| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 466.00 | 2 176.00 | 1 289.00 | 3 466.00 |
AH Goodwill | 37 906.00 | | 37 906.00 | 37 906.00 |
AR Technical installations, industrial equipment and tools | 4 913.00 | 4 440.00 | 472.00 | 4 913.00 |
AT Other tangible assets | 46 859.00 | 29 491.00 | 17 368.00 | 46 859.00 |
BD Other fixed assets | 83.00 | | 83.00 | 83.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 93 260.00 | 36 108.00 | 57 151.00 | 93 260.00 |
BT Goods | 122 666.00 | | 122 666.00 | 122 666.00 |
BX Customers and related accounts | 9 742.00 | | 9 742.00 | 9 742.00 |
BZ Other receivables | 2 372.00 | | 2 372.00 | 2 372.00 |
CF Cash and cash equivalents | 513 152.00 | | 513 152.00 | 513 152.00 |
CH Prepaid expenses | 15 458.00 | | 15 458.00 | 15 458.00 |
CJ TOTAL (II) | 663 392.00 | | 663 392.00 | 663 392.00 |
CO Grand total (0 to V) | 756 653.00 | 36 108.00 | 720 544.00 | 756 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 390.00 | | | 118 390.00 |
DL TOTAL (I) | 126 775.00 | | | 126 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499 162.00 | | | 499 162.00 |
DW Advances and down payments received on current orders | 500.00 | | | 500.00 |
DX Trade payables and related accounts | 69 038.00 | | | 69 038.00 |
DY Tax and social security liabilities | 25 068.00 | | | 25 068.00 |
EC TOTAL (IV) | 593 769.00 | | | 593 769.00 |
EE Grand total (I to V) | 720 544.00 | | | 720 544.00 |
EG Accrued income and payables due within one year | 593 269.00 | | | 593 269.00 |
| |
| 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 | 93 260.00 | | | 93 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 114.00 | |
I4 DECREASES Grand Total | | | 93 260.00 | |
IO DECREASES Total including other intangible assets | | | 41 373.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 773.00 | |
KD ACQUISITIONS Total including other intangible assets | 41 373.00 | | | 41 373.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 773.00 | | | 51 773.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 114.00 | | | 114.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 463.00 | 5 644.00 | | 30 463.00 |
PE DEPRECIATION Total including other intangible assets | 1 544.00 | 632.00 | | 1 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 919.00 | 5 012.00 | | 28 919.00 |
| |
| 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 | 69 038.00 | 69 038.00 | | 69 038.00 |
8C Staff and Related Accounts | 10 163.00 | 10 163.00 | | 10 163.00 |
8D Social Security and Other Social Organizations | 6 954.00 | 6 954.00 | | 6 954.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 9 742.00 | 9 742.00 | | 9 742.00 |
VB VAT | 2 272.00 | 2 272.00 | | 2 272.00 |
VI Group and Associates | 499 162.00 | 499 162.00 | | 499 162.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 15 458.00 | 15 458.00 | | 15 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 604.00 | 27 574.00 | 30.00 | 27 604.00 |
VW VAT | 7 951.00 | 7 951.00 | | 7 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 593 269.00 | 593 269.00 | | 593 269.00 |
