| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 495.00 | 12 917.00 | 2 578.00 | 15 495.00 |
AP Buildings | 60 979.00 | 18 015.00 | 42 964.00 | 60 979.00 |
AR Technical installations, industrial equipment and tools | 267 242.00 | 190 896.00 | 76 346.00 | 267 242.00 |
AT Other tangible assets | 1 433 798.00 | 665 409.00 | 768 389.00 | 1 433 798.00 |
BJ TOTAL (I) | 1 984 297.00 | 887 238.00 | 1 097 058.00 | 1 984 297.00 |
BX Customers and related accounts | 6 743.00 | | 6 743.00 | 6 743.00 |
BZ Other receivables | 1 651 771.00 | | 1 651 771.00 | 1 651 771.00 |
CF Cash and cash equivalents | 1 814 399.00 | | 1 814 399.00 | 1 814 399.00 |
CJ TOTAL (II) | 3 472 914.00 | | 3 472 914.00 | 3 472 914.00 |
CO Grand total (0 to V) | 5 457 212.00 | 887 238.00 | 4 569 973.00 | 5 457 212.00 |
CU Other investments | 206 780.00 | | 206 780.00 | 206 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | 1 530 000.00 | | 1 530 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 153 000.00 | 153 000.00 | | 153 000.00 |
DG Other reserves | 152 449.00 | 152 449.00 | | 152 449.00 |
DH Retained earnings | 1 659 011.00 | 1 583 382.00 | | 1 659 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 107.00 | 75 629.00 | | 190 107.00 |
DK Regulated provisions | 265 595.00 | 236 917.00 | | 265 595.00 |
DL TOTAL (I) | 3 950 163.00 | 3 731 378.00 | | 3 950 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 505 910.00 | 513 038.00 | | 505 910.00 |
DX Trade payables and related accounts | 10 357.00 | 14 051.00 | | 10 357.00 |
DY Tax and social security liabilities | 30 643.00 | 30 031.00 | | 30 643.00 |
EC TOTAL (IV) | 546 910.00 | 557 121.00 | | 546 910.00 |
ED (V) | 72 898.00 | 209 092.00 | | 72 898.00 |
EE Grand total (I to V) | 4 569 973.00 | 4 497 591.00 | | 4 569 973.00 |
| |
| 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 | 1 869 746.00 | | 338 000.00 | 1 869 746.00 |
I3 DECREASES Total Financial Fixed Assets | | | 206 781.00 | |
I4 DECREASES Grand Total | | 223 449.00 | 1 984 298.00 | |
IO DECREASES Total including other intangible assets | | | 15 496.00 | |
IY DECREASES Total Tangible Fixed Assets | | 223 449.00 | 1 762 021.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 496.00 | | | 15 496.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 647 470.00 | | 338 000.00 | 1 647 470.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 206 781.00 | | | 206 781.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 927 726.00 | 174 050.00 | 214 537.00 | 927 726.00 |
PE DEPRECIATION Total including other intangible assets | 11 368.00 | 1 550.00 | | 11 368.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 916 358.00 | 172 500.00 | 214 537.00 | 916 358.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 236 917.00 | 62 860.00 | 34 182.00 | 236 917.00 |
7C Grand total | 236 917.00 | 62 860.00 | 34 182.00 | 236 917.00 |
UJ - Exceptional | | 62 860.00 | 34 182.00 | |
| |
| 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 | 505 910.00 | 505 910.00 | | 505 910.00 |
8B Suppliers and Related Accounts | 10 357.00 | 10 357.00 | | 10 357.00 |
8C Staff and Related Accounts | 12 028.00 | 12 028.00 | | 12 028.00 |
8D Social Security and Other Social Organizations | 18 616.00 | 18 616.00 | | 18 616.00 |
UX Other trade receivables | 6 743.00 | 6 743.00 | | 6 743.00 |
VB VAT | 21 167.00 | 21 167.00 | | 21 167.00 |
VC Group and associates | 1 630 605.00 | 1 630 605.00 | | 1 630 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 658 515.00 | 1 658 515.00 | | 1 658 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 546 911.00 | 546 911.00 | | 546 911.00 |
