| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 721.00 | 629.00 | 92.00 | 721.00 |
AH Goodwill | 770 000.00 | | 770 000.00 | 770 000.00 |
AP Buildings | 119 393.00 | 119 167.00 | 227.00 | 119 393.00 |
AR Technical installations, industrial equipment and tools | 2 227.00 | 2 227.00 | | 2 227.00 |
AT Other tangible assets | 16 697.00 | 14 410.00 | 2 286.00 | 16 697.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 909 298.00 | 136 433.00 | 772 865.00 | 909 298.00 |
BT Goods | 116 671.00 | | 116 671.00 | 116 671.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 6 867.00 | | 6 867.00 | 6 867.00 |
BZ Other receivables | 3 892.00 | | 3 892.00 | 3 892.00 |
CF Cash and cash equivalents | 8 892.00 | | 8 892.00 | 8 892.00 |
CH Prepaid expenses | 9 202.00 | | 9 202.00 | 9 202.00 |
CJ TOTAL (II) | 145 525.00 | | 145 525.00 | 145 525.00 |
CO Grand total (0 to V) | 1 054 823.00 | 136 433.00 | 918 390.00 | 1 054 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 87 321.00 | 49 015.00 | | 87 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 967.00 | 78 306.00 | | 73 967.00 |
DK Regulated provisions | 1 379.00 | 1 079.00 | | 1 379.00 |
DL TOTAL (I) | 173 666.00 | 139 400.00 | | 173 666.00 |
DU Loans and Debts from Credit Institutions (3) | 332 785.00 | 353 640.00 | | 332 785.00 |
DV Miscellaneous Loans and Financial Debts (4) | 290 613.00 | 284 406.00 | | 290 613.00 |
DX Trade payables and related accounts | 94 779.00 | 101 570.00 | | 94 779.00 |
DY Tax and social security liabilities | 26 547.00 | 49 221.00 | | 26 547.00 |
EA Other liabilities | | 2 292.00 | | |
EC TOTAL (IV) | 744 724.00 | 791 130.00 | | 744 724.00 |
EE Grand total (I to V) | 918 390.00 | 930 530.00 | | 918 390.00 |
EG Accrued income and payables due within one year | 449 238.00 | 545 686.00 | | 449 238.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 77 115.00 | 71 220.00 | | 77 115.00 |
| |
| 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 | 914 657.00 | | 1 718.00 | 914 657.00 |
I3 DECREASES Total Financial Fixed Assets | | | 260.00 | |
I4 DECREASES Grand Total | | 7 078.00 | 909 298.00 | |
IO DECREASES Total including other intangible assets | | | 770 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 078.00 | 138 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 770 721.00 | | | 770 721.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 836.00 | | 1 558.00 | 143 836.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | 160.00 | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141 437.00 | 2 073.00 | 7 078.00 | 141 437.00 |
PE DEPRECIATION Total including other intangible assets | 629.00 | | | 629.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 140 808.00 | 2 073.00 | 7 078.00 | 140 808.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 079.00 | 1 144.00 | 844.00 | 1 079.00 |
7C Grand total | 1 079.00 | 1 144.00 | 844.00 | 1 079.00 |
UJ - Exceptional | | 1 144.00 | 844.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 010.00 | 24 010.00 | | 24 010.00 |
8B Suppliers and Related Accounts | 94 779.00 | 94 779.00 | | 94 779.00 |
8C Staff and Related Accounts | 12 376.00 | 12 376.00 | | 12 376.00 |
8D Social Security and Other Social Organizations | 10 788.00 | 10 788.00 | | 10 788.00 |
UT Other financial assets | 160.00 | | 160.00 | 160.00 |
UX Other trade receivables | 6 867.00 | 6 867.00 | | 6 867.00 |
VB VAT | 3 863.00 | 3 863.00 | | 3 863.00 |
VG Loans with a maturity of up to one year at origin | 77 115.00 | 77 115.00 | | 77 115.00 |
VH Loans with a maturity of more than one year at origin | 255 671.00 | -39 815.00 | 264 131.00 | 255 671.00 |
VI Group and Associates | 266 603.00 | 266 603.00 | | 266 603.00 |
VJ Loans taken out during the year | 65 451.00 | | | 65 451.00 |
VK Loans repaid during the year | 68 160.00 | | | 68 160.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 341.00 | 1 341.00 | | 1 341.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29.00 | 29.00 | | 29.00 |
VS Prepaid expenses | 9 202.00 | 9 202.00 | | 9 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 121.00 | 19 961.00 | 160.00 | 20 121.00 |
VW VAT | 2 042.00 | 2 042.00 | | 2 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 744 724.00 | 449 238.00 | 264 131.00 | 744 724.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 9 108.00 | 9 263.00 | | 9 108.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 017.00 | 5 814.00 | | 6 017.00 |
ST Other accounts | 41 509.00 | 44 410.00 | | 41 509.00 |
XQ Rental, rental and co-ownership charges | 29 683.00 | 28 241.00 | | 29 683.00 |
YQ Equipment leasing commitment | | 9 573.00 | | |
YT Subcontracting | 961.00 | 1 657.00 | | 961.00 |
YW Business tax | 1 580.00 | 1 151.00 | | 1 580.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 689.00 | 10 415.00 | | 10 689.00 |
YY Amount of VAT collected | 44 126.00 | 45 173.00 | | 44 126.00 |
YZ Total deductible VAT on goods and services | 39 215.00 | 39 418.00 | | 39 215.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 78 170.00 | 80 122.00 | | 78 170.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
