| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 346.00 | 2 678.00 | 7 668.00 | 10 346.00 |
AR Technical installations, industrial equipment and tools | 4 706.00 | 4 706.00 | | 4 706.00 |
AT Other tangible assets | 143 757.00 | 141 603.00 | 2 154.00 | 143 757.00 |
BD Other fixed assets | 190 519.00 | | 190 519.00 | 190 519.00 |
BH Other financial assets | 5 641.00 | | 5 641.00 | 5 641.00 |
BJ TOTAL (I) | 354 969.00 | 148 987.00 | 205 982.00 | 354 969.00 |
BZ Other receivables | 689 385.00 | 86 300.00 | 603 085.00 | 689 385.00 |
CF Cash and cash equivalents | 6 875.00 | | 6 875.00 | 6 875.00 |
CH Prepaid expenses | 4 117.00 | | 4 117.00 | 4 117.00 |
CJ TOTAL (II) | 700 377.00 | 86 300.00 | 614 077.00 | 700 377.00 |
CO Grand total (0 to V) | 1 055 346.00 | 235 287.00 | 820 059.00 | 1 055 346.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | | | 230 000.00 |
DD Legal reserve (1) | 23 000.00 | | | 23 000.00 |
DE Statutory or contractual reserves | 703 616.00 | | | 703 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -186 976.00 | | | -186 976.00 |
DL TOTAL (I) | 769 640.00 | | | 769 640.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 654.00 | | | 19 654.00 |
DX Trade payables and related accounts | 6 032.00 | | | 6 032.00 |
DY Tax and social security liabilities | 24 728.00 | | | 24 728.00 |
EC TOTAL (IV) | 50 418.00 | | | 50 418.00 |
EE Grand total (I to V) | 820 059.00 | | | 820 059.00 |
EG Accrued income and payables due within one year | 50 418.00 | | | 50 418.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | | | 5.00 |
| |
| 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 | 355 049.00 | | 355.00 | 355 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 196 160.00 | |
I4 DECREASES Grand Total | | 435.00 | 354 969.00 | |
IO DECREASES Total including other intangible assets | | 119.00 | 10 346.00 | |
IY DECREASES Total Tangible Fixed Assets | | 316.00 | 148 463.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 465.00 | | | 10 465.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 148 424.00 | | 355.00 | 148 424.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196 160.00 | | | 196 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 602.00 | 1 821.00 | 435.00 | 147 602.00 |
PE DEPRECIATION Total including other intangible assets | 2 395.00 | 402.00 | 119.00 | 2 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 145 206.00 | 1 419.00 | 316.00 | 145 206.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 19 000.00 | 67 300.00 | | 19 000.00 |
7B Total provisions for depreciation | 19 000.00 | 67 300.00 | | 19 000.00 |
7C Grand total | 19 000.00 | 67 300.00 | | 19 000.00 |
| |
| 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 | 6 032.00 | 6 032.00 | | 6 032.00 |
8C Staff and Related Accounts | 7 331.00 | 7 331.00 | | 7 331.00 |
8D Social Security and Other Social Organizations | 8 389.00 | 8 389.00 | | 8 389.00 |
UT Other financial assets | 5 641.00 | | 5 641.00 | 5 641.00 |
VB VAT | 372.00 | 372.00 | | 372.00 |
VC Group and associates | 686 129.00 | 686 129.00 | | 686 129.00 |
VH Loans with a maturity of more than one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 19 654.00 | 19 654.00 | | 19 654.00 |
VM Income taxes | 2 684.00 | 2 684.00 | | 2 684.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 580.00 | 7 580.00 | | 7 580.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200.00 | 200.00 | | 200.00 |
VS Prepaid expenses | 4 117.00 | 4 117.00 | | 4 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 699 143.00 | 693 502.00 | 5 641.00 | 699 143.00 |
VW VAT | 1 428.00 | 1 428.00 | | 1 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 418.00 | 50 418.00 | | 50 418.00 |
