| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 260.00 | 1 260.00 | | 1 260.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AP Buildings | 14 397.00 | 3 894.00 | 10 503.00 | 14 397.00 |
AT Other tangible assets | 116 386.00 | 72 670.00 | 43 717.00 | 116 386.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 9 294.00 | | 9 294.00 | 9 294.00 |
BJ TOTAL (I) | 171 402.00 | 77 824.00 | 93 578.00 | 171 402.00 |
BT Goods | 67 088.00 | | 67 088.00 | 67 088.00 |
BX Customers and related accounts | 24 024.00 | 8 783.00 | 15 240.00 | 24 024.00 |
BZ Other receivables | 6 561.00 | | 6 561.00 | 6 561.00 |
CD Marketable securities | 40 200.00 | | 40 200.00 | 40 200.00 |
CF Cash and cash equivalents | 189 412.00 | | 189 412.00 | 189 412.00 |
CH Prepaid expenses | 3 761.00 | | 3 761.00 | 3 761.00 |
CJ TOTAL (II) | 331 046.00 | 8 783.00 | 322 263.00 | 331 046.00 |
CO Grand total (0 to V) | 502 449.00 | 86 607.00 | 415 841.00 | 502 449.00 |
CU Other investments | 65.00 | | 65.00 | 65.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 5 286.00 | 5 286.00 | | 5 286.00 |
DH Retained earnings | -94 778.00 | | | -94 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 542.00 | -94 778.00 | | 100 542.00 |
DL TOTAL (I) | 22 049.00 | -78 493.00 | | 22 049.00 |
DU Loans and Debts from Credit Institutions (3) | 13 176.00 | 24 407.00 | | 13 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 266.00 | 6 245.00 | | 3 266.00 |
DX Trade payables and related accounts | 68 420.00 | 75 901.00 | | 68 420.00 |
DY Tax and social security liabilities | 41 801.00 | 22 344.00 | | 41 801.00 |
EA Other liabilities | 267 129.00 | 261 144.00 | | 267 129.00 |
EC TOTAL (IV) | 393 792.00 | 390 041.00 | | 393 792.00 |
EE Grand total (I to V) | 415 841.00 | 311 548.00 | | 415 841.00 |
EG Accrued income and payables due within one year | 391 141.00 | 376 904.00 | | 391 141.00 |
| |
| 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 | 162 212.00 | | 12 275.00 | 162 212.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 359.00 | |
I4 DECREASES Grand Total | 3 085.00 | | 171 402.00 | 3 085.00 |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 3.00 | 1.00 |
IO DECREASES Total including other intangible assets | | | 31 260.00 | |
IY DECREASES Total Tangible Fixed Assets | 3 085.00 | | 130 783.00 | 3 085.00 |
KD ACQUISITIONS Total including other intangible assets | 31 260.00 | | | 31 260.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 593.00 | | 12 275.00 | 121 593.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 359.00 | | | 9 359.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 577.00 | 11 247.00 | | 66 577.00 |
PE DEPRECIATION Total including other intangible assets | 1 260.00 | | | 1 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 317.00 | 11 247.00 | | 65 317.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 635.00 | | 1 851.00 | 10 635.00 |
7B Total provisions for depreciation | 10 635.00 | | 1 851.00 | 10 635.00 |
7C Grand total | 10 635.00 | | 1 851.00 | 10 635.00 |
UE of which provisions and reversals: - Operating | | | 1 851.00 | |
| |
| 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 | 68 420.00 | 68 420.00 | | 68 420.00 |
8C Staff and Related Accounts | 15 208.00 | 15 208.00 | | 15 208.00 |
8D Social Security and Other Social Organizations | 6 940.00 | 6 940.00 | | 6 940.00 |
8E Income Taxes | 1 463.00 | 1 463.00 | | 1 463.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267 129.00 | 267 129.00 | | 267 129.00 |
UT Other financial assets | 9 294.00 | | 9 294.00 | 9 294.00 |
UX Other trade receivables | 13 484.00 | 13 484.00 | | 13 484.00 |
VA Doubtful or disputed receivables | 10 540.00 | 10 540.00 | | 10 540.00 |
VB VAT | 5 769.00 | 5 769.00 | | 5 769.00 |
VC Group and associates | 85.00 | 85.00 | | 85.00 |
VH Loans with a maturity of more than one year at origin | 13 176.00 | 10 525.00 | 2 651.00 | 13 176.00 |
VI Group and Associates | 3 266.00 | 3 266.00 | | 3 266.00 |
VK Loans repaid during the year | 10 304.00 | | | 10 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 158.00 | 5 158.00 | | 5 158.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 707.00 | 707.00 | | 707.00 |
VS Prepaid expenses | 3 761.00 | 3 761.00 | | 3 761.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 640.00 | 34 346.00 | 9 294.00 | 43 640.00 |
VW VAT | 13 032.00 | 13 032.00 | | 13 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 393 792.00 | 391 141.00 | 2 651.00 | 393 792.00 |
