| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 841 080.00 | 353 678.00 | 487 402.00 | 841 080.00 |
AR Technical installations, industrial equipment and tools | 8 038 227.00 | 6 770 073.00 | 1 268 154.00 | 8 038 227.00 |
AT Other tangible assets | 1 484 851.00 | 1 250 593.00 | 234 258.00 | 1 484 851.00 |
BH Other financial assets | 420.00 | | 420.00 | 420.00 |
BJ TOTAL (I) | 10 364 578.00 | 8 374 344.00 | 1 990 235.00 | 10 364 578.00 |
BX Customers and related accounts | 90 598.00 | | 90 598.00 | 90 598.00 |
BZ Other receivables | 51 658.00 | | 51 658.00 | 51 658.00 |
CD Marketable securities | 271 741.00 | | 271 741.00 | 271 741.00 |
CF Cash and cash equivalents | 1 109.00 | | 1 109.00 | 1 109.00 |
CH Prepaid expenses | 12 016.00 | | 12 016.00 | 12 016.00 |
CJ TOTAL (II) | 427 122.00 | | 427 122.00 | 427 122.00 |
CO Grand total (0 to V) | 10 791 700.00 | 8 374 344.00 | 2 417 357.00 | 10 791 700.00 |
CP Shares due in less than one year | 420.00 | | | 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DH Retained earnings | -5 269 222.00 | -5 949 586.00 | | -5 269 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 729 002.00 | 680 364.00 | | 729 002.00 |
DK Regulated provisions | 1 989 815.00 | 2 653 012.00 | | 1 989 815.00 |
DL TOTAL (I) | -2 440 406.00 | -2 506 210.00 | | -2 440 406.00 |
DU Loans and Debts from Credit Institutions (3) | 1 843 069.00 | 2 333 207.00 | | 1 843 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 805 846.00 | 3 058 772.00 | | 2 805 846.00 |
DX Trade payables and related accounts | 89 418.00 | 122 819.00 | | 89 418.00 |
DY Tax and social security liabilities | 89 991.00 | 73 531.00 | | 89 991.00 |
EA Other liabilities | 29 438.00 | 28 194.00 | | 29 438.00 |
EC TOTAL (IV) | 4 857 762.00 | 5 616 523.00 | | 4 857 762.00 |
EE Grand total (I to V) | 2 417 357.00 | 3 110 313.00 | | 2 417 357.00 |
EG Accrued income and payables due within one year | 3 927 341.00 | 3 976 978.00 | | 3 927 341.00 |
| |
| 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 | 10 364 578.00 | | | 10 364 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 420.00 | |
I4 DECREASES Grand Total | | | 10 364 578.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 364 158.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 364 158.00 | | | 10 364 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 420.00 | | | 420.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 711 146.00 | 663 197.00 | | 7 711 146.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 711 146.00 | 663 197.00 | | 7 711 146.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 653 012.00 | | 663 197.00 | 2 653 012.00 |
7C Grand total | 2 653 012.00 | | 663 197.00 | 2 653 012.00 |
UJ - Exceptional | | | 663 197.00 | |
| |
| 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 | 180 350.00 | 180 350.00 | | 180 350.00 |
8B Suppliers and Related Accounts | 89 418.00 | 89 418.00 | | 89 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 438.00 | 29 438.00 | | 29 438.00 |
UT Other financial assets | 420.00 | 420.00 | | 420.00 |
UX Other trade receivables | 90 598.00 | | | 90 598.00 |
VB VAT | 51 658.00 | | | 51 658.00 |
VG Loans with a maturity of up to one year at origin | 1 843 069.00 | 912 648.00 | 930 421.00 | 1 843 069.00 |
VI Group and Associates | 2 625 496.00 | 2 625 496.00 | | 2 625 496.00 |
VK Loans repaid during the year | 506 731.00 | | | 506 731.00 |
VQ Other Taxes, Duties, and Similar Debts | 89 991.00 | 89 991.00 | | 89 991.00 |
VS Prepaid expenses | 12 016.00 | | | 12 016.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 692.00 | 154 692.00 | | 154 692.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 857 762.00 | 3 927 341.00 | 930 421.00 | 4 857 762.00 |
