| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 965.00 | 7 965.00 | | 7 965.00 |
AH Goodwill | 397 026.00 | | 397 026.00 | 397 026.00 |
AP Buildings | 33 530.00 | 23 196.00 | 10 334.00 | 33 530.00 |
AR Technical installations, industrial equipment and tools | 9 411.00 | 9 411.00 | | 9 411.00 |
AT Other tangible assets | 13 813.00 | 12 889.00 | 924.00 | 13 813.00 |
BH Other financial assets | 4 430.00 | | 4 430.00 | 4 430.00 |
BJ TOTAL (I) | 466 176.00 | 53 461.00 | 412 715.00 | 466 176.00 |
BX Customers and related accounts | 96 088.00 | | 96 088.00 | 96 088.00 |
BZ Other receivables | 24 856.00 | | 24 856.00 | 24 856.00 |
CH Prepaid expenses | 1 955.00 | | 1 955.00 | 1 955.00 |
CJ TOTAL (II) | 122 898.00 | | 122 898.00 | 122 898.00 |
CO Grand total (0 to V) | 589 074.00 | 53 461.00 | 535 613.00 | 589 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 36 009.00 | 29 789.00 | | 36 009.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 362.00 | 24 505.00 | | -6 362.00 |
DL TOTAL (I) | 359 647.00 | 384 294.00 | | 359 647.00 |
DU Loans and Debts from Credit Institutions (3) | 21 857.00 | 2 515.00 | | 21 857.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 170.00 | | |
DX Trade payables and related accounts | 7 061.00 | 4 946.00 | | 7 061.00 |
DY Tax and social security liabilities | 89 484.00 | 85 352.00 | | 89 484.00 |
EA Other liabilities | 57 565.00 | 54 054.00 | | 57 565.00 |
EC TOTAL (IV) | 175 966.00 | 147 038.00 | | 175 966.00 |
EE Grand total (I to V) | 535 613.00 | 531 332.00 | | 535 613.00 |
EG Accrued income and payables due within one year | 175 966.00 | 147 038.00 | | 175 966.00 |
| |
| 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 | 465 531.00 | | 645.00 | 465 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 430.00 | |
I4 DECREASES Grand Total | | | 466 176.00 | |
IO DECREASES Total including other intangible assets | | | 404 991.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 755.00 | |
KD ACQUISITIONS Total including other intangible assets | 404 991.00 | | | 404 991.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 636.00 | | 1 118.00 | 55 636.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 904.00 | | -473.00 | 4 904.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 590.00 | 1 871.00 | | 51 590.00 |
PE DEPRECIATION Total including other intangible assets | 7 965.00 | | | 7 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 625.00 | 1 871.00 | | 43 625.00 |
| |
| 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 | 7 061.00 | 7 061.00 | | 7 061.00 |
8C Staff and Related Accounts | 25 272.00 | 25 272.00 | | 25 272.00 |
8D Social Security and Other Social Organizations | 31 607.00 | 31 607.00 | | 31 607.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 565.00 | 57 565.00 | | 57 565.00 |
UT Other financial assets | 4 430.00 | | 4 430.00 | 4 430.00 |
UX Other trade receivables | 96 088.00 | 96 088.00 | | 96 088.00 |
UY Staff and related accounts | 50.00 | 50.00 | | 50.00 |
VB VAT | 2 168.00 | 2 168.00 | | 2 168.00 |
VC Group and associates | 2 751.00 | 2 751.00 | | 2 751.00 |
VG Loans with a maturity of up to one year at origin | 21 857.00 | 21 857.00 | | 21 857.00 |
VK Loans repaid during the year | 1 441.00 | | | 1 441.00 |
VM Income taxes | 18 319.00 | 18 319.00 | | 18 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 918.00 | 11 918.00 | | 11 918.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 568.00 | 1 568.00 | | 1 568.00 |
VS Prepaid expenses | 1 955.00 | 1 955.00 | | 1 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 329.00 | 122 899.00 | 4 430.00 | 127 329.00 |
VW VAT | 20 687.00 | 20 687.00 | | 20 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 966.00 | 175 966.00 | | 175 966.00 |
