| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 56 066.00 | 52 866.00 | 3 200.00 | 56 066.00 |
AJ Other Intangible Assets | 767 800.00 | | 767 800.00 | 767 800.00 |
AT Other tangible assets | 236 492.00 | 212 491.00 | 24 001.00 | 236 492.00 |
BH Other financial assets | 31 206.00 | | 31 206.00 | 31 206.00 |
BJ TOTAL (I) | 1 093 894.00 | 267 688.00 | 826 207.00 | 1 093 894.00 |
BP Services in progress | 129 880.00 | | 129 880.00 | 129 880.00 |
BV Advances and down payments on orders | 1 590.00 | | 1 590.00 | 1 590.00 |
BX Customers and related accounts | 505 940.00 | 38 997.00 | 466 943.00 | 505 940.00 |
BZ Other receivables | 28 933.00 | | 28 933.00 | 28 933.00 |
CF Cash and cash equivalents | 686 614.00 | | 686 614.00 | 686 614.00 |
CH Prepaid expenses | 66 203.00 | | 66 203.00 | 66 203.00 |
CJ TOTAL (II) | 1 419 160.00 | 38 997.00 | 1 380 163.00 | 1 419 160.00 |
CO Grand total (0 to V) | 2 513 055.00 | 306 685.00 | 2 206 370.00 | 2 513 055.00 |
CP Shares due in less than one year | 31 206.00 | | | 31 206.00 |
CX Development or Research and Development Expenses | 2 330.00 | 2 330.00 | | 2 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 820.00 | 30 820.00 | | 30 820.00 |
DB Share, merger, contribution premiums, etc. | 45 220.00 | 45 220.00 | | 45 220.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 723 700.00 | 508 620.00 | | 723 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 354 039.00 | 215 080.00 | | 354 039.00 |
DK Regulated provisions | 100.00 | 100.00 | | 100.00 |
DL TOTAL (I) | 1 158 879.00 | 804 840.00 | | 1 158 879.00 |
DU Loans and Debts from Credit Institutions (3) | 363 251.00 | 403 961.00 | | 363 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | 6 000.00 | | 500.00 |
DX Trade payables and related accounts | 93 746.00 | 64 656.00 | | 93 746.00 |
DY Tax and social security liabilities | 253 686.00 | 178 338.00 | | 253 686.00 |
EA Other liabilities | 1 128.00 | 18 164.00 | | 1 128.00 |
EB Prepaid income (2) | 335 181.00 | 330 966.00 | | 335 181.00 |
EC TOTAL (IV) | 1 047 491.00 | 1 002 085.00 | | 1 047 491.00 |
EE Grand total (I to V) | 2 206 370.00 | 1 806 925.00 | | 2 206 370.00 |
EG Accrued income and payables due within one year | 767 496.00 | 682 981.00 | | 767 496.00 |
EI Including equity loans | 500.00 | | | 500.00 |
| |
| 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 | 1 070 356.00 | | 23 538.00 | 1 070 356.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 330.00 | | | 2 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 206.00 | |
I4 DECREASES Grand Total | | | 1 093 894.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 330.00 | |
IO DECREASES Total including other intangible assets | | | 823 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 236 492.00 | |
KD ACQUISITIONS Total including other intangible assets | 823 866.00 | | | 823 866.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 214 968.00 | | 21 524.00 | 214 968.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 192.00 | | 2 014.00 | 29 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 262 275.00 | 5 412.00 | | 262 275.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 330.00 | | | 2 330.00 |
PE DEPRECIATION Total including other intangible assets | 52 866.00 | | | 52 866.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 207 079.00 | 5 412.00 | | 207 079.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 100.00 | | | 100.00 |
6T Receivables | 60 649.00 | | 21 652.00 | 60 649.00 |
7B Total provisions for depreciation | 60 649.00 | | 21 652.00 | 60 649.00 |
7C Grand total | 60 749.00 | | 21 652.00 | 60 749.00 |
UE of which provisions and reversals: - Operating | | | 21 652.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 500.00 | 500.00 | | 500.00 |
8B Suppliers and Related Accounts | 93 746.00 | 93 746.00 | | 93 746.00 |
8C Staff and Related Accounts | 63 066.00 | 63 066.00 | | 63 066.00 |
8D Social Security and Other Social Organizations | 14 707.00 | 14 707.00 | | 14 707.00 |
8E Income Taxes | 51 654.00 | 51 654.00 | | 51 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 128.00 | 1 128.00 | | 1 128.00 |
8L Deferred income | 335 181.00 | 335 181.00 | | 335 181.00 |
UT Other financial assets | 31 206.00 | 31 206.00 | | 31 206.00 |
UX Other trade receivables | 459 143.00 | 459 143.00 | | 459 143.00 |
VA Doubtful or disputed receivables | 46 798.00 | 46 798.00 | | 46 798.00 |
VB VAT | 23 819.00 | 23 819.00 | | 23 819.00 |
VH Loans with a maturity of more than one year at origin | 363 251.00 | 83 256.00 | 279 995.00 | 363 251.00 |
VK Loans repaid during the year | 40 656.00 | | | 40 656.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 605.00 | 3 605.00 | | 3 605.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 114.00 | 5 114.00 | | 5 114.00 |
VS Prepaid expenses | 66 203.00 | 66 203.00 | | 66 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 632 282.00 | 632 282.00 | | 632 282.00 |
VW VAT | 120 653.00 | 120 653.00 | | 120 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 047 491.00 | 767 496.00 | 279 995.00 | 1 047 491.00 |
