| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 738.00 | 3 738.00 | | 3 738.00 |
AH Goodwill | 2 117 000.00 | | 2 117 000.00 | 2 117 000.00 |
AP Buildings | 189 157.00 | 47 889.00 | 141 268.00 | 189 157.00 |
AR Technical installations, industrial equipment and tools | 44 128.00 | 40 526.00 | 3 602.00 | 44 128.00 |
AT Other tangible assets | 62 956.00 | 37 704.00 | 25 252.00 | 62 956.00 |
BH Other financial assets | 290.00 | | 290.00 | 290.00 |
BJ TOTAL (I) | 2 417 443.00 | 129 856.00 | 2 287 587.00 | 2 417 443.00 |
BT Goods | 201 459.00 | | 201 459.00 | 201 459.00 |
BV Advances and down payments on orders | 2 029.00 | | 2 029.00 | 2 029.00 |
BX Customers and related accounts | 72 214.00 | | 72 214.00 | 72 214.00 |
BZ Other receivables | 12 026.00 | | 12 026.00 | 12 026.00 |
CF Cash and cash equivalents | 173 161.00 | | 173 161.00 | 173 161.00 |
CH Prepaid expenses | 7 083.00 | | 7 083.00 | 7 083.00 |
CJ TOTAL (II) | 467 972.00 | | 467 972.00 | 467 972.00 |
CO Grand total (0 to V) | 2 885 415.00 | 129 856.00 | 2 755 559.00 | 2 885 415.00 |
CU Other investments | 175.00 | | 175.00 | 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 13 663.00 | | 20 000.00 |
DG Other reserves | 383 684.00 | 259 593.00 | | 383 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 067.00 | 130 428.00 | | 146 067.00 |
DL TOTAL (I) | 749 751.00 | 603 684.00 | | 749 751.00 |
DU Loans and Debts from Credit Institutions (3) | 1 366 788.00 | 1 545 787.00 | | 1 366 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 359 486.00 | 361 428.00 | | 359 486.00 |
DX Trade payables and related accounts | 224 757.00 | 213 310.00 | | 224 757.00 |
DY Tax and social security liabilities | 54 777.00 | 71 357.00 | | 54 777.00 |
EC TOTAL (IV) | 2 005 808.00 | 2 191 881.00 | | 2 005 808.00 |
EE Grand total (I to V) | 2 755 559.00 | 2 795 565.00 | | 2 755 559.00 |
EG Accrued income and payables due within one year | 823 095.00 | 825 093.00 | | 823 095.00 |
| |
| 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 | 2 417 443.00 | | | 2 417 443.00 |
I3 DECREASES Total Financial Fixed Assets | | | 465.00 | |
I4 DECREASES Grand Total | | | 2 417 443.00 | |
IO DECREASES Total including other intangible assets | | | 2 120 738.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 296 240.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 120 738.00 | | | 2 120 738.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 296 240.00 | | | 296 240.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 465.00 | | | 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108 722.00 | 28 962.00 | 7 828.00 | 108 722.00 |
PE DEPRECIATION Total including other intangible assets | 3 738.00 | | | 3 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 984.00 | 28 962.00 | 7 828.00 | 104 984.00 |
| |
| 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 | 224 757.00 | 224 757.00 | | 224 757.00 |
8C Staff and Related Accounts | 14 801.00 | 14 801.00 | | 14 801.00 |
8D Social Security and Other Social Organizations | 24 654.00 | 24 654.00 | | 24 654.00 |
8E Income Taxes | 9 943.00 | 9 943.00 | | 9 943.00 |
UT Other financial assets | 290.00 | | | 290.00 |
UX Other trade receivables | 72 214.00 | | | 72 214.00 |
VB VAT | 885.00 | | | 885.00 |
VH Loans with a maturity of more than one year at origin | 1 366 788.00 | 184 075.00 | 790 011.00 | 1 366 788.00 |
VI Group and Associates | 359 486.00 | 359 486.00 | | 359 486.00 |
VK Loans repaid during the year | 178 999.00 | | | 178 999.00 |
VM Income taxes | 10 241.00 | | | 10 241.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 900.00 | | | 900.00 |
VS Prepaid expenses | 7 083.00 | | | 7 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 612.00 | 91 322.00 | 290.00 | 91 612.00 |
VW VAT | 5 379.00 | 5 379.00 | | 5 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 005 808.00 | 823 095.00 | 790 011.00 | 2 005 808.00 |
