| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 250.00 | 250.00 | | 250.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 14 637.00 | 14 637.00 | | 14 637.00 |
AT Other tangible assets | 41 454.00 | 37 394.00 | 4 060.00 | 41 454.00 |
BD Other fixed assets | 191.00 | | 191.00 | 191.00 |
BH Other financial assets | 375.00 | | 375.00 | 375.00 |
BJ TOTAL (I) | 101 907.00 | 52 281.00 | 49 626.00 | 101 907.00 |
BL Raw materials, supplies | 5 050.00 | | 5 050.00 | 5 050.00 |
BT Goods | 1 380.00 | | 1 380.00 | 1 380.00 |
BV Advances and down payments on orders | 495.00 | | 495.00 | 495.00 |
BZ Other receivables | 714.00 | | 714.00 | 714.00 |
CF Cash and cash equivalents | 13 718.00 | | 13 718.00 | 13 718.00 |
CH Prepaid expenses | 16.00 | | 16.00 | 16.00 |
CJ TOTAL (II) | 21 374.00 | | 21 374.00 | 21 374.00 |
CO Grand total (0 to V) | 123 281.00 | 52 281.00 | 71 000.00 | 123 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DF Regulated reserves (1) | 35 720.00 | 35 720.00 | | 35 720.00 |
DH Retained earnings | -1 099.00 | | | -1 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 087.00 | -1 099.00 | | 5 087.00 |
DL TOTAL (I) | 47 958.00 | 42 871.00 | | 47 958.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 775.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | 1 727.00 | | 4.00 |
DX Trade payables and related accounts | 5 322.00 | 6 242.00 | | 5 322.00 |
DY Tax and social security liabilities | 17 717.00 | 19 295.00 | | 17 717.00 |
EC TOTAL (IV) | 23 043.00 | 41 039.00 | | 23 043.00 |
EE Grand total (I to V) | 71 000.00 | 83 910.00 | | 71 000.00 |
EG Accrued income and payables due within one year | 23 043.00 | 41 039.00 | | 23 043.00 |
| |
| 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 | 103 072.00 | | 935.00 | 103 072.00 |
I3 DECREASES Total Financial Fixed Assets | | | 566.00 | |
I4 DECREASES Grand Total | | 2 100.00 | 101 907.00 | |
IO DECREASES Total including other intangible assets | | | 45 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 100.00 | 56 091.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 250.00 | | | 45 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 257.00 | | 935.00 | 57 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 566.00 | | | 566.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 798.00 | 1 889.00 | 1 406.00 | 51 798.00 |
PE DEPRECIATION Total including other intangible assets | 250.00 | | | 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 548.00 | 1 889.00 | 1 406.00 | 51 548.00 |
| |
| 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 | 5 322.00 | 5 322.00 | | 5 322.00 |
8C Staff and Related Accounts | 5 606.00 | 5 606.00 | | 5 606.00 |
8D Social Security and Other Social Organizations | 9 268.00 | 9 268.00 | | 9 268.00 |
UT Other financial assets | 375.00 | | 375.00 | 375.00 |
VB VAT | 186.00 | 186.00 | | 186.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VK Loans repaid during the year | 13 770.00 | | | 13 770.00 |
VM Income taxes | 528.00 | 528.00 | | 528.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 574.00 | 1 574.00 | | 1 574.00 |
VS Prepaid expenses | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 105.00 | 730.00 | 375.00 | 1 105.00 |
VW VAT | 1 269.00 | 1 269.00 | | 1 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 043.00 | 23 043.00 | | 23 043.00 |
