| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 209.00 | 209.00 | | 209.00 |
AH Goodwill | 446 850.00 | | 446 850.00 | 446 850.00 |
AP Buildings | 2 137.00 | 1 237.00 | 900.00 | 2 137.00 |
AR Technical installations, industrial equipment and tools | 9 000.00 | 5 511.00 | 3 488.00 | 9 000.00 |
AT Other tangible assets | 129 714.00 | 32 394.00 | 97 319.00 | 129 714.00 |
BH Other financial assets | 905.00 | | 905.00 | 905.00 |
BJ TOTAL (I) | 588 916.00 | 39 352.00 | 549 564.00 | 588 916.00 |
BX Customers and related accounts | 68 013.00 | | 68 013.00 | 68 013.00 |
BZ Other receivables | 2 588.00 | | 2 588.00 | 2 588.00 |
CF Cash and cash equivalents | 5 934.00 | | 5 934.00 | 5 934.00 |
CJ TOTAL (II) | 76 535.00 | | 76 535.00 | 76 535.00 |
CO Grand total (0 to V) | 665 451.00 | 39 352.00 | 626 099.00 | 665 451.00 |
CU Other investments | 102.00 | | 102.00 | 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 104 140.00 | 104 140.00 | | 104 140.00 |
DH Retained earnings | -10 315.00 | | | -10 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 679.00 | -10 315.00 | | 53 679.00 |
DL TOTAL (I) | 153 004.00 | 99 324.00 | | 153 004.00 |
DU Loans and Debts from Credit Institutions (3) | 121 712.00 | 95 753.00 | | 121 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 798.00 | 7 514.00 | | 1 798.00 |
DX Trade payables and related accounts | 12 509.00 | 14 748.00 | | 12 509.00 |
DY Tax and social security liabilities | 127 896.00 | 101 133.00 | | 127 896.00 |
EA Other liabilities | 209 180.00 | 244 048.00 | | 209 180.00 |
EC TOTAL (IV) | 473 096.00 | 463 197.00 | | 473 096.00 |
EE Grand total (I to V) | 626 099.00 | 562 521.00 | | 626 099.00 |
EG Accrued income and payables due within one year | 421 328.00 | 412 592.00 | | 421 328.00 |
| |
| 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 | 513 270.00 | | 81 351.00 | 513 270.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 007.00 | |
I4 DECREASES Grand Total | | 5 705.00 | 588 916.00 | |
IO DECREASES Total including other intangible assets | | | 447 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 705.00 | 140 850.00 | |
KD ACQUISITIONS Total including other intangible assets | 447 059.00 | | | 447 059.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 306.00 | | 81 249.00 | 65 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 905.00 | | 102.00 | 905.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 950.00 | 25 486.00 | 2 084.00 | 15 950.00 |
PE DEPRECIATION Total including other intangible assets | 209.00 | | | 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 741.00 | 25 486.00 | 2 084.00 | 15 741.00 |
| |
| 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 | 12 509.00 | 12 509.00 | | 12 509.00 |
8D Social Security and Other Social Organizations | 127 896.00 | 127 896.00 | | 127 896.00 |
8K Other liabilities (including liabilities related to repo transactions) | 209 181.00 | 209 181.00 | | 209 181.00 |
UT Other financial assets | 905.00 | | 905.00 | 905.00 |
UX Other trade receivables | 68 013.00 | 68 013.00 | | 68 013.00 |
VH Loans with a maturity of more than one year at origin | 121 712.00 | 69 944.00 | 51 768.00 | 121 712.00 |
VI Group and Associates | 1 798.00 | 1 798.00 | | 1 798.00 |
VJ Loans taken out during the year | 78 962.00 | | | 78 962.00 |
VK Loans repaid during the year | 52 986.00 | | | 52 986.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 588.00 | 2 588.00 | | 2 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 506.00 | 70 601.00 | 905.00 | 71 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 096.00 | 421 328.00 | 51 768.00 | 473 096.00 |
