| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 295.00 | 3 586.00 | 710.00 | 4 295.00 |
AH Goodwill | 554 000.00 | | 554 000.00 | 554 000.00 |
AR Technical installations, industrial equipment and tools | 6 158.00 | 4 086.00 | 2 072.00 | 6 158.00 |
AT Other tangible assets | 168 519.00 | 65 290.00 | 103 230.00 | 168 519.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 737 277.00 | 72 961.00 | 664 316.00 | 737 277.00 |
BT Goods | 121 989.00 | | 121 989.00 | 121 989.00 |
BX Customers and related accounts | 15 406.00 | | 15 406.00 | 15 406.00 |
BZ Other receivables | 20 217.00 | | 20 217.00 | 20 217.00 |
CF Cash and cash equivalents | 218 780.00 | | 218 780.00 | 218 780.00 |
CH Prepaid expenses | 5 144.00 | | 5 144.00 | 5 144.00 |
CJ TOTAL (II) | 381 536.00 | | 381 536.00 | 381 536.00 |
CN Currency translation adjustments (V) | | | 2.00 | |
CO Grand total (0 to V) | 1 118 813.00 | 72 961.00 | 1 045 852.00 | 1 118 813.00 |
CU Other investments | 4 144.00 | | 4 144.00 | 4 144.00 |
| |
| 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 | 457 465.00 | 377 345.00 | | 457 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 757.00 | 80 120.00 | | 72 757.00 |
DL TOTAL (I) | 535 721.00 | 462 965.00 | | 535 721.00 |
DU Loans and Debts from Credit Institutions (3) | 47 796.00 | 77 125.00 | | 47 796.00 |
DV Miscellaneous Loans and Financial Debts (4) | 368 165.00 | 404 862.00 | | 368 165.00 |
DX Trade payables and related accounts | 68 498.00 | 81 967.00 | | 68 498.00 |
DY Tax and social security liabilities | 25 671.00 | 25 124.00 | | 25 671.00 |
EA Other liabilities | | 472.00 | | |
EC TOTAL (IV) | 510 130.00 | 589 549.00 | | 510 130.00 |
EE Grand total (I to V) | 1 045 852.00 | 1 052 514.00 | | 1 045 852.00 |
EG Accrued income and payables due within one year | 482 708.00 | | | 482 708.00 |
| |
| 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 | 730 144.00 | | 12 035.00 | 730 144.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 304.00 | |
I4 DECREASES Grand Total | | 4 902.00 | 737 277.00 | |
IO DECREASES Total including other intangible assets | | | 558 295.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 902.00 | 174 677.00 | |
KD ACQUISITIONS Total including other intangible assets | 557 481.00 | | 814.00 | 557 481.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 168 358.00 | | 11 221.00 | 168 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 304.00 | | | 4 304.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 017.00 | 15 846.00 | 4 902.00 | 62 017.00 |
PE DEPRECIATION Total including other intangible assets | 3 481.00 | 104.00 | | 3 481.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 536.00 | 15 742.00 | 4 902.00 | 58 536.00 |
| |
| 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 | 68 498.00 | 68 498.00 | | 68 498.00 |
8C Staff and Related Accounts | 18 028.00 | 18 028.00 | | 18 028.00 |
8D Social Security and Other Social Organizations | 5 040.00 | 5 040.00 | | 5 040.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 15 406.00 | 15 406.00 | | 15 406.00 |
VB VAT | 1 473.00 | 1 473.00 | | 1 473.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 47 764.00 | 20 342.00 | 27 422.00 | 47 764.00 |
VI Group and Associates | 368 165.00 | 368 165.00 | | 368 165.00 |
VK Loans repaid during the year | 29 316.00 | | | 29 316.00 |
VM Income taxes | 961.00 | 961.00 | | 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 407.00 | 1 407.00 | | 1 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 783.00 | 17 783.00 | | 17 783.00 |
VS Prepaid expenses | 5 144.00 | 5 144.00 | | 5 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 927.00 | 40 767.00 | 160.00 | 40 927.00 |
VW VAT | 1 196.00 | 1 196.00 | | 1 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 510 130.00 | 482 708.00 | 27 422.00 | 510 130.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 109.00 | 1 694.00 | | 1 109.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 014.00 | 8 789.00 | | 8 014.00 |
ST Other accounts | 25 038.00 | 21 836.00 | | 25 038.00 |
XQ Rental, rental and co-ownership charges | 28 227.00 | 28 399.00 | | 28 227.00 |
YT Subcontracting | 16 736.00 | 14 745.00 | | 16 736.00 |
YW Business tax | 1 387.00 | 1 400.00 | | 1 387.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 496.00 | 3 094.00 | | 2 496.00 |
YY Amount of VAT collected | 69 051.00 | 67 708.00 | | 69 051.00 |
YZ Total deductible VAT on goods and services | 56 542.00 | 56 203.00 | | 56 542.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 78 016.00 | 73 769.00 | | 78 016.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
