| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 147.00 | | 9 147.00 | 9 147.00 |
AR Technical installations, industrial equipment and tools | 22 390.00 | 22 390.00 | | 22 390.00 |
AT Other tangible assets | 256 176.00 | 254 163.00 | 2 014.00 | 256 176.00 |
BB Receivables related to investments | 311 690.00 | | 311 690.00 | 311 690.00 |
BH Other financial assets | 8 769.00 | | 8 769.00 | 8 769.00 |
BJ TOTAL (I) | 1 751 569.00 | 276 553.00 | 1 475 016.00 | 1 751 569.00 |
BT Goods | 304 388.00 | | 304 388.00 | 304 388.00 |
BX Customers and related accounts | 4 565.00 | | 4 565.00 | 4 565.00 |
BZ Other receivables | 102 441.00 | | 102 441.00 | 102 441.00 |
CF Cash and cash equivalents | 594 941.00 | | 594 941.00 | 594 941.00 |
CH Prepaid expenses | 1 662.00 | | 1 662.00 | 1 662.00 |
CJ TOTAL (II) | 1 007 997.00 | | 1 007 997.00 | 1 007 997.00 |
CO Grand total (0 to V) | 2 759 566.00 | 276 553.00 | 2 483 013.00 | 2 759 566.00 |
CU Other investments | 1 143 396.00 | | 1 143 396.00 | 1 143 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 000.00 | 245 000.00 | | 245 000.00 |
DB Share, merger, contribution premiums, etc. | 3 049.00 | 3 049.00 | | 3 049.00 |
DD Legal reserve (1) | 24 500.00 | 24 500.00 | | 24 500.00 |
DG Other reserves | 1 376 973.00 | 1 157 343.00 | | 1 376 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 190.00 | 219 630.00 | | 114 190.00 |
DL TOTAL (I) | 1 763 712.00 | 1 649 521.00 | | 1 763 712.00 |
DQ Provisions for Expenses | | 7 000.00 | | |
DR TOTAL (IV) | | 7 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 3 949.00 | 3 969.00 | | 3 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330 282.00 | 339 282.00 | | 330 282.00 |
DW Advances and down payments received on current orders | 1 199.00 | 695.00 | | 1 199.00 |
DX Trade payables and related accounts | 275 206.00 | 186 746.00 | | 275 206.00 |
DY Tax and social security liabilities | 103 075.00 | 102 195.00 | | 103 075.00 |
EA Other liabilities | 5 591.00 | 4 343.00 | | 5 591.00 |
EC TOTAL (IV) | 719 301.00 | 637 231.00 | | 719 301.00 |
EE Grand total (I to V) | 2 483 013.00 | 2 293 752.00 | | 2 483 013.00 |
EG Accrued income and payables due within one year | 389 019.00 | 306 949.00 | | 389 019.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 804.00 | 3 804.00 | | 3 804.00 |
| |
| 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 | 1 558 612.00 | | | 1 558 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 270 899.00 | |
I4 DECREASES Grand Total | | | 1 558 612.00 | |
IO DECREASES Total including other intangible assets | | | 9 147.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 278 567.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 147.00 | | | 9 147.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 278 567.00 | | | 278 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 270 899.00 | | | 1 270 899.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 274 627.00 | 1 926.00 | | 274 627.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 274 627.00 | 1 926.00 | | 274 627.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 7 000.00 | | 7 000.00 | 7 000.00 |
7C Grand total | 7 000.00 | | 7 000.00 | 7 000.00 |
UE of which provisions and reversals: - Operating | | | 7 000.00 | |
| |
| 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 | 275 206.00 | 275 206.00 | | 275 206.00 |
8C Staff and Related Accounts | 26 656.00 | 26 656.00 | | 26 656.00 |
8D Social Security and Other Social Organizations | 16 149.00 | 16 149.00 | | 16 149.00 |
8E Income Taxes | 24 525.00 | 24 525.00 | | 24 525.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 591.00 | 5 591.00 | | 5 591.00 |
UL Receivables related to investments | 311 690.00 | | 311 690.00 | 311 690.00 |
UT Other financial assets | 8 769.00 | | 8 769.00 | 8 769.00 |
UX Other trade receivables | 4 565.00 | 4 565.00 | | 4 565.00 |
VB VAT | 1 819.00 | 1 819.00 | | 1 819.00 |
VG Loans with a maturity of up to one year at origin | 3 949.00 | 3 949.00 | | 3 949.00 |
VI Group and Associates | 330 282.00 | | | 330 282.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 692.00 | 6 692.00 | | 6 692.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100 622.00 | 100 622.00 | | 100 622.00 |
VS Prepaid expenses | 1 662.00 | 1 662.00 | | 1 662.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 429 127.00 | 108 668.00 | 320 459.00 | 429 127.00 |
VW VAT | 29 053.00 | 29 053.00 | | 29 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 718 102.00 | 387 820.00 | | 718 102.00 |
