| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 840.00 | 1 840.00 | | 1 840.00 |
AF Concessions, Patents and Similar Rights | 5 441.00 | 5 441.00 | | 5 441.00 |
AH Goodwill | 762.00 | | 762.00 | 762.00 |
AP Buildings | 145 447.00 | 139 002.00 | 6 445.00 | 145 447.00 |
AR Technical installations, industrial equipment and tools | 441 214.00 | 370 397.00 | 70 817.00 | 441 214.00 |
AT Other tangible assets | 193 247.00 | 143 443.00 | 49 805.00 | 193 247.00 |
BD Other fixed assets | 14.00 | | 14.00 | 14.00 |
BH Other financial assets | 223.00 | | 223.00 | 223.00 |
BJ TOTAL (I) | 788 188.00 | 660 123.00 | 128 066.00 | 788 188.00 |
BL Raw materials, supplies | 9 243.00 | | 9 243.00 | 9 243.00 |
BN Goods in progress | 11 772.00 | | 11 772.00 | 11 772.00 |
BX Customers and related accounts | 123 261.00 | | 123 261.00 | 123 261.00 |
BZ Other receivables | 9 640.00 | | 9 640.00 | 9 640.00 |
CD Marketable securities | 26.00 | | 26.00 | 26.00 |
CF Cash and cash equivalents | 124 685.00 | | 124 685.00 | 124 685.00 |
CH Prepaid expenses | 8 928.00 | | 8 928.00 | 8 928.00 |
CJ TOTAL (II) | 287 555.00 | | 287 555.00 | 287 555.00 |
CO Grand total (0 to V) | 1 075 743.00 | 660 123.00 | 415 620.00 | 1 075 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 136 467.00 | 132 382.00 | | 136 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 150.00 | 14 085.00 | | 30 150.00 |
DJ Investment subsidies | 6 685.00 | 8 118.00 | | 6 685.00 |
DL TOTAL (I) | 190 903.00 | 172 185.00 | | 190 903.00 |
DU Loans and Debts from Credit Institutions (3) | 48 338.00 | 92 825.00 | | 48 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 343.00 | 566.00 | | 343.00 |
DX Trade payables and related accounts | 97 013.00 | 127 866.00 | | 97 013.00 |
DY Tax and social security liabilities | 79 024.00 | 93 082.00 | | 79 024.00 |
EC TOTAL (IV) | 224 718.00 | 314 340.00 | | 224 718.00 |
EE Grand total (I to V) | 415 620.00 | 486 524.00 | | 415 620.00 |
EG Accrued income and payables due within one year | 200 305.00 | 270 002.00 | | 200 305.00 |
| |
| 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 | 785 026.00 | | 4 727.00 | 785 026.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 840.00 | | | 1 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 236.00 | |
I4 DECREASES Grand Total | | 1 565.00 | 788 188.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 840.00 | |
IO DECREASES Total including other intangible assets | | | 6 203.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 565.00 | 779 909.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 203.00 | | | 6 203.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 776 747.00 | | 4 727.00 | 776 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 236.00 | | | 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 622 291.00 | 39 397.00 | 1 565.00 | 622 291.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 840.00 | | | 1 840.00 |
PE DEPRECIATION Total including other intangible assets | 4 788.00 | 653.00 | | 4 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 615 664.00 | 38 743.00 | 1 565.00 | 615 664.00 |
| |
| 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 | 97 013.00 | 97 013.00 | | 97 013.00 |
8D Social Security and Other Social Organizations | 79 024.00 | 79 024.00 | | 79 024.00 |
UT Other financial assets | 223.00 | | 223.00 | 223.00 |
UX Other trade receivables | 123 261.00 | 123 261.00 | | 123 261.00 |
VH Loans with a maturity of more than one year at origin | 48 338.00 | 23 925.00 | 24 413.00 | 48 338.00 |
VI Group and Associates | 343.00 | 343.00 | | 343.00 |
VK Loans repaid during the year | 44 487.00 | | | 44 487.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 640.00 | 9 640.00 | | 9 640.00 |
VS Prepaid expenses | 8 928.00 | 8 928.00 | | 8 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 051.00 | 141 829.00 | 223.00 | 142 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 718.00 | 200 305.00 | 24 413.00 | 224 718.00 |
