| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 910.00 | 1 910.00 | | 1 910.00 |
AH Goodwill | 861 671.00 | 421 671.00 | 440 000.00 | 861 671.00 |
AR Technical installations, industrial equipment and tools | 96 903.00 | 96 903.00 | | 96 903.00 |
AT Other tangible assets | 23 475.00 | 23 475.00 | | 23 475.00 |
BD Other fixed assets | 832.00 | | 832.00 | 832.00 |
BH Other financial assets | 1 921.00 | | 1 921.00 | 1 921.00 |
BJ TOTAL (I) | 987 211.00 | 543 959.00 | 443 252.00 | 987 211.00 |
BT Goods | 49 904.00 | | 49 904.00 | 49 904.00 |
BX Customers and related accounts | 25 386.00 | | 25 386.00 | 25 386.00 |
BZ Other receivables | 15 165.00 | | 15 166.00 | 15 165.00 |
CF Cash and cash equivalents | 44 548.00 | | 44 548.00 | 44 548.00 |
CH Prepaid expenses | 2 271.00 | | 2 271.00 | 2 271.00 |
CJ TOTAL (II) | 137 276.00 | | 137 276.00 | 137 276.00 |
CO Grand total (0 to V) | 1 124 488.00 | 543 959.00 | 580 529.00 | 1 124 488.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 124 000.00 | 124 000.00 | | 124 000.00 |
DD Legal reserve (1) | 12 400.00 | 12 400.00 | | 12 400.00 |
DG Other reserves | 398 511.00 | 573 697.00 | | 398 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -119 039.00 | -175 185.00 | | -119 039.00 |
DL TOTAL (I) | 415 872.00 | 534 911.00 | | 415 872.00 |
DP Provisions for Risks | 32 739.00 | | | 32 739.00 |
DR TOTAL (IV) | 32 739.00 | | | 32 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 406.00 | 53 704.00 | | 57 406.00 |
DX Trade payables and related accounts | 65 056.00 | 77 565.00 | | 65 056.00 |
DY Tax and social security liabilities | 9 456.00 | 16 451.00 | | 9 456.00 |
EC TOTAL (IV) | 131 918.00 | 147 720.00 | | 131 918.00 |
EE Grand total (I to V) | 580 529.00 | 682 631.00 | | 580 529.00 |
| |
| 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 | 987 211.00 | | | 987 211.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 253.00 | |
I4 DECREASES Grand Total | | | 987 211.00 | |
IO DECREASES Total including other intangible assets | | | 863 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 120 378.00 | |
KD ACQUISITIONS Total including other intangible assets | 863 581.00 | 1 910.00 | | 863 581.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 120 378.00 | | | 120 378.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 253.00 | | | 3 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 301.00 | 987.00 | | 121 301.00 |
PE DEPRECIATION Total including other intangible assets | 1 910.00 | | | 1 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 391.00 | 987.00 | | 119 391.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 32 739.00 | | |
7C Grand total | | 32 739.00 | | |
UJ - Exceptional | | 32 739.00 | | |
| |
| 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 | 65 056.00 | 65 055.00 | | 65 056.00 |
8D Social Security and Other Social Organizations | 9 456.00 | 9 456.00 | | 9 456.00 |
UT Other financial assets | 1 921.00 | | 1 921.00 | 1 921.00 |
UX Other trade receivables | 25 386.00 | 25 386.00 | | 25 386.00 |
VI Group and Associates | 57 406.00 | 57 406.00 | | 57 406.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 165.00 | 5 112.00 | 10 054.00 | 15 165.00 |
VS Prepaid expenses | 2 271.00 | 2 271.00 | | 2 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 745.00 | 32 770.00 | 11 975.00 | 44 745.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 918.00 | 131 918.00 | | 131 918.00 |
