| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 806.00 | 200.00 | 1 606.00 | 1 806.00 |
AJ Other Intangible Assets | 43 126.00 | 43 126.00 | | 43 126.00 |
AR Technical installations, industrial equipment and tools | 79 862.00 | 51 096.00 | 28 766.00 | 79 862.00 |
AT Other tangible assets | 287 165.00 | 230 414.00 | 56 752.00 | 287 165.00 |
BH Other financial assets | 525.00 | | 525.00 | 525.00 |
BJ TOTAL (I) | 567 137.00 | 453 908.00 | 113 229.00 | 567 137.00 |
BV Advances and down payments on orders | 3 778.00 | | 3 778.00 | 3 778.00 |
BX Customers and related accounts | 271 612.00 | 7 915.00 | 263 697.00 | 271 612.00 |
BZ Other receivables | 113 973.00 | | 113 973.00 | 113 973.00 |
CF Cash and cash equivalents | 949 852.00 | | 949 852.00 | 949 852.00 |
CH Prepaid expenses | 6 045.00 | | 6 045.00 | 6 045.00 |
CJ TOTAL (II) | 1 345 261.00 | 7 915.00 | 1 337 346.00 | 1 345 261.00 |
CO Grand total (0 to V) | 1 912 398.00 | 461 823.00 | 1 450 575.00 | 1 912 398.00 |
CU Other investments | 49 100.00 | 23 520.00 | 25 580.00 | 49 100.00 |
CX Development or Research and Development Expenses | 105 553.00 | 105 553.00 | | 105 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | | | 7 623.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DG Other reserves | 847 423.00 | | | 847 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299 996.00 | | | 299 996.00 |
DL TOTAL (I) | 1 155 805.00 | | | 1 155 805.00 |
DU Loans and Debts from Credit Institutions (3) | 445.00 | | | 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 314.00 | | | 314.00 |
DX Trade payables and related accounts | 160 307.00 | | | 160 307.00 |
DY Tax and social security liabilities | 132 253.00 | | | 132 253.00 |
EA Other liabilities | 1 450.00 | | | 1 450.00 |
EC TOTAL (IV) | 294 770.00 | | | 294 770.00 |
EE Grand total (I to V) | 1 450 575.00 | | | 1 450 575.00 |
EG Accrued income and payables due within one year | 294 770.00 | | | 294 770.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 445.00 | | | 445.00 |
EI Including equity loans | 314.00 | | | 314.00 |
| |
| 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 | 505 885.00 | | 61 252.00 | 505 885.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 105 553.00 | | | 105 553.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49 625.00 | |
I4 DECREASES Grand Total | | | 567 137.00 | |
IN DECREASES Start-up, development, or research expenses | | | 105 553.00 | |
IO DECREASES Total including other intangible assets | | | 44 932.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 367 027.00 | |
KD ACQUISITIONS Total including other intangible assets | 44 932.00 | | | 44 932.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 305 775.00 | | 61 252.00 | 305 775.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 625.00 | | | 49 625.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 385 603.00 | 44 785.00 | | 385 603.00 |
CY DEPRECIATION Start-up, development, or research expenses | 105 553.00 | | | 105 553.00 |
PE DEPRECIATION Total including other intangible assets | 43 060.00 | 265.00 | | 43 060.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 990.00 | 44 520.00 | | 236 990.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 525.00 | | | 525.00 |
UX Other trade receivables | 262 114.00 | | | 262 114.00 |
VA Doubtful or disputed receivables | 9 498.00 | | | 9 498.00 |
