| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 649.00 | 3 649.00 | | 3 649.00 |
AH Goodwill | 83 847.00 | | 83 847.00 | 83 847.00 |
AJ Other Intangible Assets | 15 245.00 | | 15 245.00 | 15 245.00 |
AR Technical installations, industrial equipment and tools | 26 374.00 | 26 374.00 | | 26 374.00 |
AT Other tangible assets | 211 595.00 | 167 649.00 | 43 947.00 | 211 595.00 |
BD Other fixed assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 3 183.00 | | 3 183.00 | 3 183.00 |
BJ TOTAL (I) | 346 893.00 | 197 671.00 | 149 221.00 | 346 893.00 |
BT Goods | 132 541.00 | | 132 541.00 | 132 541.00 |
BX Customers and related accounts | 61 257.00 | 5 168.00 | 56 089.00 | 61 257.00 |
BZ Other receivables | 142 285.00 | 5 596.00 | 136 689.00 | 142 285.00 |
CF Cash and cash equivalents | 95 879.00 | | 95 879.00 | 95 879.00 |
CH Prepaid expenses | 6 891.00 | | 6 891.00 | 6 891.00 |
CJ TOTAL (II) | 438 854.00 | 10 765.00 | 428 089.00 | 438 854.00 |
CO Grand total (0 to V) | 785 747.00 | 208 436.00 | 577 310.00 | 785 747.00 |
CR Shares due in more than one year | 5 644.00 | | | 5 644.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 400.00 | 74 400.00 | | 74 400.00 |
DD Legal reserve (1) | 7 440.00 | 7 440.00 | | 7 440.00 |
DG Other reserves | 123 405.00 | 101 078.00 | | 123 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 872.00 | 22 327.00 | | 57 872.00 |
DL TOTAL (I) | 263 117.00 | 205 245.00 | | 263 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 224.00 | 12 138.00 | | 7 224.00 |
DW Advances and down payments received on current orders | 39 673.00 | | | 39 673.00 |
DX Trade payables and related accounts | 206 210.00 | 153 584.00 | | 206 210.00 |
DY Tax and social security liabilities | 43 070.00 | 30 282.00 | | 43 070.00 |
EA Other liabilities | 17 140.00 | 42 566.00 | | 17 140.00 |
EB Prepaid income (2) | 876.00 | 1 074.00 | | 876.00 |
EC TOTAL (IV) | 314 193.00 | 239 643.00 | | 314 193.00 |
EE Grand total (I to V) | 577 310.00 | 444 888.00 | | 577 310.00 |
EG Accrued income and payables due within one year | | 239 643.00 | | |
| |
| 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 | 346 893.00 | | | 346 893.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 183.00 | |
I4 DECREASES Grand Total | | | 346 893.00 | |
IO DECREASES Total including other intangible assets | | | 102 741.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 237 969.00 | |
KD ACQUISITIONS Total including other intangible assets | 102 741.00 | | | 102 741.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 237 969.00 | | | 237 969.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 183.00 | | | 6 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 856.00 | 8 815.00 | | 188 856.00 |
PE DEPRECIATION Total including other intangible assets | 3 649.00 | | | 3 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 207.00 | 8 815.00 | | 185 207.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 848.00 | 5 168.00 | 848.00 | 848.00 |
6X Other provisions for depreciation | | 5 596.00 | | |
7B Total provisions for depreciation | 848.00 | 10 765.00 | 848.00 | 848.00 |
7C Grand total | 848.00 | 10 765.00 | 848.00 | 848.00 |
UE of which provisions and reversals: - Operating | | 10 765.00 | 848.00 | |
| |
| 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 | 206 210.00 | 206 210.00 | | 206 210.00 |
8C Staff and Related Accounts | 11 720.00 | 11 720.00 | | 11 720.00 |
8D Social Security and Other Social Organizations | 6 107.00 | 6 107.00 | | 6 107.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 140.00 | 17 140.00 | | 17 140.00 |
8L Deferred income | 876.00 | 876.00 | | 876.00 |
UT Other financial assets | 3 183.00 | | 3 183.00 | 3 183.00 |
UX Other trade receivables | 61 257.00 | 55 614.00 | 5 644.00 | 61 257.00 |
VB VAT | 16 208.00 | 16 208.00 | | 16 208.00 |
VC Group and associates | 74 146.00 | 74 146.00 | | 74 146.00 |
VI Group and Associates | 7 224.00 | 7 224.00 | | 7 224.00 |
VM Income taxes | 4 124.00 | 4 124.00 | | 4 124.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 074.00 | 3 074.00 | | 3 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 808.00 | 47 808.00 | | 47 808.00 |
VS Prepaid expenses | 6 891.00 | 6 891.00 | | 6 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 616.00 | 204 790.00 | 8 827.00 | 213 616.00 |
VW VAT | 22 170.00 | 22 170.00 | | 22 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 520.00 | 274 520.00 | | 274 520.00 |
