| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AH Goodwill | 2 340 000.00 | | 2 340 000.00 | 2 340 000.00 |
AN Land | 78 160.00 | | 78 160.00 | 78 160.00 |
AR Technical installations, industrial equipment and tools | 6 572.00 | 4 529.00 | 2 043.00 | 6 572.00 |
AT Other tangible assets | 51 844.00 | 31 186.00 | 20 658.00 | 51 844.00 |
AV Fixed assets in progress | 6 055.00 | | 6 055.00 | 6 055.00 |
BH Other financial assets | 11 290.00 | | 11 290.00 | 11 290.00 |
BJ TOTAL (I) | 2 494 621.00 | 36 415.00 | 2 458 206.00 | 2 494 621.00 |
BT Goods | 124 737.00 | | 124 737.00 | 124 737.00 |
BX Customers and related accounts | 2 798.00 | | 2 798.00 | 2 798.00 |
BZ Other receivables | 21 218.00 | | 21 218.00 | 21 218.00 |
CF Cash and cash equivalents | 29 727.00 | | 29 727.00 | 29 727.00 |
CH Prepaid expenses | 7 183.00 | | 7 183.00 | 7 183.00 |
CJ TOTAL (II) | 185 663.00 | | 185 663.00 | 185 663.00 |
CO Grand total (0 to V) | 2 680 283.00 | 36 415.00 | 2 643 868.00 | 2 680 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 682 758.00 | | | 682 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 207.00 | | | 157 207.00 |
DL TOTAL (I) | 1 059 965.00 | | | 1 059 965.00 |
DU Loans and Debts from Credit Institutions (3) | 1 023 686.00 | | | 1 023 686.00 |
DV Miscellaneous Loans and Financial Debts (4) | 310 710.00 | | | 310 710.00 |
DX Trade payables and related accounts | 208 361.00 | | | 208 361.00 |
DY Tax and social security liabilities | 41 147.00 | | | 41 147.00 |
EC TOTAL (IV) | 1 583 904.00 | | | 1 583 904.00 |
EE Grand total (I to V) | 2 643 868.00 | | | 2 643 868.00 |
EG Accrued income and payables due within one year | 755 753.00 | | | 755 753.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 746.00 | | | 8 746.00 |
| |
| 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 | 2 487 421.00 | 1 950.00 | 7 714.00 | 2 487 421.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 290.00 | |
I4 DECREASES Grand Total | | 2 464.00 | 2 494 621.00 | |
IO DECREASES Total including other intangible assets | | | 2 340 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 464.00 | 142 631.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 340 700.00 | | | 2 340 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 381.00 | | 7 714.00 | 137 381.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 340.00 | 1 950.00 | | 9 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 442.00 | 5 437.00 | 2 464.00 | 33 442.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 742.00 | 5 437.00 | 2 464.00 | 32 742.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 191.00 | 191.00 | | 191.00 |
8B Suppliers and Related Accounts | 208 361.00 | 208 361.00 | | 208 361.00 |
8C Staff and Related Accounts | 12 741.00 | 12 741.00 | | 12 741.00 |
8D Social Security and Other Social Organizations | 14 554.00 | 14 554.00 | | 14 554.00 |
8E Income Taxes | 7 851.00 | 7 851.00 | | 7 851.00 |
UT Other financial assets | 11 290.00 | | | 11 290.00 |
UX Other trade receivables | 2 798.00 | | | 2 798.00 |
VB VAT | 738.00 | | | 738.00 |
VH Loans with a maturity of more than one year at origin | 1 023 686.00 | 195 536.00 | 786 786.00 | 1 023 686.00 |
VI Group and Associates | 310 519.00 | 310 519.00 | | 310 519.00 |
VK Loans repaid during the year | 180 827.00 | | | 180 827.00 |
VN Other taxes, similar payments | 6 083.00 | | | 6 083.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 147.00 | 4 147.00 | | 4 147.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 396.00 | | | 14 396.00 |
VS Prepaid expenses | 7 183.00 | | | 7 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 489.00 | 31 199.00 | 11 290.00 | 42 489.00 |
VW VAT | 1 854.00 | 1 854.00 | | 1 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 583 904.00 | 755 753.00 | 786 786.00 | 1 583 904.00 |
