| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 213 429.00 | | 213 429.00 | 213 429.00 |
AN Land | 38 808.00 | | 38 808.00 | 38 808.00 |
AP Buildings | 5 033 155.00 | 520 764.00 | 4 512 391.00 | 5 033 155.00 |
AR Technical installations, industrial equipment and tools | 421 996.00 | 236 602.00 | 185 395.00 | 421 996.00 |
AT Other tangible assets | 9 789.00 | 1 880.00 | 7 909.00 | 9 789.00 |
BH Other financial assets | 10 113.00 | | 10 113.00 | 10 113.00 |
BJ TOTAL (I) | 5 727 290.00 | 759 245.00 | 4 968 045.00 | 5 727 290.00 |
BL Raw materials, supplies | 1 049.00 | | 1 049.00 | 1 049.00 |
BT Goods | 5 163.00 | | 5 163.00 | 5 163.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 14 560.00 | | 14 560.00 | 14 560.00 |
BZ Other receivables | 25 071.00 | | 25 071.00 | 25 071.00 |
CF Cash and cash equivalents | 45 604.00 | | 45 604.00 | 45 604.00 |
CH Prepaid expenses | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 92 889.00 | | 92 889.00 | 92 889.00 |
CO Grand total (0 to V) | 5 820 180.00 | 759 245.00 | 5 060 934.00 | 5 820 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | -189 843.00 | -214 118.00 | | -189 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 177.00 | 24 275.00 | | 78 177.00 |
DK Regulated provisions | 1 726 274.00 | 1 982 316.00 | | 1 726 274.00 |
DL TOTAL (I) | 1 631 377.00 | 1 809 242.00 | | 1 631 377.00 |
DU Loans and Debts from Credit Institutions (3) | 2 607 325.00 | 2 649 562.00 | | 2 607 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 593.00 | 238 707.00 | | 212 593.00 |
DW Advances and down payments received on current orders | 55 955.00 | 45 420.00 | | 55 955.00 |
DX Trade payables and related accounts | 150 329.00 | 153 349.00 | | 150 329.00 |
DY Tax and social security liabilities | 110 103.00 | 82 596.00 | | 110 103.00 |
DZ Fixed asset liabilities and related accounts | 189 878.00 | 283 983.00 | | 189 878.00 |
EA Other liabilities | 750.00 | 1 233.00 | | 750.00 |
EB Prepaid income (2) | 102 625.00 | 91 203.00 | | 102 625.00 |
EC TOTAL (IV) | 3 429 557.00 | 3 546 052.00 | | 3 429 557.00 |
EE Grand total (I to V) | 5 060 934.00 | 5 355 294.00 | | 5 060 934.00 |
EG Accrued income and payables due within one year | 839 592.00 | 1 068 973.00 | | 839 592.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 262.00 | | | 262.00 |
| |
| 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 | 5 727 415.00 | | | 5 727 415.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 113.00 | |
I4 DECREASES Grand Total | | 124.00 | 5 727 290.00 | |
IO DECREASES Total including other intangible assets | | | 213 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | 124.00 | 5 503 749.00 | |
KD ACQUISITIONS Total including other intangible assets | 213 429.00 | | | 213 429.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 503 873.00 | | | 5 503 873.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 113.00 | | | 10 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 494 595.00 | 264 775.00 | 124.00 | 494 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 494 595.00 | 264 775.00 | 124.00 | 494 595.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 982 316.00 | | 256 042.00 | 1 982 316.00 |
7C Grand total | 1 982 316.00 | | 256 042.00 | 1 982 316.00 |
UJ - Exceptional | | | 256 042.00 | |
| |
| 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 | 150 329.00 | 150 329.00 | | 150 329.00 |
8C Staff and Related Accounts | 38 655.00 | 38 655.00 | | 38 655.00 |
8D Social Security and Other Social Organizations | 45 934.00 | 45 934.00 | | 45 934.00 |
8J Fixed Asset Liabilities and Related Accounts | 189 878.00 | 154 878.00 | 35 000.00 | 189 878.00 |
8K Other liabilities (including liabilities related to repo transactions) | 750.00 | 750.00 | | 750.00 |
8L Deferred income | 102 625.00 | 102 625.00 | | 102 625.00 |
UT Other financial assets | 10 113.00 | | | 10 113.00 |
UX Other trade receivables | 14 560.00 | | | 14 560.00 |
VB VAT | 21 722.00 | | | 21 722.00 |
VG Loans with a maturity of up to one year at origin | 7 814.00 | 7 814.00 | | 7 814.00 |
VH Loans with a maturity of more than one year at origin | 2 599 510.00 | 249 455.00 | 954 400.00 | 2 599 510.00 |
VI Group and Associates | 212 593.00 | 7 682.00 | 204 911.00 | 212 593.00 |
VK Loans repaid during the year | 243 413.00 | | | 243 413.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 711.00 | 13 711.00 | | 13 711.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 348.00 | | | 3 348.00 |
VS Prepaid expenses | 1 442.00 | | | 1 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 186.00 | 41 073.00 | 10 113.00 | 51 186.00 |
VW VAT | 11 803.00 | 11 803.00 | | 11 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 373 603.00 | 783 637.00 | 1 194 311.00 | 3 373 603.00 |
