| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 408 272.00 | | 408 272.00 | 408 272.00 |
AR Technical installations, industrial equipment and tools | 62 376.00 | 52 704.00 | 9 672.00 | 62 376.00 |
AT Other tangible assets | 94 175.00 | 91 981.00 | 2 195.00 | 94 175.00 |
BH Other financial assets | 3 790.00 | | 3 790.00 | 3 790.00 |
BJ TOTAL (I) | 568 613.00 | 144 685.00 | 423 929.00 | 568 613.00 |
BT Goods | 117 195.00 | | 117 195.00 | 117 195.00 |
BX Customers and related accounts | 32 239.00 | | 32 239.00 | 32 239.00 |
BZ Other receivables | 134 244.00 | | 134 244.00 | 134 244.00 |
CD Marketable securities | 12 216.00 | | 12 216.00 | 12 216.00 |
CF Cash and cash equivalents | 225 465.00 | | 225 465.00 | 225 465.00 |
CH Prepaid expenses | 8 873.00 | | 8 873.00 | 8 873.00 |
CJ TOTAL (II) | 530 231.00 | | 530 231.00 | 530 231.00 |
CO Grand total (0 to V) | 1 098 845.00 | 144 685.00 | 954 160.00 | 1 098 845.00 |
CP Shares due in less than one year | 379.00 | | | 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 574 000.00 | 574 000.00 | | 574 000.00 |
DD Legal reserve (1) | 57 400.00 | 57 400.00 | | 57 400.00 |
DG Other reserves | 104 505.00 | 85.00 | | 104 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 840.00 | 209 420.00 | | 136 840.00 |
DL TOTAL (I) | 872 745.00 | 840 905.00 | | 872 745.00 |
DU Loans and Debts from Credit Institutions (3) | 5 694.00 | | | 5 694.00 |
DX Trade payables and related accounts | 53 928.00 | 235 726.00 | | 53 928.00 |
DY Tax and social security liabilities | 21 793.00 | 65 729.00 | | 21 793.00 |
EA Other liabilities | | 149.00 | | |
EC TOTAL (IV) | 81 415.00 | 301 605.00 | | 81 415.00 |
EE Grand total (I to V) | 954 160.00 | 1 142 510.00 | | 954 160.00 |
EG Accrued income and payables due within one year | 75 723.00 | 301 605.00 | | 75 723.00 |
| |
| 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 | 560 763.00 | | 7 850.00 | 560 763.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 790.00 | |
I4 DECREASES Grand Total | | | 568 613.00 | |
IO DECREASES Total including other intangible assets | | | 408 272.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 156 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 408 272.00 | | | 408 272.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 148 701.00 | | 7 850.00 | 148 701.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 790.00 | | | 3 790.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 140 136.00 | 4 549.00 | | 140 136.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 140 136.00 | 4 549.00 | | 140 136.00 |
