| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 576.00 | 6 576.00 | | 6 576.00 |
AH Goodwill | 1 200 400.00 | | 1 200 400.00 | 1 200 400.00 |
AR Technical installations, industrial equipment and tools | 244 349.00 | 229 619.00 | 14 730.00 | 244 349.00 |
AT Other tangible assets | 775 063.00 | 628 043.00 | 147 020.00 | 775 063.00 |
BH Other financial assets | 13 860.00 | | 13 860.00 | 13 860.00 |
BJ TOTAL (I) | 2 935 248.00 | 864 238.00 | 2 071 010.00 | 2 935 248.00 |
BX Customers and related accounts | 33 173.00 | | 33 173.00 | 33 173.00 |
BZ Other receivables | 42 627.00 | | 42 627.00 | 42 627.00 |
CF Cash and cash equivalents | 8 079 964.00 | | 8 079 964.00 | 8 079 964.00 |
CH Prepaid expenses | 21 130.00 | | 21 130.00 | 21 130.00 |
CJ TOTAL (II) | 8 176 894.00 | | 8 176 894.00 | 8 176 894.00 |
CO Grand total (0 to V) | 11 112 142.00 | 864 238.00 | 10 247 904.00 | 11 112 142.00 |
CP Shares due in less than one year | 13 860.00 | | | 13 860.00 |
CU Other investments | 695 000.00 | | 695 000.00 | 695 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 720.00 | 36 720.00 | | 36 720.00 |
DD Legal reserve (1) | 3 672.00 | 3 672.00 | | 3 672.00 |
DH Retained earnings | 338 068.00 | 587 040.00 | | 338 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 445 167.00 | 63 028.00 | | 445 167.00 |
DL TOTAL (I) | 823 627.00 | 690 460.00 | | 823 627.00 |
DU Loans and Debts from Credit Institutions (3) | 8 966 754.00 | 5 806 252.00 | | 8 966 754.00 |
DX Trade payables and related accounts | 73 279.00 | 71 751.00 | | 73 279.00 |
DY Tax and social security liabilities | 215 417.00 | 151 816.00 | | 215 417.00 |
EA Other liabilities | 168 828.00 | 223 305.00 | | 168 828.00 |
EC TOTAL (IV) | 9 424 277.00 | 6 253 125.00 | | 9 424 277.00 |
EE Grand total (I to V) | 10 247 904.00 | 6 943 585.00 | | 10 247 904.00 |
EG Accrued income and payables due within one year | 8 842 204.00 | 6 253 125.00 | | 8 842 204.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 227 096.00 | 5 700 160.00 | | 8 227 096.00 |
| |
| 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 | 2 232 950.00 | | 702 298.00 | 2 232 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 708 860.00 | |
I4 DECREASES Grand Total | | | 2 935 248.00 | |
IO DECREASES Total including other intangible assets | | | 1 206 976.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 019 412.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 206 976.00 | | | 1 206 976.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 012 173.00 | | 7 238.00 | 1 012 173.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 800.00 | | 695 060.00 | 13 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 809 604.00 | 54 634.00 | | 809 604.00 |
PE DEPRECIATION Total including other intangible assets | 6 576.00 | | | 6 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 803 028.00 | 54 634.00 | | 803 028.00 |
