| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 329.00 | 1 329.00 | | 1 329.00 |
AH Goodwill | 1 960 000.00 | | 1 960 000.00 | 1 960 000.00 |
AR Technical installations, industrial equipment and tools | 9 777.00 | 5 610.00 | 4 167.00 | 9 777.00 |
AT Other tangible assets | 60 817.00 | 54 737.00 | 6 079.00 | 60 817.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 2 032 083.00 | 61 676.00 | 1 970 407.00 | 2 032 083.00 |
BT Goods | 253 099.00 | | 253 099.00 | 253 099.00 |
BX Customers and related accounts | 76 945.00 | | 76 945.00 | 76 945.00 |
BZ Other receivables | 77 144.00 | | 77 144.00 | 77 144.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 208 511.00 | | 208 511.00 | 208 511.00 |
CJ TOTAL (II) | 665 700.00 | | 665 700.00 | 665 700.00 |
CO Grand total (0 to V) | 2 697 782.00 | 61 676.00 | 2 636 106.00 | 2 697 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DG Other reserves | 1 877 515.00 | 1 703 755.00 | | 1 877 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 128.00 | 173 760.00 | | 185 128.00 |
DL TOTAL (I) | 2 216 643.00 | 2 031 515.00 | | 2 216 643.00 |
DU Loans and Debts from Credit Institutions (3) | | 303 894.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 28 965.00 | 30 676.00 | | 28 965.00 |
DX Trade payables and related accounts | 307 844.00 | 273 446.00 | | 307 844.00 |
DY Tax and social security liabilities | 82 655.00 | 83 403.00 | | 82 655.00 |
EC TOTAL (IV) | 419 464.00 | 691 420.00 | | 419 464.00 |
EE Grand total (I to V) | 2 636 106.00 | 2 722 935.00 | | 2 636 106.00 |
| |
| 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 | 2 026 387.00 | | 5 695.00 | 2 026 387.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | | 2 032 083.00 | |
IO DECREASES Total including other intangible assets | | | 1 961 329.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 594.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 961 329.00 | | | 1 961 329.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 898.00 | | 5 695.00 | 64 898.00 |
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 | 58 185.00 | 3 491.00 | | 58 185.00 |
PE DEPRECIATION Total including other intangible assets | 1 329.00 | | | 1 329.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 856.00 | 3 491.00 | | 56 856.00 |
| |
| 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 | 307 844.00 | 307 844.00 | | 307 844.00 |
8D Social Security and Other Social Organizations | 82 655.00 | 82 655.00 | | 82 655.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 965.00 | 28 965.00 | | 28 965.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 76 945.00 | 76 945.00 | | 76 945.00 |
VK Loans repaid during the year | 303 743.00 | | | 303 743.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77 145.00 | 77 145.00 | | 77 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 250.00 | 154 090.00 | 160.00 | 154 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 419 464.00 | 419 464.00 | | 419 464.00 |
