| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 680.00 | 3 680.00 | | 3 680.00 |
AH Goodwill | 347 000.00 | | 347 000.00 | 347 000.00 |
AP Buildings | 65 481.00 | 38 305.00 | 27 176.00 | 65 481.00 |
AR Technical installations, industrial equipment and tools | 325 600.00 | 231 510.00 | 94 091.00 | 325 600.00 |
AT Other tangible assets | 205 297.00 | 124 089.00 | 81 208.00 | 205 297.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 947 308.00 | 397 583.00 | 549 725.00 | 947 308.00 |
BL Raw materials, supplies | 7 010.00 | | 7 010.00 | 7 010.00 |
BT Goods | 257.00 | | 257.00 | 257.00 |
BX Customers and related accounts | 9 793.00 | | 9 793.00 | 9 793.00 |
BZ Other receivables | 141 152.00 | | 141 152.00 | 141 152.00 |
CF Cash and cash equivalents | 21 894.00 | | 21 894.00 | 21 894.00 |
CH Prepaid expenses | 3 144.00 | | 3 144.00 | 3 144.00 |
CJ TOTAL (II) | 183 250.00 | | 183 250.00 | 183 250.00 |
CO Grand total (0 to V) | 1 130 559.00 | 397 583.00 | 732 976.00 | 1 130 559.00 |
CP Shares due in less than one year | 250.00 | | | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 328 900.00 | 328 900.00 | | 328 900.00 |
DD Legal reserve (1) | 2 802.00 | 2 802.00 | | 2 802.00 |
DG Other reserves | 53 239.00 | 53 239.00 | | 53 239.00 |
DH Retained earnings | -120 261.00 | -107 849.00 | | -120 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 599.00 | -12 411.00 | | -8 599.00 |
DL TOTAL (I) | 256 081.00 | 264 680.00 | | 256 081.00 |
DU Loans and Debts from Credit Institutions (3) | 306 729.00 | 372 246.00 | | 306 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109.00 | 980.00 | | 109.00 |
DX Trade payables and related accounts | 34 762.00 | 37 574.00 | | 34 762.00 |
DY Tax and social security liabilities | 134 873.00 | 146 992.00 | | 134 873.00 |
EA Other liabilities | 421.00 | 560.00 | | 421.00 |
EC TOTAL (IV) | 476 894.00 | 558 352.00 | | 476 894.00 |
EE Grand total (I to V) | 732 976.00 | 823 033.00 | | 732 976.00 |
EG Accrued income and payables due within one year | 238 436.00 | 251 898.00 | | 238 436.00 |
| |
| 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 | 947 308.00 | | | 947 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | | 947 308.00 | |
IO DECREASES Total including other intangible assets | | | 350 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 596 378.00 | |
KD ACQUISITIONS Total including other intangible assets | 350 680.00 | | | 350 680.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 596 378.00 | | | 596 378.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 326 608.00 | 70 975.00 | | 326 608.00 |
PE DEPRECIATION Total including other intangible assets | 3 680.00 | | | 3 680.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 322 928.00 | 70 975.00 | | 322 928.00 |
| |
| 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 | 34 762.00 | 34 762.00 | | 34 762.00 |
8C Staff and Related Accounts | 36 284.00 | 36 284.00 | | 36 284.00 |
8D Social Security and Other Social Organizations | 88 115.00 | 88 115.00 | | 88 115.00 |
8K Other liabilities (including liabilities related to repo transactions) | 421.00 | 421.00 | | 421.00 |
UT Other financial assets | 250.00 | 250.00 | | 250.00 |
UX Other trade receivables | 9 793.00 | 9 793.00 | | 9 793.00 |
UY Staff and related accounts | 1 630.00 | 1 630.00 | | 1 630.00 |
VB VAT | 5 841.00 | 5 841.00 | | 5 841.00 |
VC Group and associates | 7 440.00 | 7 440.00 | | 7 440.00 |
VG Loans with a maturity of up to one year at origin | 274.00 | 274.00 | | 274.00 |
VH Loans with a maturity of more than one year at origin | 306 454.00 | 67 996.00 | 202 734.00 | 306 454.00 |
VI Group and Associates | 109.00 | 109.00 | | 109.00 |
VK Loans repaid during the year | 65 510.00 | | | 65 510.00 |
VM Income taxes | 39 808.00 | 39 808.00 | | 39 808.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 690.00 | 6 690.00 | | 6 690.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 432.00 | 86 432.00 | | 86 432.00 |
VS Prepaid expenses | 3 144.00 | 3 144.00 | | 3 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 339.00 | 154 339.00 | | 154 339.00 |
VW VAT | 3 785.00 | 3 785.00 | | 3 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 476 894.00 | 238 436.00 | 202 734.00 | 476 894.00 |
