| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 090.00 | 1 090.00 | | 1 090.00 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AR Technical installations, industrial equipment and tools | 432.00 | 432.00 | | 432.00 |
AT Other tangible assets | 126 037.00 | 51 701.00 | 74 336.00 | 126 037.00 |
BH Other financial assets | 4 400.00 | | 4 400.00 | 4 400.00 |
BJ TOTAL (I) | 271 959.00 | 53 224.00 | 218 736.00 | 271 959.00 |
BT Goods | 83 663.00 | | 83 663.00 | 83 663.00 |
BX Customers and related accounts | 6 494.00 | | 6 494.00 | 6 494.00 |
BZ Other receivables | 11 506.00 | | 11 506.00 | 11 506.00 |
CF Cash and cash equivalents | 5 884.00 | | 5 884.00 | 5 884.00 |
CH Prepaid expenses | 719.00 | | 719.00 | 719.00 |
CJ TOTAL (II) | 108 266.00 | | 108 266.00 | 108 266.00 |
CO Grand total (0 to V) | 380 226.00 | 53 224.00 | 327 002.00 | 380 226.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | | 2 957.00 | | |
DH Retained earnings | -19 927.00 | | | -19 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 606.00 | -22 884.00 | | 15 606.00 |
DL TOTAL (I) | 4 478.00 | -11 127.00 | | 4 478.00 |
DU Loans and Debts from Credit Institutions (3) | 89 356.00 | 118 005.00 | | 89 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 973.00 | 91 695.00 | | 182 973.00 |
DX Trade payables and related accounts | 36 377.00 | 61 252.00 | | 36 377.00 |
DY Tax and social security liabilities | 13 817.00 | 12 000.00 | | 13 817.00 |
EA Other liabilities | | 57 064.00 | | |
EC TOTAL (IV) | 322 524.00 | 340 016.00 | | 322 524.00 |
EE Grand total (I to V) | 327 002.00 | 328 888.00 | | 327 002.00 |
EG Accrued income and payables due within one year | 243 734.00 | 250 660.00 | | 243 734.00 |
| |
| 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 | 271 959.00 | | | 271 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 400.00 | |
I4 DECREASES Grand Total | | | 271 959.00 | |
IO DECREASES Total including other intangible assets | | | 141 090.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 469.00 | |
KD ACQUISITIONS Total including other intangible assets | 141 090.00 | | | 141 090.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 469.00 | | | 126 469.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 400.00 | | | 4 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 930.00 | 12 294.00 | | 40 930.00 |
PE DEPRECIATION Total including other intangible assets | 1 090.00 | | | 1 090.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 840.00 | 12 294.00 | | 39 840.00 |
| |
| 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 | 36 377.00 | 36 377.00 | | 36 377.00 |
8C Staff and Related Accounts | 5 797.00 | 5 797.00 | | 5 797.00 |
8D Social Security and Other Social Organizations | 3 157.00 | 3 157.00 | | 3 157.00 |
UT Other financial assets | 4 400.00 | | 4 400.00 | 4 400.00 |
UX Other trade receivables | 6 494.00 | 6 494.00 | | 6 494.00 |
VB VAT | 9 930.00 | 9 930.00 | | 9 930.00 |
VH Loans with a maturity of more than one year at origin | 89 356.00 | 10 566.00 | 77 146.00 | 89 356.00 |
VI Group and Associates | 182 973.00 | 182 973.00 | | 182 973.00 |
VK Loans repaid during the year | 20 565.00 | | | 20 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 560.00 | 1 560.00 | | 1 560.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 576.00 | 1 576.00 | | 1 576.00 |
VS Prepaid expenses | 719.00 | 719.00 | | 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 119.00 | 18 719.00 | 4 400.00 | 23 119.00 |
VW VAT | 3 304.00 | 3 304.00 | | 3 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 524.00 | 243 734.00 | 77 146.00 | 322 524.00 |
