| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 544.00 | 4 544.00 | | 4 544.00 |
AH Goodwill | 111 287.00 | | 111 287.00 | 111 287.00 |
AJ Other Intangible Assets | 42 685.00 | | 42 685.00 | 42 685.00 |
AR Technical installations, industrial equipment and tools | 3 865.00 | 3 865.00 | | 3 865.00 |
AT Other tangible assets | 582 482.00 | 412 669.00 | 169 812.00 | 582 482.00 |
BD Other fixed assets | 27.00 | | 27.00 | 27.00 |
BH Other financial assets | 9 103.00 | | 9 103.00 | 9 103.00 |
BJ TOTAL (I) | 753 995.00 | 421 078.00 | 332 917.00 | 753 995.00 |
BT Goods | 380 719.00 | 18 920.00 | 361 798.00 | 380 719.00 |
BX Customers and related accounts | 29 696.00 | | 29 696.00 | 29 696.00 |
BZ Other receivables | 26 292.00 | | 26 292.00 | 26 292.00 |
CF Cash and cash equivalents | 23 456.00 | | 23 456.00 | 23 456.00 |
CH Prepaid expenses | 7 570.00 | | 7 570.00 | 7 570.00 |
CJ TOTAL (II) | 467 734.00 | 18 920.00 | 448 814.00 | 467 734.00 |
CO Grand total (0 to V) | 1 221 730.00 | 439 999.00 | 781 731.00 | 1 221 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DB Share, merger, contribution premiums, etc. | 87 102.00 | 87 102.00 | | 87 102.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 376 640.00 | 376 640.00 | | 376 640.00 |
DH Retained earnings | -255 526.00 | -254 902.00 | | -255 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 891.00 | -624.00 | | -32 891.00 |
DL TOTAL (I) | 192 094.00 | 224 985.00 | | 192 094.00 |
DU Loans and Debts from Credit Institutions (3) | 102 012.00 | 168 715.00 | | 102 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 390 568.00 | 410 283.00 | | 390 568.00 |
DX Trade payables and related accounts | 57 591.00 | 57 913.00 | | 57 591.00 |
DY Tax and social security liabilities | 37 307.00 | 50 055.00 | | 37 307.00 |
EA Other liabilities | 1 496.00 | 1 350.00 | | 1 496.00 |
EB Prepaid income (2) | 660.00 | 624.00 | | 660.00 |
EC TOTAL (IV) | 589 637.00 | 688 943.00 | | 589 637.00 |
EE Grand total (I to V) | 781 731.00 | 913 929.00 | | 781 731.00 |
EG Accrued income and payables due within one year | 545 316.00 | 586 931.00 | | 545 316.00 |
| |
| 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 | 753 995.00 | | | 753 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 130.00 | |
I4 DECREASES Grand Total | | | 753 995.00 | |
IO DECREASES Total including other intangible assets | | | 158 517.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 586 347.00 | |
KD ACQUISITIONS Total including other intangible assets | 158 517.00 | | | 158 517.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 586 347.00 | | | 586 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 130.00 | | | 9 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 376 336.00 | 44 742.00 | | 376 336.00 |
PE DEPRECIATION Total including other intangible assets | 4 544.00 | | | 4 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 371 792.00 | 44 742.00 | | 371 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 22 868.00 | | 3 948.00 | 22 868.00 |
7B Total provisions for depreciation | 22 868.00 | | 3 948.00 | 22 868.00 |
7C Grand total | 22 868.00 | | 3 948.00 | 22 868.00 |
UE of which provisions and reversals: - Operating | | | 3 948.00 | |
| |
| 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 | 57 591.00 | 57 591.00 | | 57 591.00 |
8C Staff and Related Accounts | 19 102.00 | 19 102.00 | | 19 102.00 |
8D Social Security and Other Social Organizations | 5 697.00 | 5 697.00 | | 5 697.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 496.00 | 1 496.00 | | 1 496.00 |
8L Deferred income | 660.00 | 660.00 | | 660.00 |
UT Other financial assets | 9 103.00 | | 9 103.00 | 9 103.00 |
UX Other trade receivables | 29 612.00 | 29 612.00 | | 29 612.00 |
VA Doubtful or disputed receivables | 83.00 | 83.00 | | 83.00 |
VB VAT | 2 359.00 | 2 359.00 | | 2 359.00 |
VH Loans with a maturity of more than one year at origin | 102 012.00 | 57 691.00 | 44 320.00 | 102 012.00 |
VI Group and Associates | 390 568.00 | 390 568.00 | | 390 568.00 |
VK Loans repaid during the year | 66 560.00 | | | 66 560.00 |
VN Other taxes, similar payments | 1 466.00 | 1 466.00 | | 1 466.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 809.00 | 1 809.00 | | 1 809.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 466.00 | 22 466.00 | | 22 466.00 |
VS Prepaid expenses | 7 570.00 | 7 570.00 | | 7 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 661.00 | 63 558.00 | 9 103.00 | 72 661.00 |
VW VAT | 10 698.00 | 10 698.00 | | 10 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 589 637.00 | 545 316.00 | 44 320.00 | 589 637.00 |
