| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 535.00 | 14 535.00 | | 14 535.00 |
AH Goodwill | 1 071 600.00 | | 1 071 600.00 | 1 071 600.00 |
AJ Other Intangible Assets | 8 481.00 | | 8 481.00 | 8 481.00 |
AP Buildings | 107 814.00 | 90 983.00 | 16 832.00 | 107 814.00 |
AR Technical installations, industrial equipment and tools | 3 785.00 | 3 785.00 | | 3 785.00 |
AT Other tangible assets | 90 120.00 | 76 206.00 | 13 914.00 | 90 120.00 |
BH Other financial assets | 79.00 | | 79.00 | 79.00 |
BJ TOTAL (I) | 1 296 416.00 | 185 510.00 | 1 110 906.00 | 1 296 416.00 |
BX Customers and related accounts | 230 226.00 | | 230 226.00 | 230 226.00 |
BZ Other receivables | 15 481.00 | | 15 481.00 | 15 481.00 |
CF Cash and cash equivalents | 187 638.00 | | 187 638.00 | 187 638.00 |
CH Prepaid expenses | 1 881.00 | | 1 881.00 | 1 881.00 |
CJ TOTAL (II) | 435 225.00 | | 435 225.00 | 435 225.00 |
CO Grand total (0 to V) | 1 731 641.00 | 185 510.00 | 1 546 131.00 | 1 731 641.00 |
CP Shares due in less than one year | 79.00 | | | 79.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 1 133 811.00 | 1 133 111.00 | | 1 133 811.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 470.00 | 375 522.00 | | 337 470.00 |
DL TOTAL (I) | 1 483 282.00 | 1 520 633.00 | | 1 483 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 165.00 | 2 482.00 | | 3 165.00 |
DX Trade payables and related accounts | 5 854.00 | 5 874.00 | | 5 854.00 |
DY Tax and social security liabilities | 46 126.00 | 46 088.00 | | 46 126.00 |
EA Other liabilities | 7 704.00 | 29 050.00 | | 7 704.00 |
EC TOTAL (IV) | 62 850.00 | 83 494.00 | | 62 850.00 |
EE Grand total (I to V) | 1 546 131.00 | 1 604 126.00 | | 1 546 131.00 |
EG Accrued income and payables due within one year | 62 850.00 | 63 494.00 | | 62 850.00 |
EI Including equity loans | 3 165.00 | | | 3 165.00 |
| |
| 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 | 1 299 493.00 | | 997.00 | 1 299 493.00 |
I3 DECREASES Total Financial Fixed Assets | | | 79.00 | |
I4 DECREASES Grand Total | | 4 075.00 | 1 296 416.00 | |
IO DECREASES Total including other intangible assets | | | 1 094 617.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 075.00 | 201 720.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 094 617.00 | | | 1 094 617.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 204 798.00 | | 997.00 | 204 798.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79.00 | | | 79.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 173 127.00 | 16 457.00 | 4 075.00 | 173 127.00 |
PE DEPRECIATION Total including other intangible assets | 14 535.00 | | | 14 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 158 592.00 | 16 457.00 | 4 075.00 | 158 592.00 |
| |
| 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 | 5 854.00 | 5 854.00 | | 5 854.00 |
8C Staff and Related Accounts | 62.00 | 62.00 | | 62.00 |
8D Social Security and Other Social Organizations | 36 736.00 | 36 736.00 | | 36 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 704.00 | 7 704.00 | | 7 704.00 |
UT Other financial assets | 79.00 | 79.00 | | 79.00 |
UX Other trade receivables | 230 226.00 | 230 226.00 | | 230 226.00 |
VB VAT | 787.00 | 787.00 | | 787.00 |
VI Group and Associates | 3 165.00 | 3 165.00 | | 3 165.00 |
VM Income taxes | 14 694.00 | 14 694.00 | | 14 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 514.00 | 6 514.00 | | 6 514.00 |
VS Prepaid expenses | 1 881.00 | 1 881.00 | | 1 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 667.00 | 247 667.00 | | 247 667.00 |
VW VAT | 2 814.00 | 2 814.00 | | 2 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 850.00 | 62 850.00 | | 62 850.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
