| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 691.00 | 10 691.00 | | 10 691.00 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AP Buildings | 253 811.00 | 228 332.00 | 25 480.00 | 253 811.00 |
AR Technical installations, industrial equipment and tools | 45 416.00 | 45 075.00 | 341.00 | 45 416.00 |
AT Other tangible assets | 557 065.00 | 405 188.00 | 151 877.00 | 557 065.00 |
BB Receivables related to investments | 368 029.00 | | 368 029.00 | 368 029.00 |
BD Other fixed assets | 1 144.00 | | 1 144.00 | 1 144.00 |
BJ TOTAL (I) | 1 240 729.00 | 689 286.00 | 551 444.00 | 1 240 729.00 |
BT Goods | 918 437.00 | 15 644.00 | 902 793.00 | 918 437.00 |
BX Customers and related accounts | 10 494.00 | 5 997.00 | 4 497.00 | 10 494.00 |
BZ Other receivables | 73 760.00 | | 73 760.00 | 73 760.00 |
CF Cash and cash equivalents | 5 147.00 | | 5 147.00 | 5 147.00 |
CH Prepaid expenses | 3 254.00 | | 3 254.00 | 3 254.00 |
CJ TOTAL (II) | 1 011 092.00 | 21 640.00 | 989 451.00 | 1 011 092.00 |
CO Grand total (0 to V) | 2 251 821.00 | 710 926.00 | 1 540 895.00 | 2 251 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 711 000.00 | 711 000.00 | | 711 000.00 |
DD Legal reserve (1) | 25 090.00 | 25 090.00 | | 25 090.00 |
DE Statutory or contractual reserves | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -75 966.00 | -143 726.00 | | -75 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 627.00 | 82 928.00 | | -40 627.00 |
DJ Investment subsidies | 10 096.00 | 11 852.00 | | 10 096.00 |
DL TOTAL (I) | 779 593.00 | 837 144.00 | | 779 593.00 |
DU Loans and Debts from Credit Institutions (3) | 44 407.00 | 70 816.00 | | 44 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 315.00 | 170 177.00 | | 147 315.00 |
DW Advances and down payments received on current orders | 61 303.00 | 107 072.00 | | 61 303.00 |
DX Trade payables and related accounts | 351 979.00 | 536 421.00 | | 351 979.00 |
DY Tax and social security liabilities | 84 943.00 | 148 416.00 | | 84 943.00 |
EA Other liabilities | 71 355.00 | 90 661.00 | | 71 355.00 |
EC TOTAL (IV) | 761 302.00 | 1 123 563.00 | | 761 302.00 |
EE Grand total (I to V) | 1 540 895.00 | 1 960 706.00 | | 1 540 895.00 |
| |
| 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 | 1 240 164.00 | | | 1 240 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 369 172.00 | |
I4 DECREASES Grand Total | | | 1 240 729.00 | |
IO DECREASES Total including other intangible assets | | | 10 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 856 293.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 691.00 | | | 10 691.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 855 727.00 | | | 855 727.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 369 172.00 | | | 369 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 644 672.00 | 44 614.00 | | 644 672.00 |
PE DEPRECIATION Total including other intangible assets | 10 691.00 | | | 10 691.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 633 980.00 | 44 614.00 | | 633 980.00 |
| |
| 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 | 351 979.00 | 351 979.00 | | 351 979.00 |
8K Other liabilities (including liabilities related to repo transactions) | 218 670.00 | 218 670.00 | | 218 670.00 |
UL Receivables related to investments | 148 722.00 | | | 148 722.00 |
UX Other trade receivables | 10 494.00 | | | 10 494.00 |
VG Loans with a maturity of up to one year at origin | 44 407.00 | 44 407.00 | | 44 407.00 |
VP Miscellaneous | 73 760.00 | | | 73 760.00 |
VQ Other Taxes, Duties, and Similar Debts | 84 943.00 | 84 943.00 | | 84 943.00 |
VS Prepaid expenses | 3 254.00 | | | 3 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 230.00 | 87 508.00 | 148 722.00 | 236 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 699 999.00 | 699 999.00 | | 699 999.00 |
