| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 467 080.00 | | 1 467 080.00 | 1 467 080.00 |
AP Buildings | 30 724.00 | 22 510.00 | 8 213.00 | 30 724.00 |
AR Technical installations, industrial equipment and tools | 5 756.00 | 3 023.00 | 2 733.00 | 5 756.00 |
AT Other tangible assets | 7 357.00 | 2 390.00 | 4 967.00 | 7 357.00 |
BD Other fixed assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BH Other financial assets | 535.00 | | 535.00 | 535.00 |
BJ TOTAL (I) | 1 513 252.00 | 27 923.00 | 1 485 329.00 | 1 513 252.00 |
BT Goods | 211 244.00 | | 211 244.00 | 211 244.00 |
BX Customers and related accounts | 30 937.00 | | 30 937.00 | 30 937.00 |
BZ Other receivables | 5 413.00 | | 5 413.00 | 5 413.00 |
CF Cash and cash equivalents | 62 285.00 | | 62 285.00 | 62 285.00 |
CH Prepaid expenses | 2 398.00 | | 2 398.00 | 2 398.00 |
CJ TOTAL (II) | 312 278.00 | | 312 278.00 | 312 278.00 |
CO Grand total (0 to V) | 1 825 529.00 | 27 923.00 | 1 797 607.00 | 1 825 529.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 200.00 | 16 200.00 | | 16 200.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 518 365.00 | 421 931.00 | | 518 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 008.00 | 96 435.00 | | 114 008.00 |
DL TOTAL (I) | 650 573.00 | 536 565.00 | | 650 573.00 |
DU Loans and Debts from Credit Institutions (3) | 757 032.00 | 757 032.00 | | 757 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 755.00 | 157 005.00 | | 124 755.00 |
DX Trade payables and related accounts | 215 878.00 | 248 949.00 | | 215 878.00 |
DY Tax and social security liabilities | 49 368.00 | 55 779.00 | | 49 368.00 |
EC TOTAL (IV) | 1 147 033.00 | 1 218 764.00 | | 1 147 033.00 |
EE Grand total (I to V) | 1 797 607.00 | 1 755 330.00 | | 1 797 607.00 |
EI Including equity loans | 124 755.00 | | | 124 755.00 |
| |
| 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 | 1 508 253.00 | | 4 999.00 | 1 508 253.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 335.00 | |
I4 DECREASES Grand Total | | | 1 513 252.00 | |
IO DECREASES Total including other intangible assets | | | 1 467 080.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 837.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 467 080.00 | | | 1 467 080.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 838.00 | | 4 999.00 | 38 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 335.00 | | | 2 335.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 983.00 | 3 940.00 | | 23 983.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 983.00 | 3 940.00 | | 23 983.00 |
