| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 354.00 | 4 354.00 | | 4 354.00 |
AH Goodwill | 948 955.00 | | 948 955.00 | 948 955.00 |
AR Technical installations, industrial equipment and tools | 3 392.00 | 3 342.00 | 50.00 | 3 392.00 |
AT Other tangible assets | 93 065.00 | 85 888.00 | 7 177.00 | 93 065.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 6 200.00 | | 6 200.00 | 6 200.00 |
BJ TOTAL (I) | 1 055 981.00 | 93 584.00 | 962 397.00 | 1 055 981.00 |
BT Goods | 121 427.00 | | 121 427.00 | 121 427.00 |
BX Customers and related accounts | 16 461.00 | | 16 461.00 | 16 461.00 |
BZ Other receivables | 62 373.00 | | 62 373.00 | 62 373.00 |
CD Marketable securities | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 73 938.00 | | 73 938.00 | 73 938.00 |
CH Prepaid expenses | 4 363.00 | | 4 363.00 | 4 363.00 |
CJ TOTAL (II) | 313 562.00 | | 313 562.00 | 313 562.00 |
CO Grand total (0 to V) | 1 369 543.00 | 93 584.00 | 1 275 959.00 | 1 369 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 385 462.00 | 318 142.00 | | 385 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 595.00 | 67 320.00 | | 88 595.00 |
DL TOTAL (I) | 530 058.00 | 441 462.00 | | 530 058.00 |
DU Loans and Debts from Credit Institutions (3) | 507 819.00 | 570 722.00 | | 507 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 947.00 | 105 069.00 | | 84 947.00 |
DX Trade payables and related accounts | 116 770.00 | 79 661.00 | | 116 770.00 |
DY Tax and social security liabilities | 36 364.00 | 25 182.00 | | 36 364.00 |
EC TOTAL (IV) | 745 901.00 | 780 634.00 | | 745 901.00 |
EE Grand total (I to V) | 1 275 959.00 | 1 222 096.00 | | 1 275 959.00 |
EG Accrued income and payables due within one year | 326 143.00 | 780 634.00 | | 326 143.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 432.00 | 29 073.00 | | 21 432.00 |
| |
| 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 | 1 055 981.00 | | | 1 055 981.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 215.00 | |
I4 DECREASES Grand Total | | | 1 055 981.00 | |
IO DECREASES Total including other intangible assets | | | 953 309.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 456.00 | |
KD ACQUISITIONS Total including other intangible assets | 953 309.00 | | | 953 309.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 456.00 | | | 96 456.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 215.00 | | | 6 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 959.00 | 8 624.00 | | 84 959.00 |
PE DEPRECIATION Total including other intangible assets | 4 354.00 | | | 4 354.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 605.00 | 8 624.00 | | 80 605.00 |
| |
| 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 | 116 770.00 | 116 770.00 | | 116 770.00 |
8C Staff and Related Accounts | 13 508.00 | 13 508.00 | | 13 508.00 |
8D Social Security and Other Social Organizations | 10 701.00 | 10 701.00 | | 10 701.00 |
8E Income Taxes | 10 015.00 | 10 015.00 | | 10 015.00 |
UT Other financial assets | 6 200.00 | | 6 200.00 | 6 200.00 |
UX Other trade receivables | 16 461.00 | 16 461.00 | | 16 461.00 |
UY Staff and related accounts | 1 550.00 | 1 550.00 | | 1 550.00 |
UZ Social Security, other social security organizations | 1 623.00 | 1 623.00 | | 1 623.00 |
VB VAT | 6 319.00 | 6 319.00 | | 6 319.00 |
VG Loans with a maturity of up to one year at origin | 21 432.00 | 21 432.00 | | 21 432.00 |
VH Loans with a maturity of more than one year at origin | 486 387.00 | 66 629.00 | 258 897.00 | 486 387.00 |
VI Group and Associates | 84 947.00 | 84 947.00 | | 84 947.00 |
VK Loans repaid during the year | 55 263.00 | | | 55 263.00 |
VQ Other Taxes, Duties, and Similar Debts | 726.00 | 726.00 | | 726.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 880.00 | 52 880.00 | | 52 880.00 |
VS Prepaid expenses | 4 363.00 | 4 363.00 | | 4 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 397.00 | 83 197.00 | 6 200.00 | 89 397.00 |
VW VAT | 1 414.00 | 1 414.00 | | 1 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 745 901.00 | 326 143.00 | 258 897.00 | 745 901.00 |
