| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 115 365.00 | 108 265.00 | 7 100.00 | 115 365.00 |
AP Buildings | 2 700.00 | 2 700.00 | | 2 700.00 |
AR Technical installations, industrial equipment and tools | 5 518.00 | 5 518.00 | | 5 518.00 |
AT Other tangible assets | 153 752.00 | 152 422.00 | 1 330.00 | 153 752.00 |
BH Other financial assets | 7 007.00 | | 7 007.00 | 7 007.00 |
BJ TOTAL (I) | 284 343.00 | 268 905.00 | 15 438.00 | 284 343.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 131 483.00 | | 131 483.00 | 131 483.00 |
BZ Other receivables | 298 948.00 | | 298 948.00 | 298 948.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 1 308 855.00 | | 1 308 855.00 | 1 308 855.00 |
CH Prepaid expenses | 97 891.00 | | 97 891.00 | 97 891.00 |
CJ TOTAL (II) | 2 037 177.00 | | 2 037 177.00 | 2 037 177.00 |
CO Grand total (0 to V) | 2 321 520.00 | 268 905.00 | 2 052 615.00 | 2 321 520.00 |
CP Shares due in less than one year | 7 007.00 | | | 7 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | 7 650.00 | | 7 650.00 |
DD Legal reserve (1) | 765.00 | 765.00 | | 765.00 |
DG Other reserves | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -7 694.00 | 59 910.00 | | -7 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 397 082.00 | -67 604.00 | | 397 082.00 |
DL TOTAL (I) | 417 803.00 | 20 721.00 | | 417 803.00 |
DU Loans and Debts from Credit Institutions (3) | 250 000.00 | 100 476.00 | | 250 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 323.00 | 14 323.00 | | 14 323.00 |
DX Trade payables and related accounts | 368 017.00 | 302 039.00 | | 368 017.00 |
DY Tax and social security liabilities | 17 553.00 | 19 059.00 | | 17 553.00 |
EA Other liabilities | 853 435.00 | 859 888.00 | | 853 435.00 |
EB Prepaid income (2) | 131 483.00 | 89 760.00 | | 131 483.00 |
EC TOTAL (IV) | 1 634 812.00 | 1 385 546.00 | | 1 634 812.00 |
EE Grand total (I to V) | 2 052 615.00 | 1 406 266.00 | | 2 052 615.00 |
EG Accrued income and payables due within one year | 1 634 812.00 | 1 385 546.00 | | 1 634 812.00 |
| |
| 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 | 277 243.00 | | 7 100.00 | 277 243.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 007.00 | |
I4 DECREASES Grand Total | | | 284 343.00 | |
IO DECREASES Total including other intangible assets | | | 115 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 161 970.00 | |
KD ACQUISITIONS Total including other intangible assets | 108 265.00 | | 7 100.00 | 108 265.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 970.00 | | | 161 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 007.00 | | | 7 007.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 267 979.00 | 926.00 | | 267 979.00 |
PE DEPRECIATION Total including other intangible assets | 108 154.00 | 111.00 | | 108 154.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 159 825.00 | 815.00 | | 159 825.00 |
| |
| 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 | 368 017.00 | 368 017.00 | | 368 017.00 |
8C Staff and Related Accounts | 10 820.00 | 10 820.00 | | 10 820.00 |
8D Social Security and Other Social Organizations | 5 606.00 | 5 606.00 | | 5 606.00 |
8K Other liabilities (including liabilities related to repo transactions) | 853 435.00 | 853 435.00 | | 853 435.00 |
8L Deferred income | 131 483.00 | 131 483.00 | | 131 483.00 |
UT Other financial assets | 7 007.00 | 7 007.00 | | 7 007.00 |
UX Other trade receivables | 131 483.00 | 131 483.00 | | 131 483.00 |
VB VAT | 20 768.00 | 20 768.00 | | 20 768.00 |
VH Loans with a maturity of more than one year at origin | 250 000.00 | 250 000.00 | | 250 000.00 |
VI Group and Associates | 14 323.00 | 14 323.00 | | 14 323.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VK Loans repaid during the year | 476.00 | | | 476.00 |
VP Miscellaneous | 203 508.00 | 203 508.00 | | 203 508.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 127.00 | 1 127.00 | | 1 127.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74 671.00 | 74 671.00 | | 74 671.00 |
VS Prepaid expenses | 97 891.00 | 97 891.00 | | 97 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 535 329.00 | 535 329.00 | | 535 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 634 812.00 | 1 634 812.00 | | 1 634 812.00 |
