| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 599.00 | 16 599.00 | | 16 599.00 |
AJ Other Intangible Assets | 14 904.00 | 14 904.00 | | 14 904.00 |
AN Land | 4 257.00 | | 4 257.00 | 4 257.00 |
AP Buildings | 696 724.00 | 688 585.00 | 8 139.00 | 696 724.00 |
AR Technical installations, industrial equipment and tools | 240 098.00 | 240 096.00 | 1.00 | 240 098.00 |
AT Other tangible assets | 97 428.00 | 89 838.00 | 7 589.00 | 97 428.00 |
BD Other fixed assets | 357.00 | | 357.00 | 357.00 |
BH Other financial assets | 1 830.00 | | 1 830.00 | 1 830.00 |
BJ TOTAL (I) | 1 072 196.00 | 1 050 022.00 | 22 174.00 | 1 072 196.00 |
BL Raw materials, supplies | 40 216.00 | | 40 216.00 | 40 216.00 |
BR Intermediate and finished products | 82 883.00 | | 82 883.00 | 82 883.00 |
BX Customers and related accounts | 362 678.00 | | 362 678.00 | 362 678.00 |
BZ Other receivables | 47 017.00 | | 47 017.00 | 47 017.00 |
CD Marketable securities | 100 053.00 | | 100 053.00 | 100 053.00 |
CF Cash and cash equivalents | 707 850.00 | | 707 850.00 | 707 850.00 |
CH Prepaid expenses | 17 525.00 | | 17 525.00 | 17 525.00 |
CJ TOTAL (II) | 1 358 222.00 | | 1 358 222.00 | 1 358 222.00 |
CO Grand total (0 to V) | 2 430 418.00 | 1 050 022.00 | 1 380 395.00 | 2 430 418.00 |
CP Shares due in less than one year | 1 830.00 | | | 1 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 546 624.00 | 563 271.00 | | 546 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 564.00 | 73 353.00 | | 159 564.00 |
DL TOTAL (I) | 926 188.00 | 856 624.00 | | 926 188.00 |
DP Provisions for Risks | 58 519.00 | | | 58 519.00 |
DR TOTAL (IV) | 58 519.00 | | | 58 519.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 143.00 | 37 518.00 | | 43 143.00 |
DX Trade payables and related accounts | 128 421.00 | 153 093.00 | | 128 421.00 |
DY Tax and social security liabilities | 194 379.00 | 166 748.00 | | 194 379.00 |
EA Other liabilities | 29 746.00 | 29 138.00 | | 29 746.00 |
EC TOTAL (IV) | 395 689.00 | 386 497.00 | | 395 689.00 |
EE Grand total (I to V) | 1 380 395.00 | 1 243 121.00 | | 1 380 395.00 |
EG Accrued income and payables due within one year | 395 689.00 | 386 497.00 | | 395 689.00 |
| |
| 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 | 1 070 656.00 | | 1 540.00 | 1 070 656.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 187.00 | |
I4 DECREASES Grand Total | | | 1 072 196.00 | |
IO DECREASES Total including other intangible assets | | | 31 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 038 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 503.00 | | | 31 503.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 036 966.00 | | 1 540.00 | 1 036 966.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 187.00 | | | 2 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 038 517.00 | 11 505.00 | | 1 038 517.00 |
PE DEPRECIATION Total including other intangible assets | 31 503.00 | | | 31 503.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 007 014.00 | 11 505.00 | | 1 007 014.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 58 519.00 | | |
7C Grand total | | 58 519.00 | | |
UJ - Exceptional | | 58 519.00 | | |
| |
| 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 | 41 568.00 | 41 568.00 | | 41 568.00 |
8B Suppliers and Related Accounts | 128 421.00 | 128 421.00 | | 128 421.00 |
8C Staff and Related Accounts | 71 594.00 | 71 594.00 | | 71 594.00 |
8D Social Security and Other Social Organizations | 68 037.00 | 68 037.00 | | 68 037.00 |
8E Income Taxes | 33 811.00 | 33 811.00 | | 33 811.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 746.00 | 29 746.00 | | 29 746.00 |
UT Other financial assets | 1 830.00 | 1 830.00 | | 1 830.00 |
UX Other trade receivables | 362 678.00 | 362 678.00 | | 362 678.00 |
UY Staff and related accounts | 9 842.00 | 9 842.00 | | 9 842.00 |
VB VAT | 2 513.00 | 2 513.00 | | 2 513.00 |
VC Group and associates | 22 595.00 | 22 595.00 | | 22 595.00 |
VI Group and Associates | 1 575.00 | 1 575.00 | | 1 575.00 |
VP Miscellaneous | 9 111.00 | 9 111.00 | | 9 111.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 698.00 | 15 698.00 | | 15 698.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 956.00 | 2 956.00 | | 2 956.00 |
VS Prepaid expenses | 17 525.00 | 17 525.00 | | 17 525.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 429 049.00 | 429 049.00 | | 429 049.00 |
VW VAT | 5 239.00 | 5 239.00 | | 5 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 395 689.00 | 395 689.00 | | 395 689.00 |
