| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 743.00 | 1 494.00 | 2 249.00 | 3 743.00 |
AH Goodwill | 20 581.00 | | 20 581.00 | 20 581.00 |
AR Technical installations, industrial equipment and tools | 31 473.00 | 19 490.00 | 11 982.00 | 31 473.00 |
AT Other tangible assets | 199 722.00 | 193 338.00 | 6 384.00 | 199 722.00 |
BD Other fixed assets | 5 229.00 | | 5 229.00 | 5 229.00 |
BH Other financial assets | 6 360.00 | | 6 360.00 | 6 360.00 |
BJ TOTAL (I) | 267 107.00 | 214 323.00 | 52 784.00 | 267 107.00 |
BT Goods | 981 862.00 | | 981 862.00 | 981 862.00 |
BX Customers and related accounts | 2 873.00 | | 2 873.00 | 2 873.00 |
BZ Other receivables | 25 689.00 | | 25 689.00 | 25 689.00 |
CD Marketable securities | 265 498.00 | | 265 498.00 | 265 498.00 |
CF Cash and cash equivalents | 162 080.00 | | 162 080.00 | 162 080.00 |
CH Prepaid expenses | 1 582.00 | | 1 582.00 | 1 582.00 |
CJ TOTAL (II) | 1 439 583.00 | | 1 439 583.00 | 1 439 583.00 |
CO Grand total (0 to V) | 1 706 690.00 | 214 323.00 | 1 492 367.00 | 1 706 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 500.00 | 53 500.00 | | 53 500.00 |
DD Legal reserve (1) | 5 350.00 | 5 350.00 | | 5 350.00 |
DE Statutory or contractual reserves | 1 213 081.00 | 1 167 299.00 | | 1 213 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 477.00 | 45 782.00 | | 64 477.00 |
DL TOTAL (I) | 1 336 408.00 | 1 271 931.00 | | 1 336 408.00 |
DU Loans and Debts from Credit Institutions (3) | 4 920.00 | | | 4 920.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 242.00 | 4 128.00 | | 4 242.00 |
DX Trade payables and related accounts | 42 767.00 | 42 072.00 | | 42 767.00 |
DY Tax and social security liabilities | 82 930.00 | 65 323.00 | | 82 930.00 |
EA Other liabilities | 21 099.00 | 18 320.00 | | 21 099.00 |
EC TOTAL (IV) | 155 959.00 | 129 843.00 | | 155 959.00 |
EE Grand total (I to V) | 1 492 367.00 | 1 401 774.00 | | 1 492 367.00 |
| |
| 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 | 261 474.00 | | | 261 474.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 588.00 | |
I4 DECREASES Grand Total | | | 267 107.00 | |
IO DECREASES Total including other intangible assets | | | 3 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 195.00 | |
KD ACQUISITIONS Total including other intangible assets | 593.00 | | | 593.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 795.00 | | | 228 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 503.00 | | | 11 503.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 210 491.00 | 3 832.00 | | 210 491.00 |
PE DEPRECIATION Total including other intangible assets | 593.00 | 901.00 | | 593.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 209 898.00 | 2 931.00 | | 209 898.00 |
| |
| 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 | 42 767.00 | 42 767.00 | | 42 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 342.00 | 25 342.00 | | 25 342.00 |
UT Other financial assets | 6 360.00 | | | 6 360.00 |
UX Other trade receivables | 2 873.00 | | | 2 873.00 |
VH Loans with a maturity of more than one year at origin | 4 920.00 | 4 920.00 | | 4 920.00 |
VJ Loans taken out during the year | 5 900.00 | | | 5 900.00 |
VK Loans repaid during the year | 980.00 | | | 980.00 |
VP Miscellaneous | 25 689.00 | | | 25 689.00 |
VQ Other Taxes, Duties, and Similar Debts | 82 930.00 | 82 930.00 | | 82 930.00 |
VS Prepaid expenses | 1 582.00 | | | 1 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 503.00 | 30 144.00 | 6 360.00 | 36 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 959.00 | 155 959.00 | | 155 959.00 |
