| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 974.00 | 1 974.00 | | 1 974.00 |
AH Goodwill | 736 329.00 | | 736 329.00 | 736 329.00 |
AP Buildings | 7 622.00 | 7 622.00 | | 7 622.00 |
AR Technical installations, industrial equipment and tools | 6 571.00 | 5 315.00 | 1 256.00 | 6 571.00 |
AT Other tangible assets | 43 542.00 | 34 511.00 | 9 031.00 | 43 542.00 |
BD Other fixed assets | 69.00 | | 69.00 | 69.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 796 267.00 | 49 422.00 | 746 844.00 | 796 267.00 |
BT Goods | 82 507.00 | | 82 507.00 | 82 507.00 |
BX Customers and related accounts | 28 670.00 | | 28 670.00 | 28 670.00 |
BZ Other receivables | 8 284.00 | | 8 284.00 | 8 284.00 |
CF Cash and cash equivalents | 82 859.00 | | 82 859.00 | 82 859.00 |
CH Prepaid expenses | 1 608.00 | | 1 608.00 | 1 608.00 |
CJ TOTAL (II) | 203 927.00 | | 203 927.00 | 203 927.00 |
CO Grand total (0 to V) | 1 000 194.00 | 49 422.00 | 950 771.00 | 1 000 194.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 288 891.00 | 288 891.00 | | 288 891.00 |
DD Legal reserve (1) | 28 889.00 | 28 889.00 | | 28 889.00 |
DG Other reserves | 70 237.00 | 101 001.00 | | 70 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 834.00 | 24 191.00 | | 48 834.00 |
DL TOTAL (I) | 436 851.00 | 442 972.00 | | 436 851.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 229.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 366 947.00 | 368 669.00 | | 366 947.00 |
DX Trade payables and related accounts | 84 880.00 | 84 674.00 | | 84 880.00 |
DY Tax and social security liabilities | 62 093.00 | 66 576.00 | | 62 093.00 |
EC TOTAL (IV) | 513 920.00 | 524 149.00 | | 513 920.00 |
EE Grand total (I to V) | 950 771.00 | 967 121.00 | | 950 771.00 |
EG Accrued income and payables due within one year | 513 920.00 | 524 149.00 | | 513 920.00 |
| |
| 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 | 803 914.00 | | 2 446.00 | 803 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 229.00 | |
I4 DECREASES Grand Total | | 10 094.00 | 796 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 001.00 | 57 735.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 290.00 | | 2 446.00 | 65 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 229.00 | | | 229.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 325.00 | 2 192.00 | 10 094.00 | 57 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 257.00 | 2 192.00 | 10 001.00 | 55 257.00 |
| |
| 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 | 84 880.00 | 84 880.00 | | 84 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 366 947.00 | 366 947.00 | | 366 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 62 093.00 | 62 093.00 | | 62 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 722.00 | 38 722.00 | | 38 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 513 920.00 | 513 920.00 | | 513 920.00 |
