| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 020.00 | 1 020.00 | | 1 020.00 |
AH Goodwill | 2 502 000.00 | | 2 502 000.00 | 2 502 000.00 |
AR Technical installations, industrial equipment and tools | 3 847.00 | 2 380.00 | 1 467.00 | 3 847.00 |
AT Other tangible assets | 503 403.00 | 423 289.00 | 80 113.00 | 503 403.00 |
BH Other financial assets | 25 920.00 | | 25 920.00 | 25 920.00 |
BJ TOTAL (I) | 3 036 189.00 | 426 689.00 | 2 609 500.00 | 3 036 189.00 |
BT Goods | 468 632.00 | | 468 632.00 | 468 632.00 |
BX Customers and related accounts | 30 820.00 | | 30 820.00 | 30 820.00 |
BZ Other receivables | 151 233.00 | | 151 233.00 | 151 233.00 |
CF Cash and cash equivalents | 770 243.00 | | 770 243.00 | 770 243.00 |
CH Prepaid expenses | 39 970.00 | | 39 970.00 | 39 970.00 |
CJ TOTAL (II) | 1 460 898.00 | | 1 460 898.00 | 1 460 898.00 |
CO Grand total (0 to V) | 4 497 087.00 | 426 689.00 | 4 070 398.00 | 4 497 087.00 |
CP Shares due in less than one year | 25 920.00 | | | 25 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 517 614.00 | 311 275.00 | | 517 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 466 278.00 | 316 339.00 | | 466 278.00 |
DL TOTAL (I) | 1 753 892.00 | 1 397 614.00 | | 1 753 892.00 |
DU Loans and Debts from Credit Institutions (3) | 1 774 385.00 | 1 998 460.00 | | 1 774 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 911.00 | 471 515.00 | | 49 911.00 |
DX Trade payables and related accounts | 352 287.00 | 379 535.00 | | 352 287.00 |
DY Tax and social security liabilities | 139 923.00 | 84 874.00 | | 139 923.00 |
EA Other liabilities | | 112.00 | | |
EC TOTAL (IV) | 2 316 506.00 | 2 934 495.00 | | 2 316 506.00 |
EE Grand total (I to V) | 4 070 398.00 | 4 332 109.00 | | 4 070 398.00 |
EI Including equity loans | 49 911.00 | | | 49 911.00 |
| |
| 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 | 3 034 810.00 | | 1 379.00 | 3 034 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 920.00 | |
I4 DECREASES Grand Total | | | 3 036 189.00 | |
IO DECREASES Total including other intangible assets | | | 2 503 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 507 249.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 503 020.00 | | | 2 503 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 506 764.00 | | 485.00 | 506 764.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 026.00 | | 894.00 | 25 026.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 391 521.00 | 35 169.00 | | 391 521.00 |
PE DEPRECIATION Total including other intangible assets | 1 020.00 | | | 1 020.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 390 501.00 | 35 169.00 | | 390 501.00 |
