| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 357 240.00 | | 357 240.00 | 357 240.00 |
AP Buildings | 863 846.00 | 33 834.00 | 830 012.00 | 863 846.00 |
AR Technical installations, industrial equipment and tools | 43 880.00 | 43 880.00 | | 43 880.00 |
AT Other tangible assets | 232 654.00 | 208 256.00 | 24 397.00 | 232 654.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 1 497 620.00 | 285 971.00 | 1 211 649.00 | 1 497 620.00 |
BL Raw materials, supplies | 24 523.00 | | 24 523.00 | 24 523.00 |
BN Goods in progress | 60 000.00 | | 60 000.00 | 60 000.00 |
BX Customers and related accounts | 1 897 626.00 | 37 912.00 | 1 859 714.00 | 1 897 626.00 |
BZ Other receivables | 66 412.00 | | 66 412.00 | 66 412.00 |
CD Marketable securities | 212 308.00 | 5 174.00 | 207 134.00 | 212 308.00 |
CF Cash and cash equivalents | 639 046.00 | | 639 046.00 | 639 046.00 |
CH Prepaid expenses | 5 609.00 | | 5 609.00 | 5 609.00 |
CJ TOTAL (II) | 2 905 525.00 | 43 086.00 | 2 862 439.00 | 2 905 525.00 |
CO Grand total (0 to V) | 4 403 145.00 | 329 056.00 | 4 074 088.00 | 4 403 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 2 390 139.00 | 2 165 930.00 | | 2 390 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 453.00 | 224 209.00 | | 238 453.00 |
DL TOTAL (I) | 2 656 092.00 | 2 417 639.00 | | 2 656 092.00 |
DU Loans and Debts from Credit Institutions (3) | | 10 193.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 488.00 | 10 488.00 | | 10 488.00 |
DX Trade payables and related accounts | 665 144.00 | 695 597.00 | | 665 144.00 |
DY Tax and social security liabilities | 741 864.00 | 781 275.00 | | 741 864.00 |
EA Other liabilities | 500.00 | 9 679.00 | | 500.00 |
EB Prepaid income (2) | | 100 000.00 | | |
EC TOTAL (IV) | 1 417 996.00 | 1 607 231.00 | | 1 417 996.00 |
EE Grand total (I to V) | 4 074 088.00 | 4 024 870.00 | | 4 074 088.00 |
EG Accrued income and payables due within one year | 1 417 996.00 | 1 607 231.00 | | 1 417 996.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 10 193.00 | | |
| |
| 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 | 1 486 315.00 | | 875 151.00 | 1 486 315.00 |
I4 DECREASES Grand Total | | 863 846.00 | 1 497 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | 863 846.00 | 1 497 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 486 315.00 | | 875 151.00 | 1 486 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 236 977.00 | 48 994.00 | | 236 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 977.00 | 48 994.00 | | 236 977.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 37 912.00 | 5 174.00 | | 37 912.00 |
7B Total provisions for depreciation | 37 912.00 | 5 174.00 | | 37 912.00 |
7C Grand total | 37 912.00 | 5 174.00 | | 37 912.00 |
| |
| 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 | 665 144.00 | 665 144.00 | | 665 144.00 |
8D Social Security and Other Social Organizations | 741 864.00 | 741 864.00 | | 741 864.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 988.00 | 10 988.00 | | 10 988.00 |
VS Prepaid expenses | 1 969 647.00 | 1 969 647.00 | | 1 969 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 969 647.00 | 1 969 647.00 | | 1 969 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 417 996.00 | 1 417 996.00 | | 1 417 996.00 |
