| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 244.00 | | 15 244.00 | 15 244.00 |
AN Land | 55 643.00 | | 55 643.00 | 55 643.00 |
AP Buildings | 10 556 564.00 | 3 564 448.00 | 6 992 115.00 | 10 556 564.00 |
AR Technical installations, industrial equipment and tools | 675 926.00 | 674 449.00 | 1 476.00 | 675 926.00 |
AT Other tangible assets | 60 566.00 | 60 430.00 | 136.00 | 60 566.00 |
BJ TOTAL (I) | 11 396 603.00 | 4 299 328.00 | 7 097 274.00 | 11 396 603.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 564.00 | | 564.00 | 564.00 |
CF Cash and cash equivalents | 31 031.00 | | 31 031.00 | 31 031.00 |
CJ TOTAL (II) | 67 596.00 | | 67 596.00 | 67 596.00 |
CO Grand total (0 to V) | 11 464 199.00 | 4 299 328.00 | 7 164 870.00 | 11 464 199.00 |
CU Other investments | 32 657.00 | | 32 657.00 | 32 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 000.00 | | | 134 000.00 |
DD Legal reserve (1) | 13 400.00 | | | 13 400.00 |
DE Statutory or contractual reserves | 2 786 824.00 | | | 2 786 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 989.00 | | | 61 989.00 |
DL TOTAL (I) | 2 996 213.00 | | | 2 996 213.00 |
DU Loans and Debts from Credit Institutions (3) | 3 705 566.00 | | | 3 705 566.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 470.00 | | | 38 470.00 |
DX Trade payables and related accounts | 2 106.00 | | | 2 106.00 |
DY Tax and social security liabilities | 21 663.00 | | | 21 663.00 |
EA Other liabilities | 400 850.00 | | | 400 850.00 |
EC TOTAL (IV) | 4 168 656.00 | | | 4 168 656.00 |
EE Grand total (I to V) | 7 164 870.00 | | | 7 164 870.00 |
EG Accrued income and payables due within one year | 807 157.00 | | | 807 157.00 |
| |
| 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 | 11 393 863.00 | | | 11 393 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 658.00 | |
I4 DECREASES Grand Total | | | 11 396 603.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 348 701.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 345 276.00 | | | 11 345 276.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 342.00 | | | 33 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 931 400.00 | 367 929.00 | | 3 931 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 931 400.00 | 367 929.00 | | 3 931 400.00 |
| |
| 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 | 2 107.00 | 2 107.00 | | 2 107.00 |
8K Other liabilities (including liabilities related to repo transactions) | 439 321.00 | 439 321.00 | | 439 321.00 |
UX Other trade receivables | 36 000.00 | | | 36 000.00 |
VH Loans with a maturity of more than one year at origin | 3 705 566.00 | 344 067.00 | 1 531 507.00 | 3 705 566.00 |
VK Loans repaid during the year | 311 521.00 | | | 311 521.00 |
VP Miscellaneous | 565.00 | | | 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 663.00 | 21 663.00 | | 21 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 565.00 | 36 565.00 | | 36 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 168 657.00 | 807 157.00 | 1 531 507.00 | 4 168 657.00 |
