| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 579.00 | 7 484.00 | 1 095.00 | 8 579.00 |
AH Goodwill | 16 785.00 | | 16 785.00 | 16 785.00 |
AN Land | 117 447.00 | | 117 447.00 | 117 447.00 |
AP Buildings | 476 717.00 | 93 420.00 | 383 296.00 | 476 717.00 |
AT Other tangible assets | 231 782.00 | 150 299.00 | 81 483.00 | 231 782.00 |
BB Receivables related to investments | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 6 530.00 | | 6 530.00 | 6 530.00 |
BJ TOTAL (I) | 863 255.00 | 251 204.00 | 612 051.00 | 863 255.00 |
BV Advances and down payments on orders | 1 224.00 | | 1 224.00 | 1 224.00 |
BX Customers and related accounts | 28 791.00 | | 28 791.00 | 28 791.00 |
BZ Other receivables | 131 685.00 | | 131 685.00 | 131 685.00 |
CD Marketable securities | 129 571.00 | | 129 571.00 | 129 571.00 |
CF Cash and cash equivalents | 9 170 604.00 | | 9 170 604.00 | 9 170 604.00 |
CH Prepaid expenses | 19 637.00 | | 19 637.00 | 19 637.00 |
CJ TOTAL (II) | 9 481 512.00 | | 9 481 512.00 | 9 481 512.00 |
CO Grand total (0 to V) | 10 344 767.00 | 251 204.00 | 10 093 564.00 | 10 344 767.00 |
CU Other investments | 2 416.00 | | 2 416.00 | 2 416.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 14.00 | 14.00 | | 14.00 |
DH Retained earnings | 453 136.00 | 438 486.00 | | 453 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 023.00 | 14 651.00 | | 5 023.00 |
DL TOTAL (I) | 568 173.00 | 563 150.00 | | 568 173.00 |
DU Loans and Debts from Credit Institutions (3) | 199 359.00 | 245 043.00 | | 199 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 189.00 | 230.00 | | 189.00 |
DX Trade payables and related accounts | 58 419.00 | 57 134.00 | | 58 419.00 |
DY Tax and social security liabilities | 160 633.00 | 186 725.00 | | 160 633.00 |
EA Other liabilities | 9 106 791.00 | 9 077 807.00 | | 9 106 791.00 |
EC TOTAL (IV) | 9 525 390.00 | 9 566 939.00 | | 9 525 390.00 |
EE Grand total (I to V) | 10 093 564.00 | 10 130 090.00 | | 10 093 564.00 |
EG Accrued income and payables due within one year | 154 857.00 | 9 367 581.00 | | 154 857.00 |
| |
| 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 | 849 003.00 | | 14 252.00 | 849 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 946.00 | |
I4 DECREASES Grand Total | | | 863 255.00 | |
IO DECREASES Total including other intangible assets | | | 25 364.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 825 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 364.00 | | | 25 364.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 812 225.00 | | 13 720.00 | 812 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 414.00 | | 532.00 | 11 414.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 214 213.00 | 36 991.00 | 251 204.00 | 214 213.00 |
PE DEPRECIATION Total including other intangible assets | 5 873.00 | 1 611.00 | 7 484.00 | 5 873.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 208 340.00 | 35 380.00 | 243 720.00 | 208 340.00 |
| |
| 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 | 189.00 | 189.00 | | 189.00 |
8B Suppliers and Related Accounts | 58 419.00 | 58 419.00 | | 58 419.00 |
8D Social Security and Other Social Organizations | 160 633.00 | 160 633.00 | | 160 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 106 791.00 | 9 106 791.00 | | 9 106 791.00 |
UL Receivables related to investments | 3 000.00 | | 3 000.00 | 3 000.00 |
UT Other financial assets | 6 530.00 | | 6 530.00 | 6 530.00 |
UX Other trade receivables | 28 791.00 | 28 791.00 | | 28 791.00 |
VH Loans with a maturity of more than one year at origin | 199 359.00 | 44 502.00 | 154 857.00 | 199 359.00 |
VK Loans repaid during the year | 45 685.00 | | | 45 685.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 131 685.00 | 131 685.00 | | 131 685.00 |
VS Prepaid expenses | 19 637.00 | 19 637.00 | | 19 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 643.00 | 180 113.00 | 9 530.00 | 189 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 525 390.00 | 9 370 534.00 | 154 857.00 | 9 525 390.00 |
