| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 590.00 | 590.00 | | 590.00 |
AH Goodwill | 277 862.00 | | 277 862.00 | 277 862.00 |
AT Other tangible assets | 73 419.00 | 34 850.00 | 38 568.00 | 73 419.00 |
BD Other fixed assets | 15 090.00 | | 15 090.00 | 15 090.00 |
BF Loans | 500 000.00 | 500 000.00 | | 500 000.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 12 976 219.00 | 535 440.00 | 12 440 777.00 | 12 976 219.00 |
BL Raw materials, supplies | 72 049.00 | | 72 049.00 | 72 049.00 |
BT Goods | 161 809.00 | | 161 809.00 | 161 809.00 |
BX Customers and related accounts | 45 836.00 | | 45 836.00 | 45 836.00 |
BZ Other receivables | 4 878 059.00 | | 4 878 059.00 | 4 878 059.00 |
CF Cash and cash equivalents | 1 322 212.00 | | 1 322 212.00 | 1 322 212.00 |
CH Prepaid expenses | 3 885.00 | | 3 885.00 | 3 885.00 |
CJ TOTAL (II) | 6 483 850.00 | | 6 483 850.00 | 6 483 850.00 |
CO Grand total (0 to V) | 19 460 069.00 | 535 440.00 | 18 924 627.00 | 19 460 069.00 |
CS Evaluated investments - equity method | 12 109 227.00 | | 12 109 227.00 | 12 109 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 249 040.00 | 20 249 040.00 | | 20 249 040.00 |
DB Share, merger, contribution premiums, etc. | 734 923.00 | 734 923.00 | | 734 923.00 |
DD Legal reserve (1) | 618 309.00 | 618 309.00 | | 618 309.00 |
DG Other reserves | 3 603 591.00 | 3 603 591.00 | | 3 603 591.00 |
DH Retained earnings | -8 265 887.00 | -8 285 676.00 | | -8 265 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 089.00 | 19 789.00 | | 97 089.00 |
DL TOTAL (I) | 17 037 065.00 | 16 939 976.00 | | 17 037 065.00 |
DU Loans and Debts from Credit Institutions (3) | 72 610.00 | 466 810.00 | | 72 610.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 194 020.00 | 1 262 565.00 | | 1 194 020.00 |
DW Advances and down payments received on current orders | 344 639.00 | 440 861.00 | | 344 639.00 |
DX Trade payables and related accounts | 234 505.00 | 35 040.00 | | 234 505.00 |
DY Tax and social security liabilities | 27 269.00 | 24 924.00 | | 27 269.00 |
EA Other liabilities | 14 523.00 | 286.00 | | 14 523.00 |
EC TOTAL (IV) | 1 887 566.00 | 2 230 486.00 | | 1 887 566.00 |
EE Grand total (I to V) | 18 924 627.00 | 19 170 461.00 | | 18 924 627.00 |
| |
| 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 | 12 993 253.00 | | 90.00 | 12 993 253.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 125.00 | 12 624 347.00 | |
I4 DECREASES Grand Total | | 17 125.00 | 12 976 218.00 | |
IO DECREASES Total including other intangible assets | | | 278 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 419.00 | |
KD ACQUISITIONS Total including other intangible assets | 278 452.00 | | | 278 452.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 419.00 | | | 73 419.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 641 382.00 | | 90.00 | 12 641 382.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 624.00 | 11 817.00 | | 23 624.00 |
PE DEPRECIATION Total including other intangible assets | 590.00 | | | 590.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 034.00 | 11 817.00 | | 23 034.00 |
| |
| 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 | 234 505.00 | 234 505.00 | | 234 505.00 |
8D Social Security and Other Social Organizations | 27 268.00 | 27 268.00 | | 27 268.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 208 543.00 | 1 208 543.00 | | 1 208 543.00 |
UP Loans | 500 000.00 | | 500 000.00 | 500 000.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 45 836.00 | 45 836.00 | | 45 836.00 |
VH Loans with a maturity of more than one year at origin | 72 610.00 | 71 133.00 | 1 477.00 | 72 610.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 878 060.00 | 4 878 060.00 | | 4 878 060.00 |
VS Prepaid expenses | 3 885.00 | 3 885.00 | | 3 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 427 811.00 | 4 927 781.00 | 500 030.00 | 5 427 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 542 926.00 | 1 541 449.00 | 1 477.00 | 1 542 926.00 |
