| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 309.00 | 3 715.00 | 2 594.00 | 6 309.00 |
AH Goodwill | 1 887 370.00 | | 1 887 370.00 | 1 887 370.00 |
AR Technical installations, industrial equipment and tools | 7 973.00 | 6 596.00 | 1 378.00 | 7 973.00 |
AT Other tangible assets | 21 678.00 | 17 856.00 | 3 822.00 | 21 678.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 1 923 881.00 | 28 167.00 | 1 895 714.00 | 1 923 881.00 |
BT Goods | 161 255.00 | 7 862.00 | 153 393.00 | 161 255.00 |
BX Customers and related accounts | 48 004.00 | | 48 004.00 | 48 004.00 |
BZ Other receivables | 21 949.00 | | 21 949.00 | 21 949.00 |
CF Cash and cash equivalents | 348 130.00 | | 348 130.00 | 348 130.00 |
CH Prepaid expenses | 7 873.00 | | 7 873.00 | 7 873.00 |
CJ TOTAL (II) | 587 210.00 | 7 862.00 | 579 348.00 | 587 210.00 |
CO Grand total (0 to V) | 2 511 091.00 | 36 029.00 | 2 475 062.00 | 2 511 091.00 |
CP Shares due in less than one year | 550.00 | | | 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 832 903.00 | 666 725.00 | | 832 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 430.00 | 166 178.00 | | 189 430.00 |
DL TOTAL (I) | 1 077 333.00 | 887 903.00 | | 1 077 333.00 |
DU Loans and Debts from Credit Institutions (3) | 1 015 325.00 | 1 173 488.00 | | 1 015 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 955.00 | 128 950.00 | | 128 955.00 |
DX Trade payables and related accounts | 166 522.00 | 147 331.00 | | 166 522.00 |
DY Tax and social security liabilities | 86 927.00 | 72 021.00 | | 86 927.00 |
EC TOTAL (IV) | 1 397 729.00 | 1 521 790.00 | | 1 397 729.00 |
EE Grand total (I to V) | 2 475 062.00 | 2 409 693.00 | | 2 475 062.00 |
EG Accrued income and payables due within one year | 544 011.00 | 507 699.00 | | 544 011.00 |
EI Including equity loans | 128 955.00 | | | 128 955.00 |
| |
| 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 | 1 923 326.00 | | 555.00 | 1 923 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 550.00 | |
I4 DECREASES Grand Total | | | 1 923 881.00 | |
IO DECREASES Total including other intangible assets | | | 1 893 679.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 652.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 893 679.00 | | | 1 893 679.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 097.00 | | 555.00 | 29 097.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 550.00 | | | 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 876.00 | 5 291.00 | | 22 876.00 |
PE DEPRECIATION Total including other intangible assets | 1 612.00 | 2 103.00 | | 1 612.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 264.00 | 3 188.00 | | 21 264.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 790.00 | 2 073.00 | | 5 790.00 |
7B Total provisions for depreciation | 5 790.00 | 2 073.00 | | 5 790.00 |
7C Grand total | 5 790.00 | 2 073.00 | | 5 790.00 |
UE of which provisions and reversals: - Operating | | 2 073.00 | | |
| |
| 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 | 166 522.00 | 166 522.00 | | 166 522.00 |
8C Staff and Related Accounts | 28 699.00 | 28 699.00 | | 28 699.00 |
8D Social Security and Other Social Organizations | 34 189.00 | 34 189.00 | | 34 189.00 |
8E Income Taxes | 7 789.00 | 7 789.00 | | 7 789.00 |
UT Other financial assets | 550.00 | 550.00 | | 550.00 |
UX Other trade receivables | 48 004.00 | 48 004.00 | | 48 004.00 |
VB VAT | 541.00 | 541.00 | | 541.00 |
VG Loans with a maturity of up to one year at origin | 1 235.00 | 1 235.00 | | 1 235.00 |
VH Loans with a maturity of more than one year at origin | 1 014 090.00 | 160 372.00 | 666 247.00 | 1 014 090.00 |
VI Group and Associates | 128 955.00 | 128 955.00 | | 128 955.00 |
VK Loans repaid during the year | 157 970.00 | | | 157 970.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 525.00 | 4 525.00 | | 4 525.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 408.00 | 21 408.00 | | 21 408.00 |
VS Prepaid expenses | 7 873.00 | 7 873.00 | | 7 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 375.00 | 78 375.00 | | 78 375.00 |
VW VAT | 11 725.00 | 11 725.00 | | 11 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 397 729.00 | 544 011.00 | 666 247.00 | 1 397 729.00 |
