| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 552.00 | 1 552.00 | | 1 552.00 |
AF Concessions, Patents and Similar Rights | 1 198.00 | 1 198.00 | | 1 198.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AR Technical installations, industrial equipment and tools | 40 436.00 | 39 778.00 | 658.00 | 40 436.00 |
AT Other tangible assets | 286 926.00 | 238 184.00 | 48 741.00 | 286 926.00 |
BH Other financial assets | 15 491.00 | | 15 491.00 | 15 491.00 |
BJ TOTAL (I) | 376 103.00 | 280 712.00 | 95 390.00 | 376 103.00 |
BT Goods | 1 860 565.00 | 93 126.00 | 1 767 439.00 | 1 860 565.00 |
BX Customers and related accounts | 471 143.00 | | 471 143.00 | 471 143.00 |
BZ Other receivables | 11 607.00 | | 11 607.00 | 11 607.00 |
CF Cash and cash equivalents | 2 057 147.00 | | 2 057 147.00 | 2 057 147.00 |
CJ TOTAL (II) | 4 400 463.00 | 93 126.00 | 4 307 337.00 | 4 400 463.00 |
CO Grand total (0 to V) | 4 776 565.00 | 373 838.00 | 4 402 727.00 | 4 776 565.00 |
CP Shares due in less than one year | 15 491.00 | | | 15 491.00 |
CR Shares due in more than one year | 5 447.00 | | | 5 447.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 2 117 445.00 | 1 907 225.00 | | 2 117 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 266.00 | 210 220.00 | | 201 266.00 |
DL TOTAL (I) | 2 384 711.00 | 2 183 445.00 | | 2 384 711.00 |
DU Loans and Debts from Credit Institutions (3) | 467 040.00 | 400 000.00 | | 467 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 337 367.00 | 242 278.00 | | 337 367.00 |
DX Trade payables and related accounts | 715 840.00 | 1 367 236.00 | | 715 840.00 |
DY Tax and social security liabilities | 191 727.00 | 156 765.00 | | 191 727.00 |
EA Other liabilities | 306 041.00 | 259 527.00 | | 306 041.00 |
EC TOTAL (IV) | 2 018 016.00 | 2 425 805.00 | | 2 018 016.00 |
EE Grand total (I to V) | 4 402 727.00 | 4 609 250.00 | | 4 402 727.00 |
EG Accrued income and payables due within one year | 1 590 723.00 | 2 025 805.00 | | 1 590 723.00 |
| |
| 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 | 380 358.00 | | 3 883.00 | 380 358.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 552.00 | | | 1 552.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 501.00 | |
I4 DECREASES Grand Total | | 8 139.00 | 376 103.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 552.00 | |
IO DECREASES Total including other intangible assets | | | 31 688.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 139.00 | 327 362.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 688.00 | | | 31 688.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 331 704.00 | | 3 797.00 | 331 704.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 415.00 | | 86.00 | 15 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 263 381.00 | 24 645.00 | 7 315.00 | 263 381.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 552.00 | | | 1 552.00 |
PE DEPRECIATION Total including other intangible assets | 1 198.00 | | | 1 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 260 632.00 | 24 645.00 | 7 315.00 | 260 632.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 89 478.00 | 93 126.00 | 89 478.00 | 89 478.00 |
7B Total provisions for depreciation | 89 478.00 | 93 126.00 | 89 478.00 | 89 478.00 |
7C Grand total | 89 478.00 | 93 126.00 | 89 478.00 | 89 478.00 |
UE of which provisions and reversals: - Operating | | 93 126.00 | 89 478.00 | |
| |
| 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 | 715 840.00 | 715 840.00 | | 715 840.00 |
8C Staff and Related Accounts | 61 401.00 | 61 401.00 | | 61 401.00 |
8D Social Security and Other Social Organizations | 55 468.00 | 55 468.00 | | 55 468.00 |
8K Other liabilities (including liabilities related to repo transactions) | 306 041.00 | 306 041.00 | | 306 041.00 |
UO (previously established provision for depreciation) | 6.00 | | | 6.00 |
UT Other financial assets | 15 491.00 | 15 491.00 | | 15 491.00 |
UX Other trade receivables | 465 696.00 | 465 696.00 | | 465 696.00 |
UY Staff and related accounts | 2.00 | 2.00 | | 2.00 |
VA Doubtful or disputed receivables | 5 447.00 | | 5 447.00 | 5 447.00 |
VB VAT | 3 314.00 | 3 314.00 | | 3 314.00 |
VH Loans with a maturity of more than one year at origin | 467 040.00 | 39 748.00 | 427 293.00 | 467 040.00 |
VI Group and Associates | 337 367.00 | 337 367.00 | | 337 367.00 |
VJ Loans taken out during the year | 232 960.00 | | | 232 960.00 |
VK Loans repaid during the year | 300 000.00 | | | 300 000.00 |
VM Income taxes | 8 291.00 | 8 291.00 | | 8 291.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 462.00 | 3 462.00 | | 3 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 498 242.00 | 492 794.00 | 5 447.00 | 498 242.00 |
VW VAT | 71 396.00 | 71 396.00 | | 71 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 018 016.00 | 1 590 723.00 | 427 293.00 | 2 018 016.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 31 607.00 | 30 712.00 | | 31 607.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 345.00 | 13 995.00 | | 21 345.00 |
ST Other accounts | 186 921.00 | 206 340.00 | | 186 921.00 |
XQ Rental, rental and co-ownership charges | 81 676.00 | 81 775.00 | | 81 676.00 |
YT Subcontracting | 74 681.00 | 24 355.00 | | 74 681.00 |
YU External personnel | 79 188.00 | 79 188.00 | | 79 188.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 31 607.00 | 30 712.00 | | 31 607.00 |
YY Amount of VAT collected | 1 608 900.00 | 1 491 421.00 | | 1 608 900.00 |
YZ Total deductible VAT on goods and services | 1 072 965.00 | 1 200 128.00 | | 1 072 965.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 443 812.00 | 405 654.00 | | 443 812.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 13.00 | | | 13.00 |
