| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AH Goodwill | 1 053 100.00 | | 1 053 100.00 | 1 053 100.00 |
AT Other tangible assets | 196 024.00 | 151 629.00 | 44 395.00 | 196 024.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 251 158.00 | 152 529.00 | 1 098 629.00 | 1 251 158.00 |
BT Goods | 145 228.00 | | 145 228.00 | 145 228.00 |
BX Customers and related accounts | 21 018.00 | | 21 018.00 | 21 018.00 |
BZ Other receivables | 15 186.00 | | 15 186.00 | 15 186.00 |
CD Marketable securities | 4 104.00 | | 4 104.00 | 4 104.00 |
CF Cash and cash equivalents | 2 148.00 | | 2 148.00 | 2 148.00 |
CH Prepaid expenses | 2 731.00 | | 2 731.00 | 2 731.00 |
CJ TOTAL (II) | 190 415.00 | | 190 415.00 | 190 415.00 |
CO Grand total (0 to V) | 1 441 574.00 | 152 529.00 | 1 289 045.00 | 1 441 574.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
CU Other investments | 974.00 | | 974.00 | 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 000.00 | 76 000.00 | | 76 000.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DG Other reserves | 182 089.00 | 143 360.00 | | 182 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 425.00 | 38 729.00 | | 40 425.00 |
DL TOTAL (I) | 306 114.00 | 265 689.00 | | 306 114.00 |
DU Loans and Debts from Credit Institutions (3) | 825 381.00 | 847 785.00 | | 825 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 339.00 | 166.00 | | 339.00 |
DX Trade payables and related accounts | 136 871.00 | 132 972.00 | | 136 871.00 |
DY Tax and social security liabilities | 20 340.00 | 35 026.00 | | 20 340.00 |
EA Other liabilities | | 86.00 | | |
EC TOTAL (IV) | 982 930.00 | 1 016 034.00 | | 982 930.00 |
EE Grand total (I to V) | 1 289 045.00 | 1 281 724.00 | | 1 289 045.00 |
EG Accrued income and payables due within one year | 273 602.00 | 242 822.00 | | 273 602.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 44 315.00 | 27 354.00 | | 44 315.00 |
| |
| 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 | 1 251 351.00 | | 598.00 | 1 251 351.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 134.00 | |
I4 DECREASES Grand Total | | 791.00 | 1 251 158.00 | |
IO DECREASES Total including other intangible assets | | | 1 054 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 791.00 | 196 024.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 054 000.00 | | | 1 054 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 217.00 | | 598.00 | 196 217.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 134.00 | | | 1 134.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 090.00 | 8 230.00 | 791.00 | 145 090.00 |
PE DEPRECIATION Total including other intangible assets | 900.00 | | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 190.00 | 8 230.00 | 791.00 | 144 190.00 |
| |
| 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 | 136 871.00 | 136 871.00 | | 136 871.00 |
8C Staff and Related Accounts | 8 868.00 | 8 868.00 | | 8 868.00 |
8D Social Security and Other Social Organizations | 9 112.00 | 9 112.00 | | 9 112.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 21 018.00 | 21 018.00 | | 21 018.00 |
VB VAT | 1 622.00 | 1 622.00 | | 1 622.00 |
VG Loans with a maturity of up to one year at origin | 47 093.00 | 47 093.00 | | 47 093.00 |
VH Loans with a maturity of more than one year at origin | 778 287.00 | 68 959.00 | 360 715.00 | 778 287.00 |
VI Group and Associates | 339.00 | 339.00 | | 339.00 |
VK Loans repaid during the year | 46 795.00 | | | 46 795.00 |
VM Income taxes | 3 211.00 | 3 211.00 | | 3 211.00 |
VP Miscellaneous | 1 425.00 | 1 425.00 | | 1 425.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 566.00 | 1 566.00 | | 1 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 929.00 | 8 929.00 | | 8 929.00 |
VS Prepaid expenses | 2 731.00 | 2 731.00 | | 2 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 095.00 | 39 095.00 | | 39 095.00 |
VW VAT | 794.00 | 794.00 | | 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 982 930.00 | 273 602.00 | 360 715.00 | 982 930.00 |
