| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 411.00 | 411.00 | | 411.00 |
AP Buildings | 7 714.00 | 7 485.00 | 229.00 | 7 714.00 |
AR Technical installations, industrial equipment and tools | 6 391.00 | 6 391.00 | | 6 391.00 |
AT Other tangible assets | 38 372.00 | 38 372.00 | | 38 372.00 |
BH Other financial assets | 825.00 | | 825.00 | 825.00 |
BJ TOTAL (I) | 53 714.00 | 52 660.00 | 1 054.00 | 53 714.00 |
BV Advances and down payments on orders | 330.00 | | 330.00 | 330.00 |
BX Customers and related accounts | 179 965.00 | | 179 965.00 | 179 965.00 |
BZ Other receivables | 121 308.00 | | 121 308.00 | 121 308.00 |
CF Cash and cash equivalents | 22 734.00 | | 22 734.00 | 22 734.00 |
CH Prepaid expenses | 2 640.00 | | 2 640.00 | 2 640.00 |
CJ TOTAL (II) | 326 978.00 | | 326 978.00 | 326 978.00 |
CO Grand total (0 to V) | 380 692.00 | 52 660.00 | 328 032.00 | 380 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 250.00 | 101 250.00 | | 101 250.00 |
DD Legal reserve (1) | 5 171.00 | 5 171.00 | | 5 171.00 |
DG Other reserves | 29 565.00 | 29 565.00 | | 29 565.00 |
DH Retained earnings | -217 712.00 | -84 387.00 | | -217 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 612.00 | -133 325.00 | | -58 612.00 |
DL TOTAL (I) | -140 338.00 | -81 726.00 | | -140 338.00 |
DU Loans and Debts from Credit Institutions (3) | 180 000.00 | 29.00 | | 180 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 045.00 | 535.00 | | 1 045.00 |
DX Trade payables and related accounts | 166 573.00 | 293 956.00 | | 166 573.00 |
DY Tax and social security liabilities | 105 621.00 | 131 989.00 | | 105 621.00 |
EA Other liabilities | 15 131.00 | 4 752.00 | | 15 131.00 |
EC TOTAL (IV) | 468 370.00 | 431 261.00 | | 468 370.00 |
EE Grand total (I to V) | 328 032.00 | 349 535.00 | | 328 032.00 |
| |
| 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 | 53 714.00 | | | 53 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 825.00 | |
I4 DECREASES Grand Total | | | 53 714.00 | |
IO DECREASES Total including other intangible assets | | | 411.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 478.00 | |
KD ACQUISITIONS Total including other intangible assets | 411.00 | | | 411.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 478.00 | | | 52 478.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 825.00 | | | 825.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 888.00 | 771.00 | | 51 888.00 |
PE DEPRECIATION Total including other intangible assets | 411.00 | | | 411.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 477.00 | 771.00 | | 51 477.00 |
| |
| 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 | 166 573.00 | 166 573.00 | | 166 573.00 |
8C Staff and Related Accounts | 30 324.00 | 30 324.00 | | 30 324.00 |
8D Social Security and Other Social Organizations | 24 832.00 | 24 832.00 | | 24 832.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 131.00 | 15 131.00 | | 15 131.00 |
UT Other financial assets | 825.00 | | 825.00 | 825.00 |
UX Other trade receivables | 179 965.00 | 179 965.00 | | 179 965.00 |
UY Staff and related accounts | 5 198.00 | 5 198.00 | | 5 198.00 |
VB VAT | 25 257.00 | 25 257.00 | | 25 257.00 |
VH Loans with a maturity of more than one year at origin | 180 000.00 | | 180 000.00 | 180 000.00 |
VI Group and Associates | 1 045.00 | 1 045.00 | | 1 045.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 425.00 | 425.00 | | 425.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 90 854.00 | 90 854.00 | | 90 854.00 |
VS Prepaid expenses | 2 640.00 | 2 640.00 | | 2 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 304 739.00 | 303 914.00 | 825.00 | 304 739.00 |
VW VAT | 50 040.00 | 50 040.00 | | 50 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 468 370.00 | 288 370.00 | 180 000.00 | 468 370.00 |
