| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 048.00 | 6 048.00 | | 6 048.00 |
AH Goodwill | 58 528.00 | | 58 528.00 | 58 528.00 |
AR Technical installations, industrial equipment and tools | 576.00 | 491.00 | 85.00 | 576.00 |
AT Other tangible assets | 209 138.00 | 180 718.00 | 28 420.00 | 209 138.00 |
BH Other financial assets | 342.00 | | 342.00 | 342.00 |
BJ TOTAL (I) | 274 632.00 | 187 257.00 | 87 375.00 | 274 632.00 |
BX Customers and related accounts | 139 280.00 | | 139 280.00 | 139 280.00 |
BZ Other receivables | 11 927.00 | | 11 927.00 | 11 927.00 |
CF Cash and cash equivalents | 1 043 776.00 | | 1 043 776.00 | 1 043 776.00 |
CH Prepaid expenses | 21 929.00 | | 21 929.00 | 21 929.00 |
CJ TOTAL (II) | 1 216 912.00 | | 1 216 912.00 | 1 216 912.00 |
CO Grand total (0 to V) | 1 491 544.00 | 187 257.00 | 1 304 287.00 | 1 491 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 779.00 | 30 779.00 | | 30 779.00 |
DB Share, merger, contribution premiums, etc. | 10 669.00 | 10 669.00 | | 10 669.00 |
DD Legal reserve (1) | 3 078.00 | 3 078.00 | | 3 078.00 |
DH Retained earnings | 824 705.00 | 808 580.00 | | 824 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 231 591.00 | 113 125.00 | | 231 591.00 |
DL TOTAL (I) | 1 100 823.00 | 966 231.00 | | 1 100 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 19 000.00 | | |
DX Trade payables and related accounts | 75 494.00 | 69 651.00 | | 75 494.00 |
DY Tax and social security liabilities | 70 051.00 | 52 559.00 | | 70 051.00 |
EA Other liabilities | 6 845.00 | 4 361.00 | | 6 845.00 |
EB Prepaid income (2) | 51 074.00 | 70 044.00 | | 51 074.00 |
EC TOTAL (IV) | 203 464.00 | 215 615.00 | | 203 464.00 |
EE Grand total (I to V) | 1 304 287.00 | 1 181 846.00 | | 1 304 287.00 |
EG Accrued income and payables due within one year | 203 464.00 | 215 615.00 | | 203 464.00 |
| |
| 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 | 272 585.00 | | | 272 585.00 |
I3 DECREASES Total Financial Fixed Assets | | | 342.00 | |
I4 DECREASES Grand Total | | | 274 632.00 | |
IO DECREASES Total including other intangible assets | | | 64 576.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 209 714.00 | |
KD ACQUISITIONS Total including other intangible assets | 64 576.00 | | | 64 576.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 207 667.00 | | | 207 667.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 342.00 | | | 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 882.00 | 19 375.00 | | 167 882.00 |
PE DEPRECIATION Total including other intangible assets | 6 048.00 | | | 6 048.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 834.00 | 19 375.00 | | 161 834.00 |
| |
| 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 | 75 494.00 | 75 494.00 | | 75 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 845.00 | 6 845.00 | | 6 845.00 |
8L Deferred income | 51 074.00 | 51 074.00 | | 51 074.00 |
UT Other financial assets | 342.00 | | | 342.00 |
VS Prepaid expenses | 21 929.00 | | | 21 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 478.00 | 173 136.00 | 342.00 | 173 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 464.00 | 203 464.00 | | 203 464.00 |
