| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 749.00 | 2 024.00 | 1 725.00 | 3 749.00 |
AN Land | 12 074.00 | | 12 074.00 | 12 074.00 |
AP Buildings | 185 792.00 | 185 792.00 | | 185 792.00 |
AR Technical installations, industrial equipment and tools | 4 846.00 | 4 846.00 | | 4 846.00 |
AT Other tangible assets | 56 226.00 | 55 914.00 | 312.00 | 56 226.00 |
BD Other fixed assets | 10 730.00 | | 10 730.00 | 10 730.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 274 317.00 | 248 577.00 | 25 741.00 | 274 317.00 |
BT Goods | 173 450.00 | | 173 450.00 | 173 450.00 |
BX Customers and related accounts | 152 110.00 | | 152 110.00 | 152 110.00 |
BZ Other receivables | 47 075.00 | | 47 075.00 | 47 075.00 |
CF Cash and cash equivalents | 107 918.00 | | 107 918.00 | 107 918.00 |
CH Prepaid expenses | 1 371.00 | | 1 371.00 | 1 371.00 |
CJ TOTAL (II) | 481 924.00 | | 481 924.00 | 481 924.00 |
CO Grand total (0 to V) | 756 241.00 | 248 577.00 | 507 664.00 | 756 241.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 249 227.00 | 238 666.00 | | 249 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 513.00 | 10 562.00 | | -20 513.00 |
DL TOTAL (I) | 279 022.00 | 299 535.00 | | 279 022.00 |
DU Loans and Debts from Credit Institutions (3) | 390.00 | 351.00 | | 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 939.00 | 16 939.00 | | 16 939.00 |
DX Trade payables and related accounts | 118 632.00 | 147 814.00 | | 118 632.00 |
DY Tax and social security liabilities | 91 500.00 | 83 756.00 | | 91 500.00 |
EA Other liabilities | 1 182.00 | | | 1 182.00 |
EC TOTAL (IV) | 228 642.00 | 248 860.00 | | 228 642.00 |
EE Grand total (I to V) | 507 664.00 | 548 395.00 | | 507 664.00 |
EI Including equity loans | 16 939.00 | | | 16 939.00 |
| |
| 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 | 271 317.00 | | 3 000.00 | 271 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 630.00 | |
I4 DECREASES Grand Total | | | 274 317.00 | |
IO DECREASES Total including other intangible assets | | | 3 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 258 938.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 749.00 | | | 3 749.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 258 938.00 | | | 258 938.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 630.00 | | 3 000.00 | 8 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 246 579.00 | 1 998.00 | | 246 579.00 |
PE DEPRECIATION Total including other intangible assets | 1 124.00 | 900.00 | | 1 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 245 455.00 | 1 098.00 | | 245 455.00 |
| |
| 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 | 118 632.00 | 118 632.00 | | 118 632.00 |
8C Staff and Related Accounts | 33 911.00 | 33 911.00 | | 33 911.00 |
8D Social Security and Other Social Organizations | 45 908.00 | 45 908.00 | | 45 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 182.00 | 1 182.00 | | 1 182.00 |
UT Other financial assets | 900.00 | | | 900.00 |
UX Other trade receivables | 152 110.00 | | | 152 110.00 |
VB VAT | 5 998.00 | | | 5 998.00 |
VG Loans with a maturity of up to one year at origin | 390.00 | 390.00 | | 390.00 |
VI Group and Associates | 16 939.00 | | 16 939.00 | 16 939.00 |
VM Income taxes | 14 257.00 | | | 14 257.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 820.00 | | | 26 820.00 |
VS Prepaid expenses | 1 371.00 | | | 1 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 456.00 | 200 556.00 | 900.00 | 201 456.00 |
VW VAT | 11 420.00 | 11 420.00 | | 11 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 642.00 | 211 703.00 | 16 939.00 | 228 642.00 |
