| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 238.00 | 8 238.00 | | 8 238.00 |
AH Goodwill | 192 467.00 | | 192 467.00 | 192 467.00 |
AT Other tangible assets | 194 112.00 | 188 960.00 | 5 152.00 | 194 112.00 |
BD Other fixed assets | 10 100.00 | | 10 100.00 | 10 100.00 |
BH Other financial assets | 15 055.00 | | 15 055.00 | 15 055.00 |
BJ TOTAL (I) | 419 971.00 | 197 198.00 | 222 774.00 | 419 971.00 |
BT Goods | 140 277.00 | | 140 277.00 | 140 277.00 |
BV Advances and down payments on orders | 1 852.00 | | 1 852.00 | 1 852.00 |
BX Customers and related accounts | 2 836.00 | | 2 836.00 | 2 836.00 |
BZ Other receivables | 18 438.00 | | 18 438.00 | 18 438.00 |
CF Cash and cash equivalents | 76 692.00 | | 76 692.00 | 76 692.00 |
CH Prepaid expenses | 15 843.00 | | 15 843.00 | 15 843.00 |
CJ TOTAL (II) | 255 937.00 | | 255 937.00 | 255 937.00 |
CO Grand total (0 to V) | 675 909.00 | 197 198.00 | 478 711.00 | 675 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 720.00 | 13 720.00 | | 13 720.00 |
DD Legal reserve (1) | 1 372.00 | 1 372.00 | | 1 372.00 |
DG Other reserves | 100 000.00 | 90 000.00 | | 100 000.00 |
DH Retained earnings | 1 428.00 | 3 911.00 | | 1 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 074.00 | 7 517.00 | | 8 074.00 |
DL TOTAL (I) | 124 595.00 | 116 520.00 | | 124 595.00 |
DU Loans and Debts from Credit Institutions (3) | 63.00 | 61.00 | | 63.00 |
DV Miscellaneous Loans and Financial Debts (4) | 198 232.00 | 163 312.00 | | 198 232.00 |
DW Advances and down payments received on current orders | 756.00 | 814.00 | | 756.00 |
DX Trade payables and related accounts | 111 646.00 | 106 596.00 | | 111 646.00 |
DY Tax and social security liabilities | 43 419.00 | 38 222.00 | | 43 419.00 |
EC TOTAL (IV) | 354 116.00 | 309 005.00 | | 354 116.00 |
EE Grand total (I to V) | 478 711.00 | 425 525.00 | | 478 711.00 |
EG Accrued income and payables due within one year | 353 360.00 | 308 191.00 | | 353 360.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63.00 | 61.00 | | 63.00 |
| |
| 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 | 419 818.00 | | 153.00 | 419 818.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 155.00 | |
I4 DECREASES Grand Total | | | 419 971.00 | |
IO DECREASES Total including other intangible assets | | | 200 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 194 112.00 | |
KD ACQUISITIONS Total including other intangible assets | 200 705.00 | | | 200 705.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 194 112.00 | | | 194 112.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 002.00 | | 153.00 | 25 002.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 194 719.00 | 2 479.00 | | 194 719.00 |
PE DEPRECIATION Total including other intangible assets | 8 238.00 | | | 8 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 481.00 | 2 479.00 | | 186 481.00 |
| |
| 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 | 111 646.00 | 111 646.00 | | 111 646.00 |
8C Staff and Related Accounts | 9 225.00 | 9 225.00 | | 9 225.00 |
8D Social Security and Other Social Organizations | 23 743.00 | 23 743.00 | | 23 743.00 |
8E Income Taxes | 1 319.00 | 1 319.00 | | 1 319.00 |
UT Other financial assets | 15 055.00 | | 15 055.00 | 15 055.00 |
UX Other trade receivables | 2 836.00 | 2 836.00 | | 2 836.00 |
UY Staff and related accounts | 38.00 | 38.00 | | 38.00 |
VB VAT | 18 197.00 | 18 197.00 | | 18 197.00 |
VG Loans with a maturity of up to one year at origin | 63.00 | 63.00 | | 63.00 |
VI Group and Associates | 198 232.00 | 198 232.00 | | 198 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 567.00 | 1 567.00 | | 1 567.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 202.00 | 202.00 | | 202.00 |
VS Prepaid expenses | 15 843.00 | 15 843.00 | | 15 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 171.00 | 37 117.00 | 15 055.00 | 52 171.00 |
VW VAT | 7 565.00 | 7 565.00 | | 7 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 360.00 | 353 360.00 | | 353 360.00 |
