| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 870.00 | 870.00 | | 870.00 |
AH Goodwill | 1 082 388.00 | | 1 082 388.00 | 1 082 388.00 |
AR Technical installations, industrial equipment and tools | 2 971.00 | 2 851.00 | 120.00 | 2 971.00 |
AT Other tangible assets | 96 230.00 | 92 749.00 | 3 481.00 | 96 230.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 3 460.00 | | 3 460.00 | 3 460.00 |
BJ TOTAL (I) | 1 185 950.00 | 96 470.00 | 1 089 480.00 | 1 185 950.00 |
BT Goods | 146 698.00 | | 146 698.00 | 146 698.00 |
BX Customers and related accounts | 58 810.00 | | 58 810.00 | 58 810.00 |
BZ Other receivables | 4 637.00 | | 4 637.00 | 4 637.00 |
CF Cash and cash equivalents | 311 516.00 | | 311 516.00 | 311 516.00 |
CH Prepaid expenses | 3 381.00 | | 3 381.00 | 3 381.00 |
CJ TOTAL (II) | 525 042.00 | | 525 042.00 | 525 042.00 |
CO Grand total (0 to V) | 1 710 993.00 | 96 470.00 | 1 614 522.00 | 1 710 993.00 |
CP Shares due in less than one year | 3 460.00 | | | 3 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 130 808.00 | 1 130 808.00 | | 1 130 808.00 |
DD Legal reserve (1) | 37 085.00 | 37 085.00 | | 37 085.00 |
DG Other reserves | 230 279.00 | 242 873.00 | | 230 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 350.00 | -12 595.00 | | 48 350.00 |
DL TOTAL (I) | 1 446 521.00 | 1 398 171.00 | | 1 446 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 555.00 | 18 892.00 | | 21 555.00 |
DX Trade payables and related accounts | 91 788.00 | 57 703.00 | | 91 788.00 |
DY Tax and social security liabilities | 54 658.00 | 20 292.00 | | 54 658.00 |
EC TOTAL (IV) | 168 001.00 | 96 886.00 | | 168 001.00 |
EE Grand total (I to V) | 1 614 522.00 | 1 495 057.00 | | 1 614 522.00 |
EG Accrued income and payables due within one year | 168 001.00 | 96 886.00 | | 168 001.00 |
| |
| 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 | 1 185 790.00 | | 160.00 | 1 185 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 490.00 | |
I4 DECREASES Grand Total | | | 1 185 950.00 | |
IO DECREASES Total including other intangible assets | | | 1 083 258.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 202.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 083 258.00 | | | 1 083 258.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 99 202.00 | | | 99 202.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 330.00 | | 160.00 | 3 330.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 626.00 | 844.00 | | 95 626.00 |
PE DEPRECIATION Total including other intangible assets | 870.00 | | | 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 756.00 | 844.00 | | 94 756.00 |
| |
| 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 | 91 788.00 | 91 788.00 | | 91 788.00 |
8C Staff and Related Accounts | 8 571.00 | 8 571.00 | | 8 571.00 |
8D Social Security and Other Social Organizations | 35 925.00 | 35 925.00 | | 35 925.00 |
8E Income Taxes | 6 305.00 | 6 305.00 | | 6 305.00 |
UT Other financial assets | 3 460.00 | 3 460.00 | | 3 460.00 |
UX Other trade receivables | 58 810.00 | 58 810.00 | | 58 810.00 |
VB VAT | 2 729.00 | 2 729.00 | | 2 729.00 |
VI Group and Associates | 21 555.00 | 21 555.00 | | 21 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 991.00 | 1 991.00 | | 1 991.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 908.00 | 1 908.00 | | 1 908.00 |
VS Prepaid expenses | 3 381.00 | 3 381.00 | | 3 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 289.00 | 70 289.00 | | 70 289.00 |
VW VAT | 1 866.00 | 1 866.00 | | 1 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 001.00 | 168 001.00 | | 168 001.00 |
