| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 590.00 | 1 590.00 | | 1 590.00 |
AH Goodwill | 1 487 000.00 | | 1 487 000.00 | 1 487 000.00 |
AR Technical installations, industrial equipment and tools | 7 205.00 | 1 088.00 | 6 117.00 | 7 205.00 |
AT Other tangible assets | 30 980.00 | 28 288.00 | 2 691.00 | 30 980.00 |
BH Other financial assets | 65 872.00 | | 65 872.00 | 65 872.00 |
BJ TOTAL (I) | 1 618 543.00 | 30 967.00 | 1 587 576.00 | 1 618 543.00 |
BT Goods | 68 615.00 | | 68 615.00 | 68 615.00 |
BX Customers and related accounts | 29 042.00 | | 29 042.00 | 29 042.00 |
BZ Other receivables | 222 896.00 | | 222 896.00 | 222 896.00 |
CD Marketable securities | 320 000.00 | | 320 000.00 | 320 000.00 |
CF Cash and cash equivalents | 214 583.00 | | 214 583.00 | 214 583.00 |
CH Prepaid expenses | 1 497.00 | | 1 497.00 | 1 497.00 |
CJ TOTAL (II) | 856 633.00 | | 856 633.00 | 856 633.00 |
CO Grand total (0 to V) | 2 475 176.00 | 30 967.00 | 2 444 209.00 | 2 475 176.00 |
CU Other investments | 25 897.00 | | 25 897.00 | 25 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 1 428 186.00 | 1 248 271.00 | | 1 428 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 218 243.00 | 179 915.00 | | 218 243.00 |
DL TOTAL (I) | 1 728 929.00 | 1 510 686.00 | | 1 728 929.00 |
DU Loans and Debts from Credit Institutions (3) | 621 559.00 | 792 852.00 | | 621 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 456.00 | 34 486.00 | | 16 456.00 |
DX Trade payables and related accounts | 21 392.00 | 36 036.00 | | 21 392.00 |
DY Tax and social security liabilities | 55 872.00 | 42 951.00 | | 55 872.00 |
EC TOTAL (IV) | 715 280.00 | 906 324.00 | | 715 280.00 |
EE Grand total (I to V) | 2 444 209.00 | 2 417 010.00 | | 2 444 209.00 |
EG Accrued income and payables due within one year | 621 559.00 | 284 765.00 | | 621 559.00 |
| |
| 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 | 1 592 094.00 | | 32 448.00 | 1 592 094.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | 91 768.00 | |
I4 DECREASES Grand Total | | 6 000.00 | 1 618 543.00 | |
IO DECREASES Total including other intangible assets | | | 1 488 590.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 185.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 488 590.00 | | | 1 488 590.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 980.00 | | 7 205.00 | 30 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 525.00 | | 25 244.00 | 72 525.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 381.00 | 4 585.00 | | 26 381.00 |
PE DEPRECIATION Total including other intangible assets | 1 590.00 | | | 1 590.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 791.00 | 4 585.00 | | 24 791.00 |
| |
| 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 | 16 456.00 | 16 456.00 | | 16 456.00 |
8B Suppliers and Related Accounts | 21 392.00 | 21 392.00 | | 21 392.00 |
UT Other financial assets | 65 872.00 | | 65 872.00 | 65 872.00 |
UX Other trade receivables | 29 042.00 | 29 042.00 | | 29 042.00 |
VH Loans with a maturity of more than one year at origin | 621 559.00 | | | 621 559.00 |
VP Miscellaneous | 222 896.00 | 222 896.00 | | 222 896.00 |
VQ Other Taxes, Duties, and Similar Debts | 55 872.00 | 55 872.00 | | 55 872.00 |
VS Prepaid expenses | 1 497.00 | 1 497.00 | | 1 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 319 307.00 | 253 435.00 | 65 872.00 | 319 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 715 280.00 | 93 721.00 | | 715 280.00 |
