| |
| 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 | 9 164 067.00 | 2 190 721.00 | 6 973 346.00 | 9 164 067.00 |
AX Advances and down payments | 81 101.00 | | 81 101.00 | 81 101.00 |
BH Other financial assets | 3 477.00 | | 3 477.00 | 3 477.00 |
BJ TOTAL (I) | 9 248 644.00 | 2 190 721.00 | 7 057 924.00 | 9 248 644.00 |
BX Customers and related accounts | 248 610.00 | | 248 610.00 | 248 610.00 |
BZ Other receivables | 419 169.00 | | 419 169.00 | 419 169.00 |
CF Cash and cash equivalents | 2 622.00 | | 2 622.00 | 2 622.00 |
CH Prepaid expenses | 840.00 | | 840.00 | 840.00 |
CJ TOTAL (II) | 671 241.00 | | 671 241.00 | 671 241.00 |
CO Grand total (0 to V) | 10 077 000.00 | 2 190 721.00 | 7 886 280.00 | 10 077 000.00 |
CR Shares due in more than one year | 309 048.00 | | | 309 048.00 |
CW Deferred expenses or loan issuance costs | 157 115.00 | | 157 115.00 | 157 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -685 578.00 | -527 031.00 | | -685 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -171 760.00 | -158 547.00 | | -171 760.00 |
DL TOTAL (I) | -855 839.00 | -684 078.00 | | -855 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 655 484.00 | 9 269 066.00 | | 8 655 484.00 |
DX Trade payables and related accounts | 43 775.00 | 34 292.00 | | 43 775.00 |
DY Tax and social security liabilities | 40 372.00 | 30 866.00 | | 40 372.00 |
DZ Fixed asset liabilities and related accounts | 2 488.00 | 2 488.00 | | 2 488.00 |
EC TOTAL (IV) | 8 742 118.00 | 9 336 712.00 | | 8 742 118.00 |
EE Grand total (I to V) | 7 886 280.00 | 8 652 634.00 | | 7 886 280.00 |
EG Accrued income and payables due within one year | 538 318.00 | 514 088.00 | | 538 318.00 |
| |
| 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 | 9 248 644.00 | | | 9 248 644.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 477.00 | |
I4 DECREASES Grand Total | | | 9 248 644.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 245 167.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 245 167.00 | | | 9 245 167.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 477.00 | | | 3 477.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 612 180.00 | 578 540.00 | | 1 612 180.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 612 180.00 | 578 540.00 | | 1 612 180.00 |
| |
| 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 | 8 655 484.00 | 451 684.00 | 1 835 038.00 | 8 655 484.00 |
8B Suppliers and Related Accounts | 43 775.00 | 43 775.00 | | 43 775.00 |
8D Social Security and Other Social Organizations | 40 372.00 | 40 372.00 | | 40 372.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 488.00 | 2 488.00 | | 2 488.00 |
UT Other financial assets | 3 477.00 | | 3 477.00 | 3 477.00 |
UX Other trade receivables | 248 610.00 | 248 616.00 | | 248 610.00 |
VK Loans repaid during the year | 592 583.00 | | | 592 583.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 419 169.00 | 419 169.00 | | 419 169.00 |
VS Prepaid expenses | 840.00 | 840.00 | | 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 672 096.00 | 668 619.00 | 3 477.00 | 672 096.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 742 118.00 | 538 318.00 | 1 835 038.00 | 8 742 118.00 |
