| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 840.00 | 13 840.00 | | 13 840.00 |
AH Goodwill | 120 735.00 | | 120 735.00 | 120 735.00 |
AR Technical installations, industrial equipment and tools | 37 594.00 | 36 503.00 | 1 091.00 | 37 594.00 |
AT Other tangible assets | 194 965.00 | 103 753.00 | 91 212.00 | 194 965.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BH Other financial assets | 8 054.00 | | 8 054.00 | 8 054.00 |
BJ TOTAL (I) | 382 058.00 | 154 097.00 | 227 960.00 | 382 058.00 |
BT Goods | 46 790.00 | | 46 790.00 | 46 790.00 |
BX Customers and related accounts | 56 490.00 | | 56 490.00 | 56 490.00 |
BZ Other receivables | 37 667.00 | | 37 667.00 | 37 667.00 |
CF Cash and cash equivalents | 153 392.00 | | 153 392.00 | 153 392.00 |
CH Prepaid expenses | 7 729.00 | | 7 729.00 | 7 729.00 |
CJ TOTAL (II) | 302 071.00 | | 302 071.00 | 302 071.00 |
CO Grand total (0 to V) | 684 129.00 | 154 097.00 | 530 031.00 | 684 129.00 |
CU Other investments | 6 700.00 | | 6 700.00 | 6 700.00 |
| |
| 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) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 184 232.00 | 118 790.00 | | 184 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 680.00 | 125 441.00 | | -63 680.00 |
DL TOTAL (I) | 129 351.00 | 253 032.00 | | 129 351.00 |
DU Loans and Debts from Credit Institutions (3) | 200 160.00 | 28 610.00 | | 200 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 843.00 | 21.00 | | 21 843.00 |
DX Trade payables and related accounts | 115 396.00 | 110 235.00 | | 115 396.00 |
DY Tax and social security liabilities | 53 230.00 | 59 334.00 | | 53 230.00 |
EA Other liabilities | 10 049.00 | 13 701.00 | | 10 049.00 |
EC TOTAL (IV) | 400 680.00 | 211 904.00 | | 400 680.00 |
EE Grand total (I to V) | 530 031.00 | 464 936.00 | | 530 031.00 |
EI Including equity loans | 21 843.00 | | | 21 843.00 |
| |
| 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 | 27.00 | 27.00 | | 27.00 |
8B Suppliers and Related Accounts | 111 167.00 | 111 167.00 | | 111 167.00 |
8C Staff and Related Accounts | 28 225.00 | 28 225.00 | | 28 225.00 |
8D Social Security and Other Social Organizations | 21 130.00 | 21 130.00 | | 21 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 190.00 | 32 190.00 | | 32 190.00 |
UT Other financial assets | 7 254.00 | 7 254.00 | | 7 254.00 |
UX Other trade receivables | 107 231.00 | 107 231.00 | | 107 231.00 |
VB VAT | 2 680.00 | 2 680.00 | | 2 680.00 |
VC Group and associates | 9 556.00 | 9 556.00 | | 9 556.00 |
VG Loans with a maturity of up to one year at origin | 8 287.00 | 8 287.00 | | 8 287.00 |
VH Loans with a maturity of more than one year at origin | 35 653.00 | 7 042.00 | 28 611.00 | 35 653.00 |
VI Group and Associates | 10 100.00 | 10 100.00 | | 10 100.00 |
VM Income taxes | 12 486.00 | 12 486.00 | | 12 486.00 |
VP Miscellaneous | 2 185.00 | 2 185.00 | | 2 185.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 531.00 | 1 531.00 | | 1 531.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 990.00 | 3 990.00 | | 3 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 382.00 | 145 382.00 | | 145 382.00 |
VW VAT | 4 836.00 | 4 836.00 | | 4 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 146.00 | 224 536.00 | 28 611.00 | 253 146.00 |
