| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 5 000.00 | | 5 000.00 |
AH Goodwill | 219 128.00 | | 219 128.00 | 219 128.00 |
AR Technical installations, industrial equipment and tools | 104 623.00 | 98 658.00 | 5 965.00 | 104 623.00 |
AT Other tangible assets | 262 518.00 | 213 663.00 | 48 855.00 | 262 518.00 |
BH Other financial assets | 16 141.00 | | 16 141.00 | 16 141.00 |
BJ TOTAL (I) | 607 409.00 | 317 321.00 | 290 089.00 | 607 409.00 |
BT Goods | 156 017.00 | | 156 017.00 | 156 017.00 |
BX Customers and related accounts | 52 268.00 | | 52 268.00 | 52 268.00 |
BZ Other receivables | 3 161.00 | | 3 161.00 | 3 161.00 |
CF Cash and cash equivalents | 341.00 | | 341.00 | 341.00 |
CJ TOTAL (II) | 211 787.00 | | 211 787.00 | 211 787.00 |
CO Grand total (0 to V) | 819 196.00 | 317 321.00 | 501 875.00 | 819 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 333 250.00 | 333 250.00 | | 333 250.00 |
DD Legal reserve (1) | 7 179.00 | 7 179.00 | | 7 179.00 |
DG Other reserves | 62 180.00 | 62 180.00 | | 62 180.00 |
DH Retained earnings | -92 593.00 | -14 880.00 | | -92 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 012.00 | -77 714.00 | | -72 012.00 |
DL TOTAL (I) | 238 004.00 | 310 016.00 | | 238 004.00 |
DU Loans and Debts from Credit Institutions (3) | 170 151.00 | 136 786.00 | | 170 151.00 |
DW Advances and down payments received on current orders | 5 658.00 | 5 367.00 | | 5 658.00 |
DX Trade payables and related accounts | 42 315.00 | 80 649.00 | | 42 315.00 |
DY Tax and social security liabilities | 43 279.00 | 36 688.00 | | 43 279.00 |
EA Other liabilities | 2 468.00 | 2 384.00 | | 2 468.00 |
EC TOTAL (IV) | 263 872.00 | 261 874.00 | | 263 872.00 |
EE Grand total (I to V) | 501 875.00 | 571 890.00 | | 501 875.00 |
| |
| 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 | 605 267.00 | | 15 391.00 | 605 267.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 141.00 | |
I4 DECREASES Grand Total | | 13 249.00 | 607 409.00 | |
IO DECREASES Total including other intangible assets | | | 224 128.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 249.00 | 367 141.00 | |
KD ACQUISITIONS Total including other intangible assets | 224 128.00 | | | 224 128.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 364 999.00 | | 15 391.00 | 364 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 141.00 | | | 16 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 313 468.00 | 17 102.00 | 13 249.00 | 313 468.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 308 468.00 | 17 102.00 | 13 249.00 | 308 468.00 |
