| |
| 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 | 375 855.00 | 308 898.00 | 66 956.00 | 375 855.00 |
AT Other tangible assets | 420 896.00 | 355 306.00 | 65 590.00 | 420 896.00 |
BH Other financial assets | 19 914.00 | | 19 914.00 | 19 914.00 |
BJ TOTAL (I) | 816 986.00 | 664 505.00 | 152 481.00 | 816 986.00 |
BL Raw materials, supplies | 15 738.00 | | 15 738.00 | 15 738.00 |
BT Goods | 1 371.00 | | 1 371.00 | 1 371.00 |
BV Advances and down payments on orders | 4 188.00 | | 4 188.00 | 4 188.00 |
BX Customers and related accounts | 11 063.00 | 9 250.00 | 1 813.00 | 11 063.00 |
BZ Other receivables | 483 215.00 | 311 765.00 | 171 451.00 | 483 215.00 |
CF Cash and cash equivalents | 41 485.00 | | 41 485.00 | 41 485.00 |
CH Prepaid expenses | 16 672.00 | | 16 672.00 | 16 672.00 |
CJ TOTAL (II) | 573 732.00 | 321 015.00 | 252 717.00 | 573 732.00 |
CO Grand total (0 to V) | 1 390 718.00 | 985 519.00 | 405 199.00 | 1 390 718.00 |
CP Shares due in less than one year | 19 914.00 | | | 19 914.00 |
CU Other investments | 322.00 | 300.00 | 22.00 | 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 274 555.00 | 274 555.00 | | 274 555.00 |
DH Retained earnings | -1 035 942.00 | -1 144 666.00 | | -1 035 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 910.00 | 108 724.00 | | 124 910.00 |
DJ Investment subsidies | 11 154.00 | | | 11 154.00 |
DL TOTAL (I) | -515 323.00 | -651 387.00 | | -515 323.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 59.00 | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 408.00 | 27 408.00 | | 27 408.00 |
DX Trade payables and related accounts | 86 469.00 | 46 004.00 | | 86 469.00 |
DY Tax and social security liabilities | 129 412.00 | 104 738.00 | | 129 412.00 |
EA Other liabilities | 677 174.00 | 771 680.00 | | 677 174.00 |
EC TOTAL (IV) | 920 522.00 | 949 890.00 | | 920 522.00 |
EE Grand total (I to V) | 405 199.00 | 298 503.00 | | 405 199.00 |
EG Accrued income and payables due within one year | 920 522.00 | 272 708.00 | | 920 522.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59.00 | 59.00 | | 59.00 |
EI Including equity loans | 27 408.00 | | | 27 408.00 |
| |
| 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 | 942 573.00 | | 71 806.00 | 942 573.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 20 236.00 | |
I4 DECREASES Grand Total | | 197 392.00 | 816 986.00 | |
IY DECREASES Total Tangible Fixed Assets | | 192 392.00 | 796 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 919 837.00 | | 69 306.00 | 919 837.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 736.00 | | 2 500.00 | 22 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826 583.00 | 30 014.00 | 192 392.00 | 826 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826 583.00 | 30 014.00 | 192 392.00 | 826 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 5 652.00 | | 5 652.00 | 5 652.00 |
6T Receivables | 9 250.00 | | | 9 250.00 |
6X Other provisions for depreciation | 311 765.00 | | | 311 765.00 |
7B Total provisions for depreciation | 326 967.00 | | 5 652.00 | 326 967.00 |
7C Grand total | 326 967.00 | | 5 652.00 | 326 967.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 5 652.00 | |
| |
| 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 | 86 469.00 | 86 469.00 | | 86 469.00 |
8C Staff and Related Accounts | 77 930.00 | 77 930.00 | | 77 930.00 |
8D Social Security and Other Social Organizations | 50 486.00 | 50 486.00 | | 50 486.00 |
8K Other liabilities (including liabilities related to repo transactions) | 677 174.00 | 677 174.00 | | 677 174.00 |
UT Other financial assets | 19 914.00 | 19 914.00 | | 19 914.00 |
UY Staff and related accounts | 176.00 | 176.00 | | 176.00 |
VA Doubtful or disputed receivables | 11 063.00 | 11 063.00 | | 11 063.00 |
VB VAT | 10 880.00 | 10 880.00 | | 10 880.00 |
VC Group and associates | 321 129.00 | 321 129.00 | | 321 129.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VI Group and Associates | 27 408.00 | 27 408.00 | | 27 408.00 |
VM Income taxes | 900.00 | 900.00 | | 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 995.00 | 995.00 | | 995.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150 131.00 | 150 131.00 | | 150 131.00 |
VS Prepaid expenses | 16 672.00 | 16 672.00 | | 16 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 530 864.00 | 530 864.00 | | 530 864.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 920 522.00 | 920 522.00 | | 920 522.00 |
