| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 538.00 | 538.00 | | 538.00 |
AH Goodwill | 326 240.00 | | 326 240.00 | 326 240.00 |
AR Technical installations, industrial equipment and tools | 25 217.00 | 13 177.00 | 12 040.00 | 25 217.00 |
AT Other tangible assets | 136 204.00 | 82 394.00 | 53 811.00 | 136 204.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 488 499.00 | 96 108.00 | 392 391.00 | 488 499.00 |
BX Customers and related accounts | 247 500.00 | | 247 500.00 | 247 500.00 |
BZ Other receivables | 121 659.00 | | 121 659.00 | 121 659.00 |
CD Marketable securities | 1 453 695.00 | 30 363.00 | 1 423 332.00 | 1 453 695.00 |
CF Cash and cash equivalents | 90 362.00 | | 90 362.00 | 90 362.00 |
CJ TOTAL (II) | 1 913 216.00 | 30 363.00 | 1 882 853.00 | 1 913 216.00 |
CO Grand total (0 to V) | 2 401 715.00 | 126 471.00 | 2 275 244.00 | 2 401 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 1 829 767.00 | | | 1 829 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 794.00 | | | 260 794.00 |
DL TOTAL (I) | 2 099 360.00 | | | 2 099 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 075.00 | | | 127 075.00 |
DX Trade payables and related accounts | 7 305.00 | | | 7 305.00 |
DY Tax and social security liabilities | 41 503.00 | | | 41 503.00 |
EC TOTAL (IV) | 175 883.00 | | | 175 883.00 |
EE Grand total (I to V) | 2 275 244.00 | | | 2 275 244.00 |
EG Accrued income and payables due within one year | 175 883.00 | | | 175 883.00 |
| |
| 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 | 458 757.00 | | 29 742.00 | 458 757.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
IO DECREASES Total including other intangible assets | | | 326 778.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 161 421.00 | |
KD ACQUISITIONS Total including other intangible assets | 326 778.00 | | | 326 778.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 679.00 | | 29 742.00 | 131 679.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 948.00 | 18 160.00 | | 77 948.00 |
PE DEPRECIATION Total including other intangible assets | 538.00 | | | 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 410.00 | 18 160.00 | | 77 410.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
UX Other trade receivables | 247 500.00 | 247 500.00 | | 247 500.00 |
