| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 844.00 | 7 844.00 | | 7 844.00 |
AH Goodwill | 103 995.00 | | 103 995.00 | 103 995.00 |
AT Other tangible assets | 160 159.00 | 111 179.00 | 48 981.00 | 160 159.00 |
BH Other financial assets | 1 539.00 | | 1 539.00 | 1 539.00 |
BJ TOTAL (I) | 275 634.00 | 119 023.00 | 156 611.00 | 275 634.00 |
BN Goods in progress | 116 904.00 | | 116 904.00 | 116 904.00 |
BX Customers and related accounts | 186 002.00 | | 186 002.00 | 186 002.00 |
BZ Other receivables | 19 174.00 | | 19 174.00 | 19 174.00 |
CD Marketable securities | 46.00 | | 46.00 | 46.00 |
CH Prepaid expenses | 2 700.00 | | 2 700.00 | 2 700.00 |
CJ TOTAL (II) | 324 827.00 | | 324 827.00 | 324 827.00 |
CO Grand total (0 to V) | 600 461.00 | 119 023.00 | 481 438.00 | 600 461.00 |
CU Other investments | 2 097.00 | | 2 097.00 | 2 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 117 180.00 | 117 180.00 | | 117 180.00 |
DB Share, merger, contribution premiums, etc. | 2 808.00 | 2 808.00 | | 2 808.00 |
DD Legal reserve (1) | 11 718.00 | 11 718.00 | | 11 718.00 |
DG Other reserves | 62 278.00 | 17 612.00 | | 62 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 598.00 | 58 666.00 | | -38 598.00 |
DL TOTAL (I) | 155 386.00 | 207 984.00 | | 155 386.00 |
DU Loans and Debts from Credit Institutions (3) | 45 965.00 | 35 914.00 | | 45 965.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 932.00 | 39 291.00 | | 43 932.00 |
DX Trade payables and related accounts | 28 534.00 | 20 121.00 | | 28 534.00 |
DY Tax and social security liabilities | 199 449.00 | 191 056.00 | | 199 449.00 |
EA Other liabilities | 8 172.00 | 6 857.00 | | 8 172.00 |
EC TOTAL (IV) | 326 052.00 | 293 239.00 | | 326 052.00 |
EE Grand total (I to V) | 481 438.00 | 501 224.00 | | 481 438.00 |
EG Accrued income and payables due within one year | 326 052.00 | 283 813.00 | | 326 052.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36 539.00 | 13 996.00 | | 36 539.00 |
| |
| 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 | 275 621.00 | | 13.00 | 275 621.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 635.00 | |
I4 DECREASES Grand Total | | | 275 634.00 | |
IO DECREASES Total including other intangible assets | | | 111 839.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 160 159.00 | |
KD ACQUISITIONS Total including other intangible assets | 111 839.00 | | | 111 839.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 160 159.00 | | | 160 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 622.00 | | 13.00 | 3 622.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 343.00 | 15 680.00 | | 103 343.00 |
PE DEPRECIATION Total including other intangible assets | 7 844.00 | | | 7 844.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 499.00 | 15 680.00 | | 95 499.00 |
| |
| 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 | 28 534.00 | 28 534.00 | | 28 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 172.00 | 8 172.00 | | 8 172.00 |
UT Other financial assets | 1 539.00 | | 1 539.00 | 1 539.00 |
UX Other trade receivables | 186 002.00 | 186 002.00 | | 186 002.00 |
VG Loans with a maturity of up to one year at origin | 36 539.00 | 36 539.00 | | 36 539.00 |
VH Loans with a maturity of more than one year at origin | 9 427.00 | 9 427.00 | | 9 427.00 |
VI Group and Associates | 43 932.00 | 43 932.00 | | 43 932.00 |
VK Loans repaid during the year | 12 472.00 | | | 12 472.00 |
VP Miscellaneous | 19 174.00 | 19 174.00 | | 19 174.00 |
VQ Other Taxes, Duties, and Similar Debts | 199 449.00 | 199 449.00 | | 199 449.00 |
VS Prepaid expenses | 2 700.00 | 2 700.00 | | 2 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 415.00 | 207 876.00 | 1 539.00 | 209 415.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 052.00 | 326 052.00 | | 326 052.00 |
