| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 805.00 | 5 805.00 | | 5 805.00 |
AP Buildings | 69 770.00 | 69 770.00 | | 69 770.00 |
AR Technical installations, industrial equipment and tools | 4 792.00 | 4 792.00 | | 4 792.00 |
AT Other tangible assets | 107 629.00 | 70 524.00 | 37 105.00 | 107 629.00 |
BH Other financial assets | 5 479.00 | | 5 479.00 | 5 479.00 |
BJ TOTAL (I) | 198 475.00 | 150 892.00 | 47 583.00 | 198 475.00 |
BL Raw materials, supplies | 12 027.00 | | 12 027.00 | 12 027.00 |
BX Customers and related accounts | 53 580.00 | | 53 580.00 | 53 580.00 |
BZ Other receivables | 4 096.00 | | 4 096.00 | 4 096.00 |
CF Cash and cash equivalents | 254 881.00 | | 254 881.00 | 254 881.00 |
CJ TOTAL (II) | 324 583.00 | | 324 583.00 | 324 583.00 |
CO Grand total (0 to V) | 523 058.00 | 150 892.00 | 372 166.00 | 523 058.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 000.00 | 69 000.00 | | 69 000.00 |
DD Legal reserve (1) | 6 900.00 | 6 900.00 | | 6 900.00 |
DE Statutory or contractual reserves | 137 651.00 | 137 651.00 | | 137 651.00 |
DH Retained earnings | 81 777.00 | 66 218.00 | | 81 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -325.00 | 15 560.00 | | -325.00 |
DL TOTAL (I) | 295 004.00 | 295 329.00 | | 295 004.00 |
DU Loans and Debts from Credit Institutions (3) | 11 017.00 | 14 955.00 | | 11 017.00 |
DX Trade payables and related accounts | 11 125.00 | 10 696.00 | | 11 125.00 |
DY Tax and social security liabilities | 55 020.00 | 85 517.00 | | 55 020.00 |
EC TOTAL (IV) | 77 162.00 | 111 168.00 | | 77 162.00 |
EE Grand total (I to V) | 372 166.00 | 406 496.00 | | 372 166.00 |
EG Accrued income and payables due within one year | 70 264.00 | 100 151.00 | | 70 264.00 |
| |
| 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 | 198 475.00 | | | 198 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 479.00 | |
I4 DECREASES Grand Total | | | 198 475.00 | |
IO DECREASES Total including other intangible assets | | | 5 805.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 182 192.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 805.00 | | | 5 805.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 182 192.00 | | | 182 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 479.00 | | | 10 479.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 136 741.00 | 14 151.00 | | 136 741.00 |
PE DEPRECIATION Total including other intangible assets | 5 805.00 | | | 5 805.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 936.00 | 14 151.00 | | 130 936.00 |
| |
| 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 | 11 125.00 | 11 125.00 | | 11 125.00 |
8D Social Security and Other Social Organizations | 55 020.00 | 55 020.00 | | 55 020.00 |
UT Other financial assets | 5 479.00 | | 5 479.00 | 5 479.00 |
UX Other trade receivables | 53 580.00 | 53 580.00 | | 53 580.00 |
VH Loans with a maturity of more than one year at origin | 11 017.00 | 4 119.00 | 6 898.00 | 11 017.00 |
VK Loans repaid during the year | 3 938.00 | | | 3 938.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 096.00 | 4 096.00 | | 4 096.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 154.00 | 57 675.00 | 5 479.00 | 63 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 162.00 | 70 264.00 | 6 898.00 | 77 162.00 |
