| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 376.00 | 4 376.00 | | 4 376.00 |
AF Concessions, Patents and Similar Rights | 91 901.00 | 64 751.00 | 27 151.00 | 91 901.00 |
AH Goodwill | 301 262.00 | | 301 262.00 | 301 262.00 |
AT Other tangible assets | 26 028.00 | 23 106.00 | 2 922.00 | 26 028.00 |
BH Other financial assets | 339.00 | | 339.00 | 339.00 |
BJ TOTAL (I) | 423 906.00 | 92 232.00 | 331 673.00 | 423 906.00 |
BX Customers and related accounts | 300 060.00 | | 300 060.00 | 300 060.00 |
BZ Other receivables | 3 461.00 | | 3 461.00 | 3 461.00 |
CF Cash and cash equivalents | 63 364.00 | | 63 364.00 | 63 364.00 |
CH Prepaid expenses | 2 160.00 | | 2 160.00 | 2 160.00 |
CJ TOTAL (II) | 369 046.00 | | 369 046.00 | 369 046.00 |
CO Grand total (0 to V) | 792 951.00 | 92 232.00 | 700 719.00 | 792 951.00 |
CP Shares due in less than one year | 339.00 | | | 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 313 000.00 | 313 000.00 | | 313 000.00 |
DH Retained earnings | -24 263.00 | -29 474.00 | | -24 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 263.00 | 5 211.00 | | 33 263.00 |
DL TOTAL (I) | 322 000.00 | 288 737.00 | | 322 000.00 |
DU Loans and Debts from Credit Institutions (3) | 110 786.00 | 150 040.00 | | 110 786.00 |
DX Trade payables and related accounts | 12 169.00 | 8 605.00 | | 12 169.00 |
DY Tax and social security liabilities | 255 764.00 | 279 445.00 | | 255 764.00 |
EC TOTAL (IV) | 378 719.00 | 438 090.00 | | 378 719.00 |
EE Grand total (I to V) | 700 719.00 | 726 828.00 | | 700 719.00 |
| |
| 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 | 423 251.00 | | 714.00 | 423 251.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 376.00 | | | 4 376.00 |
I3 DECREASES Total Financial Fixed Assets | | 60.00 | 339.00 | |
I4 DECREASES Grand Total | | 60.00 | 423 906.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 376.00 | |
IO DECREASES Total including other intangible assets | | | 393 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 028.00 | |
KD ACQUISITIONS Total including other intangible assets | 393 163.00 | | | 393 163.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 374.00 | | 654.00 | 25 374.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 339.00 | | 60.00 | 339.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 81 134.00 | 11 098.00 | 92 232.00 | 81 134.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 875.00 | 501.00 | 4 376.00 | 3 875.00 |
PE DEPRECIATION Total including other intangible assets | 57 151.00 | 7 600.00 | 64 751.00 | 57 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 109.00 | 2 997.00 | 23 106.00 | 20 109.00 |
| |
| 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 | 12 169.00 | 12 169.00 | | 12 169.00 |
8C Staff and Related Accounts | 103 715.00 | 103 715.00 | | 103 715.00 |
8D Social Security and Other Social Organizations | 48 145.00 | 48 145.00 | | 48 145.00 |
UT Other financial assets | 339.00 | 339.00 | | 339.00 |
UX Other trade receivables | 300 060.00 | 300 060.00 | | 300 060.00 |
UY Staff and related accounts | 1 151.00 | 1 151.00 | | 1 151.00 |
VB VAT | 810.00 | 810.00 | | 810.00 |
VH Loans with a maturity of more than one year at origin | 110 786.00 | 36 165.00 | 74 620.00 | 110 786.00 |
VK Loans repaid during the year | 37 438.00 | | | 37 438.00 |
VM Income taxes | 1 500.00 | 1 500.00 | | 1 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 050.00 | 6 050.00 | | 6 050.00 |
VS Prepaid expenses | 2 160.00 | 2 160.00 | | 2 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 020.00 | 306 020.00 | | 306 020.00 |
VW VAT | 97 854.00 | 97 854.00 | | 97 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 378 719.00 | 304 098.00 | 74 620.00 | 378 719.00 |
