| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 796.00 | 796.00 | | 796.00 |
AH Goodwill | 776 759.00 | | 776 759.00 | 776 759.00 |
AR Technical installations, industrial equipment and tools | 102 132.00 | 100 866.00 | 1 266.00 | 102 132.00 |
AT Other tangible assets | 292 847.00 | 277 528.00 | 15 319.00 | 292 847.00 |
BH Other financial assets | 1 938.00 | | 1 938.00 | 1 938.00 |
BJ TOTAL (I) | 1 176 131.00 | 379 190.00 | 796 941.00 | 1 176 131.00 |
BX Customers and related accounts | 173 093.00 | | 173 093.00 | 173 093.00 |
BZ Other receivables | 101 868.00 | | 101 868.00 | 101 868.00 |
CF Cash and cash equivalents | 132 553.00 | | 132 553.00 | 132 553.00 |
CH Prepaid expenses | 4 253.00 | | 4 253.00 | 4 253.00 |
CJ TOTAL (II) | 411 767.00 | | 411 767.00 | 411 767.00 |
CO Grand total (0 to V) | 1 587 898.00 | 379 190.00 | 1 208 708.00 | 1 587 898.00 |
CU Other investments | 1 660.00 | | 1 660.00 | 1 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 373.00 | 16 373.00 | | 16 373.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DG Other reserves | 594 437.00 | 594 437.00 | | 594 437.00 |
DH Retained earnings | -67 937.00 | -52 922.00 | | -67 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186 183.00 | -15 016.00 | | 186 183.00 |
DL TOTAL (I) | 731 342.00 | 545 159.00 | | 731 342.00 |
DU Loans and Debts from Credit Institutions (3) | 116 297.00 | 212 329.00 | | 116 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 597.00 | 112 347.00 | | 113 597.00 |
DX Trade payables and related accounts | 51 047.00 | 55 176.00 | | 51 047.00 |
DZ Fixed asset liabilities and related accounts | 196 425.00 | 178 146.00 | | 196 425.00 |
EC TOTAL (IV) | 477 366.00 | 557 998.00 | | 477 366.00 |
EE Grand total (I to V) | 1 208 708.00 | 1 103 157.00 | | 1 208 708.00 |
EG Accrued income and payables due within one year | 396 436.00 | 462 153.00 | | 396 436.00 |
| |
| 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 | 1 175 094.00 | | 1 037.00 | 1 175 094.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 598.00 | |
I4 DECREASES Grand Total | | | 1 176 131.00 | |
IO DECREASES Total including other intangible assets | | | 777 555.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 394 979.00 | |
KD ACQUISITIONS Total including other intangible assets | 777 555.00 | | | 777 555.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 393 942.00 | | 1 037.00 | 393 942.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 598.00 | | | 3 598.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 356 397.00 | 22 792.00 | | 356 397.00 |
PE DEPRECIATION Total including other intangible assets | 796.00 | | | 796.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 355 601.00 | 22 792.00 | | 355 601.00 |
| |
| 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 | 51 047.00 | 51 047.00 | | 51 047.00 |
8D Social Security and Other Social Organizations | 196 425.00 | 196 425.00 | | 196 425.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 597.00 | 113 597.00 | | 113 597.00 |
UT Other financial assets | 1 938.00 | | 1 938.00 | 1 938.00 |
UX Other trade receivables | 173 093.00 | 173 093.00 | | 173 093.00 |
VH Loans with a maturity of more than one year at origin | 116 297.00 | 35 367.00 | 80 931.00 | 116 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101 868.00 | 101 868.00 | | 101 868.00 |
VS Prepaid expenses | 4 253.00 | 4 253.00 | | 4 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 281 152.00 | 279 214.00 | 1 938.00 | 281 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 477 366.00 | 396 436.00 | 80 931.00 | 477 366.00 |
