| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 768.00 | 2 768.00 | | 2 768.00 |
AH Goodwill | 1 227 800.00 | | 1 227 800.00 | 1 227 800.00 |
AR Technical installations, industrial equipment and tools | 6 731.00 | 6 731.00 | | 6 731.00 |
AT Other tangible assets | 294 053.00 | 266 731.00 | 27 323.00 | 294 053.00 |
BH Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
BJ TOTAL (I) | 1 540 352.00 | 276 230.00 | 1 264 123.00 | 1 540 352.00 |
BT Goods | 183 768.00 | | 183 768.00 | 183 768.00 |
BX Customers and related accounts | 58 613.00 | | 58 613.00 | 58 613.00 |
BZ Other receivables | 9 227.00 | | 9 227.00 | 9 227.00 |
CD Marketable securities | 45 326.00 | | 45 326.00 | 45 326.00 |
CF Cash and cash equivalents | 76 926.00 | | 76 926.00 | 76 926.00 |
CH Prepaid expenses | 6 664.00 | | 6 664.00 | 6 664.00 |
CJ TOTAL (II) | 380 524.00 | | 380 524.00 | 380 524.00 |
CO Grand total (0 to V) | 1 920 876.00 | 276 230.00 | 1 644 647.00 | 1 920 876.00 |
CP Shares due in less than one year | 9 000.00 | | | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 228 800.00 | 1 228 800.00 | | 1 228 800.00 |
DD Legal reserve (1) | 14 854.00 | 12 258.00 | | 14 854.00 |
DG Other reserves | 87 779.00 | 87 456.00 | | 87 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 058.00 | 51 919.00 | | 36 058.00 |
DL TOTAL (I) | 1 367 492.00 | 1 380 433.00 | | 1 367 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13.00 | 4.00 | | 13.00 |
DX Trade payables and related accounts | 207 057.00 | 188 354.00 | | 207 057.00 |
DY Tax and social security liabilities | 70 086.00 | 73 554.00 | | 70 086.00 |
EC TOTAL (IV) | 277 155.00 | 261 912.00 | | 277 155.00 |
EE Grand total (I to V) | 1 644 647.00 | 1 642 345.00 | | 1 644 647.00 |
EG Accrued income and payables due within one year | 277 155.00 | 261 912.00 | | 277 155.00 |
| |
| 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 | 1 540 222.00 | | 2 500.00 | 1 540 222.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 000.00 | |
I4 DECREASES Grand Total | | 2 370.00 | 1 540 352.00 | |
IO DECREASES Total including other intangible assets | | | 1 230 568.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 370.00 | 300 784.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 230 568.00 | | | 1 230 568.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 300 654.00 | | 2 500.00 | 300 654.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000.00 | | | 9 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 249 151.00 | 29 449.00 | 2 370.00 | 249 151.00 |
PE DEPRECIATION Total including other intangible assets | 2 768.00 | | | 2 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 246 383.00 | 29 449.00 | 2 370.00 | 246 383.00 |
| |
| 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 | 207 057.00 | 207 057.00 | | 207 057.00 |
8C Staff and Related Accounts | 34 465.00 | 34 465.00 | | 34 465.00 |
8D Social Security and Other Social Organizations | 31 692.00 | 31 692.00 | | 31 692.00 |
UT Other financial assets | 9 000.00 | 9 000.00 | | 9 000.00 |
UX Other trade receivables | 58 613.00 | 58 613.00 | | 58 613.00 |
VB VAT | 1 938.00 | 1 938.00 | | 1 938.00 |
VI Group and Associates | 13.00 | 13.00 | | 13.00 |
VM Income taxes | 2 608.00 | 2 608.00 | | 2 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 530.00 | 3 530.00 | | 3 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 681.00 | 4 681.00 | | 4 681.00 |
VS Prepaid expenses | 6 664.00 | 6 664.00 | | 6 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 504.00 | 83 504.00 | | 83 504.00 |
VW VAT | 399.00 | 399.00 | | 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 155.00 | 277 155.00 | | 277 155.00 |
