| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 997.00 | 2 997.00 | | 2 997.00 |
AH Goodwill | 48 294.00 | | 48 294.00 | 48 294.00 |
AR Technical installations, industrial equipment and tools | 7 507.00 | 7 507.00 | | 7 507.00 |
AT Other tangible assets | 94 812.00 | 55 073.00 | 39 739.00 | 94 812.00 |
BH Other financial assets | 4 386.00 | | 4 386.00 | 4 386.00 |
BJ TOTAL (I) | 157 996.00 | 65 577.00 | 92 419.00 | 157 996.00 |
BT Goods | 33 700.00 | | 33 700.00 | 33 700.00 |
BX Customers and related accounts | 2 850.00 | | 2 850.00 | 2 850.00 |
BZ Other receivables | 645.00 | | 645.00 | 645.00 |
CD Marketable securities | 610.00 | | 610.00 | 610.00 |
CF Cash and cash equivalents | 347.00 | | 347.00 | 347.00 |
CH Prepaid expenses | 2 220.00 | | 2 220.00 | 2 220.00 |
CJ TOTAL (II) | 40 373.00 | | 40 373.00 | 40 373.00 |
CO Grand total (0 to V) | 198 369.00 | 65 577.00 | 132 792.00 | 198 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 240.00 | 240.00 | | 240.00 |
DG Other reserves | 5 070.00 | | | 5 070.00 |
DH Retained earnings | 19 088.00 | 19 088.00 | | 19 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 884.00 | 5 070.00 | | 6 884.00 |
DL TOTAL (I) | 38 905.00 | 32 021.00 | | 38 905.00 |
DU Loans and Debts from Credit Institutions (3) | 9 984.00 | 21 201.00 | | 9 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 414.00 | 835.00 | | 51 414.00 |
DX Trade payables and related accounts | 14 280.00 | 16 152.00 | | 14 280.00 |
DY Tax and social security liabilities | 5 030.00 | 3 548.00 | | 5 030.00 |
EA Other liabilities | 13 177.00 | 27 343.00 | | 13 177.00 |
EB Prepaid income (2) | | -8 598.00 | | |
EC TOTAL (IV) | 93 886.00 | 60 482.00 | | 93 886.00 |
EE Grand total (I to V) | 132 792.00 | 92 503.00 | | 132 792.00 |
EG Accrued income and payables due within one year | 90 277.00 | 56 873.00 | | 90 277.00 |
| |
| 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 | 130 911.00 | | 79 125.00 | 130 911.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 386.00 | |
I4 DECREASES Grand Total | | 52 040.00 | 157 996.00 | |
IO DECREASES Total including other intangible assets | | | 51 291.00 | |
IY DECREASES Total Tangible Fixed Assets | | 52 040.00 | 102 319.00 | |
KD ACQUISITIONS Total including other intangible assets | 51 291.00 | | | 51 291.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 234.00 | | 79 125.00 | 75 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 386.00 | | | 4 386.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 231.00 | 3 910.00 | 16 564.00 | 78 231.00 |
PE DEPRECIATION Total including other intangible assets | 2 997.00 | | | 2 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 75 234.00 | 3 910.00 | 16 564.00 | 75 234.00 |
| |
| 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 | 14 280.00 | 14 280.00 | | 14 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 177.00 | 13 177.00 | | 13 177.00 |
UT Other financial assets | 4 386.00 | 4 386.00 | | 4 386.00 |
UX Other trade receivables | 2 850.00 | | | 2 850.00 |
VB VAT | 645.00 | | | 645.00 |
VG Loans with a maturity of up to one year at origin | 9 985.00 | 6 375.00 | | 9 985.00 |
VI Group and Associates | 51 414.00 | 51 414.00 | | 51 414.00 |
VJ Loans taken out during the year | 15 813.00 | | | 15 813.00 |
VK Loans repaid during the year | 22 182.00 | | | 22 182.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 825.00 | 1 825.00 | | 1 825.00 |
VS Prepaid expenses | 2 220.00 | | | 2 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 101.00 | 10 101.00 | | 10 101.00 |
VW VAT | 3 205.00 | 3 205.00 | | 3 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 886.00 | 90 277.00 | | 93 886.00 |
