| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 572 746.00 | | 1 572 746.00 | 1 572 746.00 |
AP Buildings | 21 894 724.00 | 6 284 525.00 | 15 610 200.00 | 21 894 724.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 24 661 470.00 | 6 284 525.00 | 18 376 945.00 | 24 661 470.00 |
BX Customers and related accounts | 941 693.00 | | 941 693.00 | 941 693.00 |
BZ Other receivables | 2 459 845.00 | | 2 459 845.00 | 2 459 845.00 |
CF Cash and cash equivalents | 491 438.00 | | 491 438.00 | 491 438.00 |
CJ TOTAL (II) | 3 892 976.00 | | 3 892 976.00 | 3 892 976.00 |
CO Grand total (0 to V) | 28 554 446.00 | 6 284 525.00 | 22 269 921.00 | 28 554 446.00 |
CU Other investments | 1 194 000.00 | | 1 194 000.00 | 1 194 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 5 981 231.00 | 4 475 456.00 | | 5 981 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 596 130.00 | 1 505 776.00 | | 1 596 130.00 |
DL TOTAL (I) | 7 579 562.00 | 5 983 431.00 | | 7 579 562.00 |
DU Loans and Debts from Credit Institutions (3) | 13 134 231.00 | 15 049 563.00 | | 13 134 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 668 750.00 | 650 000.00 | | 668 750.00 |
DX Trade payables and related accounts | 136 183.00 | 126 904.00 | | 136 183.00 |
DY Tax and social security liabilities | 466 608.00 | 551 574.00 | | 466 608.00 |
DZ Fixed asset liabilities and related accounts | 46 224.00 | 61 072.00 | | 46 224.00 |
EA Other liabilities | 5 826.00 | 5 826.00 | | 5 826.00 |
EB Prepaid income (2) | 232 538.00 | 226 280.00 | | 232 538.00 |
EC TOTAL (IV) | 14 690 360.00 | 16 671 219.00 | | 14 690 360.00 |
EE Grand total (I to V) | 22 269 921.00 | 22 654 651.00 | | 22 269 921.00 |
EG Accrued income and payables due within one year | 3 667 777.00 | 4 160 059.00 | | 3 667 777.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 70.00 | 77.00 | | 70.00 |
| |
| 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 | 24 488 808.00 | | 759 772.00 | 24 488 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 194 000.00 | |
I4 DECREASES Grand Total | | 587 110.00 | 24 661 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | 587 110.00 | 23 467 470.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 294 808.00 | | 759 772.00 | 23 294 808.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 194 000.00 | | | 1 194 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 377 354.00 | 907 171.00 | | 5 377 354.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 377 354.00 | 907 171.00 | | 5 377 354.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 668 750.00 | 668 750.00 | | 668 750.00 |
8B Suppliers and Related Accounts | 136 183.00 | 136 183.00 | | 136 183.00 |
8E Income Taxes | 230 779.00 | 230 779.00 | | 230 779.00 |
8J Fixed Asset Liabilities and Related Accounts | 46 224.00 | 46 224.00 | | 46 224.00 |
8L Deferred income | 232 538.00 | 232 538.00 | | 232 538.00 |
UX Other trade receivables | 941 693.00 | | | 941 693.00 |
VB VAT | 22 297.00 | | | 22 297.00 |
VC Group and associates | 2 433 741.00 | | | 2 433 741.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 13 134 161.00 | 2 111 578.00 | 7 672 381.00 | 13 134 161.00 |
VI Group and Associates | 5 826.00 | 5 826.00 | | 5 826.00 |
VJ Loans taken out during the year | 3 630 300.00 | | | 3 630 300.00 |
VK Loans repaid during the year | 5 518 332.00 | | | 5 518 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 538.00 | 44 538.00 | | 44 538.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 808.00 | | | 3 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 401 538.00 | 3 401 538.00 | | 3 401 538.00 |
VW VAT | 191 291.00 | 191 291.00 | | 191 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 690 360.00 | 3 667 777.00 | 7 672 381.00 | 14 690 360.00 |
