| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 878.00 | 1 493.00 | 3 385.00 | 4 878.00 |
AH Goodwill | 1 207 000.00 | | 1 207 000.00 | 1 207 000.00 |
AR Technical installations, industrial equipment and tools | 9 102.00 | 8 993.00 | 108.00 | 9 102.00 |
AT Other tangible assets | 88 000.00 | 88 000.00 | | 88 000.00 |
BF Loans | 380 000.00 | | 380 000.00 | 380 000.00 |
BH Other financial assets | 8 703.00 | | 8 703.00 | 8 703.00 |
BJ TOTAL (I) | 1 714 344.00 | 98 487.00 | 1 615 857.00 | 1 714 344.00 |
BT Goods | 165 749.00 | | 165 749.00 | 165 749.00 |
BX Customers and related accounts | 294 323.00 | | 294 323.00 | 294 323.00 |
BZ Other receivables | 224 437.00 | | 224 437.00 | 224 437.00 |
CD Marketable securities | 205 549.00 | | 205 549.00 | 205 549.00 |
CF Cash and cash equivalents | 371 130.00 | | 371 130.00 | 371 130.00 |
CH Prepaid expenses | 1 560.00 | | 1 560.00 | 1 560.00 |
CJ TOTAL (II) | 1 262 751.00 | | 1 262 751.00 | 1 262 751.00 |
CO Grand total (0 to V) | 2 977 096.00 | 98 487.00 | 2 878 608.00 | 2 977 096.00 |
CU Other investments | 16 660.00 | | 16 660.00 | 16 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 303 000.00 | 1 303 000.00 | | 1 303 000.00 |
DD Legal reserve (1) | 130 300.00 | 130 300.00 | | 130 300.00 |
DG Other reserves | 661 639.00 | 552 660.00 | | 661 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 162.00 | 108 978.00 | | 148 162.00 |
DL TOTAL (I) | 2 243 101.00 | 2 094 939.00 | | 2 243 101.00 |
DU Loans and Debts from Credit Institutions (3) | 167 615.00 | 267 114.00 | | 167 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 295.00 | 178 652.00 | | 204 295.00 |
DX Trade payables and related accounts | 232 595.00 | 163 336.00 | | 232 595.00 |
DY Tax and social security liabilities | 30 998.00 | 51 162.00 | | 30 998.00 |
EA Other liabilities | 2.00 | 1 000.00 | | 2.00 |
EC TOTAL (IV) | 635 507.00 | 661 266.00 | | 635 507.00 |
EE Grand total (I to V) | 2 878 608.00 | 2 756 205.00 | | 2 878 608.00 |
EG Accrued income and payables due within one year | 568 217.00 | 493 711.00 | | 568 217.00 |
| |
| 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 | 1 709 518.00 | | 4 826.00 | 1 709 518.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405 363.00 | |
I4 DECREASES Grand Total | | | 1 714 344.00 | |
IO DECREASES Total including other intangible assets | | | 1 211 879.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 97 102.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 211 879.00 | | | 1 211 879.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 97 102.00 | | | 97 102.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 537.00 | | 4 826.00 | 400 537.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 639.00 | 848.00 | | 97 639.00 |
PE DEPRECIATION Total including other intangible assets | 799.00 | 694.00 | | 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 840.00 | 153.00 | | 96 840.00 |
| |
| 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 | 232 595.00 | 232 595.00 | | 232 595.00 |
8K Other liabilities (including liabilities related to repo transactions) | 204 298.00 | 204 298.00 | | 204 298.00 |
UP Loans | 380 000.00 | | 380 000.00 | 380 000.00 |
UT Other financial assets | 8 703.00 | | 8 703.00 | 8 703.00 |
UX Other trade receivables | 294 323.00 | 294 323.00 | | 294 323.00 |
VH Loans with a maturity of more than one year at origin | 167 616.00 | 100 326.00 | 67 290.00 | 167 616.00 |
VK Loans repaid during the year | 99 466.00 | | | 99 466.00 |
VP Miscellaneous | 224 438.00 | 224 438.00 | | 224 438.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 998.00 | 30 998.00 | | 30 998.00 |
VS Prepaid expenses | 1 561.00 | 1 561.00 | | 1 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 909 026.00 | 520 322.00 | 388 703.00 | 909 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 635 508.00 | 568 218.00 | 67 290.00 | 635 508.00 |
