| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 000.00 | 15 000.00 | | 15 000.00 |
AR Technical installations, industrial equipment and tools | 1 105 320.00 | 1 026 295.00 | 79 025.00 | 1 105 320.00 |
AT Other tangible assets | 530 219.00 | 297 310.00 | 232 909.00 | 530 219.00 |
BH Other financial assets | 11 422.00 | | 11 422.00 | 11 422.00 |
BJ TOTAL (I) | 1 661 961.00 | 1 338 605.00 | 323 356.00 | 1 661 961.00 |
BX Customers and related accounts | 2 230 848.00 | 136 695.00 | 2 094 154.00 | 2 230 848.00 |
BZ Other receivables | 541 660.00 | | 541 660.00 | 541 660.00 |
CD Marketable securities | 52 218.00 | | 52 218.00 | 52 218.00 |
CF Cash and cash equivalents | 3 436 139.00 | | 3 436 139.00 | 3 436 139.00 |
CH Prepaid expenses | 108 777.00 | | 108 777.00 | 108 777.00 |
CJ TOTAL (II) | 6 369 642.00 | 136 695.00 | 6 232 947.00 | 6 369 642.00 |
CO Grand total (0 to V) | 8 031 603.00 | 1 475 299.00 | 6 556 303.00 | 8 031 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 110 883.00 | 108 513.00 | | 110 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 899 915.00 | 762 370.00 | | 899 915.00 |
DL TOTAL (I) | 2 110 798.00 | 1 970 883.00 | | 2 110 798.00 |
DU Loans and Debts from Credit Institutions (3) | 10 786.00 | | | 10 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35.00 | 35.00 | | 35.00 |
DX Trade payables and related accounts | 3 508 382.00 | 4 185 235.00 | | 3 508 382.00 |
DY Tax and social security liabilities | 563 874.00 | 735 096.00 | | 563 874.00 |
EA Other liabilities | 14 765.00 | 775.00 | | 14 765.00 |
EB Prepaid income (2) | 347 663.00 | 105 753.00 | | 347 663.00 |
EC TOTAL (IV) | 4 445 505.00 | 5 026 894.00 | | 4 445 505.00 |
EE Grand total (I to V) | 6 556 303.00 | 6 997 777.00 | | 6 556 303.00 |
| |
| 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 | 1 624 960.00 | | 37 001.00 | 1 624 960.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 422.00 | |
I4 DECREASES Grand Total | | | 1 661 961.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 635 539.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 598 538.00 | | 37 001.00 | 1 598 538.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 422.00 | | | 11 422.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 233 326.00 | 105 279.00 | | 1 233 326.00 |
CY DEPRECIATION Start-up, development, or research expenses | 15 000.00 | | | 15 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 218 326.00 | 105 279.00 | | 1 218 326.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 136 695.00 | | | 136 695.00 |
7B Total provisions for depreciation | 136 695.00 | | | 136 695.00 |
7C Grand total | 136 695.00 | | | 136 695.00 |
| |
| 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 | 3 508 382.00 | 3 508 382.00 | | 3 508 382.00 |
8C Staff and Related Accounts | 25 677.00 | 25 677.00 | | 25 677.00 |
8D Social Security and Other Social Organizations | 33 344.00 | 33 344.00 | | 33 344.00 |
8E Income Taxes | 159 462.00 | 159 462.00 | | 159 462.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 765.00 | 14 765.00 | | 14 765.00 |
8L Deferred income | 347 663.00 | 347 663.00 | | 347 663.00 |
UT Other financial assets | 11 422.00 | | 11 422.00 | 11 422.00 |
UX Other trade receivables | 2 066 815.00 | 2 066 815.00 | | 2 066 815.00 |
UY Staff and related accounts | 927.00 | 927.00 | | 927.00 |
VA Doubtful or disputed receivables | 164 033.00 | 164 033.00 | | 164 033.00 |
VB VAT | 540 733.00 | 540 733.00 | | 540 733.00 |
VG Loans with a maturity of up to one year at origin | 10 786.00 | 10 786.00 | | 10 786.00 |
VI Group and Associates | 35.00 | 35.00 | | 35.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 590.00 | 15 590.00 | | 15 590.00 |
VS Prepaid expenses | 108 777.00 | 108 777.00 | 8.00 | 108 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 892 707.00 | 2 881 285.00 | 11 422.00 | 2 892 707.00 |
VW VAT | 329 801.00 | 329 801.00 | | 329 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 445 505.00 | 4 445 505.00 | | 4 445 505.00 |
