| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 646 185.00 | 488 621.00 | 1 157 564.00 | 1 646 185.00 |
AR Technical installations, industrial equipment and tools | 155 236.00 | 91 071.00 | 64 165.00 | 155 236.00 |
AT Other tangible assets | 207 145.00 | 176 679.00 | 30 466.00 | 207 145.00 |
BH Other financial assets | 117.00 | | 117.00 | 117.00 |
BJ TOTAL (I) | 2 008 682.00 | 756 370.00 | 1 252 312.00 | 2 008 682.00 |
BZ Other receivables | 122.00 | | 122.00 | 122.00 |
CF Cash and cash equivalents | 4 804.00 | | 4 804.00 | 4 804.00 |
CJ TOTAL (II) | 4 926.00 | | 4 926.00 | 4 926.00 |
CO Grand total (0 to V) | 2 013 608.00 | 756 370.00 | 1 257 238.00 | 2 013 608.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DH Retained earnings | -203 560.00 | -142 519.00 | | -203 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 841.00 | -61 042.00 | | -74 841.00 |
DL TOTAL (I) | 71 599.00 | 146 440.00 | | 71 599.00 |
DU Loans and Debts from Credit Institutions (3) | 500 000.00 | 500 000.00 | | 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 673 962.00 | 629 539.00 | | 673 962.00 |
DX Trade payables and related accounts | 2 400.00 | 2 880.00 | | 2 400.00 |
DY Tax and social security liabilities | 6 652.00 | 7 723.00 | | 6 652.00 |
EA Other liabilities | 2 625.00 | 7 500.00 | | 2 625.00 |
EC TOTAL (IV) | 1 185 639.00 | 1 147 642.00 | | 1 185 639.00 |
EE Grand total (I to V) | 1 257 238.00 | 1 294 082.00 | | 1 257 238.00 |
EG Accrued income and payables due within one year | 1 185 639.00 | 1 147 642.00 | | 1 185 639.00 |
| |
| 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 | 1 996 433.00 | | 27 071.00 | 1 996 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 117.00 | |
I4 DECREASES Grand Total | | 14 821.00 | 2 008 682.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 821.00 | 2 008 566.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 996 317.00 | | 27 071.00 | 1 996 317.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 117.00 | | | 117.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 703 992.00 | 52 379.00 | | 703 992.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 703 992.00 | 52 379.00 | | 703 992.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8C Staff and Related Accounts | 2 828.00 | 2 828.00 | | 2 828.00 |
8D Social Security and Other Social Organizations | 3 409.00 | 3 409.00 | | 3 409.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 625.00 | 2 625.00 | | 2 625.00 |
UT Other financial assets | 117.00 | 117.00 | | 117.00 |
UY Staff and related accounts | 122.00 | | | 122.00 |
VH Loans with a maturity of more than one year at origin | 500 000.00 | 500 000.00 | | 500 000.00 |
VI Group and Associates | 673 962.00 | 673 962.00 | | 673 962.00 |
VQ Other Taxes, Duties, and Similar Debts | 415.00 | 415.00 | | 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238.00 | 238.00 | | 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 185 639.00 | 1 185 639.00 | | 1 185 639.00 |
