| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 697.00 | 11 514.00 | 183.00 | 11 697.00 |
AH Goodwill | 80 798.00 | | 80 798.00 | 80 798.00 |
AN Land | 28 170.00 | 28 170.00 | | 28 170.00 |
AR Technical installations, industrial equipment and tools | 673 658.00 | 666 315.00 | 7 344.00 | 673 658.00 |
AT Other tangible assets | 353 372.00 | 337 394.00 | 15 978.00 | 353 372.00 |
BD Other fixed assets | 701.00 | | 701.00 | 701.00 |
BH Other financial assets | 47 243.00 | | 47 243.00 | 47 243.00 |
BJ TOTAL (I) | 1 294 884.00 | 1 043 393.00 | 251 491.00 | 1 294 884.00 |
BL Raw materials, supplies | 25 760.00 | | 25 760.00 | 25 760.00 |
BP Services in progress | 41 985.00 | | 41 985.00 | 41 985.00 |
BT Goods | 90 559.00 | 305.00 | 90 254.00 | 90 559.00 |
BX Customers and related accounts | 248 645.00 | 10 419.00 | 238 227.00 | 248 645.00 |
BZ Other receivables | 175 681.00 | | 175 681.00 | 175 681.00 |
CF Cash and cash equivalents | 87 568.00 | | 87 568.00 | 87 568.00 |
CH Prepaid expenses | 4 995.00 | | 4 995.00 | 4 995.00 |
CJ TOTAL (II) | 675 193.00 | 10 724.00 | 664 469.00 | 675 193.00 |
CO Grand total (0 to V) | 1 970 076.00 | 1 054 116.00 | 915 960.00 | 1 970 076.00 |
CP Shares due in less than one year | 47 243.00 | | | 47 243.00 |
CU Other investments | 99 244.00 | | 99 244.00 | 99 244.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 638 587.00 | 638 587.00 | | 638 587.00 |
DH Retained earnings | -301 828.00 | -236 152.00 | | -301 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 168.00 | -65 675.00 | | 49 168.00 |
DL TOTAL (I) | 429 928.00 | 380 760.00 | | 429 928.00 |
DU Loans and Debts from Credit Institutions (3) | 25 557.00 | 99 546.00 | | 25 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 044.00 | 119 986.00 | | 119 044.00 |
DX Trade payables and related accounts | 201 851.00 | 193 924.00 | | 201 851.00 |
DY Tax and social security liabilities | 126 682.00 | 171 708.00 | | 126 682.00 |
EA Other liabilities | 12 899.00 | 31 519.00 | | 12 899.00 |
EC TOTAL (IV) | 486 032.00 | 616 683.00 | | 486 032.00 |
EE Grand total (I to V) | 915 960.00 | 997 443.00 | | 915 960.00 |
EG Accrued income and payables due within one year | 486 032.00 | 612 904.00 | | 486 032.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 778.00 | 66 724.00 | | 21 778.00 |
| |
| 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 | 1 294 489.00 | | 595.00 | 1 294 489.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147 188.00 | |
I4 DECREASES Grand Total | | 200.00 | 1 294 884.00 | |
IO DECREASES Total including other intangible assets | | | 92 495.00 | |
IY DECREASES Total Tangible Fixed Assets | | 200.00 | 1 055 201.00 | |
KD ACQUISITIONS Total including other intangible assets | 92 495.00 | | | 92 495.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 054 806.00 | | 595.00 | 1 054 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 188.00 | | | 147 188.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 035 310.00 | 8 207.00 | 124.00 | 1 035 310.00 |
PE DEPRECIATION Total including other intangible assets | 11 514.00 | | | 11 514.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 023 796.00 | 8 207.00 | 124.00 | 1 023 796.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 16 775.00 | | 16 470.00 | 16 775.00 |
6T Receivables | 12 596.00 | 1 033.00 | 3 211.00 | 12 596.00 |
7B Total provisions for depreciation | 29 371.00 | 1 033.00 | 19 681.00 | 29 371.00 |
7C Grand total | 29 371.00 | 1 033.00 | 19 681.00 | 29 371.00 |
UE of which provisions and reversals: - Operating | | 1 033.00 | 19 681.00 | |
| |
| 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 | 201 851.00 | 201 851.00 | | 201 851.00 |
8C Staff and Related Accounts | 44 358.00 | 44 358.00 | | 44 358.00 |
8D Social Security and Other Social Organizations | 43 972.00 | 43 972.00 | | 43 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 899.00 | 12 899.00 | | 12 899.00 |
UT Other financial assets | 47 243.00 | 47 243.00 | | 47 243.00 |
UX Other trade receivables | 234 543.00 | 234 543.00 | | 234 543.00 |
UY Staff and related accounts | 5 079.00 | 5 079.00 | | 5 079.00 |
VA Doubtful or disputed receivables | 14 102.00 | 14 102.00 | | 14 102.00 |
VB VAT | 14 483.00 | 14 483.00 | | 14 483.00 |
VC Group and associates | 122 963.00 | 122 963.00 | | 122 963.00 |
VG Loans with a maturity of up to one year at origin | 21 778.00 | 21 778.00 | | 21 778.00 |
VH Loans with a maturity of more than one year at origin | 3 779.00 | 3 779.00 | | 3 779.00 |
VI Group and Associates | 119 044.00 | 119 044.00 | | 119 044.00 |
VK Loans repaid during the year | 29 043.00 | | | 29 043.00 |
VM Income taxes | 21 884.00 | 21 884.00 | | 21 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 094.00 | 19 094.00 | | 19 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 272.00 | 11 272.00 | | 11 272.00 |
VS Prepaid expenses | 4 995.00 | 4 995.00 | | 4 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 564.00 | 476 564.00 | | 476 564.00 |
VW VAT | 19 258.00 | 19 258.00 | | 19 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 486 032.00 | 486 032.00 | | 486 032.00 |
