| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 530.00 | 6 530.00 | | 6 530.00 |
AR Technical installations, industrial equipment and tools | 16 161.00 | 16 161.00 | | 16 161.00 |
AT Other tangible assets | 51 610.00 | 40 690.00 | 10 920.00 | 51 610.00 |
BH Other financial assets | 2 843.00 | | 2 843.00 | 2 843.00 |
BJ TOTAL (I) | 77 144.00 | 63 380.00 | 13 764.00 | 77 144.00 |
BL Raw materials, supplies | 199 102.00 | | 199 102.00 | 199 102.00 |
BN Goods in progress | 56 245.00 | | 56 245.00 | 56 245.00 |
BX Customers and related accounts | 190 310.00 | | 190 310.00 | 190 310.00 |
BZ Other receivables | 8 531.00 | | 8 531.00 | 8 531.00 |
CF Cash and cash equivalents | 74 184.00 | | 74 184.00 | 74 184.00 |
CH Prepaid expenses | 8 513.00 | | 8 513.00 | 8 513.00 |
CJ TOTAL (II) | 536 885.00 | | 536 885.00 | 536 885.00 |
CO Grand total (0 to V) | 614 029.00 | 63 380.00 | 550 648.00 | 614 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 593.00 | 69 593.00 | | 69 593.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 324 878.00 | 324 878.00 | | 324 878.00 |
DH Retained earnings | -37 742.00 | -50 729.00 | | -37 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 519.00 | 12 986.00 | | 519.00 |
DL TOTAL (I) | 364 870.00 | 364 351.00 | | 364 870.00 |
DP Provisions for Risks | 990.00 | 990.00 | | 990.00 |
DR TOTAL (IV) | 990.00 | 990.00 | | 990.00 |
DU Loans and Debts from Credit Institutions (3) | 87 436.00 | 14 643.00 | | 87 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 846.00 | 2 066.00 | | 4 846.00 |
DX Trade payables and related accounts | 56 939.00 | 73 573.00 | | 56 939.00 |
DY Tax and social security liabilities | 33 764.00 | 31 112.00 | | 33 764.00 |
EA Other liabilities | 1 804.00 | 403.00 | | 1 804.00 |
EC TOTAL (IV) | 184 788.00 | 121 797.00 | | 184 788.00 |
EE Grand total (I to V) | 550 648.00 | 487 138.00 | | 550 648.00 |
| |
| 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 | 67 448.00 | | 9 869.00 | 67 448.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 843.00 | |
I4 DECREASES Grand Total | | 173.00 | 77 144.00 | |
IO DECREASES Total including other intangible assets | | | 6 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | 173.00 | 67 771.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 530.00 | | | 6 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 075.00 | | 9 869.00 | 58 075.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 843.00 | | | 2 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 011.00 | 5 543.00 | 173.00 | 58 011.00 |
PE DEPRECIATION Total including other intangible assets | 6 530.00 | | | 6 530.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 481.00 | 5 543.00 | 173.00 | 51 481.00 |
| |
| 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 | 990.00 | | | 990.00 |
7C Grand total | 990.00 | | | 990.00 |
| |
| 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 | 56 939.00 | 56 939.00 | | 56 939.00 |
8C Staff and Related Accounts | 12 501.00 | 12 501.00 | | 12 501.00 |
8D Social Security and Other Social Organizations | 10 780.00 | 10 780.00 | | 10 780.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 804.00 | 1 804.00 | | 1 804.00 |
UT Other financial assets | 2 843.00 | | 2 843.00 | 2 843.00 |
UX Other trade receivables | 190 310.00 | 190 310.00 | | 190 310.00 |
VB VAT | 502.00 | 502.00 | | 502.00 |
VH Loans with a maturity of more than one year at origin | 87 436.00 | 3 779.00 | 83 657.00 | 87 436.00 |
VI Group and Associates | 4 846.00 | 4 846.00 | | 4 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 245.00 | 1 245.00 | | 1 245.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 029.00 | 8 029.00 | | 8 029.00 |
VS Prepaid expenses | 8 513.00 | 8 513.00 | | 8 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 210 197.00 | 207 354.00 | 2 843.00 | 210 197.00 |
VW VAT | 9 237.00 | 9 237.00 | | 9 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 788.00 | 101 131.00 | 83 657.00 | 184 788.00 |
