| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 106.00 | 2 106.00 | | 2 106.00 |
AH Goodwill | 569 969.00 | | 569 969.00 | 569 969.00 |
AR Technical installations, industrial equipment and tools | 92 446.00 | 69 720.00 | 22 726.00 | 92 446.00 |
AT Other tangible assets | 122 289.00 | 37 145.00 | 85 144.00 | 122 289.00 |
BF Loans | 263 011.00 | | 263 011.00 | 263 011.00 |
BH Other financial assets | 599.00 | | 599.00 | 599.00 |
BJ TOTAL (I) | 1 050 621.00 | 108 972.00 | 941 650.00 | 1 050 621.00 |
BL Raw materials, supplies | 32 700.00 | | 32 700.00 | 32 700.00 |
BZ Other receivables | 87 789.00 | | 87 789.00 | 87 789.00 |
CF Cash and cash equivalents | 205 882.00 | | 205 882.00 | 205 882.00 |
CH Prepaid expenses | 4 368.00 | | 4 368.00 | 4 368.00 |
CJ TOTAL (II) | 330 740.00 | | 330 740.00 | 330 740.00 |
CO Grand total (0 to V) | 1 381 361.00 | 108 972.00 | 1 272 390.00 | 1 381 361.00 |
CP Shares due in less than one year | 263 611.00 | | | 263 611.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 600.00 | 2 600.00 | | 2 600.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 475 791.00 | 330 138.00 | | 475 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 248.00 | 145 653.00 | | 158 248.00 |
DL TOTAL (I) | 637 139.00 | 478 891.00 | | 637 139.00 |
DU Loans and Debts from Credit Institutions (3) | 395 514.00 | 521 382.00 | | 395 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 283.00 | 52 205.00 | | 52 283.00 |
DX Trade payables and related accounts | 44 077.00 | 55 317.00 | | 44 077.00 |
DY Tax and social security liabilities | 142 352.00 | 144 364.00 | | 142 352.00 |
EA Other liabilities | 1 024.00 | 4.00 | | 1 024.00 |
EC TOTAL (IV) | 635 251.00 | 773 274.00 | | 635 251.00 |
EE Grand total (I to V) | 1 272 390.00 | 1 252 165.00 | | 1 272 390.00 |
EG Accrued income and payables due within one year | 367 979.00 | 378 147.00 | | 367 979.00 |
| |
| 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 | 981 162.00 | | 69 459.00 | 981 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 263 811.00 | |
I4 DECREASES Grand Total | | | 1 050 621.00 | |
IO DECREASES Total including other intangible assets | | | 572 075.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 214 735.00 | |
KD ACQUISITIONS Total including other intangible assets | 572 075.00 | | | 572 075.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 148 401.00 | | 66 334.00 | 148 401.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 260 686.00 | | 3 125.00 | 260 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 81 006.00 | 27 965.00 | | 81 006.00 |
PE DEPRECIATION Total including other intangible assets | 2 106.00 | | | 2 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78 900.00 | 27 965.00 | | 78 900.00 |
| |
| 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 | 44 077.00 | 44 077.00 | | 44 077.00 |
8C Staff and Related Accounts | 66 240.00 | 66 240.00 | | 66 240.00 |
8D Social Security and Other Social Organizations | 57 840.00 | 57 840.00 | | 57 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 024.00 | 1 024.00 | | 1 024.00 |
UP Loans | 263 011.00 | 263 011.00 | | 263 011.00 |
UT Other financial assets | 599.00 | 599.00 | | 599.00 |
VB VAT | 48.00 | | | 48.00 |
VG Loans with a maturity of up to one year at origin | 388.00 | 388.00 | | 388.00 |
VH Loans with a maturity of more than one year at origin | 395 126.00 | 127 854.00 | 267 272.00 | 395 126.00 |
VI Group and Associates | 52 283.00 | 52 283.00 | | 52 283.00 |
VK Loans repaid during the year | 125 682.00 | | | 125 682.00 |
VM Income taxes | 18 101.00 | | | 18 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 747.00 | 5 747.00 | | 5 747.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 69 640.00 | | | 69 640.00 |
VS Prepaid expenses | 4 368.00 | | | 4 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 768.00 | 355 768.00 | | 355 768.00 |
VW VAT | 12 525.00 | 12 525.00 | | 12 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 635 251.00 | 367 979.00 | 267 272.00 | 635 251.00 |
