| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 064.00 | 13 064.00 | | 13 064.00 |
AH Goodwill | 1 435 000.00 | | 1 435 000.00 | 1 435 000.00 |
AR Technical installations, industrial equipment and tools | 635.00 | 318.00 | 317.00 | 635.00 |
AT Other tangible assets | 107 922.00 | 32 778.00 | 75 144.00 | 107 922.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 556 781.00 | 46 160.00 | 1 510 621.00 | 1 556 781.00 |
BT Goods | 152 257.00 | | 152 257.00 | 152 257.00 |
BX Customers and related accounts | 44 609.00 | | 44 609.00 | 44 609.00 |
BZ Other receivables | 54 395.00 | | 54 395.00 | 54 395.00 |
CF Cash and cash equivalents | 211 248.00 | | 211 248.00 | 211 248.00 |
CH Prepaid expenses | 12 865.00 | | 12 865.00 | 12 865.00 |
CJ TOTAL (II) | 475 373.00 | | 475 373.00 | 475 373.00 |
CO Grand total (0 to V) | 2 032 154.00 | 46 160.00 | 1 985 994.00 | 2 032 154.00 |
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 | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 125 206.00 | 40 750.00 | | 125 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 212.00 | 120 456.00 | | 118 212.00 |
DL TOTAL (I) | 353 418.00 | 271 206.00 | | 353 418.00 |
DU Loans and Debts from Credit Institutions (3) | 918 542.00 | 1 030 115.00 | | 918 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 453 758.00 | 400 296.00 | | 453 758.00 |
DX Trade payables and related accounts | 199 695.00 | 165 345.00 | | 199 695.00 |
DY Tax and social security liabilities | 57 521.00 | 94 988.00 | | 57 521.00 |
EA Other liabilities | 3 060.00 | | | 3 060.00 |
EC TOTAL (IV) | 1 632 576.00 | 1 690 745.00 | | 1 632 576.00 |
EE Grand total (I to V) | 1 985 994.00 | 1 961 951.00 | | 1 985 994.00 |
EG Accrued income and payables due within one year | 820 238.00 | 772 358.00 | | 820 238.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 102.00 | 101.00 | | 102.00 |
| |
| 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 | 1 554 697.00 | | 2 083.00 | 1 554 697.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 064.00 | | | 13 064.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 1 556 781.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 064.00 | |
IO DECREASES Total including other intangible assets | | | 1 435 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 108 557.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 435 000.00 | | | 1 435 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 473.00 | | 2 083.00 | 106 473.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
