| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 671.00 | 671.00 | | 671.00 |
AH Goodwill | 456 585.00 | | 456 585.00 | 456 585.00 |
AP Buildings | 53 000.00 | 49 993.00 | 3 007.00 | 53 000.00 |
AR Technical installations, industrial equipment and tools | 6 647.00 | 6 647.00 | | 6 647.00 |
AT Other tangible assets | 121 371.00 | 121 371.00 | | 121 371.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 638 509.00 | 178 682.00 | 459 828.00 | 638 509.00 |
BT Goods | 162 731.00 | | 162 731.00 | 162 731.00 |
BX Customers and related accounts | 23 933.00 | | 23 933.00 | 23 933.00 |
BZ Other receivables | 6 375.00 | | 6 375.00 | 6 375.00 |
CF Cash and cash equivalents | 44 670.00 | | 44 670.00 | 44 670.00 |
CH Prepaid expenses | 4 053.00 | | 4 053.00 | 4 053.00 |
CJ TOTAL (II) | 241 762.00 | | 241 762.00 | 241 762.00 |
CO Grand total (0 to V) | 880 271.00 | 178 682.00 | 701 589.00 | 880 271.00 |
CU Other investments | 76.00 | | 76.00 | 76.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DH Retained earnings | 37 596.00 | | | 37 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 819.00 | | | 83 819.00 |
DL TOTAL (I) | 138 185.00 | | | 138 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 333 246.00 | | | 333 246.00 |
DX Trade payables and related accounts | 136 938.00 | | | 136 938.00 |
DY Tax and social security liabilities | 92 201.00 | | | 92 201.00 |
EA Other liabilities | 1 019.00 | | | 1 019.00 |
EC TOTAL (IV) | 563 404.00 | | | 563 404.00 |
EE Grand total (I to V) | 701 589.00 | | | 701 589.00 |
EG Accrued income and payables due within one year | 271 814.00 | | | 271 814.00 |
| |
| 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 | 638 509.00 | | | 638 509.00 |
I3 DECREASES Total Financial Fixed Assets | | | 236.00 | |
I4 DECREASES Grand Total | | | 638 509.00 | |
IO DECREASES Total including other intangible assets | | | 457 256.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 181 017.00 | |
KD ACQUISITIONS Total including other intangible assets | 457 256.00 | | | 457 256.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 181 017.00 | | | 181 017.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 236.00 | | | 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 177 758.00 | 924.00 | | 177 758.00 |
PE DEPRECIATION Total including other intangible assets | 671.00 | | | 671.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 177 087.00 | 924.00 | | 177 087.00 |
| |
| 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 | 136 938.00 | 136 938.00 | | 136 938.00 |
8C Staff and Related Accounts | 29 873.00 | 29 873.00 | | 29 873.00 |
8D Social Security and Other Social Organizations | 57 198.00 | 57 198.00 | | 57 198.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 019.00 | 1 019.00 | | 1 019.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 23 933.00 | 23 933.00 | | 23 933.00 |
VB VAT | 4 727.00 | 4 727.00 | | 4 727.00 |
VI Group and Associates | 333 246.00 | 41 656.00 | 166 624.00 | 333 246.00 |
VK Loans repaid during the year | 3 637.00 | | | 3 637.00 |
VQ Other Taxes, Duties, and Similar Debts | 881.00 | 881.00 | | 881.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 648.00 | 1 648.00 | | 1 648.00 |
VS Prepaid expenses | 4 053.00 | 4 053.00 | | 4 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 521.00 | 34 361.00 | 160.00 | 34 521.00 |
VW VAT | 4 250.00 | 4 250.00 | | 4 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 563 404.00 | 271 814.00 | 166 624.00 | 563 404.00 |
