| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 590.00 | 6 775.00 | 815.00 | 7 590.00 |
AH Goodwill | 145 589.00 | | 145 589.00 | 145 589.00 |
AT Other tangible assets | 131 658.00 | 115 076.00 | 16 583.00 | 131 658.00 |
AV Fixed assets in progress | 13 572.00 | | 13 572.00 | 13 572.00 |
BH Other financial assets | 5 259.00 | | 5 259.00 | 5 259.00 |
BJ TOTAL (I) | 303 669.00 | 121 850.00 | 181 818.00 | 303 669.00 |
BX Customers and related accounts | 20 642.00 | | 20 642.00 | 20 642.00 |
BZ Other receivables | 2 859 439.00 | | 2 859 439.00 | 2 859 439.00 |
CF Cash and cash equivalents | 415 308.00 | | 415 308.00 | 415 308.00 |
CH Prepaid expenses | 4 509.00 | | 4 509.00 | 4 509.00 |
CJ TOTAL (II) | 3 299 897.00 | | 3 299 897.00 | 3 299 897.00 |
CO Grand total (0 to V) | 3 603 566.00 | 121 850.00 | 3 481 716.00 | 3 603 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 294 581.00 | 329 668.00 | | 294 581.00 |
DL TOTAL (I) | 462 275.00 | 497 362.00 | | 462 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 996.00 | 33 480.00 | | 37 996.00 |
DY Tax and social security liabilities | 123 004.00 | 85 173.00 | | 123 004.00 |
EA Other liabilities | 2 858 441.00 | 2 864 649.00 | | 2 858 441.00 |
EC TOTAL (IV) | 3 019 441.00 | 2 983 301.00 | | 3 019 441.00 |
EE Grand total (I to V) | 3 481 716.00 | 3 480 664.00 | | 3 481 716.00 |
EG Accrued income and payables due within one year | 3 019 441.00 | 2 983 301.00 | | 3 019 441.00 |
| |
| 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 | 286 449.00 | | 17 220.00 | 286 449.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 259.00 | |
I4 DECREASES Grand Total | | | 303 669.00 | |
IO DECREASES Total including other intangible assets | | | 153 179.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 145 230.00 | |
KD ACQUISITIONS Total including other intangible assets | 151 956.00 | | 1 223.00 | 151 956.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 129 234.00 | | 15 997.00 | 129 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 259.00 | | | 5 259.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 116 304.00 | 5 547.00 | | 116 304.00 |
PE DEPRECIATION Total including other intangible assets | 6 367.00 | 408.00 | | 6 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 109 937.00 | 5 139.00 | | 109 937.00 |
