| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 773.00 | 773.00 | | 773.00 |
AH Goodwill | 65 553.00 | | 65 553.00 | 65 553.00 |
AT Other tangible assets | 193 569.00 | 92 559.00 | 101 009.00 | 193 569.00 |
BH Other financial assets | 6 848.00 | | 6 848.00 | 6 848.00 |
BJ TOTAL (I) | 266 744.00 | 93 332.00 | 173 411.00 | 266 744.00 |
BL Raw materials, supplies | 2 679.00 | | 2 679.00 | 2 679.00 |
BZ Other receivables | 215 346.00 | | 215 346.00 | 215 346.00 |
CF Cash and cash equivalents | 129 463.00 | | 129 463.00 | 129 463.00 |
CH Prepaid expenses | 11 284.00 | | 11 284.00 | 11 284.00 |
CJ TOTAL (II) | 358 772.00 | | 358 772.00 | 358 772.00 |
CO Grand total (0 to V) | 625 517.00 | 93 332.00 | 532 184.00 | 625 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 130 340.00 | | | 130 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 507.00 | | | 58 507.00 |
DL TOTAL (I) | 197 232.00 | | | 197 232.00 |
DU Loans and Debts from Credit Institutions (3) | 220 000.00 | | | 220 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 490.00 | | | 490.00 |
DX Trade payables and related accounts | 35 595.00 | | | 35 595.00 |
DY Tax and social security liabilities | 78 794.00 | | | 78 794.00 |
EA Other liabilities | 72.00 | | | 72.00 |
EC TOTAL (IV) | 334 952.00 | | | 334 952.00 |
EE Grand total (I to V) | 532 184.00 | | | 532 184.00 |
EG Accrued income and payables due within one year | 248 882.00 | | | 248 882.00 |
| |
| 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 | 186 129.00 | | 94 453.00 | 186 129.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 849.00 | |
I4 DECREASES Grand Total | | 13 837.00 | 266 744.00 | |
IO DECREASES Total including other intangible assets | | | 66 326.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 837.00 | 193 569.00 | |
KD ACQUISITIONS Total including other intangible assets | 66 326.00 | | | 66 326.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 954.00 | | 94 453.00 | 112 954.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 849.00 | | | 6 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 730.00 | 13 440.00 | 13 837.00 | 93 730.00 |
PE DEPRECIATION Total including other intangible assets | 598.00 | 175.00 | | 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 132.00 | 13 265.00 | 13 837.00 | 93 132.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 490.00 | 490.00 | | 490.00 |
8B Suppliers and Related Accounts | 35 596.00 | 35 596.00 | | 35 596.00 |
8D Social Security and Other Social Organizations | 78 794.00 | 78 794.00 | | 78 794.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73.00 | 73.00 | | 73.00 |
UT Other financial assets | 6 849.00 | | 6 849.00 | 6 849.00 |
UX Other trade receivables | 215 346.00 | 215 346.00 | | 215 346.00 |
VH Loans with a maturity of more than one year at origin | 220 000.00 | 133 930.00 | 86 070.00 | 220 000.00 |
VJ Loans taken out during the year | 220 000.00 | | | 220 000.00 |
VS Prepaid expenses | 11 284.00 | 11 284.00 | | 11 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 479.00 | 226 630.00 | 6 849.00 | 233 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 334 952.00 | 248 882.00 | 86 070.00 | 334 952.00 |
