| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 40 622.00 | 7 622.00 | 33 000.00 | 40 622.00 |
AJ Other Intangible Assets | 1 780.00 | 989.00 | 791.00 | 1 780.00 |
AR Technical installations, industrial equipment and tools | 6 721.00 | 6 348.00 | 373.00 | 6 721.00 |
AT Other tangible assets | 242 412.00 | 221 865.00 | 20 547.00 | 242 412.00 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BH Other financial assets | 5 068.00 | | 5 068.00 | 5 068.00 |
BJ TOTAL (I) | 296 803.00 | 236 824.00 | 59 979.00 | 296 803.00 |
BT Goods | 201 487.00 | | 201 487.00 | 201 487.00 |
BZ Other receivables | 42 775.00 | | 42 775.00 | 42 775.00 |
CD Marketable securities | 18 615.00 | | 18 615.00 | 18 615.00 |
CF Cash and cash equivalents | 295 391.00 | | 295 391.00 | 295 391.00 |
CH Prepaid expenses | 998.00 | | 998.00 | 998.00 |
CJ TOTAL (II) | 559 266.00 | | 559 266.00 | 559 266.00 |
CO Grand total (0 to V) | 856 070.00 | 236 824.00 | 619 246.00 | 856 070.00 |
CP Shares due in less than one year | 5 068.00 | | | 5 068.00 |
| |
| 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 | 230 748.00 | 169 094.00 | | 230 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 383.00 | 71 654.00 | | 50 383.00 |
DL TOTAL (I) | 289 516.00 | 249 133.00 | | 289 516.00 |
DU Loans and Debts from Credit Institutions (3) | 91 735.00 | 141 693.00 | | 91 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 992.00 | 77 575.00 | | 92 992.00 |
DX Trade payables and related accounts | 42 078.00 | 44 445.00 | | 42 078.00 |
DY Tax and social security liabilities | 102 924.00 | 91 418.00 | | 102 924.00 |
EA Other liabilities | | 144.00 | | |
EC TOTAL (IV) | 329 730.00 | 355 276.00 | | 329 730.00 |
EE Grand total (I to V) | 619 246.00 | 604 408.00 | | 619 246.00 |
EG Accrued income and payables due within one year | 329 730.00 | 355 276.00 | | 329 730.00 |
| |
| 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 | 337 706.00 | | 21 606.00 | 337 706.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 268.00 | |
I4 DECREASES Grand Total | | 62 508.00 | 296 803.00 | |
IO DECREASES Total including other intangible assets | | | 42 403.00 | |
IY DECREASES Total Tangible Fixed Assets | | 62 508.00 | 249 133.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 403.00 | | | 42 403.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 290 036.00 | | 21 606.00 | 290 036.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 268.00 | | | 5 268.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 284 286.00 | 7 424.00 | 62 508.00 | 284 286.00 |
PE DEPRECIATION Total including other intangible assets | 739.00 | 250.00 | | 739.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 283 547.00 | 7 174.00 | 62 508.00 | 283 547.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 7 622.00 | | | 7 622.00 |
7B Total provisions for depreciation | 7 622.00 | | | 7 622.00 |
7C Grand total | 7 622.00 | | | 7 622.00 |
| |
| 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 | 42 078.00 | 42 078.00 | | 42 078.00 |
8C Staff and Related Accounts | 34 332.00 | 34 332.00 | | 34 332.00 |
8D Social Security and Other Social Organizations | 53 145.00 | 53 145.00 | | 53 145.00 |
8E Income Taxes | 4 650.00 | 4 650.00 | | 4 650.00 |
UT Other financial assets | 5 068.00 | 5 068.00 | | 5 068.00 |
UZ Social Security, other social security organizations | 155.00 | 155.00 | | 155.00 |
VB VAT | 38 241.00 | 38 241.00 | | 38 241.00 |
VH Loans with a maturity of more than one year at origin | 91 735.00 | 91 735.00 | | 91 735.00 |
VI Group and Associates | 92 992.00 | 92 992.00 | | 92 992.00 |
VJ Loans taken out during the year | 1 565.00 | | | 1 565.00 |
VK Loans repaid during the year | 51 523.00 | | | 51 523.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 169.00 | 2 169.00 | | 2 169.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 379.00 | 4 379.00 | | 4 379.00 |
VS Prepaid expenses | 998.00 | 998.00 | | 998.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 841.00 | 48 841.00 | | 48 841.00 |
VW VAT | 8 628.00 | 8 628.00 | | 8 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 730.00 | 329 730.00 | | 329 730.00 |
