| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 362.00 | 12 310.00 | 14 052.00 | 26 362.00 |
AR Technical installations, industrial equipment and tools | 118 668.00 | 54 257.00 | 64 411.00 | 118 668.00 |
AT Other tangible assets | 3 117.00 | 1 906.00 | 1 211.00 | 3 117.00 |
BH Other financial assets | 176.00 | | 176.00 | 176.00 |
BJ TOTAL (I) | 183 623.00 | 78 188.00 | 105 435.00 | 183 623.00 |
BX Customers and related accounts | 545 610.00 | | 545 610.00 | 545 610.00 |
BZ Other receivables | 18 207.00 | | 18 207.00 | 18 207.00 |
CF Cash and cash equivalents | 32 005.00 | | 32 005.00 | 32 005.00 |
CJ TOTAL (II) | 595 821.00 | | 595 821.00 | 595 821.00 |
CO Grand total (0 to V) | 779 444.00 | 78 188.00 | 701 256.00 | 779 444.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CX Development or Research and Development Expenses | 35 300.00 | 9 715.00 | 25 585.00 | 35 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 29 921.00 | 1 606.00 | | 29 921.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 817.00 | 28 315.00 | | 80 817.00 |
DL TOTAL (I) | 121 739.00 | 40 921.00 | | 121 739.00 |
DU Loans and Debts from Credit Institutions (3) | 123 075.00 | 169 045.00 | | 123 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 736.00 | 30 432.00 | | 30 736.00 |
DX Trade payables and related accounts | 319 014.00 | 335 972.00 | | 319 014.00 |
DY Tax and social security liabilities | 25 747.00 | 46 696.00 | | 25 747.00 |
EA Other liabilities | 80 946.00 | 97 235.00 | | 80 946.00 |
EC TOTAL (IV) | 579 517.00 | 679 380.00 | | 579 517.00 |
EE Grand total (I to V) | 701 256.00 | 720 301.00 | | 701 256.00 |
EG Accrued income and payables due within one year | 503 403.00 | 556 444.00 | | 503 403.00 |
| |
| 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 | 181 223.00 | | 2 400.00 | 181 223.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 35 300.00 | | | 35 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 176.00 | |
I4 DECREASES Grand Total | | | 183 623.00 | |
IN DECREASES Start-up, development, or research expenses | | | 35 300.00 | |
IO DECREASES Total including other intangible assets | | | 26 362.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 785.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 362.00 | | | 26 362.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 385.00 | | 2 400.00 | 119 385.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 176.00 | | | 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 718.00 | 36 470.00 | | 41 718.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 654.00 | 7 061.00 | | 2 654.00 |
PE DEPRECIATION Total including other intangible assets | 7 037.00 | 5 273.00 | | 7 037.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 027.00 | 24 136.00 | | 32 027.00 |
| |
| 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 | 319 014.00 | 319 014.00 | | 319 014.00 |
8E Income Taxes | 24 930.00 | 24 930.00 | | 24 930.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 946.00 | 80 946.00 | | 80 946.00 |
UT Other financial assets | 176.00 | | | 176.00 |
UX Other trade receivables | 545 610.00 | | | 545 610.00 |
VB VAT | 18 207.00 | | | 18 207.00 |
VG Loans with a maturity of up to one year at origin | 139.00 | 139.00 | | 139.00 |
VH Loans with a maturity of more than one year at origin | 122 936.00 | 46 822.00 | 76 114.00 | 122 936.00 |
VI Group and Associates | 30 736.00 | 30 736.00 | | 30 736.00 |
VK Loans repaid during the year | 45 942.00 | | | 45 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 482.00 | 482.00 | | 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 993.00 | 563 817.00 | 176.00 | 563 993.00 |
VW VAT | 335.00 | 335.00 | | 335.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 579 517.00 | 503 403.00 | 76 114.00 | 579 517.00 |
