| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 643.00 | 1 643.00 | | 1 643.00 |
AH Goodwill | 640 286.00 | | 640 286.00 | 640 286.00 |
AR Technical installations, industrial equipment and tools | 1 047.00 | 1 047.00 | | 1 047.00 |
AT Other tangible assets | 54 719.00 | 22 901.00 | 31 819.00 | 54 719.00 |
BH Other financial assets | 4 230.00 | | 4 230.00 | 4 230.00 |
BJ TOTAL (I) | 702 046.00 | 25 591.00 | 676 455.00 | 702 046.00 |
BT Goods | 94 605.00 | | 94 605.00 | 94 605.00 |
BX Customers and related accounts | 39 343.00 | | 39 343.00 | 39 343.00 |
BZ Other receivables | 25 401.00 | | 25 401.00 | 25 401.00 |
CF Cash and cash equivalents | 21 292.00 | | 21 292.00 | 21 292.00 |
CH Prepaid expenses | 2 438.00 | | 2 438.00 | 2 438.00 |
CJ TOTAL (II) | 183 079.00 | | 183 079.00 | 183 079.00 |
CO Grand total (0 to V) | 885 125.00 | 25 591.00 | 859 534.00 | 885 125.00 |
CP Shares due in less than one year | 4 230.00 | | | 4 230.00 |
CU Other investments | 120.00 | | 120.00 | 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 713 418.00 | 682 140.00 | | 713 418.00 |
DH Retained earnings | | -14 177.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 447.00 | 45 455.00 | | -25 447.00 |
DL TOTAL (I) | 696 357.00 | 721 803.00 | | 696 357.00 |
DU Loans and Debts from Credit Institutions (3) | 29 598.00 | 37 315.00 | | 29 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 529.00 | 9 654.00 | | 11 529.00 |
DX Trade payables and related accounts | 98 089.00 | 137 447.00 | | 98 089.00 |
DY Tax and social security liabilities | 23 962.00 | 13 454.00 | | 23 962.00 |
EA Other liabilities | | 11.00 | | |
EC TOTAL (IV) | 163 177.00 | 197 881.00 | | 163 177.00 |
EE Grand total (I to V) | 859 534.00 | 919 684.00 | | 859 534.00 |
EG Accrued income and payables due within one year | 141 408.00 | 168 307.00 | | 141 408.00 |
| |
| 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 | 702 046.00 | | | 702 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 350.00 | |
I4 DECREASES Grand Total | | | 702 046.00 | |
IO DECREASES Total including other intangible assets | | | 641 929.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 767.00 | |
KD ACQUISITIONS Total including other intangible assets | 641 929.00 | | | 641 929.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 767.00 | | | 55 767.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 350.00 | | | 4 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 944.00 | 4 648.00 | | 20 944.00 |
PE DEPRECIATION Total including other intangible assets | 1 643.00 | | | 1 643.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 300.00 | 4 648.00 | | 19 300.00 |
