.00 |
UE of which provisions and reversals: - Operating | | 25 000.00 | | |
UJ - Exceptional | | | 12 000.00 | |
| |
| 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 | 28 108.00 | 28 108.00 | | 28 108.00 |
8C Staff and Related Accounts | 20 509.00 | 20 509.00 | | 20 509.00 |
8D Social Security and Other Social Organizations | 25 487.00 | 25 487.00 | | 25 487.00 |
8E Income Taxes | 15 188.00 | 15 188.00 | | 15 188.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 036.00 | 15 036.00 | | 15 036.00 |
UL Receivables related to investments | 216.00 | 216.00 | | 216.00 |
UT Other financial assets | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 13 487.00 | 13 487.00 | | 13 487.00 |
UZ Social Security, other social security organizations | 2 529.00 | 2 529.00 | | 2 529.00 |
VB VAT | 5 188.00 | 5 188.00 | | 5 188.00 |
VH Loans with a maturity of more than one year at origin | 12 268.00 | 12 268.00 | | 12 268.00 |
VI Group and Associates | 26 385.00 | 26 385.00 | | 26 385.00 |
VK Loans repaid during the year | 13 173.00 | | | 13 173.00 |
VM Income taxes | 10 484.00 | 10 484.00 | | 10 484.00 |
VQ Other Taxes, Duties, and Similar Debts | 518.00 | 518.00 | | 518.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 937.00 | 4 937.00 | | 4 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 241.00 | 37 241.00 | | 37 241.00 |
VW VAT | 14 124.00 | 14 124.00 | | 14 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 622.00 | 157 622.00 | | 157 622.00 |
