| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 275.00 | |
AP Buildings | | | 693 933.00 | |
AR Technical installations, industrial equipment and tools | | | 45 390.00 | |
AT Other tangible assets | | | 250 477.00 | |
BH Other financial assets | | | 3 200.00 | |
BJ TOTAL (I) | | | 993 275.00 | |
BL Raw materials, supplies | | | 11 792.00 | |
BT Goods | | | 21 521.00 | |
BX Customers and related accounts | | | 22 509.00 | |
BZ Other receivables | | | 9 627.00 | |
CF Cash and cash equivalents | | | 45 111.00 | |
CH Prepaid expenses | | | 8 283.00 | |
CJ TOTAL (II) | | | 118 842.00 | |
CO Grand total (0 to V) | | | 1 112 117.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -273 393.00 | -181 206.00 | | -273 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 133.00 | -92 187.00 | | -45 133.00 |
DJ Investment subsidies | 21 440.00 | 23 106.00 | | 21 440.00 |
DL TOTAL (I) | -287 086.00 | -240 286.00 | | -287 086.00 |
DU Loans and Debts from Credit Institutions (3) | 429 081.00 | 516 369.00 | | 429 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 572 913.00 | 572 913.00 | | 572 913.00 |
DX Trade payables and related accounts | 338 037.00 | 251 719.00 | | 338 037.00 |
DY Tax and social security liabilities | 59 172.00 | 70 190.00 | | 59 172.00 |
EA Other liabilities | | 1 422.00 | | |
EC TOTAL (IV) | 1 399 203.00 | 1 412 612.00 | | 1 399 203.00 |
EE Grand total (I to V) | 1 112 117.00 | 1 172 326.00 | | 1 112 117.00 |
EG Accrued income and payables due within one year | 1 059 183.00 | 864 061.00 | | 1 059 183.00 |
| |
| 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 | 1 142 673.00 | | | 1 142 673.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 200.00 | |
I4 DECREASES Grand Total | | | 1 142 673.00 | |
IO DECREASES Total including other intangible assets | | | 590.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 138 883.00 | |
KD ACQUISITIONS Total including other intangible assets | 590.00 | | | 590.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 138 883.00 | | | 1 138 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 200.00 | | | 3 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 812.00 | 66 587.00 | | 82 812.00 |
PE DEPRECIATION Total including other intangible assets | 197.00 | 118.00 | | 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 614.00 | 66 469.00 | | 82 614.00 |
| |
| 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 | 120 000.00 | 120 000.00 | | 120 000.00 |
8B Suppliers and Related Accounts | 338 037.00 | 338 037.00 | | 338 037.00 |
8C Staff and Related Accounts | 38 719.00 | 38 719.00 | | 38 719.00 |
8D Social Security and Other Social Organizations | 16 828.00 | 16 828.00 | | 16 828.00 |
UT Other financial assets | 3 200.00 | | 3 200.00 | 3 200.00 |
UX Other trade receivables | 22 509.00 | 22 509.00 | | 22 509.00 |
VB VAT | 8 430.00 | 8 430.00 | | 8 430.00 |
VH Loans with a maturity of more than one year at origin | 429 081.00 | 89 061.00 | 340 020.00 | 429 081.00 |
VI Group and Associates | 452 913.00 | 452 913.00 | | 452 913.00 |
VK Loans repaid during the year | 87 213.00 | | | 87 213.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 626.00 | 3 626.00 | | 3 626.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 197.00 | 1 197.00 | | 1 197.00 |
VS Prepaid expenses | 8 283.00 | 8 283.00 | | 8 283.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 619.00 | 40 419.00 | 3 200.00 | 43 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 399 203.00 | 1 059 183.00 | 340 020.00 | 1 399 203.00 |
