| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 795.00 | 13 795.00 | | 13 795.00 |
AH Goodwill | 870 561.00 | | 870 561.00 | 870 561.00 |
AR Technical installations, industrial equipment and tools | 541.00 | 541.00 | | 541.00 |
AT Other tangible assets | 336 699.00 | 215 641.00 | 121 058.00 | 336 699.00 |
BD Other fixed assets | 16.00 | | 16.00 | 16.00 |
BH Other financial assets | 19 581.00 | | 19 581.00 | 19 581.00 |
BJ TOTAL (I) | 1 241 193.00 | 229 977.00 | 1 011 216.00 | 1 241 193.00 |
BT Goods | 197 002.00 | | 197 002.00 | 197 002.00 |
BV Advances and down payments on orders | 640.00 | | 640.00 | 640.00 |
BZ Other receivables | 12 489.00 | | 12 489.00 | 12 489.00 |
CD Marketable securities | 202 899.00 | | 202 899.00 | 202 899.00 |
CF Cash and cash equivalents | 3 235 433.00 | | 3 235 433.00 | 3 235 433.00 |
CH Prepaid expenses | 7 569.00 | | 7 569.00 | 7 569.00 |
CJ TOTAL (II) | 3 656 031.00 | | 3 656 031.00 | 3 656 031.00 |
CO Grand total (0 to V) | 4 897 224.00 | 229 977.00 | 4 667 247.00 | 4 897 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 80 000.00 | 80 000.00 | | 80 000.00 |
DG Other reserves | 2 310 723.00 | 2 186 434.00 | | 2 310 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 826 941.00 | 409 289.00 | | 826 941.00 |
DL TOTAL (I) | 4 017 664.00 | 3 475 723.00 | | 4 017 664.00 |
DU Loans and Debts from Credit Institutions (3) | 13 647.00 | 20 241.00 | | 13 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 505.00 | 245 227.00 | | 263 505.00 |
DX Trade payables and related accounts | 156 429.00 | 133 776.00 | | 156 429.00 |
DY Tax and social security liabilities | 213 982.00 | 142 128.00 | | 213 982.00 |
EA Other liabilities | 2 020.00 | 716.00 | | 2 020.00 |
EC TOTAL (IV) | 649 583.00 | 542 088.00 | | 649 583.00 |
EE Grand total (I to V) | 4 667 247.00 | 4 017 811.00 | | 4 667 247.00 |
EG Accrued income and payables due within one year | 647 287.00 | 530 727.00 | | 647 287.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 286.00 | | | 2 286.00 |
| |
| 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 | 1 241 027.00 | | 166.00 | 1 241 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 597.00 | |
I4 DECREASES Grand Total | | | 1 241 193.00 | |
IO DECREASES Total including other intangible assets | | | 884 356.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 337 240.00 | |
KD ACQUISITIONS Total including other intangible assets | 884 356.00 | | | 884 356.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 337 240.00 | | | 337 240.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 431.00 | | 166.00 | 19 431.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 207 405.00 | 22 572.00 | | 207 405.00 |
PE DEPRECIATION Total including other intangible assets | 13 795.00 | | | 13 795.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 193 609.00 | 22 572.00 | | 193 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 390.00 | | 6 390.00 | 6 390.00 |
7B Total provisions for depreciation | 6 390.00 | | 6 390.00 | 6 390.00 |
7C Grand total | 6 390.00 | | 6 390.00 | 6 390.00 |
UE of which provisions and reversals: - Operating | | | 6 390.00 | |
| |
| 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 | 156 429.00 | 156 429.00 | | 156 429.00 |
8C Staff and Related Accounts | 28 569.00 | 28 569.00 | | 28 569.00 |
8D Social Security and Other Social Organizations | 46 034.00 | 46 034.00 | | 46 034.00 |
8E Income Taxes | 71 710.00 | 71 710.00 | | 71 710.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 020.00 | 2 020.00 | | 2 020.00 |
UT Other financial assets | 19 581.00 | | 19 581.00 | 19 581.00 |
UY Staff and related accounts | 41.00 | 41.00 | | 41.00 |
VB VAT | 6 860.00 | 6 860.00 | | 6 860.00 |
VG Loans with a maturity of up to one year at origin | 2 286.00 | 2 286.00 | | 2 286.00 |
VH Loans with a maturity of more than one year at origin | 11 361.00 | 9 065.00 | 2 296.00 | 11 361.00 |
VI Group and Associates | 263 505.00 | 263 505.00 | | 263 505.00 |
VK Loans repaid during the year | 8 880.00 | | | 8 880.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 693.00 | 6 693.00 | | 6 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 588.00 | 5 588.00 | | 5 588.00 |
VS Prepaid expenses | 7 569.00 | 7 569.00 | | 7 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 638.00 | 20 057.00 | 19 581.00 | 39 638.00 |
VW VAT | 60 976.00 | 60 976.00 | | 60 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 649 583.00 | 647 287.00 | 2 296.00 | 649 583.00 |
