| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 621.00 | 11 621.00 | | 11 621.00 |
AH Goodwill | 2 015 000.00 | | 2 015 000.00 | 2 015 000.00 |
AR Technical installations, industrial equipment and tools | 28 150.00 | 28 150.00 | | 28 150.00 |
AT Other tangible assets | 81 271.00 | 62 477.00 | 18 794.00 | 81 271.00 |
BD Other fixed assets | 8 160.00 | | 8 160.00 | 8 160.00 |
BH Other financial assets | 2 745.00 | | 2 745.00 | 2 745.00 |
BJ TOTAL (I) | 2 146 948.00 | 102 248.00 | 2 044 699.00 | 2 146 948.00 |
BT Goods | 121 049.00 | | 121 049.00 | 121 049.00 |
BX Customers and related accounts | 18 773.00 | | 18 773.00 | 18 773.00 |
BZ Other receivables | 108 863.00 | | 108 863.00 | 108 863.00 |
CF Cash and cash equivalents | 9 136.00 | | 9 136.00 | 9 136.00 |
CH Prepaid expenses | 2 568.00 | | 2 568.00 | 2 568.00 |
CJ TOTAL (II) | 260 390.00 | | 260 390.00 | 260 390.00 |
CO Grand total (0 to V) | 2 407 338.00 | 102 248.00 | 2 305 090.00 | 2 407 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 10 000.00 | | 310 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 416 624.00 | 595 851.00 | | 416 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 656.00 | 120 773.00 | | 136 656.00 |
DL TOTAL (I) | 864 281.00 | 727 624.00 | | 864 281.00 |
DU Loans and Debts from Credit Institutions (3) | 1 234 368.00 | 1 380 025.00 | | 1 234 368.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 637.00 | 68 797.00 | | 34 637.00 |
DX Trade payables and related accounts | 123 591.00 | 107 101.00 | | 123 591.00 |
DY Tax and social security liabilities | 45 581.00 | 54 541.00 | | 45 581.00 |
EA Other liabilities | 2 629.00 | 2 096.00 | | 2 629.00 |
EC TOTAL (IV) | 1 440 809.00 | 1 612 562.00 | | 1 440 809.00 |
EE Grand total (I to V) | 2 305 090.00 | 2 340 187.00 | | 2 305 090.00 |
EG Accrued income and payables due within one year | 351 642.00 | 1 233 781.00 | | 351 642.00 |
| |
| 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 | 123 592.00 | 123 592.00 | | 123 592.00 |
8C Staff and Related Accounts | 16 949.00 | 16 949.00 | | 16 949.00 |
8D Social Security and Other Social Organizations | 16 644.00 | 16 644.00 | | 16 644.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 630.00 | 2 630.00 | | 2 630.00 |
UT Other financial assets | 2 745.00 | | | 2 745.00 |
UX Other trade receivables | 18 773.00 | | | 18 773.00 |
VB VAT | 957.00 | | | 957.00 |
VH Loans with a maturity of more than one year at origin | 1 234 369.00 | 145 202.00 | 583 886.00 | 1 234 369.00 |
VI Group and Associates | 34 638.00 | 34 638.00 | | 34 638.00 |
VM Income taxes | 7 538.00 | | | 7 538.00 |
VP Miscellaneous | 759.00 | | | 759.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 902.00 | 6 902.00 | | 6 902.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 609.00 | | | 99 609.00 |
VS Prepaid expenses | 2 568.00 | | | 2 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 950.00 | 130 205.00 | 2 745.00 | 132 950.00 |
VW VAT | 5 086.00 | 5 086.00 | | 5 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 440 809.00 | 351 642.00 | 583 886.00 | 1 440 809.00 |
