| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 720 000.00 | | 720 000.00 | 720 000.00 |
AR Technical installations, industrial equipment and tools | 166 194.00 | 144 001.00 | 22 193.00 | 166 194.00 |
AT Other tangible assets | 57 423.00 | 24 015.00 | 33 408.00 | 57 423.00 |
BH Other financial assets | 14 278.00 | | 14 278.00 | 14 278.00 |
BJ TOTAL (I) | 957 895.00 | 168 016.00 | 789 879.00 | 957 895.00 |
BL Raw materials, supplies | 17 148.00 | | 17 148.00 | 17 148.00 |
BT Goods | 7 738.00 | | 7 738.00 | 7 738.00 |
BZ Other receivables | 4 569.00 | | 4 569.00 | 4 569.00 |
CF Cash and cash equivalents | 118 394.00 | | 118 394.00 | 118 394.00 |
CH Prepaid expenses | 24 186.00 | | 24 186.00 | 24 186.00 |
CJ TOTAL (II) | 172 035.00 | | 172 035.00 | 172 035.00 |
CO Grand total (0 to V) | 1 129 929.00 | 168 016.00 | 961 913.00 | 1 129 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 445 690.00 | 319 725.00 | | 445 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 317.00 | 125 965.00 | | 153 317.00 |
DL TOTAL (I) | 610 008.00 | 456 690.00 | | 610 008.00 |
DU Loans and Debts from Credit Institutions (3) | 42 152.00 | 157 879.00 | | 42 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 687.00 | 164 966.00 | | 150 687.00 |
DX Trade payables and related accounts | 52 525.00 | 65 996.00 | | 52 525.00 |
DY Tax and social security liabilities | 106 541.00 | 91 232.00 | | 106 541.00 |
EC TOTAL (IV) | 351 906.00 | 480 073.00 | | 351 906.00 |
EE Grand total (I to V) | 961 913.00 | 936 763.00 | | 961 913.00 |
| |
| 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 | 950 246.00 | | 7 648.00 | 950 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 278.00 | |
I4 DECREASES Grand Total | | | 957 895.00 | |
IO DECREASES Total including other intangible assets | | | 720 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 223 617.00 | |
KD ACQUISITIONS Total including other intangible assets | 720 000.00 | | | 720 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 215 969.00 | | 7 648.00 | 215 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 278.00 | | | 14 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 065.00 | 17 951.00 | | 150 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 150 065.00 | 17 951.00 | | 150 065.00 |
| |
| 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 | 52 525.00 | 52 525.00 | | 52 525.00 |
UT Other financial assets | 14 278.00 | | 14 278.00 | 14 278.00 |
VH Loans with a maturity of more than one year at origin | 42 152.00 | 42 152.00 | | 42 152.00 |
VI Group and Associates | 150 687.00 | 150 687.00 | | 150 687.00 |
VK Loans repaid during the year | 115 727.00 | | | 115 727.00 |
VP Miscellaneous | 4 569.00 | 4 569.00 | | 4 569.00 |
VQ Other Taxes, Duties, and Similar Debts | 106 541.00 | 106 541.00 | | 106 541.00 |
VS Prepaid expenses | 24 186.00 | 24 186.00 | | 24 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 032.00 | 28 754.00 | 14 278.00 | 43 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 906.00 | 351 906.00 | | 351 906.00 |
