| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 445.00 | 445.00 | | 445.00 |
AH Goodwill | 1 717 872.00 | | 1 717 872.00 | 1 717 872.00 |
AR Technical installations, industrial equipment and tools | 6 174.00 | 6 174.00 | | 6 174.00 |
AT Other tangible assets | 297 495.00 | 271 801.00 | 25 695.00 | 297 495.00 |
BD Other fixed assets | 1 617.00 | | 1 617.00 | 1 617.00 |
BH Other financial assets | 33 901.00 | | 33 901.00 | 33 901.00 |
BJ TOTAL (I) | 2 059 104.00 | 278 419.00 | 1 780 685.00 | 2 059 104.00 |
BT Goods | 183 151.00 | | 183 151.00 | 183 151.00 |
BX Customers and related accounts | 33 124.00 | | 33 124.00 | 33 124.00 |
BZ Other receivables | 10 376.00 | | 10 376.00 | 10 376.00 |
CF Cash and cash equivalents | 689 870.00 | | 689 870.00 | 689 870.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 916 688.00 | | 916 688.00 | 916 688.00 |
CO Grand total (0 to V) | 2 975 792.00 | 278 419.00 | 2 697 373.00 | 2 975 792.00 |
CP Shares due in less than one year | 33 901.00 | | | 33 901.00 |
CU Other investments | 1 601.00 | | 1 601.00 | 1 601.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 14 112.00 | 14 112.00 | | 14 112.00 |
DD Legal reserve (1) | 60 168.00 | 60 168.00 | | 60 168.00 |
DG Other reserves | 570 800.00 | 460 255.00 | | 570 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 574.00 | 200 545.00 | | 295 574.00 |
DL TOTAL (I) | 1 440 654.00 | 1 235 080.00 | | 1 440 654.00 |
DU Loans and Debts from Credit Institutions (3) | 768 921.00 | 907 035.00 | | 768 921.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 497.00 | 71 650.00 | | 111 497.00 |
DX Trade payables and related accounts | 263 135.00 | 275 798.00 | | 263 135.00 |
DY Tax and social security liabilities | 102 165.00 | 70 489.00 | | 102 165.00 |
EA Other liabilities | 11 000.00 | 11 000.00 | | 11 000.00 |
EC TOTAL (IV) | 1 256 719.00 | 1 335 973.00 | | 1 256 719.00 |
EE Grand total (I to V) | 2 697 373.00 | 2 571 053.00 | | 2 697 373.00 |
EI Including equity loans | 111 497.00 | | | 111 497.00 |
| |
| 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 | 2 053 567.00 | | 5 537.00 | 2 053 567.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 119.00 | |
I4 DECREASES Grand Total | | | 2 059 104.00 | |
IO DECREASES Total including other intangible assets | | | 1 718 317.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 303 669.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 718 317.00 | | | 1 718 317.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 298 132.00 | | 5 537.00 | 298 132.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 119.00 | | | 37 119.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 266 436.00 | 11 983.00 | | 266 436.00 |
PE DEPRECIATION Total including other intangible assets | 445.00 | | | 445.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 265 991.00 | 11 983.00 | | 265 991.00 |
| |
| 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 | 263 135.00 | 263 135.00 | | 263 135.00 |
8C Staff and Related Accounts | 32 117.00 | 32 117.00 | | 32 117.00 |
8D Social Security and Other Social Organizations | 24 733.00 | 24 733.00 | | 24 733.00 |
8E Income Taxes | 32 797.00 | 32 797.00 | | 32 797.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 000.00 | 11 000.00 | | 11 000.00 |
UT Other financial assets | 33 901.00 | 33 901.00 | | 33 901.00 |
UX Other trade receivables | 33 124.00 | 33 124.00 | | 33 124.00 |
VB VAT | 9 859.00 | 9 859.00 | | 9 859.00 |
VG Loans with a maturity of up to one year at origin | 665.00 | 665.00 | | 665.00 |
VH Loans with a maturity of more than one year at origin | 768 257.00 | 137 605.00 | 558 887.00 | 768 257.00 |
VI Group and Associates | 111 497.00 | 111 497.00 | | 111 497.00 |
VK Loans repaid during the year | 137 996.00 | | | 137 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 862.00 | 3 862.00 | | 3 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 517.00 | 517.00 | | 517.00 |
VS Prepaid expenses | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 569.00 | 77 569.00 | | 77 569.00 |
VW VAT | 8 656.00 | 8 656.00 | | 8 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 256 719.00 | 626 067.00 | 558 887.00 | 1 256 719.00 |
