| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 620.00 | 10 620.00 | | 10 620.00 |
AN Land | 305 184.00 | | 305 184.00 | 305 184.00 |
AP Buildings | 1 220 736.00 | 202 720.00 | 1 018 016.00 | 1 220 736.00 |
AT Other tangible assets | 267 796.00 | 241 468.00 | 26 328.00 | 267 796.00 |
BD Other fixed assets | 1 584.00 | | 1 584.00 | 1 584.00 |
BH Other financial assets | 4 957.00 | | 4 957.00 | 4 957.00 |
BJ TOTAL (I) | 1 826 450.00 | 454 808.00 | 1 371 641.00 | 1 826 450.00 |
BT Goods | 2 691 865.00 | | 2 691 865.00 | 2 691 865.00 |
BV Advances and down payments on orders | 623.00 | | 623.00 | 623.00 |
BX Customers and related accounts | 379 591.00 | | 379 591.00 | 379 591.00 |
BZ Other receivables | 1 255 058.00 | | 1 255 058.00 | 1 255 058.00 |
CD Marketable securities | 33 541.00 | | 33 541.00 | 33 541.00 |
CF Cash and cash equivalents | 69 018.00 | | 69 018.00 | 69 018.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 429 696.00 | | 4 429 696.00 | 4 429 696.00 |
CO Grand total (0 to V) | 6 256 145.00 | 454 808.00 | 5 801 337.00 | 6 256 145.00 |
CU Other investments | 15 572.00 | | 15 572.00 | 15 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 140.00 | 1 140.00 | | 1 140.00 |
DG Other reserves | 2.00 | 2 454 750.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 080.00 | 1 054 347.00 | | 39 080.00 |
DL TOTAL (I) | 48 222.00 | 3 518 237.00 | | 48 222.00 |
DU Loans and Debts from Credit Institutions (3) | 1 957 085.00 | 1 998 650.00 | | 1 957 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 464 253.00 | 545 215.00 | | 3 464 253.00 |
DX Trade payables and related accounts | 49 083.00 | 31 633.00 | | 49 083.00 |
DY Tax and social security liabilities | 60 442.00 | 97 512.00 | | 60 442.00 |
EA Other liabilities | 222 251.00 | 823 560.00 | | 222 251.00 |
EC TOTAL (IV) | 5 753 115.00 | 3 496 570.00 | | 5 753 115.00 |
EE Grand total (I to V) | 5 801 337.00 | 7 014 807.00 | | 5 801 337.00 |
EG Accrued income and payables due within one year | 5 449 096.00 | 3 150 099.00 | | 5 449 096.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 85.00 | 85.00 | | 85.00 |
EI Including equity loans | 3 464 253.00 | | | 3 464 253.00 |
| |
| 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 | 1 833 165.00 | | 2 875.00 | 1 833 165.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 113.00 | |
I4 DECREASES Grand Total | | 9 590.00 | 1 826 450.00 | |
IO DECREASES Total including other intangible assets | | | 10 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 590.00 | 1 793 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 620.00 | | | 10 620.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 800 431.00 | | 2 875.00 | 1 800 431.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 113.00 | | | 22 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 401 604.00 | 57 433.00 | 4 229.00 | 401 604.00 |
PE DEPRECIATION Total including other intangible assets | 6 797.00 | 3 824.00 | | 6 797.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 394 807.00 | 53 610.00 | 4 229.00 | 394 807.00 |
| |
| 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 | 49 083.00 | 49 083.00 | | 49 083.00 |
8D Social Security and Other Social Organizations | 218.00 | 218.00 | | 218.00 |
8K Other liabilities (including liabilities related to repo transactions) | 222 251.00 | 222 251.00 | | 222 251.00 |
UT Other financial assets | 4 957.00 | | 4 957.00 | 4 957.00 |
UX Other trade receivables | 379 591.00 | 379 591.00 | | 379 591.00 |
VB VAT | 51 534.00 | 51 534.00 | | 51 534.00 |
VC Group and associates | 1 079 952.00 | 1 079 952.00 | | 1 079 952.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VH Loans with a maturity of more than one year at origin | 1 957 000.00 | 1 652 981.00 | 179 451.00 | 1 957 000.00 |
VI Group and Associates | 3 464 253.00 | 3 464 253.00 | | 3 464 253.00 |
VK Loans repaid during the year | 41 528.00 | | | 41 528.00 |
VQ Other Taxes, Duties, and Similar Debts | 372.00 | 372.00 | | 372.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 123 572.00 | 123 572.00 | | 123 572.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 639 607.00 | 1 634 649.00 | 4 957.00 | 1 639 607.00 |
VW VAT | 59 852.00 | 59 852.00 | | 59 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 753 115.00 | 5 449 096.00 | 179 451.00 | 5 753 115.00 |
