| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 435.00 | 12 979.00 | 8 456.00 | 21 435.00 |
AH Goodwill | 455 927.00 | | 455 927.00 | 455 927.00 |
AN Land | 38 341.00 | | 38 341.00 | 38 341.00 |
AP Buildings | 290 209.00 | 211 088.00 | 79 121.00 | 290 209.00 |
AR Technical installations, industrial equipment and tools | 12 939.00 | 12 939.00 | | 12 939.00 |
AT Other tangible assets | 589 125.00 | 155 229.00 | 433 897.00 | 589 125.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 409 868.00 | 392 235.00 | 1 017 633.00 | 1 409 868.00 |
BT Goods | 10 628.00 | 5 314.00 | 5 314.00 | 10 628.00 |
BZ Other receivables | 14 368.00 | | 14 368.00 | 14 368.00 |
CD Marketable securities | 556 000.00 | | 556 000.00 | 556 000.00 |
CF Cash and cash equivalents | 346 689.00 | | 346 689.00 | 346 689.00 |
CH Prepaid expenses | 7 925.00 | | 7 925.00 | 7 925.00 |
CJ TOTAL (II) | 935 610.00 | 5 314.00 | 930 296.00 | 935 610.00 |
CO Grand total (0 to V) | 2 345 478.00 | 397 549.00 | 1 947 929.00 | 2 345 478.00 |
CU Other investments | 1 873.00 | | 1 873.00 | 1 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 609 796.00 | 609 796.00 | | 609 796.00 |
DD Legal reserve (1) | 60 979.00 | 60 979.00 | | 60 979.00 |
DG Other reserves | 729 516.00 | 586 348.00 | | 729 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 534.00 | 143 167.00 | | 534.00 |
DL TOTAL (I) | 1 400 824.00 | 1 400 291.00 | | 1 400 824.00 |
DU Loans and Debts from Credit Institutions (3) | 249 724.00 | 306 394.00 | | 249 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 281.00 | 209 904.00 | | 200 281.00 |
DX Trade payables and related accounts | 23 908.00 | 49 577.00 | | 23 908.00 |
DY Tax and social security liabilities | 70 131.00 | 58 289.00 | | 70 131.00 |
EA Other liabilities | 3 061.00 | 5.00 | | 3 061.00 |
EC TOTAL (IV) | 547 105.00 | 624 169.00 | | 547 105.00 |
EE Grand total (I to V) | 1 947 929.00 | 2 024 460.00 | | 1 947 929.00 |
EG Accrued income and payables due within one year | 297 381.00 | 374 445.00 | | 297 381.00 |
| |
| 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 | 1 428 303.00 | | | 1 428 303.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 893.00 | |
I4 DECREASES Grand Total | | | 1 409 868.00 | |
IO DECREASES Total including other intangible assets | | | 21 435.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 930 614.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 435.00 | | | 21 435.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 949 049.00 | | | 949 049.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 893.00 | | | 1 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 339 533.00 | 78 302.00 | 25 600.00 | 339 533.00 |
PE DEPRECIATION Total including other intangible assets | 8 979.00 | 4 000.00 | | 8 979.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 330 554.00 | 74 302.00 | 25 600.00 | 330 554.00 |
| |
| 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 | 20 000.00 | 20 000.00 | | 20 000.00 |
8B Suppliers and Related Accounts | 23 908.00 | 23 908.00 | | 23 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183 342.00 | 183 342.00 | | 183 342.00 |
VH Loans with a maturity of more than one year at origin | 249 724.00 | | 50 006.00 | 249 724.00 |
VK Loans repaid during the year | 56 670.00 | | | 56 670.00 |
VP Miscellaneous | 14 368.00 | | | 14 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 70 131.00 | 70 131.00 | | 70 131.00 |
VS Prepaid expenses | 7 925.00 | | | 7 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 293.00 | 22 293.00 | | 22 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 547 105.00 | 297 381.00 | 50 006.00 | 547 105.00 |
