| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 700.00 | 4 700.00 | | 4 700.00 |
AH Goodwill | 393 000.00 | | 393 000.00 | 393 000.00 |
AR Technical installations, industrial equipment and tools | 3 808.00 | 3 024.00 | 784.00 | 3 808.00 |
AT Other tangible assets | 199 021.00 | 131 696.00 | 67 325.00 | 199 021.00 |
BH Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
BJ TOTAL (I) | 601 929.00 | 139 420.00 | 462 509.00 | 601 929.00 |
BT Goods | 131 734.00 | | 131 734.00 | 131 734.00 |
BX Customers and related accounts | 17 295.00 | | 17 295.00 | 17 295.00 |
BZ Other receivables | 7 544.00 | | 7 544.00 | 7 544.00 |
CD Marketable securities | 18 891.00 | | 18 891.00 | 18 891.00 |
CF Cash and cash equivalents | 11 503.00 | | 11 503.00 | 11 503.00 |
CH Prepaid expenses | 4 609.00 | | 4 609.00 | 4 609.00 |
CJ TOTAL (II) | 191 576.00 | | 191 576.00 | 191 576.00 |
CO Grand total (0 to V) | 793 505.00 | 139 420.00 | 654 084.00 | 793 505.00 |
CP Shares due in less than one year | 1 400.00 | | | 1 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 456.00 | 81 238.00 | | 72 456.00 |
DL TOTAL (I) | 127 456.00 | 136 238.00 | | 127 456.00 |
DU Loans and Debts from Credit Institutions (3) | 314 115.00 | 367 920.00 | | 314 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 256.00 | 88 856.00 | | 130 256.00 |
DX Trade payables and related accounts | 65 150.00 | 57 810.00 | | 65 150.00 |
DY Tax and social security liabilities | 17 106.00 | 19 533.00 | | 17 106.00 |
EC TOTAL (IV) | 526 628.00 | 534 119.00 | | 526 628.00 |
EE Grand total (I to V) | 654 084.00 | 670 357.00 | | 654 084.00 |
EG Accrued income and payables due within one year | 267 763.00 | 223 637.00 | | 267 763.00 |
| |
| 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 | 601 929.00 | | | 601 929.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 400.00 | |
I4 DECREASES Grand Total | | | 601 929.00 | |
IO DECREASES Total including other intangible assets | | | 397 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 202 829.00 | |
KD ACQUISITIONS Total including other intangible assets | 397 700.00 | | | 397 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 829.00 | | | 202 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400.00 | | | 1 400.00 |
| |
| 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 | 65 150.00 | 65 150.00 | | 65 150.00 |
8C Staff and Related Accounts | 6 957.00 | 6 957.00 | | 6 957.00 |
8D Social Security and Other Social Organizations | 6 796.00 | 6 796.00 | | 6 796.00 |
UT Other financial assets | 1 400.00 | 1 400.00 | | 1 400.00 |
UX Other trade receivables | 17 295.00 | 17 295.00 | | 17 295.00 |
VB VAT | 4 469.00 | 4 469.00 | | 4 469.00 |
VG Loans with a maturity of up to one year at origin | 477.00 | 477.00 | | 477.00 |
VH Loans with a maturity of more than one year at origin | 313 638.00 | 54 773.00 | 187 240.00 | 313 638.00 |
VI Group and Associates | 130 256.00 | 130 256.00 | | 130 256.00 |
VK Loans repaid during the year | 53 739.00 | | | 53 739.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 016.00 | 2 016.00 | | 2 016.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 075.00 | 3 075.00 | | 3 075.00 |
VS Prepaid expenses | 4 609.00 | 4 609.00 | | 4 609.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 848.00 | 30 848.00 | | 30 848.00 |
VW VAT | 1 338.00 | 1 338.00 | | 1 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 526 628.00 | 267 763.00 | 187 240.00 | 526 628.00 |
