| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 810.00 | 1 810.00 | | 1 810.00 |
AH Goodwill | 2 502 865.00 | | 2 502 865.00 | 2 502 865.00 |
AR Technical installations, industrial equipment and tools | 94 805.00 | 68 082.00 | 26 723.00 | 94 805.00 |
AT Other tangible assets | 160 772.00 | 141 974.00 | 18 798.00 | 160 772.00 |
BD Other fixed assets | 1 684.00 | | 1 684.00 | 1 684.00 |
BH Other financial assets | 205.00 | | 205.00 | 205.00 |
BJ TOTAL (I) | 2 762 141.00 | 211 866.00 | 2 550 275.00 | 2 762 141.00 |
BT Goods | 208 091.00 | 1 552.00 | 206 539.00 | 208 091.00 |
BX Customers and related accounts | 24 541.00 | | 24 541.00 | 24 541.00 |
BZ Other receivables | 4 445.00 | | 4 445.00 | 4 445.00 |
CD Marketable securities | 56 237.00 | | 56 237.00 | 56 237.00 |
CF Cash and cash equivalents | 651 449.00 | | 651 449.00 | 651 449.00 |
CH Prepaid expenses | 6 545.00 | | 6 545.00 | 6 545.00 |
CJ TOTAL (II) | 951 309.00 | 1 552.00 | 949 757.00 | 951 309.00 |
CO Grand total (0 to V) | 3 713 450.00 | 213 418.00 | 3 500 032.00 | 3 713 450.00 |
CP Shares due in less than one year | 205.00 | | | 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 170.00 | 61 170.00 | | 61 170.00 |
DB Share, merger, contribution premiums, etc. | 859 720.00 | 859 720.00 | | 859 720.00 |
DD Legal reserve (1) | 6 117.00 | 6 117.00 | | 6 117.00 |
DG Other reserves | 965 591.00 | 978 301.00 | | 965 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 517.00 | -12 711.00 | | 17 517.00 |
DL TOTAL (I) | 1 910 115.00 | 1 892 598.00 | | 1 910 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 328 803.00 | 1 478 481.00 | | 1 328 803.00 |
DX Trade payables and related accounts | 131 118.00 | 118 274.00 | | 131 118.00 |
DY Tax and social security liabilities | 128 832.00 | 65 331.00 | | 128 832.00 |
EA Other liabilities | 1 164.00 | 1 256.00 | | 1 164.00 |
EC TOTAL (IV) | 1 589 917.00 | 1 663 341.00 | | 1 589 917.00 |
EE Grand total (I to V) | 3 500 032.00 | 3 555 939.00 | | 3 500 032.00 |
EG Accrued income and payables due within one year | 389 917.00 | 463 341.00 | | 389 917.00 |
| |
| 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 | 2 762 141.00 | | | 2 762 141.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 890.00 | |
I4 DECREASES Grand Total | | | 2 762 141.00 | |
IO DECREASES Total including other intangible assets | | | 2 504 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 255 577.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 504 675.00 | | | 2 504 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 255 577.00 | | | 255 577.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 890.00 | | | 1 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 211 866.00 | 27 071.00 | | 211 866.00 |
PE DEPRECIATION Total including other intangible assets | 1 810.00 | | | 1 810.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 210 056.00 | 27 071.00 | | 210 056.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 552.00 | 3 949.00 | 1 552.00 | 1 552.00 |
7B Total provisions for depreciation | 1 552.00 | 3 949.00 | 1 552.00 | 1 552.00 |
7C Grand total | 1 552.00 | 3 949.00 | 1 552.00 | 1 552.00 |
UE of which provisions and reversals: - Operating | | 3 949.00 | 1 552.00 | |
| |
| 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 | 191.00 | 191.00 | | 191.00 |
8B Suppliers and Related Accounts | 140 693.00 | 140 693.00 | | 140 693.00 |
8C Staff and Related Accounts | 20 672.00 | 20 672.00 | | 20 672.00 |
8D Social Security and Other Social Organizations | 59 113.00 | 59 113.00 | | 59 113.00 |
8E Income Taxes | 18 336.00 | 18 336.00 | | 18 336.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 537.00 | 1 537.00 | | 1 537.00 |
UT Other financial assets | 205.00 | 205.00 | | 205.00 |
UX Other trade receivables | 19 738.00 | 19 738.00 | | 19 738.00 |
VB VAT | 954.00 | 954.00 | | 954.00 |
VI Group and Associates | 1 349 802.00 | 149 802.00 | | 1 349 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 980.00 | 2 980.00 | | 2 980.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 603.00 | 4 603.00 | | 4 603.00 |
VS Prepaid expenses | 6 046.00 | 6 046.00 | | 6 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 546.00 | 31 546.00 | | 31 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 593 323.00 | 393 323.00 | | 1 593 323.00 |
