| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 600.00 | 1 600.00 | | 1 600.00 |
AH Goodwill | 183 051.00 | | 183 051.00 | 183 051.00 |
AJ Other Intangible Assets | 2 407.00 | 2 407.00 | | 2 407.00 |
AR Technical installations, industrial equipment and tools | 36 146.00 | 32 862.00 | 3 284.00 | 36 146.00 |
AT Other tangible assets | 177 103.00 | 114 841.00 | 62 263.00 | 177 103.00 |
BB Receivables related to investments | 200 296.00 | | 200 296.00 | 200 296.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 605 815.00 | 151 710.00 | 454 104.00 | 605 815.00 |
BX Customers and related accounts | 62 500.00 | | 62 500.00 | 62 500.00 |
BZ Other receivables | 10 865.00 | | 10 865.00 | 10 865.00 |
CF Cash and cash equivalents | 45 865.00 | | 45 865.00 | 45 865.00 |
CH Prepaid expenses | 687.00 | | 687.00 | 687.00 |
CJ TOTAL (II) | 119 918.00 | | 119 918.00 | 119 918.00 |
CO Grand total (0 to V) | 725 732.00 | 151 710.00 | 574 022.00 | 725 732.00 |
CU Other investments | 5 150.00 | | 5 150.00 | 5 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 000.00 | 84 000.00 | | 84 000.00 |
DD Legal reserve (1) | 8 400.00 | 8 400.00 | | 8 400.00 |
DG Other reserves | 455 744.00 | 455 744.00 | | 455 744.00 |
DH Retained earnings | -9 351.00 | | | -9 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 697.00 | -9 351.00 | | -1 697.00 |
DL TOTAL (I) | 537 096.00 | 538 793.00 | | 537 096.00 |
DU Loans and Debts from Credit Institutions (3) | 28 770.00 | 9 542.00 | | 28 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186.00 | 48 163.00 | | 186.00 |
DX Trade payables and related accounts | 7 969.00 | 15 625.00 | | 7 969.00 |
DY Tax and social security liabilities | | 517.00 | | |
EA Other liabilities | | 14 151.00 | | |
EC TOTAL (IV) | 36 926.00 | 73 846.00 | | 36 926.00 |
EE Grand total (I to V) | 574 022.00 | 612 640.00 | | 574 022.00 |
EG Accrued income and payables due within one year | 23 048.00 | 73 846.00 | | 23 048.00 |
EI Including equity loans | 48 163.00 | | | 48 163.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 186.00 | 186.00 | | 186.00 |
8B Suppliers and Related Accounts | 7 969.00 | 7 969.00 | | 7 969.00 |
8D Social Security and Other Social Organizations | 517.00 | 517.00 | | 517.00 |
UL Receivables related to investments | 200 296.00 | | 200 296.00 | 200 296.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
UX Other trade receivables | 62 500.00 | 62 500.00 | | 62 500.00 |
VH Loans with a maturity of more than one year at origin | 28 770.00 | 14 893.00 | 13 878.00 | 28 770.00 |
VK Loans repaid during the year | 17 175.00 | | | 17 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 865.00 | 10 865.00 | | 10 865.00 |
VS Prepaid expenses | 687.00 | 687.00 | | 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 274 409.00 | 74 052.00 | 200 356.00 | 274 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 926.00 | 23 048.00 | 13 878.00 | 36 926.00 |
