| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 704 484.00 | | 1 704 484.00 | 1 704 484.00 |
AP Buildings | 6 054 036.00 | 2 768 454.00 | 3 285 581.00 | 6 054 036.00 |
AT Other tangible assets | 5 573.00 | 3 448.00 | 2 124.00 | 5 573.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 8 900 687.00 | 2 821 983.00 | 6 078 704.00 | 8 900 687.00 |
BX Customers and related accounts | 524 520.00 | | 524 520.00 | 524 520.00 |
BZ Other receivables | 54 226.00 | | 54 226.00 | 54 226.00 |
CD Marketable securities | 7 200 000.00 | | 7 200 000.00 | 7 200 000.00 |
CF Cash and cash equivalents | 2 235 137.00 | | 2 235 137.00 | 2 235 137.00 |
CH Prepaid expenses | 22 548.00 | | 22 548.00 | 22 548.00 |
CJ TOTAL (II) | 10 036 432.00 | | 10 036 432.00 | 10 036 432.00 |
CO Grand total (0 to V) | 18 937 120.00 | 2 821 983.00 | 16 115 137.00 | 18 937 120.00 |
CU Other investments | 1 136 593.00 | 50 080.00 | 1 086 513.00 | 1 136 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 9 468 042.00 | 8 555 412.00 | | 9 468 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 115 799.00 | 912 630.00 | | 1 115 799.00 |
DK Regulated provisions | 57 616.00 | 57 616.00 | | 57 616.00 |
DL TOTAL (I) | 10 649 844.00 | 9 534 044.00 | | 10 649 844.00 |
DU Loans and Debts from Credit Institutions (3) | 2 412 250.00 | 2 412 250.00 | | 2 412 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 220 230.00 | 2 183 320.00 | | 2 220 230.00 |
DX Trade payables and related accounts | 90 770.00 | 114 235.00 | | 90 770.00 |
DY Tax and social security liabilities | 181 978.00 | 83 872.00 | | 181 978.00 |
DZ Fixed asset liabilities and related accounts | 38 824.00 | 29 338.00 | | 38 824.00 |
EA Other liabilities | 218 709.00 | 311 725.00 | | 218 709.00 |
EB Prepaid income (2) | 302 529.00 | 263 590.00 | | 302 529.00 |
EC TOTAL (IV) | 5 465 293.00 | 5 398 332.00 | | 5 465 293.00 |
EE Grand total (I to V) | 16 115 137.00 | 14 932 376.00 | | 16 115 137.00 |
EG Accrued income and payables due within one year | 832 813.00 | 802 762.00 | | 832 813.00 |
| |
| 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 | 8 821 262.00 | | 200 230.00 | 8 821 262.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 136 593.00 | |
I4 DECREASES Grand Total | | 120 804.00 | 8 900 687.00 | |
IY DECREASES Total Tangible Fixed Assets | | 120 804.00 | 7 764 094.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 684 668.00 | | 200 230.00 | 7 684 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 136 593.00 | | | 1 136 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 549 747.00 | 222 155.00 | | 2 549 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 549 747.00 | 222 155.00 | | 2 549 747.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 57 616.00 | | | 57 616.00 |
7B Total provisions for depreciation | 50 080.00 | | | 50 080.00 |
7C Grand total | 107 696.00 | | | 107 696.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 220 230.00 | | 2 220 230.00 | 2 220 230.00 |
8B Suppliers and Related Accounts | 90 770.00 | 90 770.00 | | 90 770.00 |
8D Social Security and Other Social Organizations | 1.00 | 1.00 | | 1.00 |
8E Income Taxes | 71 314.00 | 71 314.00 | | 71 314.00 |
8J Fixed Asset Liabilities and Related Accounts | 38 824.00 | 38 824.00 | | 38 824.00 |
8K Other liabilities (including liabilities related to repo transactions) | 218 709.00 | 218 709.00 | | 218 709.00 |
8L Deferred income | 302 529.00 | 302 529.00 | | 302 529.00 |
UX Other trade receivables | 524 520.00 | 524 520.00 | | 524 520.00 |
VB VAT | 54 226.00 | 54 226.00 | | 54 226.00 |
VH Loans with a maturity of more than one year at origin | 2 412 250.00 | | | 2 412 250.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 532.00 | 12 532.00 | | 12 532.00 |
VS Prepaid expenses | 22 548.00 | 22 548.00 | | 22 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 601 295.00 | 601 295.00 | | 601 295.00 |
VW VAT | 98 131.00 | 98 131.00 | | 98 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 465 293.00 | 832 813.00 | 2 220 230.00 | 5 465 293.00 |
