| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 870.00 | 870.00 | | 870.00 |
AH Goodwill | 1 082 388.00 | | 1 082 388.00 | 1 082 388.00 |
AR Technical installations, industrial equipment and tools | 2 971.00 | 2 851.00 | 120.00 | 2 971.00 |
AT Other tangible assets | 103 087.00 | 94 962.00 | 8 125.00 | 103 087.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 3 460.00 | | 3 460.00 | 3 460.00 |
BJ TOTAL (I) | 1 192 807.00 | 98 683.00 | 1 094 124.00 | 1 192 807.00 |
BT Goods | 117 801.00 | | 117 801.00 | 117 801.00 |
BX Customers and related accounts | 53 300.00 | | 53 300.00 | 53 300.00 |
BZ Other receivables | 5 793.00 | | 5 793.00 | 5 793.00 |
CF Cash and cash equivalents | 287 817.00 | | 287 817.00 | 287 817.00 |
CH Prepaid expenses | 3 492.00 | | 3 492.00 | 3 492.00 |
CJ TOTAL (II) | 468 203.00 | | 468 203.00 | 468 203.00 |
CO Grand total (0 to V) | 1 661 009.00 | 98 683.00 | 1 562 326.00 | 1 661 009.00 |
CP Shares due in less than one year | 3 460.00 | | | 3 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 130 808.00 | 1 130 808.00 | | 1 130 808.00 |
DD Legal reserve (1) | 37 434.00 | 37 434.00 | | 37 434.00 |
DG Other reserves | 217 086.00 | 230 279.00 | | 217 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 956.00 | 34 808.00 | | 31 956.00 |
DL TOTAL (I) | 1 417 284.00 | 1 433 329.00 | | 1 417 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 693.00 | 24 459.00 | | 14 693.00 |
DX Trade payables and related accounts | 81 153.00 | 58 196.00 | | 81 153.00 |
DY Tax and social security liabilities | 49 196.00 | 56 223.00 | | 49 196.00 |
EC TOTAL (IV) | 145 042.00 | 138 878.00 | | 145 042.00 |
EE Grand total (I to V) | 1 562 326.00 | 1 572 207.00 | | 1 562 326.00 |
EG Accrued income and payables due within one year | 145 042.00 | 138 878.00 | | 145 042.00 |
EI Including equity loans | 14 693.00 | | | 14 693.00 |
| |
| 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 | 1 188 555.00 | | 4 252.00 | 1 188 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 490.00 | |
I4 DECREASES Grand Total | | | 1 192 807.00 | |
IO DECREASES Total including other intangible assets | | | 1 083 258.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 058.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 083 258.00 | | | 1 083 258.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 806.00 | | 4 252.00 | 101 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 490.00 | | | 3 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 508.00 | 3 175.00 | | 95 508.00 |
PE DEPRECIATION Total including other intangible assets | 870.00 | | | 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 638.00 | 3 175.00 | | 94 638.00 |
| |
| 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 | 81 153.00 | 81 153.00 | | 81 153.00 |
8C Staff and Related Accounts | 14 644.00 | 14 644.00 | | 14 644.00 |
8D Social Security and Other Social Organizations | 28 877.00 | 28 877.00 | | 28 877.00 |
UT Other financial assets | 3 460.00 | 3 460.00 | | 3 460.00 |
UX Other trade receivables | 53 300.00 | 53 300.00 | | 53 300.00 |
VB VAT | 3 660.00 | 3 660.00 | | 3 660.00 |
VI Group and Associates | 14 693.00 | 14 693.00 | | 14 693.00 |
VM Income taxes | 965.00 | 965.00 | | 965.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 862.00 | 1 862.00 | | 1 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 168.00 | 1 168.00 | | 1 168.00 |
VS Prepaid expenses | 3 492.00 | 3 492.00 | | 3 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 045.00 | 66 045.00 | | 66 045.00 |
VW VAT | 3 814.00 | 3 814.00 | | 3 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 042.00 | 145 042.00 | | 145 042.00 |
