| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 739.00 | 12 739.00 | | 12 739.00 |
AH Goodwill | 22 327.00 | | 22 327.00 | 22 327.00 |
AT Other tangible assets | 39 838.00 | 25 333.00 | 14 504.00 | 39 838.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 78 519.00 | 38 072.00 | 40 446.00 | 78 519.00 |
BV Advances and down payments on orders | 1 600.00 | | 1 600.00 | 1 600.00 |
BX Customers and related accounts | 164 425.00 | | 164 425.00 | 164 425.00 |
BZ Other receivables | 25 039.00 | | 25 039.00 | 25 039.00 |
CF Cash and cash equivalents | 145 148.00 | | 145 148.00 | 145 148.00 |
CH Prepaid expenses | 3 674.00 | | 3 674.00 | 3 674.00 |
CJ TOTAL (II) | 339 885.00 | | 339 885.00 | 339 885.00 |
CO Grand total (0 to V) | 418 404.00 | 38 072.00 | 380 332.00 | 418 404.00 |
CP Shares due in less than one year | 3 600.00 | | | 3 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 478.00 | 7.00 | | 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 990.00 | 15 471.00 | | 16 990.00 |
DL TOTAL (I) | 61 467.00 | 59 478.00 | | 61 467.00 |
DX Trade payables and related accounts | 137 103.00 | 174 524.00 | | 137 103.00 |
DY Tax and social security liabilities | 133 584.00 | 120 866.00 | | 133 584.00 |
EA Other liabilities | 912.00 | | | 912.00 |
EB Prepaid income (2) | 47 266.00 | 77 847.00 | | 47 266.00 |
EC TOTAL (IV) | 318 864.00 | 373 237.00 | | 318 864.00 |
EE Grand total (I to V) | 380 332.00 | 432 715.00 | | 380 332.00 |
EG Accrued income and payables due within one year | 318 864.00 | 373 237.00 | | 318 864.00 |
| |
| 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 | 76 528.00 | | 1 991.00 | 76 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 615.00 | |
I4 DECREASES Grand Total | | | 78 519.00 | |
IO DECREASES Total including other intangible assets | | | 35 066.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 066.00 | | | 35 066.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 862.00 | | 1 976.00 | 37 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 600.00 | | 15.00 | 3 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 406.00 | 3 666.00 | | 34 406.00 |
PE DEPRECIATION Total including other intangible assets | 12 736.00 | 3.00 | | 12 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 670.00 | 3 663.00 | | 21 670.00 |
| |
| 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 | 137 103.00 | 137 103.00 | | 137 103.00 |
8C Staff and Related Accounts | 53 184.00 | 53 184.00 | | 53 184.00 |
8D Social Security and Other Social Organizations | 36 342.00 | 36 342.00 | | 36 342.00 |
8E Income Taxes | 266.00 | 266.00 | | 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 912.00 | 912.00 | | 912.00 |
8L Deferred income | 47 266.00 | 47 266.00 | | 47 266.00 |
UT Other financial assets | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 164 425.00 | 164 425.00 | | 164 425.00 |
VB VAT | 22 454.00 | 22 454.00 | | 22 454.00 |
VP Miscellaneous | 827.00 | 827.00 | | 827.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 896.00 | 9 896.00 | | 9 896.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 758.00 | 1 758.00 | | 1 758.00 |
VS Prepaid expenses | 3 674.00 | 3 674.00 | | 3 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 737.00 | 196 737.00 | | 196 737.00 |
VW VAT | 33 895.00 | 33 895.00 | | 33 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 318 864.00 | 318 864.00 | | 318 864.00 |
