| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 990.00 | 6 990.00 | | 6 990.00 |
AH Goodwill | 54 050.00 | | 54 050.00 | 54 050.00 |
AJ Other Intangible Assets | 2 900.00 | 2 900.00 | | 2 900.00 |
AR Technical installations, industrial equipment and tools | 145 887.00 | 129 544.00 | 16 343.00 | 145 887.00 |
AT Other tangible assets | 1 112 794.00 | 489 629.00 | 623 165.00 | 1 112 794.00 |
BJ TOTAL (I) | 1 322 631.00 | 629 063.00 | 693 569.00 | 1 322 631.00 |
BL Raw materials, supplies | 2 100.00 | | 2 100.00 | 2 100.00 |
BZ Other receivables | 682 141.00 | | 682 141.00 | 682 141.00 |
CD Marketable securities | 150 374.00 | | 150 374.00 | 150 374.00 |
CF Cash and cash equivalents | 105 902.00 | | 105 902.00 | 105 902.00 |
CH Prepaid expenses | 6 306.00 | | 6 306.00 | 6 306.00 |
CJ TOTAL (II) | 946 823.00 | | 946 823.00 | 946 823.00 |
CO Grand total (0 to V) | 2 269 455.00 | 629 063.00 | 1 640 392.00 | 2 269 455.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 375 141.00 | 339 241.00 | | 375 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 730.00 | 85 901.00 | | 129 730.00 |
DL TOTAL (I) | 505 972.00 | 426 241.00 | | 505 972.00 |
DQ Provisions for Expenses | 90 820.00 | 114 543.00 | | 90 820.00 |
DR TOTAL (IV) | 90 820.00 | 114 543.00 | | 90 820.00 |
DU Loans and Debts from Credit Institutions (3) | 306 894.00 | 183 265.00 | | 306 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 366 694.00 | 277 092.00 | | 366 694.00 |
DX Trade payables and related accounts | 24 541.00 | 104 019.00 | | 24 541.00 |
DY Tax and social security liabilities | 3 831.00 | 3 882.00 | | 3 831.00 |
EA Other liabilities | 341 641.00 | 374 329.00 | | 341 641.00 |
EC TOTAL (IV) | 1 043 600.00 | 942 587.00 | | 1 043 600.00 |
EE Grand total (I to V) | 1 640 392.00 | 1 483 371.00 | | 1 640 392.00 |
EG Accrued income and payables due within one year | 761 304.00 | 942 587.00 | | 761 304.00 |
| |
| 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 | 1 098 126.00 | | 224 506.00 | 1 098 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
I4 DECREASES Grand Total | | | 1 322 631.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 63 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 258 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 940.00 | | | 63 940.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 034 176.00 | | 224 506.00 | 1 034 176.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10.00 | | | 10.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 519 837.00 | 109 226.00 | | 519 837.00 |
PE DEPRECIATION Total including other intangible assets | 9 890.00 | | | 9 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 509 947.00 | 109 226.00 | | 509 947.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 114 543.00 | 90 820.00 | 114 543.00 | 114 543.00 |
7C Grand total | 114 543.00 | 90 820.00 | 114 543.00 | 114 543.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 90 820.00 | 114 543.00 | |
| |
| 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 | 24 541.00 | 24 541.00 | | 24 541.00 |
8K Other liabilities (including liabilities related to repo transactions) | 341 641.00 | 341 641.00 | | 341 641.00 |
VB VAT | 3 059.00 | 3 059.00 | | 3 059.00 |
VC Group and associates | 382 224.00 | 382 224.00 | | 382 224.00 |
VH Loans with a maturity of more than one year at origin | 306 894.00 | 24 597.00 | 215 489.00 | 306 894.00 |
VI Group and Associates | 366 694.00 | 366 694.00 | | 366 694.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 43 225.00 | | | 43 225.00 |
VP Miscellaneous | 1 242.00 | 1 242.00 | | 1 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 831.00 | 3 831.00 | | 3 831.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 295 615.00 | 295 615.00 | | 295 615.00 |
VS Prepaid expenses | 6 306.00 | 6 306.00 | | 6 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 688 447.00 | 688 447.00 | | 688 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 043 600.00 | 761 304.00 | 215 489.00 | 1 043 600.00 |
| |
| 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 | 7 730.00 | 11 711.00 | | 7 730.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 77 050.00 | 82 418.00 | | 77 050.00 |
ST Other accounts | 347 349.00 | 197 433.00 | | 347 349.00 |
XQ Rental, rental and co-ownership charges | 180 647.00 | 171 223.00 | | 180 647.00 |
YU External personnel | 11 078.00 | 11 100.00 | | 11 078.00 |
YW Business tax | 6 184.00 | 6 351.00 | | 6 184.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 913.00 | 18 061.00 | | 13 913.00 |
YY Amount of VAT collected | 131 983.00 | 106 456.00 | | 131 983.00 |
YZ Total deductible VAT on goods and services | 48 710.00 | 33 237.00 | | 48 710.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 616 123.00 | 462 175.00 | | 616 123.00 |
| |
| 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 | 12.00 | | | 12.00 |
