| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 090.00 | 486.00 | 604.00 | 1 090.00 |
AH Goodwill | 1 456 400.00 | | 1 456 400.00 | 1 456 400.00 |
AR Technical installations, industrial equipment and tools | 2 700.00 | 2 700.00 | | 2 700.00 |
AT Other tangible assets | 51 166.00 | 46 099.00 | 5 068.00 | 51 166.00 |
BH Other financial assets | 4 426.00 | | 4 426.00 | 4 426.00 |
BJ TOTAL (I) | 1 515 782.00 | 49 285.00 | 1 466 498.00 | 1 515 782.00 |
BT Goods | 151 321.00 | | 151 321.00 | 151 321.00 |
BX Customers and related accounts | 80 342.00 | | 80 342.00 | 80 342.00 |
BZ Other receivables | 28 478.00 | | 28 478.00 | 28 478.00 |
CF Cash and cash equivalents | 133 071.00 | | 133 071.00 | 133 071.00 |
CH Prepaid expenses | 151.00 | | 151.00 | 151.00 |
CJ TOTAL (II) | 393 362.00 | | 393 362.00 | 393 362.00 |
CO Grand total (0 to V) | 1 909 144.00 | 49 285.00 | 1 859 860.00 | 1 909 144.00 |
CP Shares due in less than one year | 4 426.00 | | | 4 426.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 13 966.00 | 8 268.00 | | 13 966.00 |
DH Retained earnings | 321 577.00 | 252 954.00 | | 321 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 843.00 | 74 321.00 | | 80 843.00 |
DL TOTAL (I) | 438 385.00 | 357 543.00 | | 438 385.00 |
DU Loans and Debts from Credit Institutions (3) | 786 247.00 | 927 112.00 | | 786 247.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235 419.00 | 123 747.00 | | 235 419.00 |
DX Trade payables and related accounts | 324 896.00 | 252 709.00 | | 324 896.00 |
DY Tax and social security liabilities | 54 694.00 | 55 183.00 | | 54 694.00 |
EA Other liabilities | 20 220.00 | 20 220.00 | | 20 220.00 |
EC TOTAL (IV) | 1 421 475.00 | 1 378 970.00 | | 1 421 475.00 |
EE Grand total (I to V) | 1 859 860.00 | 1 736 512.00 | | 1 859 860.00 |
EG Accrued income and payables due within one year | 709 452.00 | 610 922.00 | | 709 452.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 50 721.00 | | |
| |
| 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 | 1 515 782.00 | | 690.00 | 1 515 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 426.00 | |
I4 DECREASES Grand Total | | 690.00 | 1 515 782.00 | |
IO DECREASES Total including other intangible assets | | 690.00 | 1 457 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 866.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 457 490.00 | | 690.00 | 1 457 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 866.00 | | | 53 866.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 426.00 | | | 4 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 015.00 | | | 49 015.00 |
PE DEPRECIATION Total including other intangible assets | 1 090.00 | | | 1 090.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 925.00 | | | 47 925.00 |
| |
| 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 | 324 896.00 | 324 896.00 | | 324 896.00 |
8C Staff and Related Accounts | 14 147.00 | 14 147.00 | | 14 147.00 |
8D Social Security and Other Social Organizations | 23 847.00 | 23 847.00 | | 23 847.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 220.00 | 20 220.00 | | 20 220.00 |
UT Other financial assets | 4 426.00 | 4 426.00 | | 4 426.00 |
UX Other trade receivables | 80 342.00 | | | 80 342.00 |
VB VAT | 20 121.00 | | | 20 121.00 |
VH Loans with a maturity of more than one year at origin | 786 247.00 | 74 224.00 | 318 337.00 | 786 247.00 |
VI Group and Associates | 235 419.00 | 235 419.00 | | 235 419.00 |
VK Loans repaid during the year | 90 145.00 | | | 90 145.00 |
VM Income taxes | 4 485.00 | | | 4 485.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 201.00 | 2 201.00 | | 2 201.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 872.00 | | | 3 872.00 |
VS Prepaid expenses | 151.00 | | | 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 396.00 | 113 396.00 | | 113 396.00 |
VW VAT | 14 498.00 | 14 498.00 | | 14 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 421 475.00 | 709 452.00 | 318 337.00 | 1 421 475.00 |
