| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 140 000.00 | | 140 000.00 | 140 000.00 |
AP Buildings | 1 260 000.00 | 378 700.00 | 881 300.00 | 1 260 000.00 |
AR Technical installations, industrial equipment and tools | 1 717.00 | 1 717.00 | | 1 717.00 |
AT Other tangible assets | 50 835.00 | 50 835.00 | | 50 835.00 |
BJ TOTAL (I) | 1 452 552.00 | 431 252.00 | 1 021 300.00 | 1 452 552.00 |
BX Customers and related accounts | 116 625.00 | 97 231.00 | 19 393.00 | 116 625.00 |
BZ Other receivables | 10 095.00 | | 10 095.00 | 10 095.00 |
CF Cash and cash equivalents | 24 004.00 | | 24 004.00 | 24 004.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 150 724.00 | 97 231.00 | 53 493.00 | 150 724.00 |
CO Grand total (0 to V) | 1 603 276.00 | 528 483.00 | 1 074 793.00 | 1 603 276.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 603 700.00 | 603 700.00 | | 603 700.00 |
DD Legal reserve (1) | 60 370.00 | 60 370.00 | | 60 370.00 |
DG Other reserves | 151 317.00 | 151 317.00 | | 151 317.00 |
DH Retained earnings | -400 898.00 | -328 541.00 | | -400 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 779.00 | -72 357.00 | | -36 779.00 |
DL TOTAL (I) | 377 711.00 | 414 489.00 | | 377 711.00 |
DU Loans and Debts from Credit Institutions (3) | 377 275.00 | 455 374.00 | | 377 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 274 596.00 | 217 905.00 | | 274 596.00 |
DX Trade payables and related accounts | 14 562.00 | 336.00 | | 14 562.00 |
DY Tax and social security liabilities | 30 379.00 | 14 557.00 | | 30 379.00 |
EA Other liabilities | 270.00 | 4 758.00 | | 270.00 |
EC TOTAL (IV) | 697 082.00 | 692 930.00 | | 697 082.00 |
EE Grand total (I to V) | 1 074 793.00 | 1 107 419.00 | | 1 074 793.00 |
EG Accrued income and payables due within one year | 400 580.00 | 316 456.00 | | 400 580.00 |
| |
| 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 | 1 452 552.00 | | | 1 452 552.00 |
I4 DECREASES Grand Total | | | 1 452 552.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 452 552.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 452 552.00 | | | 1 452 552.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 380 707.00 | 50 545.00 | | 380 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 380 707.00 | 50 545.00 | | 380 707.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 69 732.00 | 34 997.00 | 7 498.00 | 69 732.00 |
7B Total provisions for depreciation | 69 732.00 | 34 997.00 | 7 498.00 | 69 732.00 |
7C Grand total | 69 732.00 | 34 997.00 | 7 498.00 | 69 732.00 |
UE of which provisions and reversals: - Operating | | 34 997.00 | 7 498.00 | |
| |
| 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 | 31 838.00 | 31 838.00 | | 31 838.00 |
8B Suppliers and Related Accounts | 14 562.00 | 14 562.00 | | 14 562.00 |
8K Other liabilities (including liabilities related to repo transactions) | 270.00 | 270.00 | | 270.00 |
VA Doubtful or disputed receivables | 116 625.00 | 116 625.00 | | 116 625.00 |
VB VAT | 3 252.00 | 3 252.00 | 1.00 | 3 252.00 |
VH Loans with a maturity of more than one year at origin | 377 275.00 | 80 772.00 | 296 502.00 | 377 275.00 |
VI Group and Associates | 242 758.00 | 242 758.00 | | 242 758.00 |
VK Loans repaid during the year | 77 961.00 | | | 77 961.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 844.00 | 6 844.00 | | 6 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 720.00 | 126 720.00 | | 126 720.00 |
VW VAT | 30 379.00 | 30 379.00 | | 30 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 082.00 | 400 580.00 | 296 502.00 | 697 082.00 |
