| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 613 970.00 | | 3 613 970.00 | 3 613 970.00 |
BJ TOTAL (I) | 4 701 470.00 | 1 000.00 | 4 700 470.00 | 4 701 470.00 |
BZ Other receivables | 1 507 731.00 | 299 500.00 | 1 208 231.00 | 1 507 731.00 |
CD Marketable securities | 500 000.00 | 300 000.00 | 200 000.00 | 500 000.00 |
CF Cash and cash equivalents | 1 448 578.00 | | 1 448 578.00 | 1 448 578.00 |
CJ TOTAL (II) | 3 456 309.00 | 599 500.00 | 2 856 809.00 | 3 456 309.00 |
CO Grand total (0 to V) | 8 157 779.00 | 600 500.00 | 7 557 279.00 | 8 157 779.00 |
CU Other investments | 1 087 500.00 | 1 000.00 | 1 086 500.00 | 1 087 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 048 980.00 | 3 048 980.00 | | 3 048 980.00 |
DD Legal reserve (1) | 32 057.00 | 17 177.00 | | 32 057.00 |
DG Other reserves | 609 067.00 | 326 359.00 | | 609 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 541 164.00 | 297 588.00 | | 541 164.00 |
DK Regulated provisions | 24 288.00 | 16 788.00 | | 24 288.00 |
DL TOTAL (I) | 4 255 555.00 | 3 706 892.00 | | 4 255 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 085 829.00 | 4 855 663.00 | | 3 085 829.00 |
DX Trade payables and related accounts | 2 558.00 | 2 478.00 | | 2 558.00 |
DY Tax and social security liabilities | 4.00 | 109.00 | | 4.00 |
DZ Fixed asset liabilities and related accounts | 213 333.00 | 166 500.00 | | 213 333.00 |
EC TOTAL (IV) | 3 301 724.00 | 5 024 750.00 | | 3 301 724.00 |
EE Grand total (I to V) | 7 557 279.00 | 8 731 642.00 | | 7 557 279.00 |
EG Accrued income and payables due within one year | 3 301 724.00 | 5 024 750.00 | | 3 301 724.00 |
EI Including equity loans | 3 085 829.00 | | | 3 085 829.00 |
| |
| 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 | 4 734 202.00 | | 342 828.00 | 4 734 202.00 |
I3 DECREASES Total Financial Fixed Assets | | 375 560.00 | 4 701 470.00 | |
I4 DECREASES Grand Total | | 375 560.00 | 4 701 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 734 202.00 | | 342 828.00 | 4 734 202.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 788.00 | 7 500.00 | | 16 788.00 |
6X Other provisions for depreciation | 379 700.00 | 219 800.00 | | 379 700.00 |
7B Total provisions for depreciation | 380 000.00 | 220 500.00 | | 380 000.00 |
7C Grand total | 396 788.00 | 228 000.00 | | 396 788.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 220 500.00 | | |
UJ - Exceptional | | 7 500.00 | | |
| |
| 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 | 2 558.00 | 2 558.00 | | 2 558.00 |
8D Social Security and Other Social Organizations | 4.00 | 4.00 | | 4.00 |
8J Fixed Asset Liabilities and Related Accounts | 213 333.00 | 213 333.00 | | 213 333.00 |
VC Group and associates | 1 502 131.00 | 1 502 131.00 | | 1 502 131.00 |
VI Group and Associates | 3 085 829.00 | 3 085 829.00 | | 3 085 829.00 |
VM Income taxes | 5 464.00 | 5 464.00 | | 5 464.00 |
VP Miscellaneous | 136.00 | 136.00 | | 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 507 731.00 | 1 507 731.00 | | 1 507 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 301 724.00 | 3 301 724.00 | | 3 301 724.00 |
