| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 121.00 | 121.00 | | 121.00 |
AH Goodwill | 1 044 000.00 | | 1 044 000.00 | 1 044 000.00 |
AR Technical installations, industrial equipment and tools | 3 265.00 | 3 000.00 | 265.00 | 3 265.00 |
AT Other tangible assets | 131 322.00 | 62 372.00 | 68 950.00 | 131 322.00 |
BH Other financial assets | 760.00 | | 760.00 | 760.00 |
BJ TOTAL (I) | 1 195 375.00 | 65 493.00 | 1 129 883.00 | 1 195 375.00 |
BL Raw materials, supplies | 779.00 | | 779.00 | 779.00 |
BT Goods | 108 996.00 | | 108 996.00 | 108 996.00 |
BX Customers and related accounts | 28 691.00 | | 28 691.00 | 28 691.00 |
BZ Other receivables | 23 211.00 | | 23 211.00 | 23 211.00 |
CF Cash and cash equivalents | 2 288.00 | | 2 288.00 | 2 288.00 |
CH Prepaid expenses | 720.00 | | 720.00 | 720.00 |
CJ TOTAL (II) | 164 686.00 | | 164 686.00 | 164 686.00 |
CO Grand total (0 to V) | 1 360 061.00 | 65 493.00 | 1 294 569.00 | 1 360 061.00 |
CS Evaluated investments - equity method | 15 908.00 | | 15 908.00 | 15 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 423 919.00 | 374 263.00 | | 423 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 761.00 | 49 656.00 | | 41 761.00 |
DL TOTAL (I) | 476 681.00 | 434 919.00 | | 476 681.00 |
DU Loans and Debts from Credit Institutions (3) | 668 354.00 | 757 059.00 | | 668 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 857.00 | 468.00 | | 5 857.00 |
DX Trade payables and related accounts | 115 324.00 | 119 606.00 | | 115 324.00 |
DY Tax and social security liabilities | 28 353.00 | 30 994.00 | | 28 353.00 |
EC TOTAL (IV) | 817 888.00 | 908 127.00 | | 817 888.00 |
EE Grand total (I to V) | 1 294 569.00 | 1 343 046.00 | | 1 294 569.00 |
| |
| 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 | 1 194 437.00 | | | 1 194 437.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 668.00 | |
I4 DECREASES Grand Total | | | 1 195 375.00 | |
IO DECREASES Total including other intangible assets | | | 1 044 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 134 587.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 044 121.00 | | | 1 044 121.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 133 648.00 | | | 133 648.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 668.00 | | | 16 668.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 134.00 | 13 359.00 | | 52 134.00 |
PE DEPRECIATION Total including other intangible assets | 121.00 | | | 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 013.00 | 13 359.00 | | 52 013.00 |
| |
| 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 | 115 324.00 | 115 324.00 | | 115 324.00 |
8D Social Security and Other Social Organizations | 28 353.00 | 28 353.00 | | 28 353.00 |
UT Other financial assets | 760.00 | | 760.00 | 760.00 |
UX Other trade receivables | 28 691.00 | 28 691.00 | | 28 691.00 |
VG Loans with a maturity of up to one year at origin | 38 905.00 | 38 905.00 | | 38 905.00 |
VH Loans with a maturity of more than one year at origin | 629 449.00 | 102 562.00 | 394 333.00 | 629 449.00 |
VI Group and Associates | 5 857.00 | 5 857.00 | | 5 857.00 |
VK Loans repaid during the year | 101 653.00 | | | 101 653.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 211.00 | 23 211.00 | | 23 211.00 |
VS Prepaid expenses | 720.00 | 720.00 | | 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 383.00 | 52 623.00 | 760.00 | 53 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 817 888.00 | 291 001.00 | 394 333.00 | 817 888.00 |
