| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 304 000.00 | 56 825.00 | 247 175.00 | 304 000.00 |
AP Buildings | 43 789.00 | 43 789.00 | | 43 789.00 |
AR Technical installations, industrial equipment and tools | 1 248 406.00 | 1 081 360.00 | 167 046.00 | 1 248 406.00 |
AT Other tangible assets | 1 555 788.00 | 1 456 859.00 | 98 929.00 | 1 555 788.00 |
BD Other fixed assets | 2 902.00 | | 2 902.00 | 2 902.00 |
BF Loans | 1 466 162.00 | | 1 466 162.00 | 1 466 162.00 |
BH Other financial assets | 213.00 | | 213.00 | 213.00 |
BJ TOTAL (I) | 4 621 261.00 | 2 638 833.00 | 1 982 428.00 | 4 621 261.00 |
BL Raw materials, supplies | 19 891.00 | | 19 891.00 | 19 891.00 |
BN Goods in progress | 10 522.00 | | 10 522.00 | 10 522.00 |
BX Customers and related accounts | 8 817.00 | 7 347.00 | 1 469.00 | 8 817.00 |
BZ Other receivables | 70 970.00 | | 70 970.00 | 70 970.00 |
CD Marketable securities | 900 000.00 | | 900 000.00 | 900 000.00 |
CF Cash and cash equivalents | 589 922.00 | | 589 922.00 | 589 922.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 600 123.00 | 7 347.00 | 1 592 776.00 | 1 600 123.00 |
CO Grand total (0 to V) | 6 221 384.00 | 2 646 180.00 | 3 575 204.00 | 6 221 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 500.00 | 152 500.00 | | 152 500.00 |
DB Share, merger, contribution premiums, etc. | 10 801.00 | 10 801.00 | | 10 801.00 |
DD Legal reserve (1) | 15 250.00 | 15 250.00 | | 15 250.00 |
DG Other reserves | 1 682 761.00 | 1 558 443.00 | | 1 682 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 305 459.00 | 155 358.00 | | 305 459.00 |
DJ Investment subsidies | 11 733.00 | 13 409.00 | | 11 733.00 |
DL TOTAL (I) | 2 178 504.00 | 1 905 761.00 | | 2 178 504.00 |
DQ Provisions for Expenses | 120 000.00 | 115 000.00 | | 120 000.00 |
DR TOTAL (IV) | 120 000.00 | 115 000.00 | | 120 000.00 |
DU Loans and Debts from Credit Institutions (3) | 21 162.00 | 382 093.00 | | 21 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 824 621.00 | 1 004 810.00 | | 824 621.00 |
DX Trade payables and related accounts | 242 309.00 | 325 210.00 | | 242 309.00 |
DY Tax and social security liabilities | 188 608.00 | 139 017.00 | | 188 608.00 |
EC TOTAL (IV) | 1 276 700.00 | 1 851 130.00 | | 1 276 700.00 |
EE Grand total (I to V) | 3 575 204.00 | 3 871 892.00 | | 3 575 204.00 |
| |
| 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 | 4 621 261.00 | | | 4 621 261.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 469 277.00 | |
I4 DECREASES Grand Total | | | 4 621 261.00 | |
IO DECREASES Total including other intangible assets | | | 304 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 847 983.00 | |
KD ACQUISITIONS Total including other intangible assets | 304 000.00 | | | 304 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 847 983.00 | | | 2 847 983.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 469 277.00 | | | 1 469 277.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 578 126.00 | 60 706.00 | | 2 578 126.00 |
PE DEPRECIATION Total including other intangible assets | 43 188.00 | 13 636.00 | | 43 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 534 938.00 | 47 069.00 | | 2 534 938.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 115 000.00 | 5 000.00 | | 115 000.00 |
6T Receivables | 7 347.00 | | | 7 347.00 |
7B Total provisions for depreciation | 7 347.00 | | | 7 347.00 |
7C Grand total | 122 347.00 | 5 000.00 | | 122 347.00 |
UE of which provisions and reversals: - Operating | | 5 000.00 | | |
| |
| 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 | 242 309.00 | 242 309.00 | | 242 309.00 |
8C Staff and Related Accounts | 74 953.00 | 74 953.00 | | 74 953.00 |
8D Social Security and Other Social Organizations | 31 406.00 | 31 406.00 | | 31 406.00 |
8E Income Taxes | 9 017.00 | 9 017.00 | | 9 017.00 |
UP Loans | 1 466 162.00 | | 1 466 162.00 | 1 466 162.00 |
UT Other financial assets | 213.00 | | 213.00 | 213.00 |
UZ Social Security, other social security organizations | 28.00 | 28.00 | | 28.00 |
VA Doubtful or disputed receivables | 8 816.00 | 8 816.00 | | 8 816.00 |
VB VAT | 37 807.00 | 37 807.00 | | 37 807.00 |
VH Loans with a maturity of more than one year at origin | 21 162.00 | 11 006.00 | 10 155.00 | 21 162.00 |
VI Group and Associates | 824 621.00 | 824 621.00 | | 824 621.00 |
VK Loans repaid during the year | 360 930.00 | | | 360 930.00 |
VQ Other Taxes, Duties, and Similar Debts | 60 386.00 | 60 386.00 | | 60 386.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 134.00 | 33 134.00 | | 33 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 546 162.00 | 79 786.00 | 1 466 375.00 | 1 546 162.00 |
VW VAT | 12 843.00 | 12 843.00 | | 12 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 276 700.00 | 1 266 544.00 | 10 155.00 | 1 276 700.00 |
