| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 864.00 | 1 864.00 | | 1 864.00 |
AH Goodwill | 57 245.00 | | 57 245.00 | 57 245.00 |
AT Other tangible assets | 302 218.00 | 75 105.00 | 227 113.00 | 302 218.00 |
BH Other financial assets | 16 845.00 | | 16 845.00 | 16 845.00 |
BJ TOTAL (I) | 382 171.00 | 76 968.00 | 305 203.00 | 382 171.00 |
BT Goods | 405 222.00 | | 405 222.00 | 405 222.00 |
BX Customers and related accounts | 67 060.00 | | 67 060.00 | 67 060.00 |
BZ Other receivables | 40 670.00 | | 40 670.00 | 40 670.00 |
CD Marketable securities | 182.00 | | 182.00 | 182.00 |
CF Cash and cash equivalents | 630 780.00 | | 630 780.00 | 630 780.00 |
CH Prepaid expenses | 2 374.00 | | 2 374.00 | 2 374.00 |
CJ TOTAL (II) | 1 146 287.00 | | 1 146 287.00 | 1 146 287.00 |
CO Grand total (0 to V) | 1 528 458.00 | 76 968.00 | 1 451 490.00 | 1 528 458.00 |
CR Shares due in more than one year | 2 000.00 | | | 2 000.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 906 134.00 | 772 786.00 | | 906 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 867.00 | 133 348.00 | | 82 867.00 |
DJ Investment subsidies | 4 167.00 | 4 792.00 | | 4 167.00 |
DL TOTAL (I) | 1 035 092.00 | 952 850.00 | | 1 035 092.00 |
DU Loans and Debts from Credit Institutions (3) | 163 117.00 | 190 937.00 | | 163 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 740.00 | 45 314.00 | | 49 740.00 |
DW Advances and down payments received on current orders | 49 562.00 | 52 486.00 | | 49 562.00 |
DX Trade payables and related accounts | 62 136.00 | 77 421.00 | | 62 136.00 |
DY Tax and social security liabilities | 73 062.00 | 99 469.00 | | 73 062.00 |
DZ Fixed asset liabilities and related accounts | 16 512.00 | 17 810.00 | | 16 512.00 |
EA Other liabilities | 2 270.00 | 698.00 | | 2 270.00 |
EC TOTAL (IV) | 416 398.00 | 484 136.00 | | 416 398.00 |
EE Grand total (I to V) | 1 451 490.00 | 1 436 985.00 | | 1 451 490.00 |
EG Accrued income and payables due within one year | 134 913.00 | 162 997.00 | | 134 913.00 |
| |
| 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 | 382 671.00 | | | 382 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 845.00 | |
I4 DECREASES Grand Total | | 500.00 | 382 171.00 | |
IO DECREASES Total including other intangible assets | | | 59 109.00 | |
IY DECREASES Total Tangible Fixed Assets | | 500.00 | 302 218.00 | |
KD ACQUISITIONS Total including other intangible assets | 59 109.00 | | | 59 109.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 302 718.00 | | | 302 718.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 845.00 | | | 20 845.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 439.00 | 38 029.00 | 500.00 | 39 439.00 |
PE DEPRECIATION Total including other intangible assets | 1 864.00 | | | 1 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 576.00 | 38 029.00 | 500.00 | 37 576.00 |
| |
| 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 | 62 136.00 | 62 136.00 | | 62 136.00 |
8J Fixed Asset Liabilities and Related Accounts | 16 512.00 | 16 512.00 | | 16 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 010.00 | 52 010.00 | | 52 010.00 |
UT Other financial assets | 16 845.00 | | 16 845.00 | 16 845.00 |
UX Other trade receivables | 67 060.00 | 65 060.00 | 2 000.00 | 67 060.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VH Loans with a maturity of more than one year at origin | 162 997.00 | 28 084.00 | 115 245.00 | 162 997.00 |
VK Loans repaid during the year | 27 799.00 | | | 27 799.00 |
VP Miscellaneous | 40 670.00 | 40 670.00 | | 40 670.00 |
VQ Other Taxes, Duties, and Similar Debts | 73 062.00 | 73 062.00 | | 73 062.00 |
VS Prepaid expenses | 2 374.00 | 2 374.00 | | 2 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 949.00 | 108 104.00 | 18 845.00 | 126 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 366 837.00 | 231 924.00 | 115 245.00 | 366 837.00 |
