| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 243 632.00 | 243 632.00 | | 243 632.00 |
AJ Other Intangible Assets | 33 928.00 | 33 928.00 | | 33 928.00 |
AT Other tangible assets | 500 403.00 | 474 550.00 | 25 853.00 | 500 403.00 |
BF Loans | 6 436 653.00 | | 6 436 653.00 | 6 436 653.00 |
BH Other financial assets | 60 155.00 | | 60 155.00 | 60 155.00 |
BJ TOTAL (I) | 7 274 771.00 | 752 110.00 | 6 522 660.00 | 7 274 771.00 |
BL Raw materials, supplies | 3 628.00 | | 3 628.00 | 3 628.00 |
BT Goods | 120 427.00 | 120 427.00 | | 120 427.00 |
BX Customers and related accounts | 722 572.00 | 100.00 | 722 472.00 | 722 572.00 |
BZ Other receivables | 1 409 581.00 | | 1 409 581.00 | 1 409 581.00 |
CF Cash and cash equivalents | 8 629.00 | | 8 629.00 | 8 629.00 |
CH Prepaid expenses | 2 327.00 | | 2 327.00 | 2 327.00 |
CJ TOTAL (II) | 2 267 164.00 | 120 527.00 | 2 146 637.00 | 2 267 164.00 |
CO Grand total (0 to V) | 9 541 935.00 | 872 638.00 | 8 669 297.00 | 9 541 935.00 |
CP Shares due in less than one year | 6 436 653.00 | | | 6 436 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 389 038.00 | 389 038.00 | | 389 038.00 |
DD Legal reserve (1) | 38 904.00 | 38 904.00 | | 38 904.00 |
DG Other reserves | 2 487 779.00 | 2 487 779.00 | | 2 487 779.00 |
DH Retained earnings | -29 535.00 | -110 271.00 | | -29 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 305 725.00 | 80 737.00 | | -1 305 725.00 |
DL TOTAL (I) | 1 580 461.00 | 2 886 186.00 | | 1 580 461.00 |
DP Provisions for Risks | 2 184 985.00 | 872 232.00 | | 2 184 985.00 |
DR TOTAL (IV) | 2 184 985.00 | 872 232.00 | | 2 184 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 594 171.00 | 1 503 139.00 | | 1 594 171.00 |
DW Advances and down payments received on current orders | 66 599.00 | | | 66 599.00 |
DX Trade payables and related accounts | 1 600 259.00 | 1 556 272.00 | | 1 600 259.00 |
DY Tax and social security liabilities | 1 279 125.00 | 859 337.00 | | 1 279 125.00 |
EA Other liabilities | 101 074.00 | 123 880.00 | | 101 074.00 |
EB Prepaid income (2) | 262 623.00 | 397 850.00 | | 262 623.00 |
EC TOTAL (IV) | 4 903 851.00 | 4 440 478.00 | | 4 903 851.00 |
EE Grand total (I to V) | 8 669 297.00 | 8 198 897.00 | | 8 669 297.00 |
EG Accrued income and payables due within one year | 4 903 851.00 | 4 440 478.00 | | 4 903 851.00 |
| |
| 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 | 5 441 236.00 | | 1 833 535.00 | 5 441 236.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 496 808.00 | |
I4 DECREASES Grand Total | | | 7 274 771.00 | |
IO DECREASES Total including other intangible assets | | | 277 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 500 403.00 | |
KD ACQUISITIONS Total including other intangible assets | 277 560.00 | | | 277 560.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 487 566.00 | | 12 837.00 | 487 566.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 676 110.00 | | 1 820 698.00 | 4 676 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 744 960.00 | 7 150.00 | | 744 960.00 |
PE DEPRECIATION Total including other intangible assets | 277 560.00 | | | 277 560.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 467 400.00 | 7 150.00 | | 467 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 872 232.00 | 1 432 752.00 | 120 000.00 | 872 232.00 |
6N Inventories and work in progress | 120 427.00 | | | 120 427.00 |
6T Receivables | 100.00 | | | 100.00 |
7B Total provisions for depreciation | 120 527.00 | | | 120 527.00 |
7C Grand total | 992 760.00 | 1 432 752.00 | 120 000.00 | 992 760.00 |
UE of which provisions and reversals: - Operating | | | 120 000.00 | |
UJ - Exceptional | | 1 432 752.00 | | |
| |
| 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 | 75 374.00 | 75 374.00 | | 75 374.00 |
8B Suppliers and Related Accounts | 1 600 259.00 | 1 600 259.00 | | 1 600 259.00 |
8C Staff and Related Accounts | 159 990.00 | 159 990.00 | | 159 990.00 |
8D Social Security and Other Social Organizations | 790 385.00 | 790 385.00 | | 790 385.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 074.00 | 101 074.00 | | 101 074.00 |
8L Deferred income | 262 623.00 | 262 623.00 | | 262 623.00 |
UP Loans | 6 436 653.00 | 6 436 653.00 | | 6 436 653.00 |
UT Other financial assets | 60 155.00 | | 60 155.00 | 60 155.00 |
UX Other trade receivables | 722 572.00 | 722 572.00 | | 722 572.00 |
VB VAT | 230 164.00 | 230 164.00 | | 230 164.00 |
VC Group and associates | 367 607.00 | 367 607.00 | | 367 607.00 |
VI Group and Associates | 1 518 797.00 | 1 518 797.00 | | 1 518 797.00 |
VM Income taxes | 534 004.00 | 534 004.00 | | 534 004.00 |
VP Miscellaneous | 5 000.00 | 5 000.00 | | 5 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 262 545.00 | 262 545.00 | | 262 545.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 272 806.00 | 272 806.00 | | 272 806.00 |
VS Prepaid expenses | 2 327.00 | 2 327.00 | | 2 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 631 288.00 | 8 571 133.00 | 60 155.00 | 8 631 288.00 |
VW VAT | 66 205.00 | 66 205.00 | | 66 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 837 252.00 | 4 837 252.00 | | 4 837 252.00 |
