| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 413.00 | 6 413.00 | | 6 413.00 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AR Technical installations, industrial equipment and tools | 47 381.00 | 43 745.00 | 3 636.00 | 47 381.00 |
AT Other tangible assets | 65 736.00 | 41 714.00 | 24 022.00 | 65 736.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BH Other financial assets | 12 576.00 | | 12 576.00 | 12 576.00 |
BJ TOTAL (I) | 262 275.00 | 91 872.00 | 170 404.00 | 262 275.00 |
BT Goods | 105 225.00 | | 105 225.00 | 105 225.00 |
BX Customers and related accounts | 46 345.00 | | 46 345.00 | 46 345.00 |
BZ Other receivables | 14 172.00 | | 14 172.00 | 14 172.00 |
CF Cash and cash equivalents | 75 563.00 | | 75 563.00 | 75 563.00 |
CH Prepaid expenses | 2 982.00 | | 2 982.00 | 2 982.00 |
CJ TOTAL (II) | 244 286.00 | | 244 286.00 | 244 286.00 |
CO Grand total (0 to V) | 506 561.00 | 91 872.00 | 414 690.00 | 506 561.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 211 603.00 | 205 142.00 | | 211 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 487.00 | 6 460.00 | | 4 487.00 |
DJ Investment subsidies | 718.00 | 1 149.00 | | 718.00 |
DL TOTAL (I) | 225 058.00 | 221 002.00 | | 225 058.00 |
DU Loans and Debts from Credit Institutions (3) | 73 892.00 | 54 465.00 | | 73 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 308.00 | 16 648.00 | | 3 308.00 |
DX Trade payables and related accounts | 69 472.00 | 37 071.00 | | 69 472.00 |
DY Tax and social security liabilities | 41 516.00 | 33 248.00 | | 41 516.00 |
EA Other liabilities | 1 103.00 | 14 661.00 | | 1 103.00 |
EB Prepaid income (2) | 340.00 | | | 340.00 |
EC TOTAL (IV) | 189 631.00 | 156 092.00 | | 189 631.00 |
EE Grand total (I to V) | 414 690.00 | 377 094.00 | | 414 690.00 |
EG Accrued income and payables due within one year | 157 256.00 | 120 694.00 | | 157 256.00 |
| |
| 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 | 242 023.00 | | 20 253.00 | 242 023.00 |
I3 DECREASES Total Financial Fixed Assets | 1.00 | | 12 746.00 | 1.00 |
I4 DECREASES Grand Total | | | 262 275.00 | |
IO DECREASES Total including other intangible assets | | | 136 413.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 113 117.00 | |
KD ACQUISITIONS Total including other intangible assets | 136 413.00 | | | 136 413.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 864.00 | | 20 253.00 | 92 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 746.00 | | | 12 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 918.00 | 6 954.00 | | 84 918.00 |
PE DEPRECIATION Total including other intangible assets | 6 365.00 | 48.00 | | 6 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78 553.00 | 6 905.00 | | 78 553.00 |
| |
| 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 | 69 472.00 | 69 472.00 | | 69 472.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 103.00 | 1 103.00 | | 1 103.00 |
8L Deferred income | 340.00 | 340.00 | | 340.00 |
UT Other financial assets | 12 576.00 | | 12 576.00 | 12 576.00 |
UX Other trade receivables | 46 345.00 | 46 345.00 | | 46 345.00 |
VH Loans with a maturity of more than one year at origin | 73 892.00 | 41 516.00 | 32 375.00 | 73 892.00 |
VI Group and Associates | 3 308.00 | 3 308.00 | | 3 308.00 |
VJ Loans taken out during the year | 39 000.00 | | | 39 000.00 |
VK Loans repaid during the year | 19 625.00 | | | 19 625.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 516.00 | 41 516.00 | | 41 516.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 172.00 | 14 172.00 | | 14 172.00 |
VS Prepaid expenses | 2 982.00 | 2 982.00 | | 2 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 074.00 | 63 498.00 | 12 576.00 | 76 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 631.00 | 157 256.00 | 32 375.00 | 189 631.00 |
