| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 791.00 | 7 791.00 | | 7 791.00 |
AH Goodwill | 725 412.00 | | 725 412.00 | 725 412.00 |
AP Buildings | 13 720.00 | 13 720.00 | | 13 720.00 |
AR Technical installations, industrial equipment and tools | 28 577.00 | 26 073.00 | 2 504.00 | 28 577.00 |
AT Other tangible assets | 462 502.00 | 254 386.00 | 208 116.00 | 462 502.00 |
AV Fixed assets in progress | 25 837.00 | | 25 837.00 | 25 837.00 |
BH Other financial assets | 12 049.00 | | 12 049.00 | 12 049.00 |
BJ TOTAL (I) | 1 275 889.00 | 301 971.00 | 973 918.00 | 1 275 889.00 |
BT Goods | 375 450.00 | | 375 450.00 | 375 450.00 |
BZ Other receivables | 34 475.00 | | 34 475.00 | 34 475.00 |
CF Cash and cash equivalents | 259 313.00 | | 259 313.00 | 259 313.00 |
CH Prepaid expenses | 2 318.00 | | 2 318.00 | 2 318.00 |
CJ TOTAL (II) | 671 556.00 | | 671 556.00 | 671 556.00 |
CO Grand total (0 to V) | 1 947 445.00 | 301 971.00 | 1 645 475.00 | 1 947 445.00 |
CP Shares due in less than one year | 12 049.00 | | | 12 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 106 008.00 | 106 008.00 | | 106 008.00 |
DH Retained earnings | 708 639.00 | 507 201.00 | | 708 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 084.00 | 233 438.00 | | 230 084.00 |
DL TOTAL (I) | 1 094 231.00 | 896 147.00 | | 1 094 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 389 739.00 | 323 407.00 | | 389 739.00 |
DX Trade payables and related accounts | 68 896.00 | 30 965.00 | | 68 896.00 |
DY Tax and social security liabilities | 91 674.00 | 76 164.00 | | 91 674.00 |
EA Other liabilities | 936.00 | 893.00 | | 936.00 |
EC TOTAL (IV) | 551 244.00 | 431 429.00 | | 551 244.00 |
EE Grand total (I to V) | 1 645 475.00 | 1 327 576.00 | | 1 645 475.00 |
EG Accrued income and payables due within one year | 551 244.00 | 431 429.00 | | 551 244.00 |
| |
| 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 | 985 886.00 | | 312 702.00 | 985 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 049.00 | |
I4 DECREASES Grand Total | | 22 699.00 | 1 275 889.00 | |
IO DECREASES Total including other intangible assets | | | 733 204.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 699.00 | 530 636.00 | |
KD ACQUISITIONS Total including other intangible assets | 568 204.00 | | 165 000.00 | 568 204.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 409 483.00 | | 143 852.00 | 409 483.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 199.00 | | 3 850.00 | 8 199.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 275 622.00 | 28 511.00 | 2 163.00 | 275 622.00 |
PE DEPRECIATION Total including other intangible assets | 7 791.00 | | | 7 791.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 267 831.00 | 28 511.00 | 2 163.00 | 267 831.00 |
| |
| 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 | 68 896.00 | 68 896.00 | | 68 896.00 |
8C Staff and Related Accounts | 34 954.00 | 34 954.00 | | 34 954.00 |
8D Social Security and Other Social Organizations | 19 289.00 | 19 289.00 | | 19 289.00 |
8K Other liabilities (including liabilities related to repo transactions) | 936.00 | 936.00 | | 936.00 |
UT Other financial assets | 12 049.00 | 12 049.00 | | 12 049.00 |
VB VAT | 8 479.00 | | | 8 479.00 |
VI Group and Associates | 389 739.00 | 389 739.00 | | 389 739.00 |
VM Income taxes | 20 900.00 | | | 20 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 250.00 | 11 250.00 | | 11 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 096.00 | | | 5 096.00 |
VS Prepaid expenses | 2 318.00 | | | 2 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 842.00 | 48 842.00 | | 48 842.00 |
VW VAT | 26 180.00 | 26 180.00 | | 26 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 551 244.00 | 551 244.00 | | 551 244.00 |
