| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 869.00 | 7 246.00 | 7 622.00 | 14 869.00 |
AJ Other Intangible Assets | 6 992.00 | 6 992.00 | | 6 992.00 |
AN Land | 2 253.00 | 2 253.00 | | 2 253.00 |
AP Buildings | 377 206.00 | 363 136.00 | 14 070.00 | 377 206.00 |
AR Technical installations, industrial equipment and tools | 3 606.00 | 3 606.00 | | 3 606.00 |
AT Other tangible assets | 119 943.00 | 114 401.00 | 5 542.00 | 119 943.00 |
BD Other fixed assets | 1 140.00 | | 1 140.00 | 1 140.00 |
BH Other financial assets | 16 487.00 | | 16 487.00 | 16 487.00 |
BJ TOTAL (I) | 542 598.00 | 497 634.00 | 44 964.00 | 542 598.00 |
BT Goods | 268 000.00 | | 268 000.00 | 268 000.00 |
BX Customers and related accounts | 3 239.00 | | 3 239.00 | 3 239.00 |
BZ Other receivables | 190 165.00 | | 190 165.00 | 190 165.00 |
CF Cash and cash equivalents | 96 185.00 | | 96 185.00 | 96 185.00 |
CH Prepaid expenses | 5 680.00 | | 5 680.00 | 5 680.00 |
CJ TOTAL (II) | 563 268.00 | | 563 268.00 | 563 268.00 |
CO Grand total (0 to V) | 1 105 866.00 | 497 634.00 | 608 232.00 | 1 105 866.00 |
CS Evaluated investments - equity method | 103.00 | | 103.00 | 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 5 212.00 | 5 212.00 | | 5 212.00 |
DG Other reserves | 30 582.00 | 30 582.00 | | 30 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 911.00 | 46 901.00 | | 59 911.00 |
DL TOTAL (I) | 110 950.00 | 97 940.00 | | 110 950.00 |
DU Loans and Debts from Credit Institutions (3) | 191 034.00 | 234 779.00 | | 191 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 960.00 | 17 509.00 | | 23 960.00 |
DW Advances and down payments received on current orders | 21 652.00 | 15 221.00 | | 21 652.00 |
DX Trade payables and related accounts | 181 759.00 | 219 631.00 | | 181 759.00 |
DY Tax and social security liabilities | 77 969.00 | 79 459.00 | | 77 969.00 |
EA Other liabilities | 908.00 | 308.00 | | 908.00 |
EC TOTAL (IV) | 497 282.00 | 566 908.00 | | 497 282.00 |
EE Grand total (I to V) | 608 232.00 | 664 848.00 | | 608 232.00 |
| |
| 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 | 542 590.00 | | 8.00 | 542 590.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 729.00 | |
I4 DECREASES Grand Total | | | 542 598.00 | |
IO DECREASES Total including other intangible assets | | | 21 861.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 503 008.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 861.00 | | | 21 861.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 503 008.00 | | | 503 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 722.00 | | 8.00 | 17 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 491 345.00 | 6 290.00 | | 491 345.00 |
PE DEPRECIATION Total including other intangible assets | 14 239.00 | | | 14 239.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477 106.00 | 6 290.00 | | 477 106.00 |
| |
| 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 | 181 759.00 | 181 759.00 | | 181 759.00 |
8D Social Security and Other Social Organizations | 77 969.00 | 77 969.00 | | 77 969.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 867.00 | 24 867.00 | | 24 867.00 |
UT Other financial assets | 16 487.00 | | 16 487.00 | 16 487.00 |
UX Other trade receivables | 3 239.00 | 3 239.00 | | 3 239.00 |
VH Loans with a maturity of more than one year at origin | 191 034.00 | 45 480.00 | 145 554.00 | 191 034.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VK Loans repaid during the year | 43 745.00 | | | 43 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 190 164.00 | 190 164.00 | | 190 164.00 |
VS Prepaid expenses | 5 680.00 | 5 680.00 | | 5 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 570.00 | 199 083.00 | 16 487.00 | 215 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 475 629.00 | 330 076.00 | 145 554.00 | 475 629.00 |
