| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 157 610.00 | 111 974.00 | 45 635.00 | 157 610.00 |
AR Technical installations, industrial equipment and tools | 7 429.00 | 7 429.00 | | 7 429.00 |
AT Other tangible assets | 2 658.00 | 2 658.00 | | 2 658.00 |
BD Other fixed assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 168 747.00 | 122 061.00 | 46 685.00 | 168 747.00 |
BN Goods in progress | 1 416 364.00 | | 1 416 364.00 | 1 416 364.00 |
BX Customers and related accounts | 151 411.00 | 7 800.00 | 143 611.00 | 151 411.00 |
BZ Other receivables | 3 278 300.00 | | 3 278 300.00 | 3 278 300.00 |
CF Cash and cash equivalents | 103 279.00 | | 103 279.00 | 103 279.00 |
CH Prepaid expenses | 1 425.00 | | 1 425.00 | 1 425.00 |
CJ TOTAL (II) | 4 950 780.00 | 7 800.00 | 4 942 980.00 | 4 950 780.00 |
CO Grand total (0 to V) | 5 119 526.00 | 129 861.00 | 4 989 665.00 | 5 119 526.00 |
| |
| 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 |
DH Retained earnings | -9 029.00 | 2.00 | | -9 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 002.00 | -9 032.00 | | 76 002.00 |
DL TOTAL (I) | 75 773.00 | -229.00 | | 75 773.00 |
DU Loans and Debts from Credit Institutions (3) | 556 989.00 | 1 177 043.00 | | 556 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 929 315.00 | 3 717 477.00 | | 3 929 315.00 |
DX Trade payables and related accounts | 230 635.00 | 214 937.00 | | 230 635.00 |
DY Tax and social security liabilities | 101 402.00 | 92 642.00 | | 101 402.00 |
EA Other liabilities | 95 551.00 | 120 000.00 | | 95 551.00 |
EC TOTAL (IV) | 4 913 892.00 | 5 322 099.00 | | 4 913 892.00 |
EE Grand total (I to V) | 4 989 665.00 | 5 321 869.00 | | 4 989 665.00 |
EG Accrued income and payables due within one year | 4 913 892.00 | 1 604 621.00 | | 4 913 892.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 556 989.00 | 1 154 886.00 | | 556 989.00 |
| |
| 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 | 168 697.00 | | 50.00 | 168 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 050.00 | |
I4 DECREASES Grand Total | | | 168 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 167 697.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 167 697.00 | | | 167 697.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 50.00 | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 773.00 | 15 289.00 | | 106 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 106 773.00 | 15 289.00 | | 106 773.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 800.00 | | | 7 800.00 |
7B Total provisions for depreciation | 7 800.00 | | | 7 800.00 |
7C Grand total | 7 800.00 | | | 7 800.00 |
| |
| 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 | 230 635.00 | 230 635.00 | | 230 635.00 |
8C Staff and Related Accounts | 19 796.00 | 19 796.00 | | 19 796.00 |
8D Social Security and Other Social Organizations | 25 401.00 | 25 401.00 | | 25 401.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 551.00 | 95 551.00 | | 95 551.00 |
UX Other trade receivables | 142 083.00 | | | 142 083.00 |
VA Doubtful or disputed receivables | 9 329.00 | | | 9 329.00 |
VB VAT | 39 412.00 | | | 39 412.00 |
VG Loans with a maturity of up to one year at origin | 556 989.00 | 556 989.00 | | 556 989.00 |
VI Group and Associates | 3 929 315.00 | 3 929 315.00 | | 3 929 315.00 |
VK Loans repaid during the year | 22 157.00 | | | 22 157.00 |
VM Income taxes | 19 642.00 | | | 19 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 731.00 | 11 731.00 | | 11 731.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 219 246.00 | | | 3 219 246.00 |
VS Prepaid expenses | 1 425.00 | | | 1 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 431 137.00 | 3 431 137.00 | | 3 431 137.00 |
VW VAT | 44 474.00 | 44 474.00 | | 44 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 913 892.00 | 4 913 892.00 | | 4 913 892.00 |
