| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 949.00 | 949.00 | | 949.00 |
AH Goodwill | 1 265 000.00 | | 1 265 000.00 | 1 265 000.00 |
AJ Other Intangible Assets | 4 975.00 | 3 167.00 | 1 808.00 | 4 975.00 |
AR Technical installations, industrial equipment and tools | 2 425.00 | 2 425.00 | | 2 425.00 |
AT Other tangible assets | 97 806.00 | 97 541.00 | 265.00 | 97 806.00 |
BD Other fixed assets | 339.00 | | 339.00 | 339.00 |
BH Other financial assets | 74 533.00 | | 74 533.00 | 74 533.00 |
BJ TOTAL (I) | 1 446 027.00 | 104 082.00 | 1 341 946.00 | 1 446 027.00 |
BT Goods | 86 041.00 | | 86 041.00 | 86 041.00 |
BX Customers and related accounts | 19 179.00 | | 19 179.00 | 19 179.00 |
BZ Other receivables | 6 196.00 | | 6 196.00 | 6 196.00 |
CD Marketable securities | 119 400.00 | | 119 400.00 | 119 400.00 |
CF Cash and cash equivalents | 126 009.00 | | 126 009.00 | 126 009.00 |
CH Prepaid expenses | 1 754.00 | | 1 754.00 | 1 754.00 |
CJ TOTAL (II) | 358 579.00 | | 358 579.00 | 358 579.00 |
CO Grand total (0 to V) | 1 804 606.00 | 104 082.00 | 1 700 525.00 | 1 804 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 634 682.00 | | | 634 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 630.00 | | | 147 630.00 |
DL TOTAL (I) | 1 592 312.00 | | | 1 592 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 696.00 | | | 20 696.00 |
DX Trade payables and related accounts | 55 782.00 | | | 55 782.00 |
DY Tax and social security liabilities | 31 734.00 | | | 31 734.00 |
EC TOTAL (IV) | 108 213.00 | | | 108 213.00 |
EE Grand total (I to V) | 1 700 525.00 | | | 1 700 525.00 |
EG Accrued income and payables due within one year | 108 213.00 | | | 108 213.00 |
| |
| 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 | 1 445 408.00 | | 1 174.00 | 1 445 408.00 |
I3 DECREASES Total Financial Fixed Assets | | 555.00 | 74 872.00 | |
I4 DECREASES Grand Total | | 555.00 | 1 446 027.00 | |
IO DECREASES Total including other intangible assets | | | 1 270 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 231.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 270 924.00 | | | 1 270 924.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 231.00 | | | 100 231.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 253.00 | | 1 174.00 | 74 253.00 |
| |
| 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 | 55 782.00 | 55 782.00 | | 55 782.00 |
8B Suppliers and Related Accounts | 52 430.00 | 52 430.00 | | 52 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 213.00 | 108 213.00 | | 108 213.00 |
