| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 141 136.00 | |
AR Technical installations, industrial equipment and tools | | | 579.00 | |
AT Other tangible assets | | | 89 601.00 | |
BH Other financial assets | | | 10 200.00 | |
BJ TOTAL (I) | | | 253 296.00 | |
BX Customers and related accounts | | | 10 384.00 | |
BZ Other receivables | | | 13 621.00 | |
CD Marketable securities | | | 355 000.00 | |
CF Cash and cash equivalents | | | 189 490.00 | |
CJ TOTAL (II) | | | 568 496.00 | |
CO Grand total (0 to V) | | | 821 792.00 | |
CU Other investments | | | 11 780.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 270 883.00 | | | 270 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 941.00 | | | 23 941.00 |
DL TOTAL (I) | 316 824.00 | | | 316 824.00 |
DU Loans and Debts from Credit Institutions (3) | 148 728.00 | | | 148 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 133.00 | | | 18 133.00 |
DX Trade payables and related accounts | 14 319.00 | | | 14 319.00 |
DY Tax and social security liabilities | 84 519.00 | | | 84 519.00 |
EA Other liabilities | 239 269.00 | | | 239 269.00 |
EC TOTAL (IV) | 504 967.00 | | | 504 967.00 |
EE Grand total (I to V) | 821 792.00 | | | 821 792.00 |
EG Accrued income and payables due within one year | 504 967.00 | | | 504 967.00 |
| |
| 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 | | | 638 172.00 | |
I3 DECREASES Total Financial Fixed Assets | | 3 000.00 | 21 980.00 | |
I4 DECREASES Grand Total | | 20 217.00 | 617 954.00 | |
IO DECREASES Total including other intangible assets | | | 24 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 217.00 | 571 934.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 24 040.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 589 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 24 980.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 379 207.00 | 14 548.00 | |
PE DEPRECIATION Total including other intangible assets | | 24 040.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 355 168.00 | 14 548.00 | |