| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 839.00 | 15 769.00 | 69.00 | 15 839.00 |
AP Buildings | 26 941.00 | 17 159.00 | 9 782.00 | 26 941.00 |
AR Technical installations, industrial equipment and tools | 25 897.00 | 14 676.00 | 11 221.00 | 25 897.00 |
AT Other tangible assets | 44 021.00 | 41 496.00 | 2 525.00 | 44 021.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 125 748.00 | 89 101.00 | 36 647.00 | 125 748.00 |
BX Customers and related accounts | 154 939.00 | 15 027.00 | 139 912.00 | 154 939.00 |
BZ Other receivables | 359 017.00 | | 359 017.00 | 359 017.00 |
CF Cash and cash equivalents | 638 573.00 | | 638 573.00 | 638 573.00 |
CH Prepaid expenses | 4 669.00 | | 4 669.00 | 4 669.00 |
CJ TOTAL (II) | 1 157 198.00 | 15 027.00 | 1 142 171.00 | 1 157 198.00 |
CO Grand total (0 to V) | 1 282 946.00 | 104 128.00 | 1 178 818.00 | 1 282 946.00 |
CU Other investments | 8 550.00 | | 8 550.00 | 8 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 697 415.00 | 691 236.00 | | 697 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 302.00 | 6 179.00 | | -86 302.00 |
DL TOTAL (I) | 627 613.00 | 713 915.00 | | 627 613.00 |
DU Loans and Debts from Credit Institutions (3) | 347 129.00 | 4 656.00 | | 347 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 660.00 | 18 117.00 | | 13 660.00 |
DX Trade payables and related accounts | 149 799.00 | 103 431.00 | | 149 799.00 |
DY Tax and social security liabilities | 40 617.00 | 35 048.00 | | 40 617.00 |
EC TOTAL (IV) | 551 205.00 | 161 252.00 | | 551 205.00 |
EE Grand total (I to V) | 1 178 818.00 | 875 167.00 | | 1 178 818.00 |
EG Accrued income and payables due within one year | 551 205.00 | 161 252.00 | | 551 205.00 |
| |
| 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 | 125 748.00 | | | 125 748.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 050.00 | |
I4 DECREASES Grand Total | | | 125 748.00 | |
IO DECREASES Total including other intangible assets | | | 15 839.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 859.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 839.00 | | | 15 839.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 859.00 | | | 96 859.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 050.00 | | | 13 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 607.00 | 8 494.00 | | 80 607.00 |
PE DEPRECIATION Total including other intangible assets | 15 397.00 | 372.00 | | 15 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 210.00 | 8 122.00 | | 65 210.00 |
| |
| 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 | 525.00 | 525.00 | | 525.00 |
8B Suppliers and Related Accounts | 149 799.00 | 149 799.00 | | 149 799.00 |
UT Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
UX Other trade receivables | 154 939.00 | 154 939.00 | | 154 939.00 |
VH Loans with a maturity of more than one year at origin | 347 129.00 | 347 129.00 | | 347 129.00 |
VI Group and Associates | 13 135.00 | 13 135.00 | | 13 135.00 |
VJ Loans taken out during the year | 345 000.00 | | | 345 000.00 |
VK Loans repaid during the year | 2 528.00 | | | 2 528.00 |
VP Miscellaneous | 359 017.00 | 359 017.00 | | 359 017.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 617.00 | 40 617.00 | | 40 617.00 |
VS Prepaid expenses | 4 669.00 | 4 669.00 | | 4 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 125.00 | 518 625.00 | 4 500.00 | 523 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 551 205.00 | 551 205.00 | | 551 205.00 |
