| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 184.00 | 9 058.00 | 1 126.00 | 10 184.00 |
AN Land | 7 194.00 | 1 725.00 | 5 469.00 | 7 194.00 |
AP Buildings | 320 755.00 | 211 283.00 | 109 472.00 | 320 755.00 |
AR Technical installations, industrial equipment and tools | 47 568.00 | 28 930.00 | 18 638.00 | 47 568.00 |
AT Other tangible assets | 67 470.00 | 28 147.00 | 39 323.00 | 67 470.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 454 187.00 | 279 143.00 | 175 044.00 | 454 187.00 |
BT Goods | 26 850.00 | | 26 850.00 | 26 850.00 |
BX Customers and related accounts | 469 960.00 | | 469 960.00 | 469 960.00 |
BZ Other receivables | 22 899.00 | | 22 899.00 | 22 899.00 |
CF Cash and cash equivalents | 5 541.00 | | 5 541.00 | 5 541.00 |
CH Prepaid expenses | 2 007.00 | | 2 007.00 | 2 007.00 |
CJ TOTAL (II) | 527 257.00 | | 527 257.00 | 527 257.00 |
CO Grand total (0 to V) | 981 444.00 | 279 143.00 | 702 301.00 | 981 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | -14 526.00 | -46 492.00 | | -14 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 100.00 | 31 966.00 | | -20 100.00 |
DJ Investment subsidies | 61 261.00 | 71 961.00 | | 61 261.00 |
DL TOTAL (I) | 29 935.00 | 60 735.00 | | 29 935.00 |
DU Loans and Debts from Credit Institutions (3) | 261 426.00 | 160 239.00 | | 261 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 027.00 | 108 055.00 | | 28 027.00 |
DX Trade payables and related accounts | 292 425.00 | 185 037.00 | | 292 425.00 |
DY Tax and social security liabilities | 16 995.00 | 34 962.00 | | 16 995.00 |
EA Other liabilities | 73 493.00 | 72 619.00 | | 73 493.00 |
EC TOTAL (IV) | 672 366.00 | 560 912.00 | | 672 366.00 |
EE Grand total (I to V) | 702 301.00 | 621 647.00 | | 702 301.00 |
EG Accrued income and payables due within one year | 599 924.00 | 500 932.00 | | 599 924.00 |
| |
| 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 | 437 739.00 | | 16 448.00 | 437 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 015.00 | |
I4 DECREASES Grand Total | | | 454 187.00 | |
IO DECREASES Total including other intangible assets | | | 10 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 442 988.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 184.00 | | | 10 184.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 426 540.00 | | 16 448.00 | 426 540.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 015.00 | | | 1 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 232 445.00 | 46 698.00 | | 232 445.00 |
PE DEPRECIATION Total including other intangible assets | 7 021.00 | 2 037.00 | | 7 021.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 225 424.00 | 44 661.00 | | 225 424.00 |
