| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 115 506.00 | 115 506.00 | | 115 506.00 |
AJ Other Intangible Assets | 564 632.00 | 564 632.00 | | 564 632.00 |
AR Technical installations, industrial equipment and tools | 36 123.00 | 35 857.00 | 266.00 | 36 123.00 |
AT Other tangible assets | 376 486.00 | 338 759.00 | 37 727.00 | 376 486.00 |
BH Other financial assets | 47 686.00 | | 47 686.00 | 47 686.00 |
BJ TOTAL (I) | 1 140 432.00 | 1 054 753.00 | 85 679.00 | 1 140 432.00 |
BL Raw materials, supplies | 4 970.00 | | 4 970.00 | 4 970.00 |
BX Customers and related accounts | 283 982.00 | 134 214.00 | 149 768.00 | 283 982.00 |
BZ Other receivables | 1 943 051.00 | | 1 943 051.00 | 1 943 051.00 |
CF Cash and cash equivalents | 623 349.00 | | 623 349.00 | 623 349.00 |
CJ TOTAL (II) | 2 855 352.00 | 134 214.00 | 2 721 138.00 | 2 855 352.00 |
CO Grand total (0 to V) | 3 995 784.00 | 1 188 968.00 | 2 806 816.00 | 3 995 784.00 |
CP Shares due in less than one year | 47 686.00 | | | 47 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DH Retained earnings | 1 850 677.00 | 1 793 510.00 | | 1 850 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 284.00 | 57 167.00 | | 155 284.00 |
DL TOTAL (I) | 2 014 514.00 | 1 859 230.00 | | 2 014 514.00 |
DQ Provisions for Expenses | | 3 198.00 | | |
DR TOTAL (IV) | | 3 198.00 | | |
DU Loans and Debts from Credit Institutions (3) | 6 690.00 | | | 6 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 369.00 | 74 034.00 | | 84 369.00 |
DX Trade payables and related accounts | 235 503.00 | 183 370.00 | | 235 503.00 |
DY Tax and social security liabilities | 332 636.00 | 188 033.00 | | 332 636.00 |
EA Other liabilities | 133 104.00 | 135 790.00 | | 133 104.00 |
EC TOTAL (IV) | 792 303.00 | 581 228.00 | | 792 303.00 |
EE Grand total (I to V) | 2 806 816.00 | 2 443 656.00 | | 2 806 816.00 |
EG Accrued income and payables due within one year | 792 303.00 | 521 155.00 | | 792 303.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 690.00 | | | 6 690.00 |
| |
| 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 | 1 140 432.00 | | | 1 140 432.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 115 506.00 | | | 115 506.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 686.00 | |
I4 DECREASES Grand Total | | | 1 140 432.00 | |
IN DECREASES Start-up, development, or research expenses | | | 115 506.00 | |
IO DECREASES Total including other intangible assets | | | 564 632.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 412 609.00 | |
KD ACQUISITIONS Total including other intangible assets | 564 632.00 | | | 564 632.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 412 609.00 | | | 412 609.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 686.00 | | | 47 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 042 371.00 | 12 382.00 | | 1 042 371.00 |
CY DEPRECIATION Start-up, development, or research expenses | 115 506.00 | | | 115 506.00 |
PE DEPRECIATION Total including other intangible assets | 564 632.00 | | | 564 632.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 362 234.00 | 12 382.00 | | 362 234.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 3 198.00 | | 3 198.00 | 3 198.00 |
6T Receivables | 134 214.00 | | | 134 214.00 |
7B Total provisions for depreciation | 134 214.00 | | | 134 214.00 |
7C Grand total | 137 412.00 | | 3 198.00 | 137 412.00 |
UE of which provisions and reversals: - Operating | | | 3 198.00 | |
| |
| 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 | 78 030.00 | 78 030.00 | | 78 030.00 |
8B Suppliers and Related Accounts | 235 503.00 | 235 503.00 | | 235 503.00 |
8C Staff and Related Accounts | 120 732.00 | 120 732.00 | | 120 732.00 |
8D Social Security and Other Social Organizations | 137 360.00 | 137 360.00 | | 137 360.00 |
8E Income Taxes | 53 505.00 | 53 505.00 | | 53 505.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133 104.00 | 133 104.00 | | 133 104.00 |
UT Other financial assets | 47 686.00 | 47 686.00 | | 47 686.00 |
UX Other trade receivables | 283 982.00 | 283 982.00 | | 283 982.00 |
UY Staff and related accounts | 1 791.00 | 1 791.00 | | 1 791.00 |
VB VAT | 118 111.00 | 118 111.00 | | 118 111.00 |
VG Loans with a maturity of up to one year at origin | 6 690.00 | 6 690.00 | | 6 690.00 |
VI Group and Associates | 6 338.00 | 6 338.00 | | 6 338.00 |
VP Miscellaneous | 1 780.00 | 1 780.00 | | 1 780.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 121.00 | 3 121.00 | | 3 121.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 821 369.00 | 1 821 369.00 | | 1 821 369.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 274 719.00 | 2 274 719.00 | | 2 274 719.00 |
VW VAT | 17 918.00 | 17 918.00 | | 17 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 792 303.00 | 792 303.00 | | 792 303.00 |
