| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 604.00 | 1 604.00 | | 1 604.00 |
AR Technical installations, industrial equipment and tools | 1 276.00 | 135.00 | 1 141.00 | 1 276.00 |
AT Other tangible assets | 30 997.00 | 20 345.00 | 10 652.00 | 30 997.00 |
BH Other financial assets | 4 125.00 | | 4 125.00 | 4 125.00 |
BJ TOTAL (I) | 38 001.00 | 22 084.00 | 15 918.00 | 38 001.00 |
BV Advances and down payments on orders | 97.00 | | 97.00 | 97.00 |
BX Customers and related accounts | 346 467.00 | | 346 467.00 | 346 467.00 |
BZ Other receivables | 30 823.00 | | 30 823.00 | 30 823.00 |
CH Prepaid expenses | 2 649.00 | | 2 649.00 | 2 649.00 |
CJ TOTAL (II) | 380 036.00 | | 380 036.00 | 380 036.00 |
CO Grand total (0 to V) | 418 038.00 | 22 084.00 | 395 954.00 | 418 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 100.00 | 43 100.00 | | 43 100.00 |
DB Share, merger, contribution premiums, etc. | 2 400.00 | 2 400.00 | | 2 400.00 |
DD Legal reserve (1) | 1 710.00 | 1 710.00 | | 1 710.00 |
DG Other reserves | 11 845.00 | 11 845.00 | | 11 845.00 |
DH Retained earnings | -35 554.00 | -57 970.00 | | -35 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 099.00 | 22 415.00 | | 34 099.00 |
DL TOTAL (I) | 57 600.00 | 23 501.00 | | 57 600.00 |
DU Loans and Debts from Credit Institutions (3) | 19 307.00 | 18 868.00 | | 19 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 484.00 | 3 330.00 | | 7 484.00 |
DX Trade payables and related accounts | 54 082.00 | 43 876.00 | | 54 082.00 |
DY Tax and social security liabilities | 257 473.00 | 263 993.00 | | 257 473.00 |
EA Other liabilities | 8.00 | 8.00 | | 8.00 |
EC TOTAL (IV) | 338 354.00 | 330 076.00 | | 338 354.00 |
EE Grand total (I to V) | 395 954.00 | 353 576.00 | | 395 954.00 |
EG Accrued income and payables due within one year | 338 354.00 | 324 344.00 | | 338 354.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13 570.00 | 6 182.00 | | 13 570.00 |
| |
| 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 | 82 197.00 | | 1 276.00 | 82 197.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 125.00 | |
I4 DECREASES Grand Total | | 45 472.00 | 38 001.00 | |
IO DECREASES Total including other intangible assets | | | 1 604.00 | |
IY DECREASES Total Tangible Fixed Assets | | 45 472.00 | 32 272.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 604.00 | | | 1 604.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 468.00 | | 1 276.00 | 76 468.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 125.00 | | | 4 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 495.00 | 6 061.00 | 45 472.00 | 61 495.00 |
PE DEPRECIATION Total including other intangible assets | 1 604.00 | | | 1 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 891.00 | 6 061.00 | 45 472.00 | 59 891.00 |
| |
| 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 | 54 082.00 | 54 082.00 | | 54 082.00 |
8C Staff and Related Accounts | 69 721.00 | 69 721.00 | | 69 721.00 |
8D Social Security and Other Social Organizations | 36 344.00 | 36 344.00 | | 36 344.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8.00 | 8.00 | | 8.00 |
UT Other financial assets | 4 125.00 | | 4 125.00 | 4 125.00 |
UX Other trade receivables | 347 556.00 | 347 556.00 | | 347 556.00 |
UY Staff and related accounts | 383.00 | 383.00 | | 383.00 |
UZ Social Security, other social security organizations | 3 382.00 | 3 382.00 | | 3 382.00 |
VB VAT | 8 564.00 | 8 564.00 | | 8 564.00 |
VH Loans with a maturity of more than one year at origin | 19 307.00 | 19 307.00 | | 19 307.00 |
VI Group and Associates | 7 484.00 | 7 484.00 | | 7 484.00 |
VK Loans repaid during the year | 6 810.00 | | | 6 810.00 |
VM Income taxes | 17 405.00 | 17 405.00 | | 17 405.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 774.00 | 32 774.00 | | 32 774.00 |
VS Prepaid expenses | 2 649.00 | 2 649.00 | | 2 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 384 065.00 | 379 940.00 | 4 125.00 | 384 065.00 |
VW VAT | 118 634.00 | 118 634.00 | | 118 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 354.00 | 338 354.00 | | 338 354.00 |
