| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 000.00 | 2 000.00 | | 2 000.00 |
AH Goodwill | 1 370 000.00 | | 1 370 000.00 | 1 370 000.00 |
AR Technical installations, industrial equipment and tools | 1 678.00 | 1 678.00 | | 1 678.00 |
AT Other tangible assets | 186 479.00 | 58 639.00 | 127 840.00 | 186 479.00 |
BH Other financial assets | 9 620.00 | | 9 620.00 | 9 620.00 |
BJ TOTAL (I) | 1 570 677.00 | 62 317.00 | 1 508 360.00 | 1 570 677.00 |
BT Goods | 112 265.00 | 982.00 | 111 283.00 | 112 265.00 |
BX Customers and related accounts | 36 839.00 | | 36 839.00 | 36 839.00 |
BZ Other receivables | 8 207.00 | | 8 207.00 | 8 207.00 |
CD Marketable securities | 80 793.00 | | 80 793.00 | 80 793.00 |
CF Cash and cash equivalents | 127 238.00 | | 127 238.00 | 127 238.00 |
CH Prepaid expenses | 1 946.00 | | 1 946.00 | 1 946.00 |
CJ TOTAL (II) | 367 288.00 | 982.00 | 366 307.00 | 367 288.00 |
CO Grand total (0 to V) | 1 937 966.00 | 63 299.00 | 1 874 667.00 | 1 937 966.00 |
CU Other investments | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 709 429.00 | 619 453.00 | | 709 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 987.00 | 89 976.00 | | 108 987.00 |
DL TOTAL (I) | 862 416.00 | 753 429.00 | | 862 416.00 |
DU Loans and Debts from Credit Institutions (3) | 737 423.00 | 879 699.00 | | 737 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 051.00 | 121 659.00 | | 121 051.00 |
DX Trade payables and related accounts | 77 249.00 | 63 375.00 | | 77 249.00 |
DY Tax and social security liabilities | 46 358.00 | 21 510.00 | | 46 358.00 |
EA Other liabilities | 30 170.00 | 30 170.00 | | 30 170.00 |
EC TOTAL (IV) | 1 012 251.00 | 1 116 414.00 | | 1 012 251.00 |
EE Grand total (I to V) | 1 874 667.00 | 1 869 843.00 | | 1 874 667.00 |
EG Accrued income and payables due within one year | 427 841.00 | 384 026.00 | | 427 841.00 |
| |
| 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 | 1 570 677.00 | | | 1 570 677.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 520.00 | |
I4 DECREASES Grand Total | | | 1 570 677.00 | |
IO DECREASES Total including other intangible assets | | | 1 372 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 188 157.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 372 000.00 | | | 1 372 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 188 157.00 | | | 188 157.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 520.00 | | | 10 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 197.00 | 26 120.00 | | 36 197.00 |
PE DEPRECIATION Total including other intangible assets | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 197.00 | 26 120.00 | | 34 197.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 982.00 | | |
7B Total provisions for depreciation | | 982.00 | | |
7C Grand total | | 982.00 | | |
UE of which provisions and reversals: - Operating | | 982.00 | | |
| |
| 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 | 77 249.00 | 77 249.00 | | 77 249.00 |
8C Staff and Related Accounts | 17 080.00 | 17 080.00 | | 17 080.00 |
8D Social Security and Other Social Organizations | 23 146.00 | 23 146.00 | | 23 146.00 |
8E Income Taxes | 1 993.00 | 1 993.00 | | 1 993.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 170.00 | 30 170.00 | | 30 170.00 |
UT Other financial assets | 9 620.00 | | | 9 620.00 |
UX Other trade receivables | 36 839.00 | | | 36 839.00 |
VB VAT | 1 361.00 | | | 1 361.00 |
VG Loans with a maturity of up to one year at origin | 858.00 | 858.00 | | 858.00 |
VH Loans with a maturity of more than one year at origin | 736 565.00 | 152 156.00 | 584 410.00 | 736 565.00 |
VI Group and Associates | 121 051.00 | 121 051.00 | | 121 051.00 |
VJ Loans taken out during the year | 5 000.00 | | | 5 000.00 |
VK Loans repaid during the year | 147 037.00 | | | 147 037.00 |
VP Miscellaneous | 1 640.00 | | | 1 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 017.00 | 1 017.00 | | 1 017.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 206.00 | | | 5 206.00 |
VS Prepaid expenses | 1 946.00 | | | 1 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 612.00 | 46 992.00 | 9 620.00 | 56 612.00 |
VW VAT | 3 121.00 | 3 121.00 | | 3 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 012 251.00 | 427 841.00 | 584 410.00 | 1 012 251.00 |
