| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 710.00 | 710.00 | | 710.00 |
AH Goodwill | 161 735.00 | | 161 735.00 | 161 735.00 |
AP Buildings | 31 692.00 | 27 131.00 | 4 561.00 | 31 692.00 |
AT Other tangible assets | 9 783.00 | 8 572.00 | 1 211.00 | 9 783.00 |
BD Other fixed assets | 140.00 | | 140.00 | 140.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 204 060.00 | 36 413.00 | 167 646.00 | 204 060.00 |
BV Advances and down payments on orders | 1 598.00 | | 1 598.00 | 1 598.00 |
BX Customers and related accounts | 20 984.00 | | 20 984.00 | 20 984.00 |
BZ Other receivables | 27 341.00 | | 27 341.00 | 27 341.00 |
CD Marketable securities | 357 050.00 | | 357 050.00 | 357 050.00 |
CF Cash and cash equivalents | 624 590.00 | | 624 590.00 | 624 590.00 |
CH Prepaid expenses | 2 888.00 | | 2 888.00 | 2 888.00 |
CJ TOTAL (II) | 1 034 451.00 | | 1 034 451.00 | 1 034 451.00 |
CO Grand total (0 to V) | 1 238 511.00 | 36 413.00 | 1 202 098.00 | 1 238 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 512.00 | 43 512.00 | | 43 512.00 |
DB Share, merger, contribution premiums, etc. | 22 800.00 | 22 800.00 | | 22 800.00 |
DD Legal reserve (1) | 13 320.00 | 13 320.00 | | 13 320.00 |
DG Other reserves | 127 195.00 | 92 394.00 | | 127 195.00 |
DH Retained earnings | 130 532.00 | 130 532.00 | | 130 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 130.00 | 132 001.00 | | 188 130.00 |
DL TOTAL (I) | 525 489.00 | 434 559.00 | | 525 489.00 |
DU Loans and Debts from Credit Institutions (3) | 259 046.00 | 280 468.00 | | 259 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 581.00 | 26.00 | | 1 581.00 |
DX Trade payables and related accounts | 142 121.00 | 42 735.00 | | 142 121.00 |
DY Tax and social security liabilities | 263 406.00 | 142 625.00 | | 263 406.00 |
EA Other liabilities | 10 456.00 | 6 773.00 | | 10 456.00 |
EC TOTAL (IV) | 676 609.00 | 472 628.00 | | 676 609.00 |
EE Grand total (I to V) | 1 202 098.00 | 907 187.00 | | 1 202 098.00 |
EG Accrued income and payables due within one year | 480 157.00 | 234 291.00 | | 480 157.00 |
| |
| 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 | 203 883.00 | | 2 812.00 | 203 883.00 |
I3 DECREASES Total Financial Fixed Assets | | 600.00 | 140.00 | |
I4 DECREASES Grand Total | | 2 636.00 | 204 060.00 | |
IO DECREASES Total including other intangible assets | | | 162 445.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 036.00 | 41 475.00 | |
KD ACQUISITIONS Total including other intangible assets | 162 445.00 | | | 162 445.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 698.00 | | 2 812.00 | 40 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 740.00 | | | 740.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 973.00 | 1 476.00 | 2 036.00 | 36 973.00 |
PE DEPRECIATION Total including other intangible assets | 710.00 | | | 710.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 263.00 | 1 476.00 | 2 036.00 | 36 263.00 |
| |
| 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 | 1 554.00 | 1 554.00 | | 1 554.00 |
8B Suppliers and Related Accounts | 142 121.00 | 142 121.00 | | 142 121.00 |
8D Social Security and Other Social Organizations | 263 406.00 | 263 406.00 | | 263 406.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 456.00 | 10 456.00 | | 10 456.00 |
UX Other trade receivables | 20 984.00 | 20 984.00 | | 20 984.00 |
VH Loans with a maturity of more than one year at origin | 259 046.00 | 62 594.00 | 173 964.00 | 259 046.00 |
VI Group and Associates | 26.00 | 26.00 | | 26.00 |
VK Loans repaid during the year | 214 221.00 | | | 214 221.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 341.00 | 27 341.00 | | 27 341.00 |
VS Prepaid expenses | 2 888.00 | 2 888.00 | | 2 888.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 214.00 | 51 214.00 | | 51 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 676 609.00 | 480 157.00 | 173 964.00 | 676 609.00 |
