| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 129.00 | 5 129.00 | | 5 129.00 |
AH Goodwill | 730 000.00 | | 730 000.00 | 730 000.00 |
AR Technical installations, industrial equipment and tools | 2 000.00 | 2 000.00 | | 2 000.00 |
AT Other tangible assets | 48 438.00 | 34 467.00 | 13 971.00 | 48 438.00 |
BD Other fixed assets | 2.00 | | 2.00 | 2.00 |
BH Other financial assets | 411.00 | | 411.00 | 411.00 |
BJ TOTAL (I) | 786 879.00 | 41 596.00 | 745 283.00 | 786 879.00 |
BT Goods | 59 159.00 | | 59 159.00 | 59 159.00 |
BX Customers and related accounts | 21 883.00 | | 21 883.00 | 21 883.00 |
BZ Other receivables | 17 470.00 | | 17 470.00 | 17 470.00 |
CF Cash and cash equivalents | 111 438.00 | | 111 438.00 | 111 438.00 |
CH Prepaid expenses | 3 077.00 | | 3 077.00 | 3 077.00 |
CJ TOTAL (II) | 213 027.00 | | 213 027.00 | 213 027.00 |
CO Grand total (0 to V) | 999 906.00 | 41 596.00 | 958 310.00 | 999 906.00 |
CS Evaluated investments - equity method | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 168 213.00 | 145 916.00 | | 168 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 627.00 | 22 298.00 | | 81 627.00 |
DL TOTAL (I) | 359 840.00 | 278 213.00 | | 359 840.00 |
DU Loans and Debts from Credit Institutions (3) | 199 383.00 | 244 463.00 | | 199 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 593.00 | 264 935.00 | | 256 593.00 |
DX Trade payables and related accounts | 93 782.00 | 94 385.00 | | 93 782.00 |
DY Tax and social security liabilities | 40 857.00 | 33 608.00 | | 40 857.00 |
EA Other liabilities | 7 854.00 | | | 7 854.00 |
EC TOTAL (IV) | 598 470.00 | 637 391.00 | | 598 470.00 |
EE Grand total (I to V) | 958 310.00 | 915 604.00 | | 958 310.00 |
EG Accrued income and payables due within one year | 445 302.00 | 438 123.00 | | 445 302.00 |
| |
| 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 | 777 008.00 | | 9 872.00 | 777 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 312.00 | |
I4 DECREASES Grand Total | | | 786 879.00 | |
IO DECREASES Total including other intangible assets | | | 735 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 438.00 | |
KD ACQUISITIONS Total including other intangible assets | 735 129.00 | | | 735 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 567.00 | | 9 872.00 | 40 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 312.00 | | | 1 312.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 588.00 | 2 008.00 | | 39 588.00 |
PE DEPRECIATION Total including other intangible assets | 5 129.00 | | | 5 129.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 459.00 | 2 008.00 | | 34 459.00 |
| |
| 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 | 93 783.00 | 93 783.00 | | 93 783.00 |
8C Staff and Related Accounts | 8 955.00 | 8 955.00 | | 8 955.00 |
8D Social Security and Other Social Organizations | 10 394.00 | 10 394.00 | | 10 394.00 |
8E Income Taxes | 19 198.00 | 19 198.00 | | 19 198.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 854.00 | 7 854.00 | | 7 854.00 |
UT Other financial assets | 411.00 | | 411.00 | 411.00 |
UX Other trade receivables | 23 205.00 | 23 205.00 | | 23 205.00 |
VB VAT | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 199 383.00 | 46 215.00 | 153 168.00 | 199 383.00 |
VI Group and Associates | 256 593.00 | 256 593.00 | | 256 593.00 |
VK Loans repaid during the year | 45 054.00 | | | 45 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 266.00 | 1 266.00 | | 1 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 078.00 | 16 078.00 | | 16 078.00 |
VS Prepaid expenses | 3 077.00 | 3 077.00 | | 3 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 840.00 | 42 430.00 | 411.00 | 42 840.00 |
VW VAT | 1 045.00 | 1 045.00 | | 1 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 598 470.00 | 445 302.00 | 153 168.00 | 598 470.00 |
