| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 835.00 | 1 835.00 | | 1 835.00 |
AH Goodwill | 170 000.00 | 85 000.00 | 85 000.00 | 170 000.00 |
AR Technical installations, industrial equipment and tools | 155 823.00 | 126 747.00 | 29 076.00 | 155 823.00 |
AT Other tangible assets | 6 285.00 | 2 164.00 | 4 121.00 | 6 285.00 |
BD Other fixed assets | 1 150 174.00 | | 1 150 174.00 | 1 150 174.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 485 611.00 | 215 746.00 | 1 269 865.00 | 1 485 611.00 |
BX Customers and related accounts | 69 032.00 | | 69 032.00 | 69 032.00 |
BZ Other receivables | 84 391.00 | | 84 391.00 | 84 391.00 |
CD Marketable securities | 832 417.00 | 57 237.00 | 775 180.00 | 832 417.00 |
CF Cash and cash equivalents | 67 178.00 | | 67 178.00 | 67 178.00 |
CH Prepaid expenses | 1 390.00 | | 1 390.00 | 1 390.00 |
CJ TOTAL (II) | 1 054 408.00 | 57 237.00 | 997 170.00 | 1 054 408.00 |
CO Grand total (0 to V) | 2 540 018.00 | 272 984.00 | 2 267 035.00 | 2 540 018.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 1 463.00 | | 1 463.00 | 1 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | 891 283.00 | 779 438.00 | | 891 283.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 212 520.00 | 263 595.00 | | 212 520.00 |
DL TOTAL (I) | 1 763 803.00 | 1 703 033.00 | | 1 763 803.00 |
DU Loans and Debts from Credit Institutions (3) | 445 444.00 | 515 111.00 | | 445 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 345.00 | 24 627.00 | | 23 345.00 |
DX Trade payables and related accounts | 24 458.00 | 23 958.00 | | 24 458.00 |
DY Tax and social security liabilities | 9 984.00 | 6 658.00 | | 9 984.00 |
EA Other liabilities | | 49.00 | | |
EC TOTAL (IV) | 503 231.00 | 570 404.00 | | 503 231.00 |
EE Grand total (I to V) | 2 267 035.00 | 2 273 437.00 | | 2 267 035.00 |
EG Accrued income and payables due within one year | 128 870.00 | 125 299.00 | | 128 870.00 |
| |
| 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 | 1 386 646.00 | | 101 637.00 | 1 386 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 151 667.00 | |
I4 DECREASES Grand Total | | 2 672.00 | 1 485 611.00 | |
IO DECREASES Total including other intangible assets | | | 171 835.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 672.00 | 162 108.00 | |
KD ACQUISITIONS Total including other intangible assets | 171 835.00 | | | 171 835.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 463.00 | | 1 317.00 | 163 463.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 051 347.00 | | 100 320.00 | 1 051 347.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 355.00 | 11 064.00 | 2 672.00 | 122 355.00 |
PE DEPRECIATION Total including other intangible assets | 1 835.00 | | | 1 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 520.00 | 11 064.00 | 2 672.00 | 120 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 85 000.00 | | | 85 000.00 |
6X Other provisions for depreciation | 16 205.00 | 55 079.00 | 14 047.00 | 16 205.00 |
7B Total provisions for depreciation | 101 205.00 | 55 079.00 | 14 047.00 | 101 205.00 |
7C Grand total | 101 205.00 | 55 079.00 | 14 047.00 | 101 205.00 |
UG - Financial | | 55 079.00 | 14 047.00 | |
| |
| 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 | 24 458.00 | 24 458.00 | | 24 458.00 |
8D Social Security and Other Social Organizations | 9 731.00 | 9 731.00 | | 9 731.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 69 032.00 | 69 032.00 | | 69 032.00 |
UZ Social Security, other social security organizations | 1 504.00 | 1 504.00 | | 1 504.00 |
VG Loans with a maturity of up to one year at origin | 339.00 | 339.00 | | 339.00 |
VH Loans with a maturity of more than one year at origin | 445 105.00 | 70 744.00 | 271 235.00 | 445 105.00 |
VI Group and Associates | 23 345.00 | 23 345.00 | | 23 345.00 |
VK Loans repaid during the year | 69 617.00 | | | 69 617.00 |
VM Income taxes | 43 854.00 | 43 854.00 | | 43 854.00 |
VQ Other Taxes, Duties, and Similar Debts | 253.00 | 253.00 | | 253.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 033.00 | 39 033.00 | | 39 033.00 |
VS Prepaid expenses | 1 390.00 | 1 390.00 | | 1 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 843.00 | 154 843.00 | | 154 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 231.00 | 128 870.00 | 271 235.00 | 503 231.00 |
