| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 890.00 | 890.00 | | 890.00 |
AH Goodwill | 1 370 000.00 | | 1 370 000.00 | 1 370 000.00 |
AR Technical installations, industrial equipment and tools | 7 667.00 | 6 648.00 | 1 019.00 | 7 667.00 |
AT Other tangible assets | 34 772.00 | 25 741.00 | 9 030.00 | 34 772.00 |
BD Other fixed assets | 576.00 | | 576.00 | 576.00 |
BJ TOTAL (I) | 1 418 198.00 | 33 279.00 | 1 384 918.00 | 1 418 198.00 |
BT Goods | 142 768.00 | | 142 768.00 | 142 768.00 |
BX Customers and related accounts | 12 556.00 | | 12 556.00 | 12 556.00 |
BZ Other receivables | 23 214.00 | | 23 214.00 | 23 214.00 |
CF Cash and cash equivalents | 31 780.00 | | 31 780.00 | 31 780.00 |
CH Prepaid expenses | 2 791.00 | | 2 791.00 | 2 791.00 |
CJ TOTAL (II) | 213 110.00 | | 213 110.00 | 213 110.00 |
CO Grand total (0 to V) | 1 631 309.00 | 33 279.00 | 1 598 029.00 | 1 631 309.00 |
CU Other investments | 4 293.00 | | 4 293.00 | 4 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 405 443.00 | 275 652.00 | | 405 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 800.00 | 129 790.00 | | 112 800.00 |
DL TOTAL (I) | 519 344.00 | 406 543.00 | | 519 344.00 |
DU Loans and Debts from Credit Institutions (3) | 619 879.00 | 732 647.00 | | 619 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268 378.00 | 292 333.00 | | 268 378.00 |
DX Trade payables and related accounts | 82 411.00 | 96 472.00 | | 82 411.00 |
DY Tax and social security liabilities | 20 697.00 | 30 303.00 | | 20 697.00 |
EA Other liabilities | 87 318.00 | 67 644.00 | | 87 318.00 |
EC TOTAL (IV) | 1 078 685.00 | 1 219 401.00 | | 1 078 685.00 |
EE Grand total (I to V) | 1 598 029.00 | 1 625 944.00 | | 1 598 029.00 |
| |
| 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 | 1 418 199.00 | | | 1 418 199.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 869.00 | |
I4 DECREASES Grand Total | | | 1 418 199.00 | |
IO DECREASES Total including other intangible assets | | | 1 370 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 440.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 370 890.00 | | | 1 370 890.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 440.00 | | | 42 440.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 869.00 | | | 4 869.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 715.00 | 2 565.00 | | 30 715.00 |
PE DEPRECIATION Total including other intangible assets | 890.00 | | | 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 825.00 | 2 565.00 | | 29 825.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 140 000.00 | 140 000.00 | | 140 000.00 |
8B Suppliers and Related Accounts | 82 412.00 | 82 412.00 | | 82 412.00 |
8C Staff and Related Accounts | 8 699.00 | 8 699.00 | | 8 699.00 |
8D Social Security and Other Social Organizations | 10 791.00 | 10 791.00 | | 10 791.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 319.00 | 87 319.00 | | 87 319.00 |
UX Other trade receivables | 12 556.00 | | | 12 556.00 |
VB VAT | 2 082.00 | | | 2 082.00 |
VH Loans with a maturity of more than one year at origin | 619 879.00 | 116 349.00 | 503 531.00 | 619 879.00 |
VI Group and Associates | 128 378.00 | 128 378.00 | | 128 378.00 |
VK Loans repaid during the year | 112 768.00 | | | 112 768.00 |
VM Income taxes | 13 172.00 | | | 13 172.00 |
VP Miscellaneous | 7 960.00 | | | 7 960.00 |
VS Prepaid expenses | 2 792.00 | | | 2 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 562.00 | 38 562.00 | | 38 562.00 |
VW VAT | 1 207.00 | 1 207.00 | | 1 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 078 685.00 | 575 155.00 | 503 531.00 | 1 078 685.00 |
