| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 296.00 | 7 507.00 | 789.00 | 8 296.00 |
AH Goodwill | 181 700.00 | | 181 700.00 | 181 700.00 |
AR Technical installations, industrial equipment and tools | 18 262.00 | 8 402.00 | 9 861.00 | 18 262.00 |
AT Other tangible assets | 34 091.00 | 23 679.00 | 10 411.00 | 34 091.00 |
BB Receivables related to investments | 1 211 058.00 | | 1 211 058.00 | 1 211 058.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 1 462 307.00 | 39 588.00 | 1 422 719.00 | 1 462 307.00 |
BV Advances and down payments on orders | 2 522.00 | | 2 522.00 | 2 522.00 |
BX Customers and related accounts | 11 608.00 | | 11 608.00 | 11 608.00 |
BZ Other receivables | 29 208.00 | | 29 208.00 | 29 208.00 |
CF Cash and cash equivalents | 313 725.00 | | 313 725.00 | 313 725.00 |
CH Prepaid expenses | 686.00 | | 686.00 | 686.00 |
CJ TOTAL (II) | 357 749.00 | | 357 749.00 | 357 749.00 |
CO Grand total (0 to V) | 1 820 056.00 | 39 588.00 | 1 780 468.00 | 1 820 056.00 |
CU Other investments | 6 900.00 | | 6 900.00 | 6 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 495 927.00 | 554 667.00 | | 495 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 294.00 | -58 740.00 | | 150 294.00 |
DL TOTAL (I) | 866 220.00 | 715 927.00 | | 866 220.00 |
DU Loans and Debts from Credit Institutions (3) | 106 756.00 | 8 713.00 | | 106 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 636 427.00 | 623 996.00 | | 636 427.00 |
DX Trade payables and related accounts | 25 429.00 | 25 059.00 | | 25 429.00 |
DY Tax and social security liabilities | 123 634.00 | 8 150.00 | | 123 634.00 |
EA Other liabilities | 22 001.00 | 40 911.00 | | 22 001.00 |
EC TOTAL (IV) | 914 247.00 | 706 830.00 | | 914 247.00 |
EE Grand total (I to V) | 1 780 468.00 | 1 422 757.00 | | 1 780 468.00 |
EG Accrued income and payables due within one year | 809 480.00 | 700 074.00 | | 809 480.00 |
| |
| 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 | 1 389 616.00 | | 72 691.00 | 1 389 616.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 219 958.00 | |
I4 DECREASES Grand Total | | | 1 462 307.00 | |
IO DECREASES Total including other intangible assets | | | 189 996.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 353.00 | |
KD ACQUISITIONS Total including other intangible assets | 189 996.00 | | | 189 996.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 538.00 | | 815.00 | 51 538.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 148 082.00 | | 71 876.00 | 1 148 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 438.00 | 7 150.00 | | 32 438.00 |
PE DEPRECIATION Total including other intangible assets | 6 614.00 | 893.00 | | 6 614.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 824.00 | 6 257.00 | | 25 824.00 |
| |
| 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 | 636 427.00 | 636 427.00 | | 636 427.00 |
8B Suppliers and Related Accounts | 25 429.00 | 25 429.00 | | 25 429.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 001.00 | 22 001.00 | | 22 001.00 |
UL Receivables related to investments | 1 211 058.00 | | 1 211 058.00 | 1 211 058.00 |
UT Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
UX Other trade receivables | 11 608.00 | 11 608.00 | | 11 608.00 |
VH Loans with a maturity of more than one year at origin | 106 756.00 | 1 989.00 | 104 767.00 | 106 756.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 1 957.00 | | | 1 957.00 |
VP Miscellaneous | 29 208.00 | 29 208.00 | | 29 208.00 |
VQ Other Taxes, Duties, and Similar Debts | 123 634.00 | 123 634.00 | | 123 634.00 |
VS Prepaid expenses | 686.00 | 686.00 | | 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 254 560.00 | 41 502.00 | 1 213 058.00 | 1 254 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 914 247.00 | 809 480.00 | 104 767.00 | 914 247.00 |
