| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 96 000.00 | | 96 000.00 | 96 000.00 |
AF Concessions, Patents and Similar Rights | 231.00 | 26.00 | 205.00 | 231.00 |
AH Goodwill | 1 866 500.00 | | 1 866 500.00 | 1 866 500.00 |
AR Technical installations, industrial equipment and tools | 7 000.00 | 636.00 | 6 364.00 | 7 000.00 |
AT Other tangible assets | 22 143.00 | 5 569.00 | 16 574.00 | 22 143.00 |
BJ TOTAL (I) | 1 895 874.00 | 6 231.00 | 1 889 643.00 | 1 895 874.00 |
BX Customers and related accounts | 258 387.00 | | 258 387.00 | 258 387.00 |
BZ Other receivables | 38 273.00 | | 38 273.00 | 38 273.00 |
CD Marketable securities | 250 351.00 | | 250 351.00 | 250 351.00 |
CF Cash and cash equivalents | 462 550.00 | | 462 550.00 | 462 550.00 |
CH Prepaid expenses | 5 967.00 | | 5 967.00 | 5 967.00 |
CJ TOTAL (II) | 1 015 529.00 | | 1 015 529.00 | 1 015 529.00 |
CO Grand total (0 to V) | 3 007 403.00 | 6 231.00 | 3 001 172.00 | 3 007 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | | | 120 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 090.00 | | | -2 090.00 |
DL TOTAL (I) | 117 910.00 | | | 117 910.00 |
DU Loans and Debts from Credit Institutions (3) | 2 307 692.00 | | | 2 307 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 274.00 | | | 147 274.00 |
DX Trade payables and related accounts | 36 358.00 | | | 36 358.00 |
DY Tax and social security liabilities | 117 802.00 | | | 117 802.00 |
EA Other liabilities | 274 137.00 | | | 274 137.00 |
EC TOTAL (IV) | 2 883 262.00 | | | 2 883 262.00 |
EE Grand total (I to V) | 3 001 172.00 | | | 3 001 172.00 |
EG Accrued income and payables due within one year | 753 509.00 | | | 753 509.00 |
| |
| 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 | | | 1 895 874.00 | |
I4 DECREASES Grand Total | | | 1 895 874.00 | |
IO DECREASES Total including other intangible assets | | | 1 866 731.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 143.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 866 731.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 29 143.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 231.00 | | |
PE DEPRECIATION Total including other intangible assets | | 26.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 6 205.00 | | |