| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 244.00 | | 15 244.00 | 15 244.00 |
AN Land | 55 643.00 | | 55 643.00 | 55 643.00 |
AP Buildings | 10 553 139.00 | 3 198 588.00 | 7 354 551.00 | 10 553 139.00 |
AR Technical installations, industrial equipment and tools | 675 926.00 | 672 536.00 | 3 389.00 | 675 926.00 |
AT Other tangible assets | 60 566.00 | 60 275.00 | 291.00 | 60 566.00 |
BH Other financial assets | 684.00 | | 684.00 | 684.00 |
BJ TOTAL (I) | 11 393 862.00 | 3 931 400.00 | 7 462 462.00 | 11 393 862.00 |
BZ Other receivables | 2 514.00 | | 2 514.00 | 2 514.00 |
CF Cash and cash equivalents | 43 784.00 | | 43 784.00 | 43 784.00 |
CJ TOTAL (II) | 46 299.00 | | 46 299.00 | 46 299.00 |
CO Grand total (0 to V) | 11 440 162.00 | 3 931 400.00 | 7 508 761.00 | 11 440 162.00 |
CU Other investments | 32 657.00 | | 32 657.00 | 32 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 000.00 | | | 134 000.00 |
DD Legal reserve (1) | 13 400.00 | | | 13 400.00 |
DE Statutory or contractual reserves | 2 759 220.00 | | | 2 759 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 604.00 | | | 57 604.00 |
DL TOTAL (I) | 2 964 224.00 | | | 2 964 224.00 |
DU Loans and Debts from Credit Institutions (3) | 4 020 277.00 | | | 4 020 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 420.00 | | | 38 420.00 |
DX Trade payables and related accounts | 1 487.00 | | | 1 487.00 |
DY Tax and social security liabilities | 20 246.00 | | | 20 246.00 |
EA Other liabilities | 464 105.00 | | | 464 105.00 |
EC TOTAL (IV) | 4 544 537.00 | | | 4 544 537.00 |
EE Grand total (I to V) | 7 508 761.00 | | | 7 508 761.00 |
EG Accrued income and payables due within one year | 831 845.00 | | | 831 845.00 |
| |
| 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 | 11 311 650.00 | | | 11 311 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 342.00 | |
I4 DECREASES Grand Total | | | 11 393 863.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 345 276.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 263 063.00 | | | 11 263 063.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 342.00 | | | 33 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 561 783.00 | 369 617.00 | | 3 561 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 561 783.00 | 369 617.00 | | 3 561 783.00 |
| |
| 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 | 1 487.00 | 1 487.00 | | 1 487.00 |
8K Other liabilities (including liabilities related to repo transactions) | 502 525.00 | 502 525.00 | | 502 525.00 |
UT Other financial assets | 685.00 | | | 685.00 |
VH Loans with a maturity of more than one year at origin | 4 020 278.00 | 307 586.00 | 1 475 338.00 | 4 020 278.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 293 541.00 | | | 293 541.00 |
VP Miscellaneous | 2 515.00 | | | 2 515.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 246.00 | 20 246.00 | | 20 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 199.00 | 2 515.00 | 685.00 | 3 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 544 537.00 | 831 845.00 | 1 475 338.00 | 4 544 537.00 |
