| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 388.00 | | 16 388.00 | 16 388.00 |
AP Buildings | 385 839.00 | 335 604.00 | 50 235.00 | 385 839.00 |
AR Technical installations, industrial equipment and tools | 23 860.00 | 23 694.00 | 165.00 | 23 860.00 |
AT Other tangible assets | 31 337.00 | 21 164.00 | 10 173.00 | 31 337.00 |
BH Other financial assets | 134.00 | | 134.00 | 134.00 |
BJ TOTAL (I) | 458 008.00 | 380 463.00 | 77 545.00 | 458 008.00 |
BL Raw materials, supplies | 4 404.00 | | 4 404.00 | 4 404.00 |
BX Customers and related accounts | 213 658.00 | | 213 658.00 | 213 658.00 |
BZ Other receivables | 74 529.00 | | 74 529.00 | 74 529.00 |
CD Marketable securities | 268 966.00 | | 268 966.00 | 268 966.00 |
CF Cash and cash equivalents | 2 132 673.00 | | 2 132 673.00 | 2 132 673.00 |
CH Prepaid expenses | 305.00 | | 305.00 | 305.00 |
CJ TOTAL (II) | 2 694 535.00 | | 2 694 535.00 | 2 694 535.00 |
CO Grand total (0 to V) | 3 152 543.00 | 380 463.00 | 2 772 081.00 | 3 152 543.00 |
CP Shares due in less than one year | 134.00 | | | 134.00 |
CU Other investments | 450.00 | | 450.00 | 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 1 569 093.00 | 1 390 163.00 | | 1 569 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 360 610.00 | 378 930.00 | | 360 610.00 |
DL TOTAL (I) | 2 159 703.00 | 1 999 093.00 | | 2 159 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 985.00 | 111 133.00 | | 180 985.00 |
DX Trade payables and related accounts | 128 392.00 | 177 204.00 | | 128 392.00 |
DY Tax and social security liabilities | 222 499.00 | 357 029.00 | | 222 499.00 |
EB Prepaid income (2) | 80 501.00 | 176 887.00 | | 80 501.00 |
EC TOTAL (IV) | 612 377.00 | 822 253.00 | | 612 377.00 |
EE Grand total (I to V) | 2 772 081.00 | 2 821 346.00 | | 2 772 081.00 |
EG Accrued income and payables due within one year | 612 377.00 | 822 253.00 | | 612 377.00 |
| |
| 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 | 458 008.00 | | | 458 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 584.00 | |
I4 DECREASES Grand Total | | | 458 008.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 457 424.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 457 424.00 | | | 457 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 584.00 | | | 584.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 367 031.00 | 13 432.00 | | 367 031.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 367 031.00 | 13 432.00 | | 367 031.00 |
| |
| 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 | 128 392.00 | 128 392.00 | | 128 392.00 |
8C Staff and Related Accounts | 93 639.00 | 93 639.00 | | 93 639.00 |
8D Social Security and Other Social Organizations | 62 240.00 | 62 240.00 | | 62 240.00 |
8L Deferred income | 80 501.00 | 80 501.00 | | 80 501.00 |
UT Other financial assets | 134.00 | 134.00 | | 134.00 |
UX Other trade receivables | 213 658.00 | 213 658.00 | | 213 658.00 |
VB VAT | 18 750.00 | 18 750.00 | | 18 750.00 |
VI Group and Associates | 180 985.00 | 180 985.00 | | 180 985.00 |
VM Income taxes | 6 881.00 | 6 881.00 | | 6 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 677.00 | 677.00 | | 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 898.00 | 48 898.00 | | 48 898.00 |
VS Prepaid expenses | 305.00 | 305.00 | | 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 626.00 | 288 626.00 | | 288 626.00 |
VW VAT | 65 943.00 | 65 943.00 | | 65 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 612 377.00 | 612 377.00 | | 612 377.00 |
