| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
AT Other tangible assets | 11 672.00 | 3 726.00 | 7 945.00 | 11 672.00 |
AX Advances and down payments | | | | |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 5 370 336.00 | 7 226.00 | 5 363 110.00 | 5 370 336.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 174 835.00 | | 174 835.00 | 174 835.00 |
CF Cash and cash equivalents | 171 239.00 | | 171 239.00 | 171 239.00 |
CJ TOTAL (II) | 346 074.00 | | 346 074.00 | 346 074.00 |
CO Grand total (0 to V) | 5 716 411.00 | 7 226.00 | 5 709 185.00 | 5 716 411.00 |
CS Evaluated investments - equity method | 5 355 164.00 | | 5 355 164.00 | 5 355 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 427 000.00 | 4 427 000.00 | | 4 427 000.00 |
DH Retained earnings | -35 433.00 | -94 535.00 | | -35 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 541 178.00 | 59 101.00 | | 541 178.00 |
DL TOTAL (I) | 4 932 744.00 | 4 391 566.00 | | 4 932 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 536 200.00 | 1 658 660.00 | | 536 200.00 |
DX Trade payables and related accounts | 9 998.00 | 2 100.00 | | 9 998.00 |
DY Tax and social security liabilities | 229 642.00 | 21 190.00 | | 229 642.00 |
EA Other liabilities | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 776 440.00 | 1 682 550.00 | | 776 440.00 |
EE Grand total (I to V) | 5 709 185.00 | 6 074 117.00 | | 5 709 185.00 |
EG Accrued income and payables due within one year | 776 440.00 | 1 682 550.00 | | 776 440.00 |
| |
| 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 | 5 706 188.00 | | 352 048.00 | 5 706 188.00 |
I3 DECREASES Total Financial Fixed Assets | | 687 900.00 | 5 355 164.00 | |
I4 DECREASES Grand Total | | 687 900.00 | 5 370 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 172.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 392.00 | | 1 780.00 | 13 392.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 692 796.00 | | 350 268.00 | 5 692 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 893.00 | 2 333.00 | | 4 893.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 893.00 | 2 333.00 | | 4 893.00 |
| |
| 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 | 9 998.00 | 9 998.00 | | 9 998.00 |
8E Income Taxes | 229 642.00 | 229 642.00 | | 229 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VB VAT | 1 912.00 | 1 912.00 | | 1 912.00 |
VC Group and associates | 172 922.00 | 172 922.00 | | 172 922.00 |
VI Group and Associates | 536 200.00 | 536 200.00 | | 536 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 835.00 | 174 835.00 | | 174 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 776 440.00 | 776 440.00 | | 776 440.00 |
