| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 45 000.00 | | 45 000.00 | 45 000.00 |
AP Buildings | 405 000.00 | 110 238.00 | 294 762.00 | 405 000.00 |
AR Technical installations, industrial equipment and tools | 239 742.00 | 218 945.00 | 20 797.00 | 239 742.00 |
AT Other tangible assets | 4 693.00 | 4 693.00 | | 4 693.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 694 535.00 | 333 876.00 | 360 659.00 | 694 535.00 |
BL Raw materials, supplies | 12 544.00 | | 12 544.00 | 12 544.00 |
BR Intermediate and finished products | 53.00 | | 53.00 | 53.00 |
BX Customers and related accounts | 215 717.00 | 41 478.00 | 174 239.00 | 215 717.00 |
BZ Other receivables | 34 442.00 | | 34 442.00 | 34 442.00 |
CF Cash and cash equivalents | 182 707.00 | | 182 707.00 | 182 707.00 |
CH Prepaid expenses | 4 499.00 | | 4 499.00 | 4 499.00 |
CJ TOTAL (II) | 449 962.00 | 41 478.00 | 408 483.00 | 449 962.00 |
CO Grand total (0 to V) | 1 144 497.00 | 375 354.00 | 769 143.00 | 1 144 497.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 251 510.00 | 189 092.00 | | 251 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 109.00 | 62 418.00 | | 5 109.00 |
DL TOTAL (I) | 264 869.00 | 259 760.00 | | 264 869.00 |
DU Loans and Debts from Credit Institutions (3) | 311 029.00 | 358 678.00 | | 311 029.00 |
DW Advances and down payments received on current orders | 2 892.00 | 2 892.00 | | 2 892.00 |
DX Trade payables and related accounts | 97 275.00 | 101 898.00 | | 97 275.00 |
DY Tax and social security liabilities | 91 382.00 | 49 491.00 | | 91 382.00 |
EA Other liabilities | 1 697.00 | 1 597.00 | | 1 697.00 |
EC TOTAL (IV) | 504 274.00 | 514 555.00 | | 504 274.00 |
EE Grand total (I to V) | 769 143.00 | 774 315.00 | | 769 143.00 |
EG Accrued income and payables due within one year | 242 864.00 | 203 993.00 | | 242 864.00 |
| |
| 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 | 694 535.00 | | | 694 535.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 694 535.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 694 435.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 694 435.00 | | | 694 435.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 301 718.00 | 32 158.00 | | 301 718.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 301 718.00 | 32 158.00 | | 301 718.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 41 478.00 | | | 41 478.00 |
7B Total provisions for depreciation | 41 478.00 | | | 41 478.00 |
7C Grand total | 41 478.00 | | | 41 478.00 |
| |
| 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 | 97 275.00 | 97 275.00 | | 97 275.00 |
8C Staff and Related Accounts | 5 643.00 | 5 643.00 | | 5 643.00 |
8D Social Security and Other Social Organizations | 68 565.00 | 68 565.00 | | 68 565.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 697.00 | 1 697.00 | | 1 697.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 166 096.00 | | | 166 096.00 |
VA Doubtful or disputed receivables | 49 620.00 | | | 49 620.00 |
VB VAT | 5 502.00 | | | 5 502.00 |
VG Loans with a maturity of up to one year at origin | 311 029.00 | 49 619.00 | 213 365.00 | 311 029.00 |
VK Loans repaid during the year | 47 582.00 | | | 47 582.00 |
VM Income taxes | 28 940.00 | | | 28 940.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 638.00 | 11 638.00 | | 11 638.00 |
VS Prepaid expenses | 4 499.00 | | | 4 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 758.00 | 254 758.00 | | 254 758.00 |
VW VAT | 5 537.00 | 5 537.00 | | 5 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 501 383.00 | 239 973.00 | 213 365.00 | 501 383.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 19 422.00 | 16 848.00 | | 19 422.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 073.00 | 4 310.00 | | 6 073.00 |
ST Other accounts | 100 889.00 | 95 627.00 | | 100 889.00 |
XQ Rental, rental and co-ownership charges | 32 030.00 | 30 000.00 | | 32 030.00 |
YP Average staff number | 5.00 | 4.00 | | 5.00 |
YQ Equipment leasing commitment | 18 029.00 | 30 048.00 | | 18 029.00 |
YT Subcontracting | 44 450.00 | 25 476.00 | | 44 450.00 |
YW Business tax | 7 819.00 | 7 573.00 | | 7 819.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 27 241.00 | 24 421.00 | | 27 241.00 |
YY Amount of VAT collected | 186 494.00 | 172 068.00 | | 186 494.00 |
YZ Total deductible VAT on goods and services | 86 100.00 | 53 315.00 | | 86 100.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 183 443.00 | 155 414.00 | | 183 443.00 |
