| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 49 331.00 | 49 331.00 | | 49 331.00 |
AN Land | 258 599.00 | | 258 599.00 | 258 599.00 |
AP Buildings | 1 469 844.00 | 457 217.00 | 1 012 627.00 | 1 469 844.00 |
AR Technical installations, industrial equipment and tools | 7 637.00 | 7 637.00 | | 7 637.00 |
AT Other tangible assets | 9 000.00 | 1 650.00 | 7 350.00 | 9 000.00 |
BD Other fixed assets | 22 515.00 | | 22 515.00 | 22 515.00 |
BJ TOTAL (I) | 1 816 927.00 | 515 835.00 | 1 301 092.00 | 1 816 927.00 |
BR Intermediate and finished products | 740 000.00 | | 740 000.00 | 740 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 101 667.00 | | 101 667.00 | 101 667.00 |
BZ Other receivables | 23 528.00 | | 23 528.00 | 23 528.00 |
CF Cash and cash equivalents | 109 471.00 | | 109 471.00 | 109 471.00 |
CH Prepaid expenses | 4 959.00 | | 4 959.00 | 4 959.00 |
CJ TOTAL (II) | 979 625.00 | | 979 625.00 | 979 625.00 |
CO Grand total (0 to V) | 2 796 551.00 | 515 835.00 | 2 280 716.00 | 2 796 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 343.00 | 21 343.00 | | 21 343.00 |
DD Legal reserve (1) | 2 134.00 | 2 134.00 | | 2 134.00 |
DH Retained earnings | 986 845.00 | 953 100.00 | | 986 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 282.00 | 33 745.00 | | 2 282.00 |
DL TOTAL (I) | 1 012 604.00 | 1 010 322.00 | | 1 012 604.00 |
DU Loans and Debts from Credit Institutions (3) | 1 190 616.00 | 1 241 510.00 | | 1 190 616.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 906.00 | 65 545.00 | | 47 906.00 |
DX Trade payables and related accounts | 15 668.00 | 4 559.00 | | 15 668.00 |
DY Tax and social security liabilities | 12 527.00 | 13 401.00 | | 12 527.00 |
EA Other liabilities | 1 395.00 | 2 609.00 | | 1 395.00 |
EC TOTAL (IV) | 1 268 112.00 | 1 327 624.00 | | 1 268 112.00 |
EE Grand total (I to V) | 2 280 716.00 | 2 337 947.00 | | 2 280 716.00 |
EG Accrued income and payables due within one year | 104 907.00 | 71 463.00 | | 104 907.00 |
| |
| 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 | 1 765 233.00 | | 51 694.00 | 1 765 233.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 49 331.00 | | | 49 331.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 515.00 | |
I4 DECREASES Grand Total | | | 1 816 927.00 | |
IN DECREASES Start-up, development, or research expenses | | | 49 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 745 080.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 715 736.00 | | 29 344.00 | 1 715 736.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 165.00 | | 22 350.00 | 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 459 098.00 | 56 737.00 | | 459 098.00 |
CY DEPRECIATION Start-up, development, or research expenses | 49 331.00 | | | 49 331.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 409 766.00 | 56 737.00 | | 409 766.00 |
| |
| 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 | 14 684.00 | | | 14 684.00 |
8B Suppliers and Related Accounts | 15 668.00 | 15 668.00 | | 15 668.00 |
8C Staff and Related Accounts | 4 734.00 | 4 734.00 | | 4 734.00 |
8D Social Security and Other Social Organizations | 7 793.00 | 7 793.00 | | 7 793.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 395.00 | 1 395.00 | | 1 395.00 |
UX Other trade receivables | 101 667.00 | | | 101 667.00 |
VH Loans with a maturity of more than one year at origin | 1 190 616.00 | 75 317.00 | 417 424.00 | 1 190 616.00 |
VI Group and Associates | 33 222.00 | | | 33 222.00 |
VK Loans repaid during the year | 50 894.00 | | | 50 894.00 |
VM Income taxes | 7 889.00 | | | 7 889.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 639.00 | | | 15 639.00 |
VS Prepaid expenses | 4 959.00 | | | 4 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 154.00 | 130 154.00 | | 130 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 268 112.00 | 104 907.00 | 417 424.00 | 1 268 112.00 |
| |
| 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 | 44 535.00 | 58 054.00 | | 44 535.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 591.00 | 38 165.00 | | 17 591.00 |
ST Other accounts | 129 801.00 | -625 782.00 | | 129 801.00 |
YP Average staff number | 2.00 | 1.00 | | 2.00 |
YT Subcontracting | | 740 000.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 44 535.00 | 58 054.00 | | 44 535.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 147 392.00 | 152 383.00 | | 147 392.00 |
