| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 293.00 | 3 293.00 | | 3 293.00 |
AH Goodwill | 1 653.00 | | 1 653.00 | 1 653.00 |
AN Land | 44 882.00 | | 44 882.00 | 44 882.00 |
AP Buildings | 1 257 808.00 | 1 029 903.00 | 227 905.00 | 1 257 808.00 |
AR Technical installations, industrial equipment and tools | 36 982.00 | 32 887.00 | 4 095.00 | 36 982.00 |
AT Other tangible assets | 370 970.00 | 223 083.00 | 147 887.00 | 370 970.00 |
BD Other fixed assets | 915.00 | | 915.00 | 915.00 |
BF Loans | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 275.00 | | 275.00 | 275.00 |
BJ TOTAL (I) | 1 716 808.00 | 1 289 166.00 | 427 642.00 | 1 716 808.00 |
BL Raw materials, supplies | 4 160.00 | | 4 160.00 | 4 160.00 |
BX Customers and related accounts | 9 005.00 | | 9 005.00 | 9 005.00 |
BZ Other receivables | 36 511.00 | | 36 511.00 | 36 511.00 |
CD Marketable securities | 810 888.00 | | 810 888.00 | 810 888.00 |
CF Cash and cash equivalents | 205 072.00 | | 205 072.00 | 205 072.00 |
CH Prepaid expenses | 7 242.00 | | 7 242.00 | 7 242.00 |
CJ TOTAL (II) | 1 072 877.00 | | 1 072 877.00 | 1 072 877.00 |
CO Grand total (0 to V) | 2 789 685.00 | 1 289 166.00 | 1 500 519.00 | 2 789 685.00 |
CP Shares due in less than one year | 305.00 | | | 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 280.00 | 83 280.00 | | 83 280.00 |
DB Share, merger, contribution premiums, etc. | 1 795.00 | 1 795.00 | | 1 795.00 |
DD Legal reserve (1) | 8 328.00 | 8 328.00 | | 8 328.00 |
DG Other reserves | 436 929.00 | 383 640.00 | | 436 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 962.00 | 53 289.00 | | 58 962.00 |
DJ Investment subsidies | 17 578.00 | 23 232.00 | | 17 578.00 |
DK Regulated provisions | 17 003.00 | 16 650.00 | | 17 003.00 |
DL TOTAL (I) | 623 875.00 | 570 214.00 | | 623 875.00 |
DU Loans and Debts from Credit Institutions (3) | 176 837.00 | 140 550.00 | | 176 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 571 217.00 | 556 984.00 | | 571 217.00 |
DW Advances and down payments received on current orders | 27 339.00 | 12 047.00 | | 27 339.00 |
DX Trade payables and related accounts | 29 802.00 | 29 043.00 | | 29 802.00 |
DY Tax and social security liabilities | 71 450.00 | 77 912.00 | | 71 450.00 |
EC TOTAL (IV) | 876 644.00 | 816 535.00 | | 876 644.00 |
EE Grand total (I to V) | 1 500 519.00 | 1 386 750.00 | | 1 500 519.00 |
EG Accrued income and payables due within one year | 728 873.00 | 721 968.00 | | 728 873.00 |
| |
| 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 | 1 655 438.00 | | 80 745.00 | 1 655 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 220.00 | |
I4 DECREASES Grand Total | | 19 375.00 | 1 716 808.00 | |
IO DECREASES Total including other intangible assets | | | 4 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 375.00 | 1 710 643.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 945.00 | | | 4 945.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 649 273.00 | | 80 745.00 | 1 649 273.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 220.00 | | | 1 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 237 387.00 | 71 153.00 | 19 375.00 | 1 237 387.00 |
PE DEPRECIATION Total including other intangible assets | 3 293.00 | | | 3 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 234 095.00 | 71 153.00 | 19 375.00 | 1 234 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 650.00 | 930.00 | 577.00 | 16 650.00 |
7C Grand total | 16 650.00 | 930.00 | 577.00 | 16 650.00 |
UJ - Exceptional | | 930.00 | 577.00 | |
| |
| 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 | 126 601.00 | 126 601.00 | | 126 601.00 |
8B Suppliers and Related Accounts | 29 802.00 | 29 802.00 | | 29 802.00 |
8C Staff and Related Accounts | 24 285.00 | 24 285.00 | | 24 285.00 |
8D Social Security and Other Social Organizations | 31 629.00 | 31 629.00 | | 31 629.00 |
UP Loans | 30.00 | 30.00 | | 30.00 |
UT Other financial assets | 275.00 | 275.00 | | 275.00 |
UX Other trade receivables | 9 005.00 | | | 9 005.00 |
VB VAT | 22 638.00 | | | 22 638.00 |
VH Loans with a maturity of more than one year at origin | 176 837.00 | 56 404.00 | 120 433.00 | 176 837.00 |
VI Group and Associates | 444 616.00 | 444 616.00 | | 444 616.00 |
VJ Loans taken out during the year | 99 400.00 | | | 99 400.00 |
VM Income taxes | 5 283.00 | | | 5 283.00 |
VP Miscellaneous | 8 203.00 | | | 8 203.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 051.00 | 14 051.00 | | 14 051.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 387.00 | | | 387.00 |
VS Prepaid expenses | 7 242.00 | | | 7 242.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 063.00 | 53 063.00 | | 53 063.00 |
VW VAT | 1 485.00 | 1 485.00 | | 1 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 849 306.00 | 728 873.00 | 120 433.00 | 849 306.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 12 965.00 | 12 082.00 | | 12 965.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 72 143.00 | 63 609.00 | | 72 143.00 |
ST Other accounts | 295 813.00 | 277 934.00 | | 295 813.00 |
XQ Rental, rental and co-ownership charges | 35 859.00 | 35 666.00 | | 35 859.00 |
YP Average staff number | 6.00 | 6.00 | | 6.00 |
YT Subcontracting | 66 512.00 | 59 591.00 | | 66 512.00 |
YU External personnel | 32 076.00 | 28 378.00 | | 32 076.00 |
YW Business tax | 4 901.00 | 5 123.00 | | 4 901.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 866.00 | 17 205.00 | | 17 866.00 |
YY Amount of VAT collected | 98 427.00 | 91 972.00 | | 98 427.00 |
YZ Total deductible VAT on goods and services | 88 711.00 | 90 953.00 | | 88 711.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 502 402.00 | 465 178.00 | | 502 402.00 |
