| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 345.00 | 18 345.00 | | 18 345.00 |
AH Goodwill | 299 000.00 | | 299 000.00 | 299 000.00 |
AN Land | 7 384.00 | 7 384.00 | | 7 384.00 |
AP Buildings | 58 605.00 | 57 178.00 | 1 428.00 | 58 605.00 |
AR Technical installations, industrial equipment and tools | 18 277.00 | 15 682.00 | 2 595.00 | 18 277.00 |
AT Other tangible assets | 2 089 114.00 | 1 411 780.00 | 677 334.00 | 2 089 114.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BH Other financial assets | 23.00 | | 23.00 | 23.00 |
BJ TOTAL (I) | 2 490 915.00 | 1 510 368.00 | 980 547.00 | 2 490 915.00 |
BL Raw materials, supplies | 31 606.00 | | 31 606.00 | 31 606.00 |
BX Customers and related accounts | 1 000 289.00 | | 1 000 289.00 | 1 000 289.00 |
BZ Other receivables | 204 416.00 | | 204 416.00 | 204 416.00 |
CD Marketable securities | 39 799.00 | | 39 799.00 | 39 799.00 |
CF Cash and cash equivalents | 1 082 436.00 | | 1 082 436.00 | 1 082 436.00 |
CH Prepaid expenses | 11 464.00 | | 11 464.00 | 11 464.00 |
CJ TOTAL (II) | 2 370 009.00 | | 2 370 009.00 | 2 370 009.00 |
CO Grand total (0 to V) | 4 860 925.00 | 1 510 368.00 | 3 350 556.00 | 4 860 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DF Regulated reserves (1) | 612.00 | 612.00 | | 612.00 |
DG Other reserves | 1 082 286.00 | 1 082 689.00 | | 1 082 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 379 938.00 | 513 598.00 | | 379 938.00 |
DL TOTAL (I) | 1 504 148.00 | 1 638 210.00 | | 1 504 148.00 |
DU Loans and Debts from Credit Institutions (3) | 934 681.00 | 1 115 870.00 | | 934 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 698.00 | | | 698.00 |
DX Trade payables and related accounts | 470 310.00 | 371 046.00 | | 470 310.00 |
DY Tax and social security liabilities | 435 824.00 | 457 902.00 | | 435 824.00 |
EA Other liabilities | 4 896.00 | 988.00 | | 4 896.00 |
EC TOTAL (IV) | 1 846 409.00 | 1 945 805.00 | | 1 846 409.00 |
EE Grand total (I to V) | 3 350 556.00 | 3 584 015.00 | | 3 350 556.00 |
EG Accrued income and payables due within one year | 1 214 777.00 | | | 1 214 777.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 644.00 | 150.00 | | 644.00 |
| |
| 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 | 2 701 195.00 | | 607.00 | 2 701 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191.00 | |
I4 DECREASES Grand Total | | 210 886.00 | 2 490 915.00 | |
IO DECREASES Total including other intangible assets | | 1 306.00 | 317 345.00 | |
IY DECREASES Total Tangible Fixed Assets | | 209 580.00 | 2 173 380.00 | |
KD ACQUISITIONS Total including other intangible assets | 318 650.00 | | | 318 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 382 357.00 | | 604.00 | 2 382 357.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 188.00 | | 3.00 | 188.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 406 648.00 | 310 541.00 | 206 820.00 | 1 406 648.00 |
PE DEPRECIATION Total including other intangible assets | 19 650.00 | | 1 306.00 | 19 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 386 997.00 | 310 541.00 | 205 515.00 | 1 386 997.00 |
| |
| 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 | 470 310.00 | 470 310.00 | | 470 310.00 |
8D Social Security and Other Social Organizations | 435 824.00 | 435 824.00 | | 435 824.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 594.00 | 5 594.00 | | 5 594.00 |
UT Other financial assets | 23.00 | | 23.00 | 23.00 |
UX Other trade receivables | 204 416.00 | 204 416.00 | | 204 416.00 |
VG Loans with a maturity of up to one year at origin | 644.00 | 644.00 | | 644.00 |
VH Loans with a maturity of more than one year at origin | 934 037.00 | 302 406.00 | 631 631.00 | 934 037.00 |
VK Loans repaid during the year | 181 659.00 | | | 181 659.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000 289.00 | 1 000 289.00 | | 1 000 289.00 |
VS Prepaid expenses | 11 464.00 | 11 464.00 | | 11 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 216 192.00 | 1 216 169.00 | 23.00 | 1 216 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 846 409.00 | 1 214 777.00 | 631 631.00 | 1 846 409.00 |
