| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 190.00 | 190.00 | | 190.00 |
AP Buildings | 24 452.00 | 24 452.00 | | 24 452.00 |
AR Technical installations, industrial equipment and tools | 34 745.00 | 34 745.00 | | 34 745.00 |
AT Other tangible assets | 55 696.00 | 55 696.00 | | 55 696.00 |
BJ TOTAL (I) | 115 083.00 | 115 083.00 | | 115 083.00 |
BT Goods | 197 946.00 | | 197 946.00 | 197 946.00 |
BX Customers and related accounts | 11 691.00 | 9 764.00 | 1 927.00 | 11 691.00 |
BZ Other receivables | 4 727.00 | | 4 727.00 | 4 727.00 |
CF Cash and cash equivalents | 1 060.00 | | 1 060.00 | 1 060.00 |
CJ TOTAL (II) | 215 424.00 | 9 764.00 | 205 660.00 | 215 424.00 |
CO Grand total (0 to V) | 330 507.00 | 124 847.00 | 205 660.00 | 330 507.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DH Retained earnings | -593 857.00 | -583 874.00 | | -593 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 190.00 | -9 983.00 | | -10 190.00 |
DL TOTAL (I) | -594 900.00 | -584 710.00 | | -594 900.00 |
DU Loans and Debts from Credit Institutions (3) | 3 858.00 | 2 159.00 | | 3 858.00 |
DX Trade payables and related accounts | 87 782.00 | 80 276.00 | | 87 782.00 |
DY Tax and social security liabilities | 15 287.00 | 16 358.00 | | 15 287.00 |
EA Other liabilities | 693 634.00 | 717 310.00 | | 693 634.00 |
EC TOTAL (IV) | 800 561.00 | 816 103.00 | | 800 561.00 |
EE Grand total (I to V) | 205 660.00 | 231 392.00 | | 205 660.00 |
| |
| 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 | 117 169.00 | | | 117 169.00 |
I4 DECREASES Grand Total | | 2 086.00 | 115 083.00 | |
IO DECREASES Total including other intangible assets | | | 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 086.00 | 114 893.00 | |
KD ACQUISITIONS Total including other intangible assets | 190.00 | | | 190.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 979.00 | | | 116 979.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117 169.00 | | 2 086.00 | 117 169.00 |
PE DEPRECIATION Total including other intangible assets | 190.00 | | | 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 116 979.00 | | 2 086.00 | 116 979.00 |
| |
| 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 | 87 782.00 | 87 782.00 | | 87 782.00 |
8K Other liabilities (including liabilities related to repo transactions) | 693 634.00 | 693 634.00 | | 693 634.00 |
UX Other trade receivables | 11 691.00 | 11 691.00 | | 11 691.00 |
VG Loans with a maturity of up to one year at origin | 3 858.00 | 3 858.00 | | 3 858.00 |
VP Miscellaneous | 4 727.00 | 4 727.00 | | 4 727.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 287.00 | 15 287.00 | | 15 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 418.00 | 16 418.00 | | 16 418.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 800 561.00 | 800 561.00 | | 800 561.00 |
