| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 955.00 | 2 955.00 | | 2 955.00 |
AH Goodwill | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
AR Technical installations, industrial equipment and tools | 5 575.00 | 5 575.00 | | 5 575.00 |
AT Other tangible assets | 221 984.00 | 136 983.00 | 85 000.00 | 221 984.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 630 674.00 | 145 513.00 | 1 485 160.00 | 1 630 674.00 |
BT Goods | 93 430.00 | | 93 430.00 | 93 430.00 |
BX Customers and related accounts | 12 159.00 | | 12 159.00 | 12 159.00 |
BZ Other receivables | 21 870.00 | | 21 870.00 | 21 870.00 |
CF Cash and cash equivalents | 15 273.00 | | 15 273.00 | 15 273.00 |
CH Prepaid expenses | 1 790.00 | | 1 790.00 | 1 790.00 |
CJ TOTAL (II) | 144 525.00 | | 144 525.00 | 144 525.00 |
CO Grand total (0 to V) | 1 775 199.00 | 145 513.00 | 1 629 685.00 | 1 775 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 443 505.00 | 353 239.00 | | 443 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 856.00 | 90 266.00 | | 100 856.00 |
DL TOTAL (I) | 654 362.00 | 553 505.00 | | 654 362.00 |
DU Loans and Debts from Credit Institutions (3) | 311 050.00 | 420 833.00 | | 311 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 479 451.00 | 448 038.00 | | 479 451.00 |
DX Trade payables and related accounts | 143 402.00 | 124 065.00 | | 143 402.00 |
DY Tax and social security liabilities | 32 710.00 | 28 030.00 | | 32 710.00 |
EA Other liabilities | 8 706.00 | 2 321.00 | | 8 706.00 |
EC TOTAL (IV) | 975 322.00 | 1 023 289.00 | | 975 322.00 |
EE Grand total (I to V) | 1 629 685.00 | 1 576 795.00 | | 1 629 685.00 |
EG Accrued income and payables due within one year | 774 054.00 | 712 239.00 | | 774 054.00 |
| |
| 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 | 1 576 188.00 | | 54 487.00 | 1 576 188.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 1 630 674.00 | |
IO DECREASES Total including other intangible assets | | | 1 402 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 227 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 402 955.00 | | | 1 402 955.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 173 073.00 | | 54 487.00 | 173 073.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 292.00 | 16 222.00 | | 129 292.00 |
PE DEPRECIATION Total including other intangible assets | 2 955.00 | | | 2 955.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126 337.00 | 16 222.00 | | 126 337.00 |
| |
| 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 | 233.00 | 233.00 | | 233.00 |
8B Suppliers and Related Accounts | 143 403.00 | 143 403.00 | | 143 403.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 706.00 | 8 706.00 | | 8 706.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 12 159.00 | 12 159.00 | | 12 159.00 |
VH Loans with a maturity of more than one year at origin | 311 051.00 | 109 783.00 | 201 268.00 | 311 051.00 |
VI Group and Associates | 479 218.00 | 479 218.00 | | 479 218.00 |
VK Loans repaid during the year | 109 783.00 | | | 109 783.00 |
VP Miscellaneous | 21 871.00 | 21 871.00 | | 21 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 711.00 | 32 711.00 | | 32 711.00 |
VS Prepaid expenses | 1 791.00 | 1 791.00 | | 1 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 981.00 | 35 821.00 | 160.00 | 35 981.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 975 323.00 | 774 054.00 | 201 268.00 | 975 323.00 |
