| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 300.00 | 300.00 | | 300.00 |
AH Goodwill | 1 865 000.00 | | 1 865 000.00 | 1 865 000.00 |
AR Technical installations, industrial equipment and tools | 3 950.00 | 3 163.00 | 788.00 | 3 950.00 |
AT Other tangible assets | 70 802.00 | 30 105.00 | 40 698.00 | 70 802.00 |
BB Receivables related to investments | 927.00 | | 927.00 | 927.00 |
BH Other financial assets | 8 760.00 | | 8 760.00 | 8 760.00 |
BJ TOTAL (I) | 1 949 739.00 | 33 567.00 | 1 916 172.00 | 1 949 739.00 |
BT Goods | 124 043.00 | | 124 043.00 | 124 043.00 |
BX Customers and related accounts | 43 647.00 | | 43 647.00 | 43 647.00 |
BZ Other receivables | 6 484.00 | | 6 484.00 | 6 484.00 |
CF Cash and cash equivalents | 374 621.00 | | 374 621.00 | 374 621.00 |
CH Prepaid expenses | 1 876.00 | | 1 876.00 | 1 876.00 |
CJ TOTAL (II) | 550 672.00 | | 550 672.00 | 550 672.00 |
CO Grand total (0 to V) | 2 500 411.00 | 33 567.00 | 2 466 843.00 | 2 500 411.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 136 010.00 | | 500 000.00 |
DD Legal reserve (1) | 13 601.00 | 13 601.00 | | 13 601.00 |
DG Other reserves | 115 504.00 | 309 446.00 | | 115 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 256 930.00 | 212 048.00 | | 256 930.00 |
DL TOTAL (I) | 886 035.00 | 671 105.00 | | 886 035.00 |
DU Loans and Debts from Credit Institutions (3) | 1 322 935.00 | 1 451 333.00 | | 1 322 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 466.00 | 92 622.00 | | 150 466.00 |
DX Trade payables and related accounts | 65 442.00 | 85 166.00 | | 65 442.00 |
DY Tax and social security liabilities | 41 965.00 | 47 745.00 | | 41 965.00 |
EC TOTAL (IV) | 1 580 809.00 | 1 676 866.00 | | 1 580 809.00 |
EE Grand total (I to V) | 2 466 843.00 | 2 347 971.00 | | 2 466 843.00 |
EI Including equity loans | 150 466.00 | | | 150 466.00 |
| |
| 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 | 1 949 739.00 | | | 1 949 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 687.00 | |
I4 DECREASES Grand Total | | | 1 949 739.00 | |
IO DECREASES Total including other intangible assets | | | 1 865 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 752.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 865 300.00 | | | 1 865 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 752.00 | | | 74 752.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 687.00 | | | 9 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 099.00 | 13 470.00 | | 20 099.00 |
PE DEPRECIATION Total including other intangible assets | 300.00 | | | 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 798.00 | 13 469.00 | | 19 798.00 |
| |
| 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 | 65 442.00 | 65 442.00 | | 65 442.00 |
8D Social Security and Other Social Organizations | 41 965.00 | 41 965.00 | | 41 965.00 |
UT Other financial assets | 8 760.00 | | 8 760.00 | 8 760.00 |
UX Other trade receivables | 43 647.00 | 43 647.00 | | 43 647.00 |
VH Loans with a maturity of more than one year at origin | 1 322 935.00 | 129 713.00 | 532 284.00 | 1 322 935.00 |
VI Group and Associates | 150 466.00 | 150 466.00 | | 150 466.00 |
VK Loans repaid during the year | 128 398.00 | | | 128 398.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 485.00 | 6 485.00 | | 6 485.00 |
VS Prepaid expenses | 1 876.00 | 1 876.00 | | 1 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 768.00 | 52 008.00 | 8 760.00 | 60 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 580 808.00 | 387 586.00 | 532 284.00 | 1 580 808.00 |
