| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 369.00 | 7 369.00 | | 7 369.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AT Other tangible assets | 5 383.00 | 5 383.00 | | 5 383.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 34 272.00 | 12 752.00 | 21 520.00 | 34 272.00 |
BT Goods | 192 001.00 | | 192 001.00 | 192 001.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 567 173.00 | | 567 173.00 | 567 173.00 |
BZ Other receivables | 40 378.00 | | 40 378.00 | 40 378.00 |
CF Cash and cash equivalents | 1 741 717.00 | | 1 741 717.00 | 1 741 717.00 |
CH Prepaid expenses | 345.00 | | 345.00 | 345.00 |
CJ TOTAL (II) | 2 541 613.00 | | 2 541 613.00 | 2 541 613.00 |
CO Grand total (0 to V) | 2 575 885.00 | 12 752.00 | 2 563 133.00 | 2 575 885.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 800.00 | 49 800.00 | | 49 800.00 |
DD Legal reserve (1) | 4 980.00 | 4 980.00 | | 4 980.00 |
DG Other reserves | 194 505.00 | 5 338.00 | | 194 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 316.00 | 449 167.00 | | 385 316.00 |
DL TOTAL (I) | 634 601.00 | 509 285.00 | | 634 601.00 |
DU Loans and Debts from Credit Institutions (3) | 117.00 | 71.00 | | 117.00 |
DW Advances and down payments received on current orders | 171 626.00 | 159 441.00 | | 171 626.00 |
DX Trade payables and related accounts | 1 098 449.00 | 1 257 003.00 | | 1 098 449.00 |
DY Tax and social security liabilities | 2 884.00 | 8 217.00 | | 2 884.00 |
EA Other liabilities | 655 455.00 | 1 276 296.00 | | 655 455.00 |
EC TOTAL (IV) | 1 928 532.00 | 2 701 029.00 | | 1 928 532.00 |
EE Grand total (I to V) | 2 563 133.00 | 3 210 314.00 | | 2 563 133.00 |
| |
| 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 | 34 272.00 | | | 34 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 520.00 | |
I4 DECREASES Grand Total | | | 34 272.00 | |
IO DECREASES Total including other intangible assets | | | 27 369.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 383.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 369.00 | | | 27 369.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 383.00 | | | 5 383.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 520.00 | | | 1 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 752.00 | | | 12 752.00 |
PE DEPRECIATION Total including other intangible assets | 7 369.00 | | | 7 369.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 383.00 | | | 5 383.00 |
| |
| 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 | 1 098 449.00 | 1 098 449.00 | | 1 098 449.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
UX Other trade receivables | 567 173.00 | 567 173.00 | | 567 173.00 |
VB VAT | 38 119.00 | 38 119.00 | | 38 119.00 |
VH Loans with a maturity of more than one year at origin | 117.00 | 117.00 | | 117.00 |
VI Group and Associates | 655 455.00 | 142 962.00 | 512 493.00 | 655 455.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 884.00 | 2 884.00 | | 2 884.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 259.00 | 2 259.00 | | 2 259.00 |
VS Prepaid expenses | 345.00 | 345.00 | | 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 609 395.00 | 607 895.00 | 1 500.00 | 609 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 756 906.00 | 1 244 413.00 | 512 493.00 | 1 756 906.00 |
