Statement of source and application of funds for the year then ended
Start of main content
| 2019 | 2018 | |
|---|---|---|
| Profit/(loss) for the year | 10,787.77984 | 4,084,665.72 |
| 1. Inter-port compensation fund received (-) | (265,000.00) | (263,000.00) |
| 2. Inter-port compensation fund provided (+) | 1,137,000.00 | 1,210,000.00 |
| 3. Amortisation/depreciation of intangible and tangible assets and property investments (+) (Tables 1, 2.3 and 3) | 15,548,089.39 | 14,706,863.67 |
| 4. Valuation adjustments for impairment of non-current assets (+/-) (Tables 1, 2.4, 3, 4 and 5) | - | - |
| 5. Allocation/Excess of provisions for risks and expenses (+/-) (Table 7a) | - | (319,701.79) |
| 6. Results from disposals of assets (+/-) (Tables 1, 2.5, 3.3 and 4.2) | (1.702,35) | (54,485.53) |
| 7. Reclassification to intangible and tangible assets and property investments. (+/-) (Tables 1, 2, 2.4 and 3) | 0.00 | 151,552.52 |
| 8. Allocation to profit and loss of grants, donations and bequests (Table 6) (-) | (5,769,089.71) | (3,327,062.07) |
| 9. Allocation to profit and loss of advances received for long-term sales or services provided (Table 8) (-) | - | - |
| 10. Incorporation of financial expenses to assets (Tables 1 and 2.1) (-) | - | - |
| 11. Change in fair value of financial instruments (+/-) (Tables 4a, 4b and 8) | - | - |
| 12. Income and expenditure from financial updates (+/-) (Tables 4a, 4b, 5 and 8) | - | - |
| 13. Income from OPPE for payment of principal and interest on tariff disputes (Table 13) | (623.175,57) | (135,753.45) |
| 14. Other adjustments (+/-) | - | - |
| Resources from operations | 20,813,181.60 | 16,053,079.07 |
| 2019 | 2018 | |
|---|---|---|
| 1. Resources from operations | 20,813,181.60 | 16,053,079.07 |
| 2. Increases in equity | - | - |
| 3. Inter-port compensation fund received | 265,000.00 | 263,000.00 |
| 4. Subsidies, donations and bequests received | 3,135,407.08 | 37,338,600.48 |
| a) Grants, donations and bequests of capital | 1,285,331.23 | 37,174,091.98 |
| b) Other grants, donations and bequests | - | 0.31 |
| c) Income from the reversal of grants | 1,850,075.85 | 164,508.19 |
| 5. Additions of non-current liabilities | 359,755.25 | 246,497.50 |
| a) Long-term debts with credit institutions | - | - |
| b) Long-term debts with asset suppliers | - | - |
| c) Long-term debts with group and associated companies and others | 359,755.25 | 246,497.50 |
| d) Long-term debts due to loans received from the Accessibility Fund | - | - |
| e) Advances received for sales or the provision of services | - | - |
| 6. Derecognition of non-current assets | 20,176,603.91 | 16,190,223.15 |
| a) Disposal of tangible and intangible assets | 7,321.00 | 76,679.90 |
| b) Disposal of property investments | - | - |
| c) Disposal of equity instruments | - | - |
| d) Disposal of non-current assets held for sale | - | - |
| e) Cancellation or transfer to short-term of long-term grants receivable | - | - |
| f) Cancellation or transfer to short-term of other long-term financial investments | 20,169,282.91 | 16,113,543.25 |
| g) Transfer of assets to other public bodies | - | - |
| 7. Other sources | 623,175.57 | 135,753.45 |
| TOTAL SOURCES | 45,373,123.41 | 70,227,153.65 |
| 2019 | 2018 | |
|---|---|---|
| Additions of non-current assets | 42,831,755.06 | 39,550,480.96 |
| a) Acquisitions of tangible and intangible assets and property investments | 20,457,623.37 | 19,240,327.24 |
| a.1) Intangible assets | 54,651.74 | - |
| a.2) Tangible assets | 20,377,143.14 | 19,240,327.24 |
| a.3) Property investments | 25,837.49 | - |
| b) Acquisitions of financial assets | 20.524046.84 | 20,145,645.53 |
| b.1) Investments in equity instruments | - | - |
| b.2) Long-term official grants receivable | - | - |
| b.3) Long-term loans granted to the Accessibility Fund | 383,000.00 | - |
| b.4) Other financial investments | 20,141,046.84 | 20,145,645.53 |
| c) Assets for reversed grants, donations and bequests | 1,850,075.85 | 164,508.19 |
| d) Transfer of assets from other public bodies | - | - |
| 2. Reductions of equity | - | - |
| 3. Inter-port compensation fund provided | 1,137,000.00 | 1,210,000.00 |
| 4. Derecognition of non-current liabilities | 169,496.53 | 640,407.68 |
| a) Cancellation or transfer to short-term of debts with credit institutions | - | - |
| b) Cancellation or transfer to short-term of debts with asset suppliers | - | - |
| c) Cancellation or transfer to short-term of debts with group and associated companies and others | 169,496.53 | 563,621.79 |
| d) Cancellation or transfer to short-term of long-term timing differences | - | - |
| e) Application and transfer to short-term of long-term provisions | - | 76,785.89 |
| 5. Other applications | - | 0.31 |
| TOTAL APPLICATIONS | 44,138,251.59 | 41,400,888.95 |
| CHANGE IN WORKING CAPITAL | 1,234,871.82 | 28,826,264.70 |
| Working capital at start of year | 146,236,218.30 | 117,409,953.60 |
| Change in working capital | 1,234,871.82 | 28,826,264.70 |
| Working capital at end of year | 147,471,090.12 | 146,236,218.30 |
End of main content