| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 000.00 | 20 000.00 | | 20 000.00 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 9 978.00 | 8 426.00 | 1 552.00 | 9 978.00 |
AT Other tangible assets | 271 039.00 | 187 864.00 | 83 175.00 | 271 039.00 |
BD Other fixed assets | 20 169.00 | | 20 169.00 | 20 169.00 |
BH Other financial assets | 15 633.00 | | 15 633.00 | 15 633.00 |
BJ TOTAL (I) | 362 318.00 | 216 290.00 | 146 028.00 | 362 318.00 |
BZ Other receivables | 12 551.00 | | 12 551.00 | 12 551.00 |
CF Cash and cash equivalents | 248 314.00 | | 248 314.00 | 248 314.00 |
CH Prepaid expenses | 12 850.00 | | 12 850.00 | 12 850.00 |
CJ TOTAL (II) | 273 716.00 | | 273 715.00 | 273 716.00 |
CO Grand total (0 to V) | 636 033.00 | 216 290.00 | 419 743.00 | 636 033.00 |
CS Evaluated investments - equity method | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 9 294.00 | | 10 000.00 |
DG Other reserves | 104 526.00 | 75 443.00 | | 104 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 122.00 | 39 789.00 | | 53 122.00 |
DL TOTAL (I) | 267 648.00 | 224 526.00 | | 267 648.00 |
DU Loans and Debts from Credit Institutions (3) | 40 446.00 | 63 773.00 | | 40 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 187.00 | 23 782.00 | | 24 187.00 |
DX Trade payables and related accounts | 11 103.00 | 11 470.00 | | 11 103.00 |
DY Tax and social security liabilities | 39 568.00 | 42 925.00 | | 39 568.00 |
EA Other liabilities | 36 793.00 | 38 404.00 | | 36 793.00 |
EC TOTAL (IV) | 152 095.00 | 180 355.00 | | 152 095.00 |
EE Grand total (I to V) | 419 743.00 | 404 880.00 | | 419 743.00 |
EI Including equity loans | 156.00 | | | 156.00 |
| |
| 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 | 349 238.00 | | 13 080.00 | 349 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 302.00 | |
I4 DECREASES Grand Total | | | 362 318.00 | |
IO DECREASES Total including other intangible assets | | | 45 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 281 016.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 000.00 | | | 45 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 268 192.00 | | 12 824.00 | 268 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 046.00 | | 255.00 | 36 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199 440.00 | 16 849.00 | | 199 440.00 |
PE DEPRECIATION Total including other intangible assets | 20 000.00 | | | 20 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 440.00 | 16 849.00 | | 179 440.00 |
| |
| 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 | 156.00 | 156.00 | | 156.00 |
8B Suppliers and Related Accounts | 11 103.00 | 11 103.00 | | 11 103.00 |
8D Social Security and Other Social Organizations | 39 568.00 | 39 568.00 | | 39 568.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 793.00 | 36 793.00 | | 36 793.00 |
UT Other financial assets | 15 633.00 | | 15 633.00 | 15 633.00 |
VH Loans with a maturity of more than one year at origin | 40 446.00 | 24 028.00 | 16 418.00 | 40 446.00 |
VI Group and Associates | 24 031.00 | 24 031.00 | | 24 031.00 |
VK Loans repaid during the year | 23 328.00 | | | 23 328.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 551.00 | 12 551.00 | | 12 551.00 |
VS Prepaid expenses | 12 850.00 | 12 850.00 | | 12 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 034.00 | 25 401.00 | 15 633.00 | 41 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 097.00 | 135 679.00 | 16 418.00 | 152 097.00 |
