| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 905.00 | 3 355.00 | 9 550.00 | 12 905.00 |
AR Technical installations, industrial equipment and tools | 667.00 | 586.00 | 81.00 | 667.00 |
AT Other tangible assets | 11 166.00 | 11 013.00 | 154.00 | 11 166.00 |
BH Other financial assets | 3 113.00 | | 3 113.00 | 3 113.00 |
BJ TOTAL (I) | 27 851.00 | 14 954.00 | 12 897.00 | 27 851.00 |
BL Raw materials, supplies | 6 896.00 | | 6 896.00 | 6 896.00 |
BR Intermediate and finished products | | | | |
BT Goods | 5 775.00 | | 5 775.00 | 5 775.00 |
BV Advances and down payments on orders | 18 971.00 | | 18 971.00 | 18 971.00 |
BX Customers and related accounts | 90 564.00 | 5 862.00 | 84 702.00 | 90 564.00 |
BZ Other receivables | 146.00 | | 146.00 | 146.00 |
CF Cash and cash equivalents | 617 001.00 | | 617 001.00 | 617 001.00 |
CH Prepaid expenses | 11 453.00 | | 11 453.00 | 11 453.00 |
CJ TOTAL (II) | 750 807.00 | 5 862.00 | 744 945.00 | 750 807.00 |
CO Grand total (0 to V) | 778 658.00 | 20 816.00 | 757 842.00 | 778 658.00 |
CP Shares due in less than one year | 3 113.00 | | | 3 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 272 214.00 | 128 814.00 | | 272 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 928.00 | 193 400.00 | | 297 928.00 |
DL TOTAL (I) | 578 527.00 | 330 599.00 | | 578 527.00 |
DQ Provisions for Expenses | 4 360.00 | 3 348.00 | | 4 360.00 |
DR TOTAL (IV) | 4 360.00 | 3 348.00 | | 4 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 224.00 | 83 737.00 | | 69 224.00 |
DW Advances and down payments received on current orders | 10 326.00 | 25 423.00 | | 10 326.00 |
DX Trade payables and related accounts | 16 787.00 | 9 133.00 | | 16 787.00 |
DY Tax and social security liabilities | 78 619.00 | 114 878.00 | | 78 619.00 |
EC TOTAL (IV) | 174 955.00 | 233 172.00 | | 174 955.00 |
EE Grand total (I to V) | 757 842.00 | 567 118.00 | | 757 842.00 |
EI Including equity loans | 69 224.00 | | | 69 224.00 |
| |
| 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 | 27 805.00 | | 45.00 | 27 805.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 113.00 | |
I4 DECREASES Grand Total | | | 27 851.00 | |
IO DECREASES Total including other intangible assets | | | 12 905.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 833.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 905.00 | | | 12 905.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 833.00 | | | 11 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 068.00 | | 45.00 | 3 068.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 828.00 | 1 126.00 | | 13 828.00 |
PE DEPRECIATION Total including other intangible assets | 2 690.00 | 665.00 | | 2 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 138.00 | 461.00 | | 11 138.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 3 348.00 | 1 012.00 | | 3 348.00 |
6T Receivables | 5 862.00 | | | 5 862.00 |
7B Total provisions for depreciation | 5 862.00 | | | 5 862.00 |
7C Grand total | 9 210.00 | 1 012.00 | | 9 210.00 |
UE of which provisions and reversals: - Operating | | 1 012.00 | | |
| |
| 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 | 16 787.00 | 16 787.00 | | 16 787.00 |
8C Staff and Related Accounts | 3 263.00 | 3 263.00 | | 3 263.00 |
8D Social Security and Other Social Organizations | 34 163.00 | 34 163.00 | | 34 163.00 |
8E Income Taxes | 35 090.00 | 35 090.00 | | 35 090.00 |
UT Other financial assets | 3 113.00 | 3 113.00 | | 3 113.00 |
UX Other trade receivables | 90 564.00 | 90 564.00 | | 90 564.00 |
VB VAT | 146.00 | 146.00 | | 146.00 |
VI Group and Associates | 69 224.00 | 69 224.00 | | 69 224.00 |
VQ Other Taxes, Duties, and Similar Debts | 540.00 | 540.00 | | 540.00 |
VS Prepaid expenses | 11 453.00 | 11 453.00 | | 11 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 276.00 | 105 276.00 | | 105 276.00 |
VW VAT | 5 562.00 | 5 562.00 | | 5 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 629.00 | 164 629.00 | | 164 629.00 |
