| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 655.00 | 3 655.00 | | 3 655.00 |
AH Goodwill | 158 000.00 | | 158 000.00 | 158 000.00 |
AT Other tangible assets | 106 932.00 | 55 295.00 | 51 637.00 | 106 932.00 |
BH Other financial assets | 6 490.00 | | 6 490.00 | 6 490.00 |
BJ TOTAL (I) | 275 079.00 | 58 951.00 | 216 128.00 | 275 079.00 |
BL Raw materials, supplies | 19 589.00 | | 19 589.00 | 19 589.00 |
BX Customers and related accounts | 83 427.00 | | 83 427.00 | 83 427.00 |
BZ Other receivables | 8 438.00 | | 8 438.00 | 8 438.00 |
CF Cash and cash equivalents | 87 762.00 | | 87 762.00 | 87 762.00 |
CH Prepaid expenses | 1 014.00 | | 1 014.00 | 1 014.00 |
CJ TOTAL (II) | 200 231.00 | | 200 231.00 | 200 231.00 |
CO Grand total (0 to V) | 475 311.00 | 58 951.00 | 416 360.00 | 475 311.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 7 551.00 | | 15 000.00 |
DG Other reserves | 67 588.00 | 61 421.00 | | 67 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 444.00 | 13 617.00 | | 14 444.00 |
DL TOTAL (I) | 247 033.00 | 232 588.00 | | 247 033.00 |
DP Provisions for Risks | 41 742.00 | 46 866.00 | | 41 742.00 |
DR TOTAL (IV) | 41 742.00 | 46 866.00 | | 41 742.00 |
DU Loans and Debts from Credit Institutions (3) | 35 976.00 | 53 932.00 | | 35 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 416.00 | 4 667.00 | | 23 416.00 |
DX Trade payables and related accounts | 40 678.00 | 35 361.00 | | 40 678.00 |
DY Tax and social security liabilities | 20 547.00 | 31 587.00 | | 20 547.00 |
EA Other liabilities | 4 463.00 | 5 699.00 | | 4 463.00 |
EB Prepaid income (2) | 2 503.00 | 870.00 | | 2 503.00 |
EC TOTAL (IV) | 127 584.00 | 132 116.00 | | 127 584.00 |
EE Grand total (I to V) | 416 360.00 | 411 570.00 | | 416 360.00 |
EG Accrued income and payables due within one year | 103 091.00 | 96 140.00 | | 103 091.00 |
| |
| 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 | 275 079.00 | | 3 279.00 | 275 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 491.00 | |
I4 DECREASES Grand Total | | 3 279.00 | 275 079.00 | |
IO DECREASES Total including other intangible assets | | | 161 656.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 279.00 | 106 933.00 | |
KD ACQUISITIONS Total including other intangible assets | 161 656.00 | | | 161 656.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 933.00 | | 3 279.00 | 106 933.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 491.00 | | | 6 491.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 459.00 | 15 495.00 | 3.00 | 43 459.00 |
PE DEPRECIATION Total including other intangible assets | 3 656.00 | | | 3 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 803.00 | 15 495.00 | 3.00 | 39 803.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 46 866.00 | 12 551.00 | 17 675.00 | 46 866.00 |
7C Grand total | 46 866.00 | 12 551.00 | 17 675.00 | 46 866.00 |
UE of which provisions and reversals: - Operating | | 12 551.00 | 17 675.00 | |
| |
| 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 | 40 678.00 | 40 678.00 | | 40 678.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 880.00 | 27 880.00 | | 27 880.00 |
8L Deferred income | 2 503.00 | 2 503.00 | | 2 503.00 |
UT Other financial assets | 6 491.00 | | 6 491.00 | 6 491.00 |
UX Other trade receivables | 83 427.00 | 83 427.00 | | 83 427.00 |
VH Loans with a maturity of more than one year at origin | 35 976.00 | 11 483.00 | 24 494.00 | 35 976.00 |
VK Loans repaid during the year | 17 955.00 | | | 17 955.00 |
VP Miscellaneous | 8 439.00 | 8 439.00 | | 8 439.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 548.00 | 20 548.00 | | 20 548.00 |
VS Prepaid expenses | 1 014.00 | 1 014.00 | | 1 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 371.00 | 92 880.00 | 6 491.00 | 99 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 585.00 | 103 091.00 | 24 494.00 | 127 585.00 |
