| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 566.00 | 699.00 | 22 867.00 | 23 566.00 |
AJ Other Intangible Assets | 22 867.00 | | 22 867.00 | 22 867.00 |
AP Buildings | 48 439.00 | 48 438.00 | 1.00 | 48 439.00 |
AR Technical installations, industrial equipment and tools | 61 781.00 | 44 098.00 | 17 683.00 | 61 781.00 |
AT Other tangible assets | 43 990.00 | 17 072.00 | 26 918.00 | 43 990.00 |
BD Other fixed assets | 229.00 | | 229.00 | 229.00 |
BH Other financial assets | 5 416.00 | | 5 416.00 | 5 416.00 |
BJ TOTAL (I) | 206 289.00 | 110 308.00 | 95 981.00 | 206 289.00 |
BL Raw materials, supplies | 9 925.00 | | 9 925.00 | 9 925.00 |
BV Advances and down payments on orders | 9 932.00 | | 9 932.00 | 9 932.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 92 167.00 | | 92 167.00 | 92 167.00 |
CD Marketable securities | 9 000.00 | | 9 000.00 | 9 000.00 |
CF Cash and cash equivalents | 79 240.00 | | 79 240.00 | 79 240.00 |
CH Prepaid expenses | 1 516.00 | | 1 516.00 | 1 516.00 |
CJ TOTAL (II) | 201 780.00 | | 201 780.00 | 201 780.00 |
CO Grand total (0 to V) | 408 069.00 | 110 308.00 | 297 761.00 | 408 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 118 015.00 | 72 606.00 | | 118 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 774.00 | 45 410.00 | | 15 774.00 |
DL TOTAL (I) | 142 589.00 | 126 816.00 | | 142 589.00 |
DU Loans and Debts from Credit Institutions (3) | 32 652.00 | 31 900.00 | | 32 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 538.00 | 285.00 | | 1 538.00 |
DX Trade payables and related accounts | 62 614.00 | 80 575.00 | | 62 614.00 |
DY Tax and social security liabilities | 58 369.00 | 52 958.00 | | 58 369.00 |
EA Other liabilities | | 681.00 | | |
EC TOTAL (IV) | 155 172.00 | 166 398.00 | | 155 172.00 |
EE Grand total (I to V) | 297 761.00 | 293 214.00 | | 297 761.00 |
EG Accrued income and payables due within one year | 152 751.00 | 160 882.00 | | 152 751.00 |
| |
| 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 | 203 434.00 | | | 203 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 645.00 | |
I4 DECREASES Grand Total | | | 206 289.00 | |
IO DECREASES Total including other intangible assets | | | 46 434.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 154 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 434.00 | | | 46 434.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 151 356.00 | | | 151 356.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 645.00 | | | 5 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 272.00 | 12 973.00 | 1 937.00 | 99 272.00 |
PE DEPRECIATION Total including other intangible assets | 699.00 | | | 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 573.00 | 12 973.00 | 1 937.00 | 98 573.00 |
| |
| 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 | 62 614.00 | 62 614.00 | | 62 614.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 538.00 | 1 538.00 | | 1 538.00 |
UT Other financial assets | 5 416.00 | | | 5 416.00 |
VH Loans with a maturity of more than one year at origin | 32 652.00 | 30 231.00 | 2 421.00 | 32 652.00 |
VK Loans repaid during the year | -752.00 | | | -752.00 |
VP Miscellaneous | 92 167.00 | | | 92 167.00 |
VQ Other Taxes, Duties, and Similar Debts | 58 369.00 | 58 369.00 | | 58 369.00 |
VS Prepaid expenses | 1 516.00 | | | 1 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 099.00 | 93 683.00 | 5 416.00 | 99 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 172.00 | 152 751.00 | 2 421.00 | 155 172.00 |
