BALANCE SHEET AFTER APPROPRIATION | | .. | .. | .. | .. | .. | .. |
ASSETS | | .. | .. | .. | .. | .. | .. |
20 : FORMATION EXPENSES | | 82 022 | 1 548 | 83 570 | 112 | 46 | 158 |
21/28 : FIXED ASSETS | | 18 164 342 | 4 833 367 | 22 997 709 | 1 295 | 4 182 | 5 477 |
21 : Intangible fixed assets | | 318 554 | 37 448 | 356 002 | 630 | 903 | 1 533 |
22/27 : Tangible fixed assets | | 16 014 676 | 4 308 142 | 20 322 818 | 1 267 | 3 951 | 5 218 |
22 : Land and buildings | | 11 668 000 | 3 410 018 | 15 078 018 | 992 | 1 985 | 2 977 |
22/91 : Owned by the association or the foundation in full property (financial year 219 - old forms) | | 10 209 144 | 2 924 169 | 13 133 313 | 920 | 1 831 | 2 751 |
22/92 : Other (financial year 219 - old forms) | | 1 411 433 | 470 154 | 1 881 588 | 194 | 244 | 438 |
23 : Plant, machinery and equipment | | 1 188 693 | 207 490 | 1 396 182 | 1 089 | 2 626 | 3 715 |
231 : Owned by the association or the foundation in full property (financial year 219 - old forms) | | 1 126 483 | 201 341 | 1 327 824 | 1 075 | 2 555 | 3 630 |
232 : Other (financial year 219 - old forms) | | 7 701 | 4 887 | 12 588 | 41 | 108 | 149 |
24 : Furniture and vehicles | | 601 687 | 131 700 | 733 388 | 1 198 | 3 262 | 4 460 |
241 : Owned by the association or the foundation in full property (financial year 219 - old forms) | | 596 880 | 130 007 | 726 887 | 1 189 | 3 208 | 4 397 |
242 : Other (financial year 219 - old forms) | | 3 045 | 1 299 | 4 345 | 24 | 67 | 91 |
25 : Leasing and similar rights | | 833 682 | 70 050 | 903 732 | 181 | 144 | 325 |
26 : Other tangible fixed assets | | 469 883 | 314 280 | 784 163 | 506 | 1 149 | 1 655 |
261 : Owned by the association or the foundation in full property (financial year 219 - old forms) | | 307 077 | 252 906 | 559 984 | 405 | 959 | 1 364 |
262 : Other (financial year 219 - old forms) | | 161 665 | 61 261 | 222 926 | 128 | 219 | 347 |
27 : Assets under construction and advance payments | | 1 252 732 | 174 604 | 1 427 336 | 465 | 298 | 763 |
28 : Financial fixed assets | | 1 831 111 | 487 777 | 2 318 889 | 884 | 2 563 | 3 447 |
280/1 : Affiliated entities | | 525 756 | .. | .. | 207 | .. | .. |
280 : Participating interests in affiliated companies | | 395 137 | .. | .. | 171 | .. | .. |
281 : Amounts receivable | | 130 620 | .. | .. | 73 | .. | .. |
282/3 : Companies linked by participating interests | | 154 498 | .. | .. | 90 | .. | .. |
282 : Participating interests | | 120 701 | .. | .. | 90 | .. | .. |
283 : Amounts receivable | | 33 797 | .. | .. | 13 | .. | .. |
284/8 : Other financial assets | | 1 150 857 | .. | .. | 817 | .. | .. |
284 : Shares | | 1 111 544 | .. | .. | 204 | .. | .. |
285/8 : Amounts receivable and cash guarantees | | 39 313 | .. | .. | 766 | .. | .. |
29/58 : CURRENT ASSETS | | 22 643 190 | 8 568 599 | 31 211 789 | 1 351 | 4 552 | 5 903 |
29 : Amounts receivable after more than one year | | 1 185 283 | 581 364 | 1 766 647 | 409 | 523 | 932 |
290 : Trade debtors | | 156 177 | 24 376 | 180 553 | 54 | 74 | 128 |
291 : Other amounts receivable | | 1 029 106 | 556 988 | 1 586 094 | 366 | 462 | 828 |
2915 : of which non interest-bearing amounts receivable or with an abnormally low interest rate (financial year 2019 - old forms) | | 161 799 | 237 147 | 398 946 | 74 | 153 | 227 |
3 : Stocks and contracts in progress | | 372 312 | 36 728 | 409 040 | 614 | 878 | 1 492 |
30/36 : Stocks | | 291 672 | 27 763 | 319 435 | 602 | 862 | 1 464 |
30/31 : Raw materials and consumables | | 195 399 | .. | .. | 394 | .. | .. |
32 : Work in progress | | 3 970 | .. | .. | 31 | .. | .. |
33 : Finished goods | | 9 448 | .. | .. | 58 | .. | .. |
34 : Goods purchased for resale | | 39 513 | .. | .. | 248 | .. | .. |
35 : Immovable property intended for sale | | 43 342 | .. | .. | 14 | .. | .. |
36 : Advance payments | | 1 | .. | .. | 1 | .. | .. |
37 : Contracts in progress | | 80 640 | 8 965 | 89 605 | 32 | 25 | 57 |
40/41 : Amounts receivable within one year | | 6 647 806 | 1 478 712 | 8 126 518 | 1 332 | 4 289 | 5 621 |
40 : Trade debtors | | 4 660 099 | 642 230 | 5 302 328 | 1 265 | 3 733 | 4 998 |
41 : Other amounts receivable | | 1 987 707 | 836 483 | 2 824 190 | 1 250 | 3 692 | 4 942 |
415 : of which non interest-bearing amounts receivable or with an abnormally low interest rate (financial year 2019 - old forms) | | 338 027 | 156 146 | 494 173 | 201 | 523 | 724 |
50/53 : Current investments | | 6 740 565 | 3 299 311 | 10 039 876 | 771 | 1 566 | 2 337 |
54/58 : Cash at bank and in hand | | 7 260 673 | 3 012 107 | 10 272 781 | 1 343 | 4 527 | 5 870 |
490/1 : Accruals and deferred income | | 436 551 | 160 376 | 596 927 | 1 247 | 3 595 | 4 842 |
20/58 : TOTAL ASSETS | | 40 889 553 | 13 403 514 | 54 293 067 | 1 351 | 4 554 | 5 905 |
EQUITY AND LIABILITIES | | .. | .. | .. | .. | .. | .. |
EQUITY | | .. | .. | .. | .. | .. | .. |
10/15 : Equity positive balance | | 19 711 703 | 9 090 078 | 28 801 781 | 1 283 | 4 224 | 5 507 |
10/15 : Equity negative balance | | -115 056 | -152 627 | -267 682 | 59 | 289 | 348 |
Of which | | .. | .. | .. | .. | .. | .. |
10 : Association or foundation Funds | | 4 283 126 | 4 294 804 | 8 577 930 | 959 | 2 245 | 3 204 |
100 : Opening equity (financial year 2019 - old forms) | | 3 304 363 | 3 497 699 | 6 802 062 | 824 | 1 953 | 2 777 |
101 : Permanent financing (financial year 2019 - old forms) | | 966 606 | 784 832 | 1 751 438 | 353 | 530 | 883 |
12 : Revaluation surpluses | | 123 492 | 62 284 | 185 776 | 74 | 115 | 189 |
13 : Allocated funds and other reserves | | 5 669 678 | 1 606 620 | 7 276 298 | 796 | 2 024 | 2 820 |
14 : Accumulated profits (+) | | 5 927 846 | 2 773 310 | 8 701 156 | 1 037 | 3 333 | 4 370 |
14 : Accumulated losses (-) | | -423 628 | -565 006 | -988 634 | 196 | 847 | 1 043 |
15 : Investment grants | | 4 016 133 | 765 440 | 4 781 573 | 835 | 1 433 | 2 268 |
16 : PROVISIONS AND DEFERRED TAXES | | 1 290 763 | 434 419 | 1 725 182 | 768 | 1 280 | 2 048 |
160/5 : Provisions for liabilities and charges | | 1 284 271 | 416 471 | 1 700 741 | 767 | 1 244 | 2 011 |
160 : Pensions and similar obligations | | 96 683 | 0 | 96 683 | 346 | 0 | 346 |
161 : Taxation | | 17 314 | 0 | 17 314 | 14 | 0 | 14 |
162 : Major repairs and maintenance | | 207 519 | 20 | 207 539 | 265 | 1 | 266 |
163 : Environmental obligations | | 0 | 36 | 36 | 0 | 1 | 1 |
164/5 : Other liabilities and charges | | 962 755 | 0 | 962 755 | 540 | 0 | 540 |
167: Provisions for grants and legacies to reimburse and gifts with a recovery right | | 6 492 | 17 949 | 24 441 | 14 | 57 | 71 |
168 : Deferred taxes | | 0 | 0 | 0 | 0 | 0 | 0 |
17/49 : AMOUNTS PAYABLE | | 20 002 143 | 4 031 643 | 24 033 786 | 1 348 | 4 507 | 5 855 |
17 : Amounts payable after more than one year | | 6 710 321 | 1 481 868 | 8 192 189 | 860 | 1 673 | 2 533 |
170/4 : Financial debts | | 6 239 993 | 1 158 038 | 7 398 030 | 788 | 1 366 | 2 154 |
172/3 : Credit institutions, leasing and other similar obligations | | 5 669 149 | 845 608 | 6 514 757 | 730 | 1 058 | 1 788 |
172 : Leasing and other similar obligations | | 366 252 | .. | .. | 147 | .. | .. |
173 : Credit institutions | | 5 302 896 | .. | .. | 696 | .. | .. |
174/0 : Other loans | | 570 844 | 312 429 | 883 274 | 213 | 450 | 663 |
170 : Subordinated loans | | 57 571 | .. | .. | 38 | .. | .. |
171 : Unsubordinated debentures | | 90 013 | .. | .. | 7 | .. | .. |
174 : Other loans | | 423 260 | .. | .. | 184 | .. | .. |
175 : Trade debts | | 82 199 | 3 695 | 85 895 | 10 | 15 | 25 |
1750 : Suppliers | | 82 199 | .. | .. | 10 | .. | .. |
1751 : Bills of exchange payable | | 0 | .. | .. | 0 | .. | .. |
176 : Advances on contracts in progress | | 8 302 | 5 768 | 14 070 | 11 | 18 | 29 |
178/9 : Other amounts payable | | 379 827 | 314 367 | 694 194 | 267 | 487 | 754 |
1790 : Interest-bearing (financial year 2019 - old forms) | | 49 322 | 42 156 | 91 478 | 28 | 71 | 99 |
1791 : Non interest-bearing or with an abnormally low interest rate (financial year 2019 - old forms) | | 303 324 | 262 019 | 565 343 | 152 | 267 | 419 |
1792 : Cash Deposit (financial year 2019 - old forms) | | 27 180 | 7 697 | 34 876 | 111 | 178 | 289 |
42/48 : Amounts payable within one year | | 11 989 105 | 2 009 796 | 13 998 901 | 1 348 | 4 480 | 5 828 |
42 : Current portion of amounts payable after more than one year falling due within one year | | 587 501 | 125 234 | 712 736 | 799 | 1 375 | 2 174 |
43 : Financial debts | | 333 791 | 58 411 | 392 201 | 169 | 362 | 531 |
430/8 : Credit institutions | | 227 135 | 48 827 | 275 961 | 137 | 291 | 428 |
439 : Other loans | | 106 656 | 9 584 | 116 240 | 43 | 85 | 128 |
44 : Trade debts | | 3 224 602 | 492 262 | 3 716 864 | 1 331 | 4 340 | 5 671 |
440/4 : Suppliers | | 3 220 073 | 490 073 | 3 710 146 | 1 330 | 4 332 | 5 662 |
441 : Bills of exchange payable | | 4 529 | 2 189 | 6 718 | 14 | 43 | 57 |
46 : Advances on contracts in progress | | 1 816 362 | 190 708 | 2 007 070 | 301 | 462 | 763 |
45 : Taxes, remuneration and social security | | 2 298 142 | 483 090 | 2 781 232 | 1 289 | 4 017 | 5 306 |
450/3 : Taxes | | 234 771 | 61 686 | 296 457 | 1 119 | 2 799 | 3 918 |
454/9 : Remuneration and social security | | 2 063 371 | 421 404 | 2 484 775 | 1 259 | 3 806 | 5 065 |
48 : Other amounts payable | | 3 728 707 | 660 091 | 4 388 798 | 1 022 | 2 508 | 3 530 |
480/8 : Debentures and matured coupons, grants to repay and cash deposit (financial year 2019 - old forms) | | 110 960 | 49 679 | 160 639 | 448 | 762 | 1 210 |
4890 : Miscellaneous interest-bearing amounts payable (financial year 2019 - old forms) | | 160 865 | 109 253 | 270 117 | 128 | 370 | 498 |
4891 : Miscellaneous non interest-bearing amounts payable or with an abnormally low interest rate (financial year 2019 - old forms) | | 3 455 129 | 498 156 | 3 953 285 | 696 | 1 617 | 2 313 |
492/3 : Accruals and deferred income | | 1 302 717 | 539 979 | 1 842 696 | 1 164 | 3 096 | 4 260 |
10/49 : TOTAL LIABILITIES | | 40 889 553 | 13 403 514 | 54 293 067 | 1 351 | 4 554 | 5 905 |
INCOME STATEMENT | | .. | .. | .. | .. | .. | .. |
9800 : VALUE ADDED (EXCL. VAT) POSITIVE BALANCE | | 18 102 041 | 4 309 426 | 22 411 467 | 1 306 | 4 243 | 5 549 |
9800 : VALUE ADDED (EXCL. VAT) NEGATIVE BALANCE | | -59 814 | -37 483 | -97 298 | 44 | 300 | 344 |
70/76A : OPERATING INCOME POSITIVE BALANCE | | 28 870 796 | .. | .. | 1 340 | .. | .. |
70/76A : OPERATING INCOME NEGATIVE BALANCE | | 0 | .. | .. | 0 | .. | .. |
Detail of the operating income | | .. | .. | .. | .. | .. | .. |
70 : Turnover (optional entry for abridged and micro forms) | | 17 708 103 | 993 111 | 18 701 214 | 1 171 | 1 244 | 2 415 |
71 : Stocks of finished goods and work and contracts in progress: increase (+) | | 24 212 | .. | .. | 57 | .. | .. |
71 : Stocks of finished goods and work and contracts in progress: decrease (-) | | -14 263 | .. | .. | 38 | .. | .. |
72 : Produced fixed assets | | 34 683 | .. | .. | 80 | .. | .. |
73 : Contributions, gifts, legacies and grants (optional entry for abridged and micro forms) | | 9 146 515 | 1 278 652 | 10 425 167 | 1 048 | 1 222 | 2 270 |
74 : Other operating income | | 1 970 274 | .. | .. | 1 291 | .. | .. |
76A : Non-recurring operating income | | 1 271 | 95 | 1 366 | 4 | 3 | 7 |
60/66A : OPERATING CHARGES | | 28 561 075 | .. | .. | 1 350 | .. | .. |
60/61 : Goods, raw and auxiliary materials, services and miscellaneous (optional entry for abridged and micro forms) | | 10 827 298 | 1 048 240 | 11 875 538 | 1 348 | 1 990 | 3 338 |
60 : Goods, raw materials, consumables | | 3 366 009 | .. | .. | 1 010 | .. | .. |
600/8 : Purchases | | 3 382 893 | .. | .. | 1 006 | .. | .. |
609 : Stocks: decrease (+) | | 6 809 | .. | .. | 256 | .. | .. |
609 : Stocks: increase (-) | | -23 694 | .. | .. | 274 | .. | .. |
61 : Services and other goods | | 7 461 289 | .. | .. | 1 346 | .. | .. |
62 : Remuneration, social security costs and pensions | | 15 664 745 | 3 563 240 | 19 227 985 | 1 275 | 3 974 | 5 249 |
630 : Depreciation of and other amounts written off formation expenses, intangible and tangible fixed assets | | 1 354 192 | 320 299 | 1 674 491 | 1 270 | 4 028 | 5 298 |
631/4 : Depreciation on stocks, contracts in progress and trade debtors: appropriations (+) | | 19 612 | 11 002 | 30 615 | 442 | 564 | 1 006 |
631/4 : Depreciation on stocks, contracts in progress and trade debtors: reversing (-) | | -16 744 | -2 688 | -19 432 | 203 | 184 | 387 |
635/9 : Provisions for risks and charges: appropriations (+) | | 70 573 | 41 948 | 112 521 | 263 | 500 | 763 |
635/9 : Provisions for risks and charges: uses and reversing (-) | | -84 769 | -21 510 | -106 280 | 442 | 427 | 869 |
640/8 : Other operating charges | | 726 950 | 339 547 | 1 066 496 | 1 293 | 3 902 | 5 195 |
649 : Operating charges carried to assets as restructuring costs (-) | | -814 | -251 | -1 065 | 2 | 6 | 8 |
66A : Non-recurring operating charges | | 33 | 19 | 51 | 3 | 3 | 6 |
9901 : OPERATING PROFIT (+) | | 609 449 | 294 002 | 903 451 | 928 | 2 821 | 3 749 |
9901 : OPERATING LOSS (-) | | -299 729 | -273 570 | -573 299 | 418 | 1 725 | 2 143 |
75/76B : FINANCIAL INCOME | | 317 125 | 150 660 | 467 785 | 1 223 | 3 521 | 4 744 |
75 : Recurring financial income | | 317 108 | 150 713 | 467 822 | 1 223 | 3 518 | 4 741 |
750 : Income from financial fixed assets | | 36 838 | .. | .. | 215 | .. | .. |
751 : Income from current assets | | 65 222 | .. | .. | 775 | .. | .. |
752/9 : Other financial income | | 215 048 | .. | .. | 992 | .. | .. |
76B : Non-recurring financial income | | 16 | 39 | 56 | 2 | 4 | 6 |
65/66B : FINANCIAL CHARGES | | 167 092 | 31 110 | 198 202 | 1 341 | 4 478 | 5 819 |
65 : Recurring financial charges | | 166 092 | 31 615 | 197 707 | 1 341 | 4 476 | 5 817 |
650 : Debt charges | | 187 921 | .. | .. | 982 | .. | .. |
651 : Depreciation on current assets except stocks, contracts in progress and trade debtors: appropriations (reversing) | | -65 124 | .. | .. | 231 | .. | .. |
652/9 : Other financial charges | | 43 295 | .. | .. | 1 256 | .. | .. |
66B : Non-recurring financial charges | | 1 000 | 25 | 1 025 | 1 | 3 | 4 |
76AB : Extraordinary income (financial year 2019 - old forms) | | 455 336 | 151 745 | 607 080 | 877 | 1 788 | 2 665 |
66AB : Extraordinary charges (financial year 2019 - old forms) | | 366 513 | 68 533 | 435 046 | 880 | 1 850 | 2 730 |
9903 : GAIN FOR THE PERIOD BEFORE TAXES (+) | | 801 121 | 426 783 | 1 227 903 | 965 | 2 974 | 3 939 |
9903 : LOSS FOR THE PERIOD BEFORE TAXES (-) | | -252 544 | -204 027 | -456 571 | 367 | 1 493 | 1 860 |
780 : TRANSFER FROM DEFERRED TAXES | | 0 | 0 | 0 | 0 | 0 | 0 |
680 : TRANSFER TO DEFERRED TAXES | | 0 | 0 | 0 | 0 | 0 | 0 |
67/77 : INCOME TAXES - POSITIF (+) | | 24 613 | 10 024 | 34 637 | 320 | 575 | 895 |
67/77 : INCOME TAXES - NEGATIF (-) | | -6 077 | -6 214 | -12 290 | 28 | 108 | 136 |
670/3 : Taxes | | 7 | .. | .. | 1 | .. | .. |
77 : Adjustment of income taxes and write-back of tax provisions | | 0 | .. | .. | 0 | .. | .. |
9904 : GAIN OF THE PERIOD (+) | | 781 456 | 420 112 | 1 201 567 | 965 | 2 972 | 3 937 |
9904 : LOSS OF THE PERIOD (-) | | -251 416 | -201 166 | -452 581 | 366 | 1 490 | 1 856 |
789 : TRANSFER FROM UNTAXED RESERVES | | 0 | 0 | 0 | 0 | 0 | 0 |
689 : TRANSFER TO UNTAXED RESERVES | | 0 | 0 | 0 | 0 | 0 | 0 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 781 456 | 420 112 | 1 201 567 | 961 | 2 972 | 3 933 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -251 416 | -201 166 | -452 581 | 363 | 1 490 | 1 853 |
APPROPRIATION ACCOUNT | | .. | .. | .. | .. | .. | .. |
9906 : PROFIT TO BE APPROPRIATED (+) | | 6 117 335 | 2 879 723 | 8 997 058 | 1 107 | 3 543 | 4 650 |
9906 : LOSS TO BE APPROPRIATED (-) | | -453 220 | -607 596 | -1 060 816 | 228 | 956 | 1 184 |
Detail of the profit or los to be appropriated | | .. | .. | .. | .. | .. | .. |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 781 456 | 420 112 | 1 201 567 | 961 | 2 972 | 3 933 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -251 416 | -201 166 | -452 581 | 363 | 1 490 | 1 853 |
14P : Profit of previous accounting year brought forward (+) | | 5 548 298 | 2 597 392 | 8 145 690 | 1 033 | 3 296 | 4 329 |
14P : Loss of previous accounting year brought forward (-) | | -414 223 | -544 211 | -958 434 | 193 | 849 | 1 042 |
791 : WITHDRAWALS FROM EQUITY: FUNDS, ALLOCATED FUNDS AND OTHER RESERVES | | 259 412 | 133 433 | 392 845 | 184 | 449 | 633 |
691 : APPROPRIATION TO ALLOCATED FUNDS AND TO OTHER RESERVES | | 419 309 | 197 256 | 616 564 | 380 | 851 | 1 231 |
14 : PROFIT TO BE CARRIED FORWARD (+) | | 5 927 846 | 2 773 310 | 8 701 156 | 1 037 | 3 333 | 4 370 |
14 : LOSS TO BE CARRIED FORWARD (-) | | -423 628 | -565 006 | -988 634 | 196 | 847 | 1 043 |
EXPLANATORY DISCLOSURES | | .. | .. | .. | .. | .. | .. |
STATEMENT OF FORMATION EXPENSES | | .. | .. | .. | .. | .. | .. |
20P : Net book value at the end of the preceding period | | 97 317 | .. | .. | 117 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8002 : New expenses incurred | | 7 683 | .. | .. | 39 | .. | .. |
8003 : Amortization | | 22 127 | .. | .. | 108 | .. | .. |
8004 : Other | | -901 | .. | .. | 7 | .. | .. |
20 : Net book value at the end of the period | | 82 022 | .. | .. | 112 | .. | .. |
Of which | | .. | .. | .. | .. | .. | .. |
200/2 : Formation, loan issue expenses and other formation expenses | | 45 657 | .. | .. | 53 | .. | .. |
204 : Restructuring costs | | 1 078 | .. | .. | 15 | .. | .. |
STATEMENT OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. |
TOTAL OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8059P : Acquisition value at the end of the preceding period | | 1 033 449 | 149 810 | 1 183 258 | 808 | 1 589 | 2 397 |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8029 : Acquisitions, including produced fixed assets | | 154 617 | 26 022 | 180 638 | 449 | 520 | 969 |
8039 : Sales and disposals | | 37 547 | 7 341 | 44 888 | 101 | 120 | 221 |
8049 : Transfers from one heading to another | | 4 758 | 350 | 5 108 | 39 | 27 | 66 |
8059 : Acquisition value at the end of the period | | 1 155 276 | 168 841 | 1 324 117 | 828 | 1 659 | 2 487 |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. |
8129P : Amortizations and amounts written off at the end of the preceding period | | 755 211 | 119 450 | 874 660 | 805 | 1 577 | 2 382 |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8079 : Written | | 111 775 | 18 581 | 130 357 | 671 | 1 039 | 1 710 |
8089 : Reversed | | 238 | 53 | 291 | 2 | 6 | 8 |
8099 : Acquisitions from third parties | | 1 387 | 489 | 1 876 | 12 | 3 | 15 |
8109 : Cancelled owing to sales and disposals | | 30 919 | 7 027 | 37 946 | 96 | 117 | 213 |
8119 : Transferred from one heading to another | | -494 | -47 | -541 | 10 | 17 | 27 |
8129 : Amortizations and amounts written off at the end of the period | | 836 722 | 131 393 | 968 115 | 818 | 1 650 | 2 468 |
21 : Net book value at the end of the period | | 318 554 | 37 448 | 356 002 | 630 | 903 | 1 533 |
BREAKDOWN FOR COMPLETE FORMS OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. |
DEVELOPMENT COSTS | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8051P : Acquisition value at the end of the preceding period | | 429 150 | .. | .. | 211 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8021 : Acquisitions, including produced fixed assets | | 49 377 | .. | .. | 106 | .. | .. |
8031 : Sales and disposals | | 3 765 | .. | .. | 16 | .. | .. |
8041 : Transfers from one heading to another | | 1 738 | .. | .. | 17 | .. | .. |
8051 : Acquisition value at the end of the period | | 476 500 | .. | .. | 221 | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. |
8121P : Amortizations and amounts written off at the end of the preceding period | | 315 361 | .. | .. | 209 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8071 : Written | | 44 150 | .. | .. | 164 | .. | .. |
8081 : Reversed | | 231 | .. | .. | 1 | .. | .. |
8091 : Acquisitions from third parties | | 0 | .. | .. | 0 | .. | .. |
8101 : Cancelled owing to sales and disposals | | 2 245 | .. | .. | 15 | .. | .. |
8111 : Transferred from one heading to another | | 124 | .. | .. | 5 | .. | .. |
8121 : Amortizations and amounts written off at the end of the period | | 357 158 | .. | .. | 218 | .. | .. |
210 : Net book value at the end of the period | | 119 342 | .. | .. | 156 | .. | .. |
CONCESSIONS, PATENTS, LICENCES, KNOW-HOW, BRANDS AND SIMILAR RIGHTS | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8052P : Acquisition value at the end of the preceding period | | 543 666 | .. | .. | 648 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8022 : Acquisitions, including produced fixed assets | | 87 594 | .. | .. | 337 | .. | .. |
8032 : Sales and disposals | | 30 630 | .. | .. | 86 | .. | .. |
8042 : Transfers from one heading to another | | 3 888 | .. | .. | 30 | .. | .. |
8052 : Acquisition value at the end of the period | | 604 518 | .. | .. | 655 | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. |
8122P :Amortizations and amounts written off at the end of the preceding period | | 396 978 | .. | .. | 646 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8072 : Written | | 62 093 | .. | .. | 525 | .. | .. |
8082 : Reversed | | 7 | .. | .. | 1 | .. | .. |
8092 : Acquisitions from third parties | | 1 387 | .. | .. | 12 | .. | .. |
8102 : Cancelled owing to sales and disposals | | 25 520 | .. | .. | 81 | .. | .. |
8112 : Transferred from one heading to another | | -618 | .. | .. | 9 | .. | .. |
8122 : Amortizations and amounts written off at the end of the period | | 434 314 | .. | .. | 650 | .. | .. |
211 : Net book value at the end of the period | | 170 204 | .. | .. | 484 | .. | .. |
GOODWILL | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8053P : Acquisition value at the end of the preceding period | | 59 007 | .. | .. | 67 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8023 : Acquisitions, including produced fixed assets | | 16 097 | .. | .. | 17 | .. | .. |
8033 : Sales and disposals | | 3 152 | .. | .. | 5 | .. | .. |
8043 : Transfers from one heading to another | | 0 | .. | .. | 0 | .. | .. |
8053 : Acquisition value at the end of the period | | 71 951 | .. | .. | 72 | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. |
8123P : Amortizations and amounts written off at the end of the preceding period | | 42 821 | .. | .. | 65 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8073 : Written | | 5 495 | .. | .. | 37 | .. | .. |
8083 : Reversed | | 0 | .. | .. | 0 | .. | .. |
8093 : Acquisitions from third parties | | 0 | .. | .. | 0 | .. | .. |
8103 : Cancelled owing to sales and disposals | | 3 153 | .. | .. | 6 | .. | .. |
8113 : Transferred from one heading to another | | 0 | .. | .. | 0 | .. | .. |
8123 : Amortizations and amounts written off at the end of the period | | 45 163 | .. | .. | 70 | .. | .. |
212 : Net book value at the end of the period | | 26 789 | .. | .. | 40 | .. | .. |
ADVANCE PAYMENTS | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8054P : Acquisition value at the end of the preceding period | | 1 626 | .. | .. | 11 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8024 : Acquisitions, including produced fixed assets | | 1 549 | .. | .. | 10 | .. | .. |
8034 : Sales and disposals | | 0 | .. | .. | 0 | .. | .. |
8044 : Transfers from one heading to another | | -868 | .. | .. | 7 | .. | .. |
8054 : Acquisition value at the end of the period | | 2 307 | .. | .. | 10 | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. |
8124P : Amortizations and amounts written off at the end of the preceding period | | 50 | .. | .. | 1 | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8074 : Written | | 38 | .. | .. | 1 | .. | .. |
8084 : Reversed | | 0 | .. | .. | 0 | .. | .. |
8094 : Acquisitions from third parties | | 0 | .. | .. | 0 | .. | .. |
8104 : Cancelled owing to sales and disposals | | 0 | .. | .. | 0 | .. | .. |
8114 : Transferred from one heading to another | | 0 | .. | .. | 0 | .. | .. |
8124 : Amortizations and amounts written off at the end of the period | | 88 | .. | .. | 1 | .. | .. |
213 : Net book value at the end of the period | | 2 219 | .. | .. | 10 | .. | .. |
STATEMENT OF TANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. |
TOTAL OF TANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. |
8199P : Acquisition value at the end of the preceding period | | 29 970 584 | 7 866 374 | 37 836 959 | 1 283 | 4 196 | 5 479 |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8169 : Acquisitions, including produced fixed assets | | 1 998 599 | 607 883 | 2 606 482 | 1 215 | 3 227 | 4 442 |
8179 : Sales and disposals | | 589 500 | 223 192 | 812 691 | 599 | 1 142 | 1 741 |
8189 : Transfers from one heading to another | | -71 780 | 336 | -71 444 | 120 | 98 | 218 |
8199 : Acquisition value at the end of the period | | 31 307 904 | 8 251 402 | 39 559 306 | 1 285 | 4 203 | 5 488 |
Revaluation surpluses | | .. | .. | .. | .. | .. | .. |
8259P : Revaluation surpluses at the end of the preceding period | | 151 201 | 44 158 | 195 359 | 79 | 94 | 173 |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8219 : Written | | 3 887 | 6 823 | 10 710 | 18 | 11 | 29 |
8229 : Acquisitions from third parties | | 34 031 | 551 | 34 581 | 5 | 1 | 6 |
8239 : Cancelled | | 144 | 1 313 | 1 457 | 5 | 9 | 14 |
8249 : Transferred from one heading to another | | -1 905 | 38 | -1 868 | 5 | 1 | 6 |
8259 : Revaluation surpluses at the end of the period | | 187 069 | 50 256 | 237 325 | 91 | 94 | 185 |
Depreciations and amounts written off | | .. | .. | .. | .. | .. | .. |
8329P : Depreciations and amounts written off at the end of the preceding period | | 14 583 361 | 3 781 309 | 18 364 670 | 1 276 | 4 134 | 5 410 |
Movements during the period | | .. | .. | .. | .. | .. | .. |
8279 : Written | | 1 236 239 | 303 343 | 1 539 583 | 1 260 | 3 974 | 5 234 |
8289 : Reversed | | 4 985 | 3 313 | 8 298 | 33 | 47 | 80 |
8299 : Acquisitions from third parties | | 86 116 | 42 676 | 128 792 | 36 | 28 | 64 |
8309 : Cancelled owing to sales and disposals | | 414 024 | 137 052 | 551 076 | 562 | 1 058 | 1 620 |
8319 : Transferred from one heading to another | | -6 412 | 6 554 | 142 | 49 | 82 | 131 |
8329 : Depreciations and amounts written off at the end of the period | | 15 480 296 | 3 993 516 | 19 473 812 | 1 277 | 4 173 | 5 450 |
22/27 : Net book value at the end of the period | | 16 014 676 | 4 308 142 | 20 322 818 | 1 267 | 3 951 | 5 218 |
Of which | | .. | .. | .. | .. | .. | .. |