| |
| 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 | 242 579.00 | 978 157.00 | 1 220 736.00 |
AT Other tangible assets | 275 796.00 | 257 228.00 | 18 569.00 | 275 796.00 |
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) | 1 833 950.00 | 510 426.00 | 1 323 523.00 | 1 833 950.00 |
BT Goods | 2 640 477.00 | | 2 640 477.00 | 2 640 477.00 |
BV Advances and down payments on orders | 2 423.00 | | 2 423.00 | 2 423.00 |
BX Customers and related accounts | 53 143.00 | | 53 143.00 | 53 143.00 |
BZ Other receivables | 1 094 258.00 | | 1 094 258.00 | 1 094 258.00 |
CD Marketable securities | 33 541.00 | | 33 541.00 | 33 541.00 |
CF Cash and cash equivalents | 227 609.00 | | 227 609.00 | 227 609.00 |
CH Prepaid expenses | 546.00 | | 546.00 | 546.00 |
CJ TOTAL (II) | 4 051 998.00 | | 4 051 998.00 | 4 051 998.00 |
CO Grand total (0 to V) | 5 885 947.00 | 510 426.00 | 5 375 521.00 | 5 885 947.00 |
CU Other investments | 15 072.00 | | 15 072.00 | 15 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 208 000.00 | 8 000.00 | | 208 000.00 |
DD Legal reserve (1) | 1 140.00 | 1 140.00 | | 1 140.00 |
DG Other reserves | 39 082.00 | 2.00 | | 39 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 921.00 | 39 080.00 | | 154 921.00 |
DL TOTAL (I) | 403 143.00 | 48 222.00 | | 403 143.00 |
DU Loans and Debts from Credit Institutions (3) | 1 914 596.00 | 1 957 085.00 | | 1 914 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 944 750.00 | 3 464 253.00 | | 2 944 750.00 |
DX Trade payables and related accounts | 17 740.00 | 49 083.00 | | 17 740.00 |
DY Tax and social security liabilities | 55 129.00 | 60 442.00 | | 55 129.00 |
EA Other liabilities | 40 162.00 | 222 251.00 | | 40 162.00 |
EC TOTAL (IV) | 4 972 378.00 | 5 753 115.00 | | 4 972 378.00 |
EE Grand total (I to V) | 5 375 521.00 | 5 801 337.00 | | 5 375 521.00 |
EG Accrued income and payables due within one year | 4 711 753.00 | 5 449 096.00 | | 4 711 753.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 85.00 | 85.00 | | 85.00 |
EI Including equity loans | 2 944 750.00 | | | 2 944 750.00 |
| |
| 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 | 1 826 450.00 | | 8 000.00 | 1 826 450.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 21 613.00 | |
I4 DECREASES Grand Total | | 500.00 | 1 833 950.00 | |
IO DECREASES Total including other intangible assets | | | 10 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 801 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 620.00 | | | 10 620.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 793 716.00 | | 8 000.00 | 1 793 716.00 |
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 | 454 808.00 | 55 618.00 | | 454 808.00 |
PE DEPRECIATION Total including other intangible assets | 10 620.00 | | | 10 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 444 188.00 | 55 618.00 | | 444 188.00 |
| |
| 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 | 17 740.00 | 17 740.00 | | 17 740.00 |
8E Income Taxes | 42 465.00 | 42 465.00 | | 42 465.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 162.00 | 40 162.00 | | 40 162.00 |
UT Other financial assets | 4 957.00 | | 4 957.00 | 4 957.00 |
UX Other trade receivables | 53 143.00 | 53 143.00 | | 53 143.00 |
VB VAT | 19 897.00 | 19 897.00 | | 19 897.00 |
VC Group and associates | 931 373.00 | 931 373.00 | | 931 373.00 |
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 | 1 914 512.00 | 1 653 887.00 | 183 439.00 | 1 914 512.00 |
VI Group and Associates | 2 944 750.00 | 2 944 750.00 | | 2 944 750.00 |
VK Loans repaid during the year | 42 451.00 | | | 42 451.00 |
VQ Other Taxes, Duties, and Similar Debts | 405.00 | 405.00 | | 405.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142 989.00 | 142 989.00 | | 142 989.00 |
VS Prepaid expenses | 546.00 | 546.00 | | 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 152 904.00 | 1 147 947.00 | 4 957.00 | 1 152 904.00 |
VW VAT | 12 259.00 | 12 259.00 | | 12 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 972 378.00 | 4 711 753.00 | 183 439.00 | 4 972 378.00 |
