| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 536.00 | 536.00 | | 536.00 |
AH Goodwill | 1 940 000.00 | | 1 940 000.00 | 1 940 000.00 |
AR Technical installations, industrial equipment and tools | 160 000.00 | 48 132.00 | 111 868.00 | 160 000.00 |
AT Other tangible assets | 3 052.00 | 201.00 | 2 852.00 | 3 052.00 |
BH Other financial assets | 3 253.00 | | 3 253.00 | 3 253.00 |
BJ TOTAL (I) | 2 106 994.00 | 48 868.00 | 2 058 126.00 | 2 106 994.00 |
BT Goods | 236 171.00 | | 236 171.00 | 236 171.00 |
BX Customers and related accounts | 27 491.00 | | 27 491.00 | 27 491.00 |
BZ Other receivables | 1 600.00 | | 1 600.00 | 1 600.00 |
CF Cash and cash equivalents | 342 249.00 | | 342 249.00 | 342 249.00 |
CH Prepaid expenses | 1 758.00 | | 1 758.00 | 1 758.00 |
CJ TOTAL (II) | 609 268.00 | | 609 268.00 | 609 268.00 |
CO Grand total (0 to V) | 2 716 262.00 | 48 868.00 | 2 667 394.00 | 2 716 262.00 |
CP Shares due in less than one year | 3 253.00 | | | 3 253.00 |
CU Other investments | 153.00 | | 153.00 | 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -117 039.00 | | | -117 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247 871.00 | -117 039.00 | | 247 871.00 |
DL TOTAL (I) | 230 832.00 | -17 039.00 | | 230 832.00 |
DU Loans and Debts from Credit Institutions (3) | 1 852 443.00 | 2 018 255.00 | | 1 852 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 202.00 | 267 953.00 | | 252 202.00 |
DX Trade payables and related accounts | 244 982.00 | 426 172.00 | | 244 982.00 |
DY Tax and social security liabilities | 86 934.00 | 68 122.00 | | 86 934.00 |
EA Other liabilities | | 25 455.00 | | |
EC TOTAL (IV) | 2 436 561.00 | 2 805 956.00 | | 2 436 561.00 |
EE Grand total (I to V) | 2 667 394.00 | 2 788 917.00 | | 2 667 394.00 |
EG Accrued income and payables due within one year | 752 117.00 | 953 955.00 | | 752 117.00 |
| |
| 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 | 2 103 942.00 | | 3 052.00 | 2 103 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 406.00 | |
I4 DECREASES Grand Total | | | 2 106 994.00 | |
IO DECREASES Total including other intangible assets | | | 1 940 536.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 163 052.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 940 536.00 | | | 1 940 536.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 160 000.00 | | 3 052.00 | 160 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 406.00 | | | 3 406.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 402.00 | 32 466.00 | | 16 402.00 |
PE DEPRECIATION Total including other intangible assets | 270.00 | 266.00 | | 270.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 132.00 | 32 201.00 | | 16 132.00 |
| |
| 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 | 244 982.00 | 244 982.00 | | 244 982.00 |
8C Staff and Related Accounts | 24 600.00 | 24 600.00 | | 24 600.00 |
8D Social Security and Other Social Organizations | 27 219.00 | 27 219.00 | | 27 219.00 |
8E Income Taxes | 24 267.00 | 24 267.00 | | 24 267.00 |
UT Other financial assets | 3 253.00 | 3 253.00 | | 3 253.00 |
UX Other trade receivables | 27 491.00 | | | 27 491.00 |
VB VAT | 1 229.00 | | | 1 229.00 |
VG Loans with a maturity of up to one year at origin | 442.00 | 442.00 | | 442.00 |
VH Loans with a maturity of more than one year at origin | 1 852 001.00 | 167 557.00 | 865 201.00 | 1 852 001.00 |
VI Group and Associates | 252 202.00 | 252 202.00 | | 252 202.00 |
VK Loans repaid during the year | 165 775.00 | | | 165 775.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 805.00 | 2 805.00 | | 2 805.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 371.00 | | | 371.00 |
VS Prepaid expenses | 1 758.00 | | | 1 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 102.00 | 34 102.00 | | 34 102.00 |
VW VAT | 8 043.00 | 8 043.00 | | 8 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 436 561.00 | 752 117.00 | 865 201.00 | 2 436 561.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 003.00 | 661.00 | | 3 003.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 784.00 | 235 727.00 | | 15 784.00 |
ST Other accounts | 41 798.00 | 19 417.00 | | 41 798.00 |
XQ Rental, rental and co-ownership charges | 62 689.00 | 31 178.00 | | 62 689.00 |
YT Subcontracting | 23 381.00 | 10 115.00 | | 23 381.00 |
YW Business tax | 1 639.00 | | | 1 639.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 642.00 | 661.00 | | 4 642.00 |
YY Amount of VAT collected | 169 894.00 | 82 123.00 | | 169 894.00 |
YZ Total deductible VAT on goods and services | 138 140.00 | 94 721.00 | | 138 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 143 651.00 | 296 436.00 | | 143 651.00 |
