| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 000.00 | 2 000.00 | | 2 000.00 |
AH Goodwill | 1 370 000.00 | | 1 370 000.00 | 1 370 000.00 |
AR Technical installations, industrial equipment and tools | 1 678.00 | 1 678.00 | | 1 678.00 |
AT Other tangible assets | 185 499.00 | 159 752.00 | 25 747.00 | 185 499.00 |
BH Other financial assets | 9 620.00 | | 9 620.00 | 9 620.00 |
BJ TOTAL (I) | 1 568 797.00 | 163 431.00 | 1 405 367.00 | 1 568 797.00 |
BT Goods | 89 693.00 | | 89 693.00 | 89 693.00 |
BX Customers and related accounts | 16 474.00 | | 16 474.00 | 16 474.00 |
BZ Other receivables | 21 544.00 | | 21 544.00 | 21 544.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 71 623.00 | | 71 623.00 | 71 623.00 |
CH Prepaid expenses | 2 904.00 | | 2 904.00 | 2 904.00 |
CJ TOTAL (II) | 202 238.00 | | 202 238.00 | 202 238.00 |
CO Grand total (0 to V) | 1 771 035.00 | 163 431.00 | 1 607 604.00 | 1 771 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 147 666.00 | 1 046 020.00 | | 1 147 666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 179.00 | 101 646.00 | | 70 179.00 |
DL TOTAL (I) | 1 261 846.00 | 1 191 666.00 | | 1 261 846.00 |
DU Loans and Debts from Credit Institutions (3) | 120 016.00 | 274 859.00 | | 120 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 919.00 | 127 344.00 | | 122 919.00 |
DX Trade payables and related accounts | 51 643.00 | 60 813.00 | | 51 643.00 |
DY Tax and social security liabilities | 21 011.00 | 22 095.00 | | 21 011.00 |
EA Other liabilities | 30 170.00 | 30 170.00 | | 30 170.00 |
EC TOTAL (IV) | 345 759.00 | 515 281.00 | | 345 759.00 |
EE Grand total (I to V) | 1 607 604.00 | 1 706 947.00 | | 1 607 604.00 |
EG Accrued income and payables due within one year | 345 759.00 | 395 370.00 | | 345 759.00 |
EI Including equity loans | 122 919.00 | | | 122 919.00 |
| |
| 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 | 1 568 797.00 | | | 1 568 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 620.00 | |
I4 DECREASES Grand Total | | | 1 568 797.00 | |
IO DECREASES Total including other intangible assets | | | 1 372 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 187 177.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 372 000.00 | | | 1 372 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 177.00 | | | 187 177.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 620.00 | | | 9 620.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 106.00 | 25 325.00 | | 138 106.00 |
PE DEPRECIATION Total including other intangible assets | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 136 106.00 | 25 325.00 | | 136 106.00 |
| |
| 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 | 51 643.00 | 51 643.00 | | 51 643.00 |
8C Staff and Related Accounts | 9 992.00 | 9 992.00 | | 9 992.00 |
8D Social Security and Other Social Organizations | 6 196.00 | 6 196.00 | | 6 196.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 170.00 | 30 170.00 | | 30 170.00 |
UT Other financial assets | 9 620.00 | | 9 620.00 | 9 620.00 |
UX Other trade receivables | 16 474.00 | 16 474.00 | | 16 474.00 |
VB VAT | 992.00 | 992.00 | | 992.00 |
VG Loans with a maturity of up to one year at origin | 106.00 | 106.00 | | 106.00 |
VH Loans with a maturity of more than one year at origin | 119 910.00 | 119 910.00 | | 119 910.00 |
VI Group and Associates | 122 919.00 | 122 919.00 | | 122 919.00 |
VK Loans repaid during the year | 154 706.00 | | | 154 706.00 |
VM Income taxes | 11 023.00 | 11 023.00 | | 11 023.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 682.00 | 1 682.00 | | 1 682.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 529.00 | 9 529.00 | | 9 529.00 |
VS Prepaid expenses | 2 904.00 | 2 904.00 | | 2 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 542.00 | 40 922.00 | 9 620.00 | 50 542.00 |
VW VAT | 3 140.00 | 3 140.00 | | 3 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 759.00 | 345 759.00 | | 345 759.00 |
