| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 061.00 | 4 557.00 | 504.00 | 5 061.00 |
AH Goodwill | 38 768.00 | | 38 768.00 | 38 768.00 |
AR Technical installations, industrial equipment and tools | 104 254.00 | 83 427.00 | 20 827.00 | 104 254.00 |
AT Other tangible assets | 187 317.00 | 125 760.00 | 61 557.00 | 187 317.00 |
BH Other financial assets | 5 291.00 | | 5 291.00 | 5 291.00 |
BJ TOTAL (I) | 359 441.00 | 213 744.00 | 145 697.00 | 359 441.00 |
BL Raw materials, supplies | 7 162.00 | | 7 162.00 | 7 162.00 |
BT Goods | 22 216.00 | | 22 216.00 | 22 216.00 |
BX Customers and related accounts | 29 327.00 | | 29 327.00 | 29 327.00 |
BZ Other receivables | 34 230.00 | | 34 230.00 | 34 230.00 |
CF Cash and cash equivalents | 581 699.00 | | 581 699.00 | 581 699.00 |
CH Prepaid expenses | 3 060.00 | | 3 060.00 | 3 060.00 |
CJ TOTAL (II) | 677 693.00 | | 677 693.00 | 677 693.00 |
CO Grand total (0 to V) | 1 037 133.00 | 213 744.00 | 823 389.00 | 1 037 133.00 |
CS Evaluated investments - equity method | 18 750.00 | | 18 750.00 | 18 750.00 |
| |
| 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 | 420 055.00 | 416 435.00 | | 420 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 691.00 | 53 620.00 | | 26 691.00 |
DL TOTAL (I) | 556 746.00 | 580 055.00 | | 556 746.00 |
DU Loans and Debts from Credit Institutions (3) | 36 874.00 | | | 36 874.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190.00 | 190.00 | | 190.00 |
DX Trade payables and related accounts | 81 470.00 | 96 195.00 | | 81 470.00 |
DY Tax and social security liabilities | 148 109.00 | 131 712.00 | | 148 109.00 |
EC TOTAL (IV) | 266 643.00 | 228 098.00 | | 266 643.00 |
EE Grand total (I to V) | 823 389.00 | 808 152.00 | | 823 389.00 |
| |
| 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 | 366 104.00 | | 42 967.00 | 366 104.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 041.00 | |
I4 DECREASES Grand Total | | 49 629.00 | 359 441.00 | |
IO DECREASES Total including other intangible assets | | | 43 829.00 | |
IY DECREASES Total Tangible Fixed Assets | | 49 629.00 | 291 571.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 829.00 | | | 43 829.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 298 234.00 | | 42 967.00 | 298 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 041.00 | | | 24 041.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 237 450.00 | 25 923.00 | 49 629.00 | 237 450.00 |
PE DEPRECIATION Total including other intangible assets | 4 557.00 | | | 4 557.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 232 893.00 | 25 923.00 | 49 629.00 | 232 893.00 |
| |
| 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 | 81 470.00 | 81 470.00 | | 81 470.00 |
UT Other financial assets | 5 291.00 | | 5 291.00 | 5 291.00 |
UX Other trade receivables | 29 327.00 | 29 327.00 | | 29 327.00 |
VH Loans with a maturity of more than one year at origin | 36 874.00 | 8 094.00 | 28 780.00 | 36 874.00 |
VI Group and Associates | 190.00 | 190.00 | | 190.00 |
VJ Loans taken out during the year | 40 900.00 | | | 40 900.00 |
VK Loans repaid during the year | 4 026.00 | | | 4 026.00 |
VP Miscellaneous | 34 230.00 | 34 230.00 | | 34 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 148 109.00 | 148 109.00 | | 148 109.00 |
VS Prepaid expenses | 3 060.00 | 3 060.00 | | 3 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 908.00 | 66 617.00 | 5 291.00 | 71 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 643.00 | 237 863.00 | 28 780.00 | 266 643.00 |
