| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 500.00 | 13 881.00 | 17 619.00 | 31 500.00 |
AH Goodwill | 1 021 850.00 | | 1 021 850.00 | 1 021 850.00 |
AR Technical installations, industrial equipment and tools | 2 350.00 | 2 350.00 | | 2 350.00 |
AT Other tangible assets | 112 068.00 | 60 988.00 | 51 080.00 | 112 068.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 167 928.00 | 77 219.00 | 1 090 709.00 | 1 167 928.00 |
BT Goods | 108 162.00 | | 108 162.00 | 108 162.00 |
BX Customers and related accounts | 22 270.00 | | 22 270.00 | 22 270.00 |
BZ Other receivables | 10 263.00 | | 10 263.00 | 10 263.00 |
CF Cash and cash equivalents | 395 287.00 | | 395 287.00 | 395 287.00 |
CH Prepaid expenses | 269.00 | | 269.00 | 269.00 |
CJ TOTAL (II) | 536 251.00 | | 536 251.00 | 536 251.00 |
CO Grand total (0 to V) | 1 704 178.00 | 77 219.00 | 1 626 959.00 | 1 704 178.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 885 000.00 | 885 000.00 | | 885 000.00 |
DD Legal reserve (1) | 16 783.00 | 11 258.00 | | 16 783.00 |
DG Other reserves | 318 876.00 | 213 901.00 | | 318 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 893.00 | 110 500.00 | | 124 893.00 |
DL TOTAL (I) | 1 345 552.00 | 1 220 659.00 | | 1 345 552.00 |
DU Loans and Debts from Credit Institutions (3) | 129 129.00 | 199 099.00 | | 129 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186.00 | 186.00 | | 186.00 |
DX Trade payables and related accounts | 116 884.00 | 104 524.00 | | 116 884.00 |
DY Tax and social security liabilities | 35 207.00 | 22 895.00 | | 35 207.00 |
EC TOTAL (IV) | 281 407.00 | 326 705.00 | | 281 407.00 |
EE Grand total (I to V) | 1 626 959.00 | 1 547 364.00 | | 1 626 959.00 |
EG Accrued income and payables due within one year | 221 872.00 | 197 618.00 | | 221 872.00 |
| |
| 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 | 1 167 928.00 | | | 1 167 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 1 167 928.00 | |
IO DECREASES Total including other intangible assets | | | 1 053 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 418.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 053 350.00 | | | 1 053 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 114 418.00 | | | 114 418.00 |
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 | 57 926.00 | 19 293.00 | | 57 926.00 |
PE DEPRECIATION Total including other intangible assets | 7 581.00 | 6 300.00 | | 7 581.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 345.00 | 12 993.00 | | 50 345.00 |
| |
| 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 | 116 884.00 | 116 884.00 | | 116 884.00 |
8C Staff and Related Accounts | 9 350.00 | 9 350.00 | | 9 350.00 |
8D Social Security and Other Social Organizations | 12 798.00 | 12 798.00 | | 12 798.00 |
8E Income Taxes | 5 678.00 | 5 678.00 | | 5 678.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 22 270.00 | 22 270.00 | | 22 270.00 |
UY Staff and related accounts | 138.00 | 138.00 | | 138.00 |
VB VAT | 3 299.00 | 3 299.00 | | 3 299.00 |
VC Group and associates | 5 895.00 | 5 895.00 | | 5 895.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VH Loans with a maturity of more than one year at origin | 129 087.00 | 69 553.00 | 59 535.00 | 129 087.00 |
VI Group and Associates | 186.00 | 186.00 | | 186.00 |
VK Loans repaid during the year | 69 948.00 | | | 69 948.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 190.00 | 5 190.00 | | 5 190.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 930.00 | 930.00 | | 930.00 |
VS Prepaid expenses | 269.00 | 269.00 | | 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 961.00 | 32 961.00 | | 32 961.00 |
VW VAT | 2 192.00 | 2 192.00 | | 2 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 281 407.00 | 221 872.00 | 59 535.00 | 281 407.00 |
