| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 650.00 | 650.00 | | 650.00 |
AH Goodwill | 2 001 475.00 | | 2 001 475.00 | 2 001 475.00 |
AR Technical installations, industrial equipment and tools | 8 945.00 | 6 746.00 | 2 199.00 | 8 945.00 |
AT Other tangible assets | 329 843.00 | 173 948.00 | 155 895.00 | 329 843.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 2 341 479.00 | 181 345.00 | 2 160 134.00 | 2 341 479.00 |
BT Goods | 185 284.00 | | 185 284.00 | 185 284.00 |
BX Customers and related accounts | 119 108.00 | | 119 108.00 | 119 108.00 |
BZ Other receivables | 13 125.00 | | 13 125.00 | 13 125.00 |
CD Marketable securities | 12 554.00 | | 12 554.00 | 12 554.00 |
CF Cash and cash equivalents | 303 942.00 | | 303 942.00 | 303 942.00 |
CH Prepaid expenses | 3 401.00 | | 3 401.00 | 3 401.00 |
CJ TOTAL (II) | 637 414.00 | | 637 414.00 | 637 414.00 |
CO Grand total (0 to V) | 2 978 892.00 | 181 345.00 | 2 797 548.00 | 2 978 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 927 187.00 | 791 554.00 | | 927 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 075.00 | 146 633.00 | | 132 075.00 |
DL TOTAL (I) | 1 180 262.00 | 1 059 187.00 | | 1 180 262.00 |
DU Loans and Debts from Credit Institutions (3) | 1 229 859.00 | 1 375 663.00 | | 1 229 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 007.00 | 200 944.00 | | 214 007.00 |
DX Trade payables and related accounts | 111 237.00 | 112 395.00 | | 111 237.00 |
DY Tax and social security liabilities | 62 137.00 | 60 994.00 | | 62 137.00 |
DZ Fixed asset liabilities and related accounts | | 173.00 | | |
EA Other liabilities | 46.00 | 2.00 | | 46.00 |
EC TOTAL (IV) | 1 617 286.00 | 1 750 171.00 | | 1 617 286.00 |
EE Grand total (I to V) | 2 797 548.00 | 2 809 357.00 | | 2 797 548.00 |
EG Accrued income and payables due within one year | 535 434.00 | 520 312.00 | | 535 434.00 |
| |
| 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 | 2 340 475.00 | | 1 451.00 | 2 340 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 565.00 | |
I4 DECREASES Grand Total | | 447.00 | 2 341 479.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 2 002 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | 447.00 | 338 789.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 002 125.00 | | | 2 002 125.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 337 785.00 | | 1 451.00 | 337 785.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 565.00 | | | 565.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 770.00 | 44 022.00 | 447.00 | 137 770.00 |
PE DEPRECIATION Total including other intangible assets | 650.00 | | | 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 120.00 | 44 022.00 | 447.00 | 137 120.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 191.00 | 191.00 | | 191.00 |
8B Suppliers and Related Accounts | 111 237.00 | 111 237.00 | | 111 237.00 |
8C Staff and Related Accounts | 30 162.00 | 30 162.00 | | 30 162.00 |
8D Social Security and Other Social Organizations | 17 028.00 | 17 028.00 | | 17 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46.00 | 46.00 | | 46.00 |
UT Other financial assets | 550.00 | 550.00 | | 550.00 |
UX Other trade receivables | 119 108.00 | 119 108.00 | | 119 108.00 |
VB VAT | 6 199.00 | 6 199.00 | | 6 199.00 |
VH Loans with a maturity of more than one year at origin | 1 229 859.00 | 148 007.00 | 614 721.00 | 1 229 859.00 |
VI Group and Associates | 213 816.00 | 213 816.00 | | 213 816.00 |
VK Loans repaid during the year | 145 804.00 | | | 145 804.00 |
VM Income taxes | 4 160.00 | 4 160.00 | | 4 160.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 954.00 | 7 954.00 | | 7 954.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 766.00 | 2 766.00 | | 2 766.00 |
VS Prepaid expenses | 3 401.00 | 3 401.00 | | 3 401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 184.00 | 136 184.00 | | 136 184.00 |
VW VAT | 6 993.00 | 6 993.00 | | 6 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 617 286.00 | 535 434.00 | 614 721.00 | 1 617 286.00 |
