| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 035.00 | 7 035.00 | | 7 035.00 |
AF Concessions, Patents and Similar Rights | 4 884.00 | 4 884.00 | | 4 884.00 |
AH Goodwill | 88 670.00 | 79 027.00 | 9 643.00 | 88 670.00 |
AR Technical installations, industrial equipment and tools | 246.00 | 246.00 | | 246.00 |
AT Other tangible assets | 585 992.00 | 458 606.00 | 127 385.00 | 585 992.00 |
BD Other fixed assets | 291.00 | | 291.00 | 291.00 |
BH Other financial assets | 48 367.00 | | 48 367.00 | 48 367.00 |
BJ TOTAL (I) | 735 485.00 | 549 799.00 | 185 686.00 | 735 485.00 |
BT Goods | 165 991.00 | | 165 991.00 | 165 991.00 |
BX Customers and related accounts | 15 830.00 | | 15 830.00 | 15 830.00 |
BZ Other receivables | 63 275.00 | | 63 275.00 | 63 275.00 |
CD Marketable securities | 118 070.00 | 20 462.00 | 97 608.00 | 118 070.00 |
CF Cash and cash equivalents | 259 670.00 | | 259 670.00 | 259 670.00 |
CH Prepaid expenses | 1 956.00 | | 1 956.00 | 1 956.00 |
CJ TOTAL (II) | 624 791.00 | 20 462.00 | 604 329.00 | 624 791.00 |
CO Grand total (0 to V) | 1 360 276.00 | 570 261.00 | 790 015.00 | 1 360 276.00 |
CP Shares due in less than one year | 48 367.00 | | | 48 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 404 000.00 | 404 000.00 | | 404 000.00 |
DD Legal reserve (1) | 15 608.00 | 15 608.00 | | 15 608.00 |
DF Regulated reserves (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 571.00 | 41 131.00 | | 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 267.00 | -20 560.00 | | -20 267.00 |
DL TOTAL (I) | 399 913.00 | 440 180.00 | | 399 913.00 |
DU Loans and Debts from Credit Institutions (3) | 116 952.00 | 160 740.00 | | 116 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 038.00 | 324.00 | | 84 038.00 |
DX Trade payables and related accounts | 66 612.00 | 129 499.00 | | 66 612.00 |
DY Tax and social security liabilities | 116 222.00 | 113 508.00 | | 116 222.00 |
EA Other liabilities | 6 280.00 | 20.00 | | 6 280.00 |
EC TOTAL (IV) | 390 103.00 | 404 091.00 | | 390 103.00 |
EE Grand total (I to V) | 790 015.00 | 844 271.00 | | 790 015.00 |
EG Accrued income and payables due within one year | 264 031.00 | 287 140.00 | | 264 031.00 |
| |
| 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 | 725 741.00 | | 9 744.00 | 725 741.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 035.00 | | | 7 035.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 658.00 | |
I4 DECREASES Grand Total | | | 735 485.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 035.00 | |
IO DECREASES Total including other intangible assets | | | 93 554.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 586 238.00 | |
KD ACQUISITIONS Total including other intangible assets | 93 554.00 | | | 93 554.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 577 096.00 | | 9 142.00 | 577 096.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 056.00 | | 602.00 | 48 056.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 510 389.00 | 39 409.00 | | 510 389.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 035.00 | | | 7 035.00 |
PE DEPRECIATION Total including other intangible assets | 77 286.00 | 6 625.00 | | 77 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 426 068.00 | 32 784.00 | | 426 068.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 21 556.00 | 20 462.00 | 21 556.00 | 21 556.00 |
7B Total provisions for depreciation | 21 556.00 | 20 462.00 | 21 556.00 | 21 556.00 |
7C Grand total | 21 556.00 | 20 462.00 | 21 556.00 | 21 556.00 |
UG - Financial | | 20 462.00 | 21 556.00 | |
| |
| 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 | 83 782.00 | 26 244.00 | 57 538.00 | 83 782.00 |
8B Suppliers and Related Accounts | 66 612.00 | 66 612.00 | | 66 612.00 |
8C Staff and Related Accounts | 27 850.00 | 27 850.00 | | 27 850.00 |
8D Social Security and Other Social Organizations | 49 984.00 | 49 984.00 | | 49 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 280.00 | 6 280.00 | | 6 280.00 |
UT Other financial assets | 48 367.00 | | | 48 367.00 |
UX Other trade receivables | 15 830.00 | | | 15 830.00 |
UZ Social Security, other social security organizations | 2 620.00 | | | 2 620.00 |
VB VAT | 13 452.00 | | | 13 452.00 |
VH Loans with a maturity of more than one year at origin | 116 952.00 | 48 418.00 | 68 533.00 | 116 952.00 |
VI Group and Associates | 7 555.00 | 7 555.00 | | 7 555.00 |
VK Loans repaid during the year | 43 788.00 | | | 43 788.00 |
VM Income taxes | 17 696.00 | | | 17 696.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 507.00 | | | 29 507.00 |
VS Prepaid expenses | 1 956.00 | | | 1 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 428.00 | 129 428.00 | | 129 428.00 |
VW VAT | 31 088.00 | 31 088.00 | | 31 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 103.00 | 264 031.00 | 126 071.00 | 390 103.00 |
