| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 686.00 | 686.00 | | 686.00 |
AH Goodwill | 110 571.00 | | 110 571.00 | 110 571.00 |
AT Other tangible assets | 42 367.00 | 37 849.00 | 4 518.00 | 42 367.00 |
BD Other fixed assets | 312.00 | | 312.00 | 312.00 |
BJ TOTAL (I) | 153 936.00 | 38 535.00 | 115 401.00 | 153 936.00 |
BX Customers and related accounts | 67 326.00 | 8 374.00 | 58 953.00 | 67 326.00 |
BZ Other receivables | 51 427.00 | | 51 427.00 | 51 427.00 |
CF Cash and cash equivalents | 1 212.00 | | 1 212.00 | 1 212.00 |
CH Prepaid expenses | 3 270.00 | | 3 270.00 | 3 270.00 |
CJ TOTAL (II) | 123 236.00 | 8 374.00 | 114 862.00 | 123 236.00 |
CO Grand total (0 to V) | 277 171.00 | 46 908.00 | 230 263.00 | 277 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 9 514.00 | 16 449.00 | | 9 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 781.00 | 34 091.00 | | 69 781.00 |
DL TOTAL (I) | 121 219.00 | 92 464.00 | | 121 219.00 |
DU Loans and Debts from Credit Institutions (3) | 46 936.00 | 77 638.00 | | 46 936.00 |
DX Trade payables and related accounts | 11 006.00 | 9 212.00 | | 11 006.00 |
DY Tax and social security liabilities | 50 370.00 | 59 703.00 | | 50 370.00 |
EA Other liabilities | 732.00 | 777.00 | | 732.00 |
EC TOTAL (IV) | 109 044.00 | 147 330.00 | | 109 044.00 |
EE Grand total (I to V) | 230 263.00 | 239 793.00 | | 230 263.00 |
EG Accrued income and payables due within one year | 89 164.00 | 110 566.00 | | 89 164.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 171.00 | 24 609.00 | | 10 171.00 |
| |
| 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 | 153 936.00 | | | 153 936.00 |
I3 DECREASES Total Financial Fixed Assets | | | 312.00 | |
I4 DECREASES Grand Total | | | 153 936.00 | |
IO DECREASES Total including other intangible assets | | | 111 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 367.00 | |
KD ACQUISITIONS Total including other intangible assets | 111 257.00 | | | 111 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 367.00 | | | 42 367.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 312.00 | | | 312.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 444.00 | 4 091.00 | | 34 444.00 |
PE DEPRECIATION Total including other intangible assets | 686.00 | | | 686.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 758.00 | 4 091.00 | | 33 758.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 378.00 | 8 373.00 | 2 378.00 | 2 378.00 |
7B Total provisions for depreciation | 2 378.00 | 8 373.00 | 2 378.00 | 2 378.00 |
7C Grand total | 2 378.00 | 8 373.00 | 2 378.00 | 2 378.00 |
UE of which provisions and reversals: - Operating | | 8 373.00 | 2 378.00 | |
