| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 18 137.00 | 18 137.00 | | 18 137.00 |
AT Other tangible assets | 298 061.00 | 284 030.00 | 14 032.00 | 298 061.00 |
BD Other fixed assets | 143 400.00 | | 143 400.00 | 143 400.00 |
BH Other financial assets | 6 504.00 | | 6 504.00 | 6 504.00 |
BJ TOTAL (I) | 466 102.00 | 302 166.00 | 163 935.00 | 466 102.00 |
BL Raw materials, supplies | 3 747.00 | | 3 747.00 | 3 747.00 |
BT Goods | 781 233.00 | | 781 233.00 | 781 233.00 |
BX Customers and related accounts | 79 244.00 | | 79 244.00 | 79 244.00 |
BZ Other receivables | 705 969.00 | | 705 969.00 | 705 969.00 |
CF Cash and cash equivalents | 451.00 | | 451.00 | 451.00 |
CH Prepaid expenses | 1 044.00 | | 1 044.00 | 1 044.00 |
CJ TOTAL (II) | 1 571 687.00 | | 1 571 687.00 | 1 571 687.00 |
CO Grand total (0 to V) | 2 037 789.00 | 302 166.00 | 1 735 623.00 | 2 037 789.00 |
CP Shares due in less than one year | 6 504.00 | | | 6 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 448 763.00 | 411 450.00 | | 448 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 814.00 | 37 313.00 | | 24 814.00 |
DL TOTAL (I) | 528 577.00 | 503 763.00 | | 528 577.00 |
DU Loans and Debts from Credit Institutions (3) | 439 991.00 | 469 460.00 | | 439 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 705.00 | 4 944.00 | | 7 705.00 |
DX Trade payables and related accounts | 613 722.00 | 750 699.00 | | 613 722.00 |
DY Tax and social security liabilities | 58 730.00 | 57 084.00 | | 58 730.00 |
EA Other liabilities | 86 898.00 | 209 602.00 | | 86 898.00 |
EC TOTAL (IV) | 1 207 046.00 | 1 491 790.00 | | 1 207 046.00 |
EE Grand total (I to V) | 1 735 623.00 | 1 995 553.00 | | 1 735 623.00 |
EG Accrued income and payables due within one year | 1 169 587.00 | 1 382 180.00 | | 1 169 587.00 |
| |
| 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 | 466 102.00 | | | 466 102.00 |
I3 DECREASES Total Financial Fixed Assets | | | 149 904.00 | |
I4 DECREASES Grand Total | | | 466 102.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 316 198.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 316 198.00 | | | 316 198.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 149 904.00 | | | 149 904.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 294 920.00 | 7 246.00 | | 294 920.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 294 920.00 | 7 246.00 | | 294 920.00 |
| |
| 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 | 338.00 | 338.00 | | 338.00 |
8B Suppliers and Related Accounts | 613 722.00 | 613 722.00 | | 613 722.00 |
8C Staff and Related Accounts | 31 490.00 | 31 490.00 | | 31 490.00 |
8D Social Security and Other Social Organizations | 20 258.00 | 20 258.00 | | 20 258.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 898.00 | 86 898.00 | | 86 898.00 |
UT Other financial assets | 6 504.00 | 6 504.00 | | 6 504.00 |
UX Other trade receivables | 79 244.00 | 79 244.00 | | 79 244.00 |
UY Staff and related accounts | 600.00 | 600.00 | | 600.00 |
VB VAT | 13 964.00 | 13 964.00 | | 13 964.00 |
VG Loans with a maturity of up to one year at origin | 330 381.00 | 330 381.00 | | 330 381.00 |
VH Loans with a maturity of more than one year at origin | 109 610.00 | 72 151.00 | 37 459.00 | 109 610.00 |
VI Group and Associates | 7 367.00 | 7 367.00 | | 7 367.00 |
VK Loans repaid during the year | 71 113.00 | | | 71 113.00 |
VM Income taxes | 17 417.00 | 17 417.00 | | 17 417.00 |
VP Miscellaneous | 673 988.00 | 673 988.00 | | 673 988.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 143.00 | 3 143.00 | | 3 143.00 |
VS Prepaid expenses | 1 044.00 | 1 044.00 | | 1 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 792 760.00 | 792 760.00 | | 792 760.00 |
VW VAT | 3 839.00 | 3 839.00 | | 3 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 207 046.00 | 1 169 587.00 | 37 459.00 | 1 207 046.00 |
