| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 980.00 | 2 980.00 | | 2 980.00 |
AH Goodwill | 321 652.00 | | 321 652.00 | 321 652.00 |
AR Technical installations, industrial equipment and tools | 11 791.00 | 7 277.00 | 4 514.00 | 11 791.00 |
AT Other tangible assets | 26 428.00 | 10 773.00 | 15 655.00 | 26 428.00 |
BH Other financial assets | 274.00 | | 274.00 | 274.00 |
BJ TOTAL (I) | 364 126.00 | 21 030.00 | 343 096.00 | 364 126.00 |
BL Raw materials, supplies | 30 000.00 | | 30 000.00 | 30 000.00 |
BX Customers and related accounts | 5 613.00 | | 5 613.00 | 5 613.00 |
BZ Other receivables | 394 112.00 | | 394 112.00 | 394 112.00 |
CF Cash and cash equivalents | 573 090.00 | | 573 090.00 | 573 090.00 |
CH Prepaid expenses | 2 849.00 | | 2 849.00 | 2 849.00 |
CJ TOTAL (II) | 1 005 664.00 | | 1 005 664.00 | 1 005 664.00 |
CO Grand total (0 to V) | 1 369 791.00 | 21 030.00 | 1 348 760.00 | 1 369 791.00 |
CP Shares due in less than one year | 274.00 | | | 274.00 |
CU Other investments | 1 001.00 | | 1 001.00 | 1 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 429 000.00 | 429 000.00 | | 429 000.00 |
DD Legal reserve (1) | 42 900.00 | 34 674.00 | | 42 900.00 |
DH Retained earnings | 516 212.00 | 362 012.00 | | 516 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 281 530.00 | 205 326.00 | | 281 530.00 |
DL TOTAL (I) | 1 269 643.00 | 1 031 012.00 | | 1 269 643.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 426.00 | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 977.00 | 59 895.00 | | 16 977.00 |
DX Trade payables and related accounts | 34 228.00 | 6 342.00 | | 34 228.00 |
DY Tax and social security liabilities | 27 855.00 | 16 158.00 | | 27 855.00 |
EC TOTAL (IV) | 79 118.00 | 82 821.00 | | 79 118.00 |
EE Grand total (I to V) | 1 348 760.00 | 1 113 833.00 | | 1 348 760.00 |
EI Including equity loans | 16 977.00 | | | 16 977.00 |
| |
| 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 | 353 261.00 | | 15 776.00 | 353 261.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 275.00 | |
I4 DECREASES Grand Total | | 4 911.00 | 364 126.00 | |
IO DECREASES Total including other intangible assets | | | 324 632.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 911.00 | 38 219.00 | |
KD ACQUISITIONS Total including other intangible assets | 324 632.00 | | | 324 632.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 354.00 | | 15 776.00 | 27 354.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 275.00 | | | 1 275.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 835.00 | 6 106.00 | 4 911.00 | 19 835.00 |
PE DEPRECIATION Total including other intangible assets | 2 980.00 | | | 2 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 855.00 | 6 106.00 | 4 911.00 | 16 855.00 |
| |
| 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 | 34 228.00 | 34 228.00 | | 34 228.00 |
8C Staff and Related Accounts | 1 874.00 | 1 874.00 | | 1 874.00 |
8D Social Security and Other Social Organizations | 1 668.00 | 1 668.00 | | 1 668.00 |
8E Income Taxes | 22 375.00 | 22 375.00 | | 22 375.00 |
UT Other financial assets | 274.00 | 274.00 | | 274.00 |
UX Other trade receivables | 5 613.00 | 5 613.00 | | 5 613.00 |
UZ Social Security, other social security organizations | 2 987.00 | 2 987.00 | | 2 987.00 |
VC Group and associates | 339 709.00 | 339 709.00 | | 339 709.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VI Group and Associates | 16 977.00 | 16 977.00 | | 16 977.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 938.00 | 1 938.00 | | 1 938.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51 416.00 | 51 416.00 | | 51 416.00 |
VS Prepaid expenses | 2 849.00 | 2 849.00 | | 2 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 402 848.00 | 402 848.00 | | 402 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 118.00 | 79 118.00 | | 79 118.00 |
