| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 925.00 | 11 842.00 | 16 083.00 | 27 925.00 |
AH Goodwill | 152 877.00 | | 152 877.00 | 152 877.00 |
AR Technical installations, industrial equipment and tools | 6 133.00 | 6 133.00 | | 6 133.00 |
AT Other tangible assets | 2 811.00 | 1 793.00 | 1 018.00 | 2 811.00 |
BD Other fixed assets | | | | |
BH Other financial assets | 1 680.00 | | 1 680.00 | 1 680.00 |
BJ TOTAL (I) | 191 426.00 | 19 769.00 | 171 658.00 | 191 426.00 |
BL Raw materials, supplies | 6 471.00 | | 6 471.00 | 6 471.00 |
BX Customers and related accounts | 113 716.00 | 4 906.00 | 108 811.00 | 113 716.00 |
BZ Other receivables | 23 283.00 | | 23 283.00 | 23 283.00 |
CF Cash and cash equivalents | 437 632.00 | | 437 632.00 | 437 632.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 581 102.00 | 4 906.00 | 576 196.00 | 581 102.00 |
CO Grand total (0 to V) | 772 529.00 | 24 675.00 | 747 854.00 | 772 529.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 801.00 | 801.00 | | 801.00 |
DG Other reserves | 224 885.00 | 218 061.00 | | 224 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 758.00 | 66 824.00 | | 41 758.00 |
DL TOTAL (I) | 275 443.00 | 293 685.00 | | 275 443.00 |
DU Loans and Debts from Credit Institutions (3) | 147 985.00 | 36 705.00 | | 147 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 016.00 | 26 076.00 | | 66 016.00 |
DX Trade payables and related accounts | 26 065.00 | 41 077.00 | | 26 065.00 |
DY Tax and social security liabilities | 230 488.00 | 117 852.00 | | 230 488.00 |
EA Other liabilities | 1 856.00 | 1 387.00 | | 1 856.00 |
EC TOTAL (IV) | 472 410.00 | 223 098.00 | | 472 410.00 |
EE Grand total (I to V) | 747 854.00 | 516 783.00 | | 747 854.00 |
EG Accrued income and payables due within one year | 332 314.00 | 223 098.00 | | 332 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 704.00 | 10 065.00 | | 9 704.00 |
PE DEPRECIATION Total including other intangible assets | 2 256.00 | 9 587.00 | | 2 256.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 448.00 | 479.00 | | 7 448.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 434.00 | | | 3 434.00 |
7B Total provisions for depreciation | 3 434.00 | | | 3 434.00 |
7C Grand total | 3 434.00 | | | 3 434.00 |
| |
| 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 | 66 016.00 | 66 016.00 | | 66 016.00 |
8B Suppliers and Related Accounts | 26 065.00 | 26 065.00 | | 26 065.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 856.00 | 1 856.00 | | 1 856.00 |
UT Other financial assets | 1 680.00 | | 1 680.00 | 1 680.00 |
VG Loans with a maturity of up to one year at origin | 147 985.00 | 147 985.00 | | 147 985.00 |
VQ Other Taxes, Duties, and Similar Debts | 230 488.00 | 230 488.00 | | 230 488.00 |
VS Prepaid expenses | 136 999.00 | 136 999.00 | | 136 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 679.00 | 136 999.00 | 1 680.00 | 138 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 472 410.00 | 472 410.00 | | 472 410.00 |
