| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 877.00 | 877.00 | | 877.00 |
AF Concessions, Patents and Similar Rights | 28 386.00 | | 28 386.00 | 28 386.00 |
AP Buildings | 1 964 081.00 | 658 337.00 | 1 305 743.00 | 1 964 081.00 |
AR Technical installations, industrial equipment and tools | 6 275 867.00 | 2 280 594.00 | 3 995 273.00 | 6 275 867.00 |
AT Other tangible assets | 7 448.00 | 7 448.00 | | 7 448.00 |
BJ TOTAL (I) | 8 276 658.00 | 2 947 256.00 | 5 329 402.00 | 8 276 658.00 |
BX Customers and related accounts | 319 505.00 | | 319 505.00 | 319 505.00 |
BZ Other receivables | 37 533.00 | | 37 533.00 | 37 533.00 |
CF Cash and cash equivalents | 98.00 | | 98.00 | 98.00 |
CH Prepaid expenses | 145 132.00 | | 145 132.00 | 145 132.00 |
CJ TOTAL (II) | 502 268.00 | | 502 268.00 | 502 268.00 |
CO Grand total (0 to V) | 8 811 179.00 | 2 947 256.00 | 5 863 922.00 | 8 811 179.00 |
CW Deferred expenses or loan issuance costs | 32 252.00 | | 32 252.00 | 32 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 584.00 | 1 584.00 | | 1 584.00 |
DB Share, merger, contribution premiums, etc. | 25 730.00 | 25 730.00 | | 25 730.00 |
DD Legal reserve (1) | 2 526.00 | 2 526.00 | | 2 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -128 694.00 | 37 086.00 | | -128 694.00 |
DL TOTAL (I) | -98 854.00 | 66 926.00 | | -98 854.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | 5 723 354.00 | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 772 986.00 | 666 495.00 | | 5 772 986.00 |
DX Trade payables and related accounts | 156 631.00 | 91 487.00 | | 156 631.00 |
DY Tax and social security liabilities | 33 060.00 | 24 621.00 | | 33 060.00 |
EA Other liabilities | | 134.00 | | |
EC TOTAL (IV) | 5 962 776.00 | 6 506 091.00 | | 5 962 776.00 |
EE Grand total (I to V) | 5 863 922.00 | 6 573 018.00 | | 5 863 922.00 |
EG Accrued income and payables due within one year | 189 790.00 | 509 217.00 | | 189 790.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 98.00 | | | 98.00 |
| |
| 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 | 8 276 662.00 | | | 8 276 662.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 877.00 | | | 877.00 |
I4 DECREASES Grand Total | | | 8 276 662.00 | |
IN DECREASES Start-up, development, or research expenses | | | 877.00 | |
IO DECREASES Total including other intangible assets | | | 28 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 247 399.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 386.00 | | | 28 386.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 247 399.00 | | | 8 247 399.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 510 238.00 | 437 017.00 | | 2 510 238.00 |
CY DEPRECIATION Start-up, development, or research expenses | 877.00 | | | 877.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 509 361.00 | 437 017.00 | | 2 509 361.00 |
| |
| 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 | 5 772 986.00 | | | 5 772 986.00 |
8B Suppliers and Related Accounts | 156 631.00 | 156 631.00 | | 156 631.00 |
UX Other trade receivables | 319 505.00 | 319 505.00 | | 319 505.00 |
VB VAT | 16 699.00 | 16 699.00 | | 16 699.00 |
VC Group and associates | 98.00 | 98.00 | | 98.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VJ Loans taken out during the year | 6 531 836.00 | | | 6 531 836.00 |
VK Loans repaid during the year | 6 482 204.00 | | | 6 482 204.00 |
VM Income taxes | 20 410.00 | 20 410.00 | | 20 410.00 |
VQ Other Taxes, Duties, and Similar Debts | 33 060.00 | 33 060.00 | | 33 060.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 326.00 | 326.00 | | 326.00 |
VS Prepaid expenses | 145 132.00 | 145 132.00 | | 145 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 502 170.00 | 502 170.00 | | 502 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 962 776.00 | 189 790.00 | | 5 962 776.00 |
