| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 436.00 | 436.00 | | 436.00 |
AH Goodwill | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
AJ Other Intangible Assets | 30 000.00 | | 30 000.00 | 30 000.00 |
AP Buildings | 44 476.00 | 44 476.00 | | 44 476.00 |
AR Technical installations, industrial equipment and tools | 7 189.00 | 5 285.00 | 1 904.00 | 7 189.00 |
AT Other tangible assets | 64 562.00 | 63 918.00 | 644.00 | 64 562.00 |
BH Other financial assets | 29 723.00 | | 29 723.00 | 29 723.00 |
BJ TOTAL (I) | 1 677 287.00 | 114 115.00 | 1 563 171.00 | 1 677 287.00 |
BT Goods | 141 262.00 | | 141 262.00 | 141 262.00 |
BX Customers and related accounts | 29 977.00 | | 29 977.00 | 29 977.00 |
BZ Other receivables | 31 910.00 | | 31 910.00 | 31 910.00 |
CF Cash and cash equivalents | 33 421.00 | | 33 421.00 | 33 421.00 |
CH Prepaid expenses | 3 005.00 | | 3 005.00 | 3 005.00 |
CJ TOTAL (II) | 239 574.00 | | 239 574.00 | 239 574.00 |
CO Grand total (0 to V) | 1 916 861.00 | 114 115.00 | 1 802 746.00 | 1 916 861.00 |
CU Other investments | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 576 890.00 | 473 962.00 | | 576 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 407.00 | 102 928.00 | | 145 407.00 |
DL TOTAL (I) | 744 297.00 | 598 890.00 | | 744 297.00 |
DU Loans and Debts from Credit Institutions (3) | 558 643.00 | 668 685.00 | | 558 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 308 638.00 | 340 905.00 | | 308 638.00 |
DX Trade payables and related accounts | 148 415.00 | 144 150.00 | | 148 415.00 |
DY Tax and social security liabilities | 42 753.00 | 34 305.00 | | 42 753.00 |
EC TOTAL (IV) | 1 058 449.00 | 1 188 045.00 | | 1 058 449.00 |
EE Grand total (I to V) | 1 802 746.00 | 1 786 935.00 | | 1 802 746.00 |
| |
| 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 | 1 676 572.00 | | 715.00 | 1 676 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 623.00 | |
I4 DECREASES Grand Total | | | 1 677 287.00 | |
IO DECREASES Total including other intangible assets | | | 1 530 436.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 116 228.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 530 436.00 | | | 1 530 436.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 513.00 | | 715.00 | 115 513.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 623.00 | | | 30 623.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 112 649.00 | 1 467.00 | | 112 649.00 |
PE DEPRECIATION Total including other intangible assets | 436.00 | | | 436.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 112 212.00 | 1 467.00 | | 112 212.00 |
| |
| 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 | 148 415.00 | 148 415.00 | | 148 415.00 |
8C Staff and Related Accounts | 7 180.00 | 7 180.00 | | 7 180.00 |
8D Social Security and Other Social Organizations | 18 368.00 | 18 368.00 | | 18 368.00 |
8E Income Taxes | 14 809.00 | 14 809.00 | | 14 809.00 |
UT Other financial assets | 29 723.00 | | 29 723.00 | 29 723.00 |
UX Other trade receivables | 29 977.00 | 29 977.00 | | 29 977.00 |
VB VAT | 325.00 | 325.00 | | 325.00 |
VG Loans with a maturity of up to one year at origin | 366.00 | 366.00 | | 366.00 |
VH Loans with a maturity of more than one year at origin | 558 282.00 | 110 271.00 | 381 817.00 | 558 282.00 |
VI Group and Associates | 308 638.00 | 308 638.00 | | 308 638.00 |
VK Loans repaid during the year | 109 946.00 | | | 109 946.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 402.00 | 1 402.00 | | 1 402.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 584.00 | 31 584.00 | | 31 584.00 |
VS Prepaid expenses | 3 005.00 | 3 005.00 | | 3 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 615.00 | 64 892.00 | 29 723.00 | 94 615.00 |
VW VAT | 994.00 | 994.00 | | 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 058 453.00 | 610 443.00 | 381 817.00 | 1 058 453.00 |
