| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 100 000.00 | | 100 000.00 | 100 000.00 |
AP Buildings | 326 000.00 | 65 021.00 | 260 979.00 | 326 000.00 |
AR Technical installations, industrial equipment and tools | 10 699.00 | 7 839.00 | 2 860.00 | 10 699.00 |
AT Other tangible assets | 38 223.00 | 29 204.00 | 9 019.00 | 38 223.00 |
BJ TOTAL (I) | 574 822.00 | 102 064.00 | 472 758.00 | 574 822.00 |
BN Goods in progress | 5 607 516.00 | | 5 607 516.00 | 5 607 516.00 |
BV Advances and down payments on orders | 39 159.00 | | 39 159.00 | 39 159.00 |
BX Customers and related accounts | 639.00 | | 639.00 | 639.00 |
BZ Other receivables | 203 357.00 | | 203 357.00 | 203 357.00 |
CD Marketable securities | 5 172 079.00 | | 5 172 079.00 | 5 172 079.00 |
CF Cash and cash equivalents | 527 770.00 | | 527 770.00 | 527 770.00 |
CH Prepaid expenses | 26.00 | | 26.00 | 26.00 |
CJ TOTAL (II) | 11 550 546.00 | | 11 550 546.00 | 11 550 546.00 |
CO Grand total (0 to V) | 12 125 369.00 | 102 064.00 | 12 023 304.00 | 12 125 369.00 |
CU Other investments | 99 900.00 | | 99 900.00 | 99 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 000.00 | 176 000.00 | | 176 000.00 |
DD Legal reserve (1) | 17 600.00 | 17 600.00 | | 17 600.00 |
DE Statutory or contractual reserves | 7 436 664.00 | 7 436 664.00 | | 7 436 664.00 |
DH Retained earnings | -673 560.00 | -539 591.00 | | -673 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 371.00 | -133 969.00 | | -40 371.00 |
DL TOTAL (I) | 6 916 332.00 | 6 956 704.00 | | 6 916 332.00 |
DU Loans and Debts from Credit Institutions (3) | 4 025 423.00 | 3 526 126.00 | | 4 025 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 914 092.00 | 929 505.00 | | 914 092.00 |
DX Trade payables and related accounts | 133 720.00 | 205 489.00 | | 133 720.00 |
DY Tax and social security liabilities | 33 737.00 | 35 995.00 | | 33 737.00 |
EC TOTAL (IV) | 5 106 972.00 | 4 697 116.00 | | 5 106 972.00 |
EE Grand total (I to V) | 12 023 304.00 | 11 653 819.00 | | 12 023 304.00 |
EG Accrued income and payables due within one year | 5 106 972.00 | 4 697 116.00 | | 5 106 972.00 |
| |
| 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 | 571 623.00 | | 3 200.00 | 571 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 900.00 | |
I4 DECREASES Grand Total | | | 574 822.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 474 922.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 471 723.00 | | 3 200.00 | 471 723.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 900.00 | | | 99 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 135.00 | 18 929.00 | | 83 135.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 135.00 | 18 929.00 | | 83 135.00 |
| |
| 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 | 4 790.00 | 4 790.00 | | 4 790.00 |
8B Suppliers and Related Accounts | 133 720.00 | 133 720.00 | | 133 720.00 |
8C Staff and Related Accounts | 8 187.00 | 8 187.00 | | 8 187.00 |
8D Social Security and Other Social Organizations | 18 362.00 | 18 362.00 | | 18 362.00 |
UX Other trade receivables | 639.00 | | | 639.00 |
VB VAT | 170 898.00 | | | 170 898.00 |
VC Group and associates | 100.00 | | | 100.00 |
VH Loans with a maturity of more than one year at origin | 4 025 423.00 | 4 025 423.00 | | 4 025 423.00 |
VI Group and Associates | 909 302.00 | 909 302.00 | | 909 302.00 |
VJ Loans taken out during the year | 503 845.00 | | | 503 845.00 |
VK Loans repaid during the year | 2 550.00 | | | 2 550.00 |
VM Income taxes | 2 002.00 | | | 2 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 292.00 | 2 292.00 | | 2 292.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 357.00 | | | 30 357.00 |
VS Prepaid expenses | 26.00 | | | 26.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 022.00 | 204 022.00 | | 204 022.00 |
VW VAT | 4 895.00 | 4 895.00 | | 4 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 106 972.00 | 5 106 972.00 | | 5 106 972.00 |
