| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
AR Technical installations, industrial equipment and tools | 51 591.00 | 51 020.00 | 571.00 | 51 591.00 |
AT Other tangible assets | 44 246.00 | 43 786.00 | 460.00 | 44 246.00 |
BH Other financial assets | 8 922.00 | | 8 922.00 | 8 922.00 |
BJ TOTAL (I) | 158 117.00 | 94 807.00 | 63 310.00 | 158 117.00 |
BL Raw materials, supplies | 13 100.00 | | 13 100.00 | 13 100.00 |
BT Goods | 10 383.00 | | 10 383.00 | 10 383.00 |
BV Advances and down payments on orders | 7 113.00 | | 7 113.00 | 7 113.00 |
BX Customers and related accounts | 138 435.00 | | 138 435.00 | 138 435.00 |
BZ Other receivables | 55 082.00 | | 55 082.00 | 55 082.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 84 265.00 | | 84 265.00 | 84 265.00 |
CH Prepaid expenses | 4 002.00 | | 4 002.00 | 4 002.00 |
CJ TOTAL (II) | 312 394.00 | | 312 394.00 | 312 394.00 |
CO Grand total (0 to V) | 470 511.00 | 94 807.00 | 375 704.00 | 470 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 261 700.00 | 261 026.00 | | 261 700.00 |
DH Retained earnings | 7 488.00 | 7 438.00 | | 7 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -223 316.00 | 724.00 | | -223 316.00 |
DL TOTAL (I) | 54 257.00 | 277 573.00 | | 54 257.00 |
DU Loans and Debts from Credit Institutions (3) | 65 000.00 | 14 570.00 | | 65 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 810.00 | 71 755.00 | | 86 810.00 |
DX Trade payables and related accounts | 61 952.00 | 170 242.00 | | 61 952.00 |
DY Tax and social security liabilities | 81 972.00 | 96 572.00 | | 81 972.00 |
EA Other liabilities | 25 713.00 | 31 105.00 | | 25 713.00 |
EC TOTAL (IV) | 321 447.00 | 384 243.00 | | 321 447.00 |
EE Grand total (I to V) | 375 704.00 | 661 816.00 | | 375 704.00 |
EI Including equity loans | 86 810.00 | | | 86 810.00 |
| |
| 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 | 158 117.00 | | | 158 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 922.00 | |
I4 DECREASES Grand Total | | | 158 117.00 | |
IO DECREASES Total including other intangible assets | | | 53 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 357.00 | | | 53 357.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 838.00 | | | 95 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 922.00 | | | 8 922.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 480.00 | 326.00 | | 94 480.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 480.00 | 326.00 | | 94 480.00 |
| |
| 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 | 61 952.00 | 61 952.00 | | 61 952.00 |
8C Staff and Related Accounts | 28 292.00 | 28 292.00 | | 28 292.00 |
8D Social Security and Other Social Organizations | 27 055.00 | 27 055.00 | | 27 055.00 |
8E Income Taxes | 6 006.00 | 6 006.00 | | 6 006.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 713.00 | 25 713.00 | | 25 713.00 |
UT Other financial assets | 8 922.00 | | 8 922.00 | 8 922.00 |
UX Other trade receivables | 138 435.00 | 138 435.00 | | 138 435.00 |
UY Staff and related accounts | 4 715.00 | 4 715.00 | | 4 715.00 |
VB VAT | 37 202.00 | 37 202.00 | | 37 202.00 |
VH Loans with a maturity of more than one year at origin | 65 000.00 | 65 000.00 | | 65 000.00 |
VI Group and Associates | 86 810.00 | 86 810.00 | | 86 810.00 |
VK Loans repaid during the year | 14 570.00 | | | 14 570.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 306.00 | 6 306.00 | | 6 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 165.00 | 13 165.00 | | 13 165.00 |
VS Prepaid expenses | 4 002.00 | 4 002.00 | | 4 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 441.00 | 197 519.00 | 8 922.00 | 206 441.00 |
VW VAT | 14 314.00 | 14 314.00 | | 14 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 447.00 | 321 447.00 | | 321 447.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | 5.00 | | 5.00 |
