| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 91 034.00 | 91 034.00 | | 91 034.00 |
AF Concessions, Patents and Similar Rights | 1 610.00 | 1 610.00 | | 1 610.00 |
AH Goodwill | 730 000.00 | | 730 000.00 | 730 000.00 |
AR Technical installations, industrial equipment and tools | 53 613.00 | 53 431.00 | 182.00 | 53 613.00 |
AT Other tangible assets | 2 297.00 | 1 555.00 | 742.00 | 2 297.00 |
BH Other financial assets | 9 968.00 | | 9 968.00 | 9 968.00 |
BJ TOTAL (I) | 888 522.00 | 147 630.00 | 740 892.00 | 888 522.00 |
BT Goods | 90 643.00 | | 90 643.00 | 90 643.00 |
BX Customers and related accounts | 25 755.00 | | 25 755.00 | 25 755.00 |
BZ Other receivables | 2 856.00 | | 2 856.00 | 2 856.00 |
CF Cash and cash equivalents | 232 786.00 | | 232 786.00 | 232 786.00 |
CJ TOTAL (II) | 352 039.00 | | 352 039.00 | 352 039.00 |
CO Grand total (0 to V) | 1 240 561.00 | 147 630.00 | 1 092 931.00 | 1 240 561.00 |
CP Shares due in less than one year | 9 968.00 | | | 9 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 398 281.00 | 323 640.00 | | 398 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 740.00 | 74 642.00 | | 106 740.00 |
DL TOTAL (I) | 560 021.00 | 453 281.00 | | 560 021.00 |
DU Loans and Debts from Credit Institutions (3) | 294 135.00 | 357 747.00 | | 294 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 000.00 | 130 000.00 | | 130 000.00 |
DX Trade payables and related accounts | 75 487.00 | 72 616.00 | | 75 487.00 |
DY Tax and social security liabilities | 33 287.00 | 23 844.00 | | 33 287.00 |
EC TOTAL (IV) | 532 910.00 | 584 208.00 | | 532 910.00 |
EE Grand total (I to V) | 1 092 931.00 | 1 037 489.00 | | 1 092 931.00 |
EG Accrued income and payables due within one year | 303 943.00 | 290 073.00 | | 303 943.00 |
| |
| 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 | 888 522.00 | | | 888 522.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 91 034.00 | | | 91 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 968.00 | |
I4 DECREASES Grand Total | | | 888 522.00 | |
IN DECREASES Start-up, development, or research expenses | | | 91 034.00 | |
IO DECREASES Total including other intangible assets | | | 731 610.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 731 610.00 | | | 731 610.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 910.00 | | | 55 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 968.00 | | | 9 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 146 401.00 | 1 229.00 | | 146 401.00 |
CY DEPRECIATION Start-up, development, or research expenses | 91 034.00 | | | 91 034.00 |
PE DEPRECIATION Total including other intangible assets | 1 610.00 | | | 1 610.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 757.00 | 1 229.00 | | 53 757.00 |
| |
| 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 | 75 487.00 | 75 487.00 | | 75 487.00 |
8C Staff and Related Accounts | 11 507.00 | 11 507.00 | | 11 507.00 |
8D Social Security and Other Social Organizations | 8 500.00 | 8 500.00 | | 8 500.00 |
8E Income Taxes | 11 661.00 | 11 661.00 | | 11 661.00 |
UT Other financial assets | 9 968.00 | 9 968.00 | | 9 968.00 |
UX Other trade receivables | 25 755.00 | 25 755.00 | | 25 755.00 |
VB VAT | 2 373.00 | 2 373.00 | | 2 373.00 |
VH Loans with a maturity of more than one year at origin | 294 135.00 | 65 169.00 | 228 967.00 | 294 135.00 |
VI Group and Associates | 130 000.00 | 130 000.00 | 6.00 | 130 000.00 |
VK Loans repaid during the year | 63 612.00 | | | 63 612.00 |
VQ Other Taxes, Duties, and Similar Debts | 366.00 | 366.00 | | 366.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 483.00 | 483.00 | | 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 579.00 | 38 579.00 | | 38 579.00 |
VW VAT | 1 253.00 | 1 253.00 | | 1 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 910.00 | 303 943.00 | 228 967.00 | 532 910.00 |
