| |
| 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 | 1 049.00 | 1 049.00 | | 1 049.00 |
AT Other tangible assets | 1 629.00 | 1 629.00 | | 1 629.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 810 796.00 | 782 678.00 | 1 028 118.00 | 1 810 796.00 |
BR Intermediate and finished products | 118 055.00 | 18 000.00 | 100 055.00 | 118 055.00 |
BZ Other receivables | 583 638.00 | 17 976.00 | 565 662.00 | 583 638.00 |
CF Cash and cash equivalents | 469.00 | | 469.00 | 469.00 |
CJ TOTAL (II) | 702 161.00 | 35 976.00 | 666 185.00 | 702 161.00 |
CO Grand total (0 to V) | 2 512 957.00 | 818 654.00 | 1 694 303.00 | 2 512 957.00 |
CU Other investments | 1 808 118.00 | 780 000.00 | 1 028 118.00 | 1 808 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 80 047.00 | 80 047.00 | | 80 047.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DF Regulated reserves (1) | 1 225.00 | 1 225.00 | | 1 225.00 |
DG Other reserves | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -1 162 855.00 | -294 056.00 | | -1 162 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -246 211.00 | -868 799.00 | | -246 211.00 |
DK Regulated provisions | 228 450.00 | 228 450.00 | | 228 450.00 |
DL TOTAL (I) | -984 344.00 | -738 133.00 | | -984 344.00 |
DU Loans and Debts from Credit Institutions (3) | | 52.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 621 015.00 | 3 113 671.00 | | 2 621 015.00 |
DX Trade payables and related accounts | 50 010.00 | 68 697.00 | | 50 010.00 |
DY Tax and social security liabilities | 5 539.00 | 6 783.00 | | 5 539.00 |
EA Other liabilities | 2 082.00 | 2 082.00 | | 2 082.00 |
EC TOTAL (IV) | 2 678 646.00 | 3 191 285.00 | | 2 678 646.00 |
EE Grand total (I to V) | 1 694 303.00 | 2 453 152.00 | | 1 694 303.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 52.00 | | |
EI Including equity loans | 2 621 015.00 | | | 2 621 015.00 |
| |
| 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 | 1 812 205.00 | | | 1 812 205.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 409.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 409.00 | 1 808 118.00 | |
I4 DECREASES Grand Total | | 1 409.00 | 1 810 796.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 678.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 678.00 | | | 2 678.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 809 527.00 | | | 1 809 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 678.00 | | | 2 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 678.00 | | | 2 678.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 228 450.00 | | | 228 450.00 |
6N Inventories and work in progress | 63 868.00 | 18 000.00 | 63 868.00 | 63 868.00 |
6X Other provisions for depreciation | 14 000.00 | 3 976.00 | | 14 000.00 |
7B Total provisions for depreciation | 822 868.00 | 56 976.00 | 63 868.00 | 822 868.00 |
7C Grand total | 1 051 318.00 | 56 976.00 | 63 868.00 | 1 051 318.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 18 000.00 | 63 868.00 | |
UG - Financial | | 35 000.00 | | |
UJ - Exceptional | | 3 976.00 | | |
| |
| 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 | 2 621 015.00 | 2 621 015.00 | | 2 621 015.00 |
8B Suppliers and Related Accounts | 50 010.00 | 50 010.00 | | 50 010.00 |
8D Social Security and Other Social Organizations | 2 041.00 | 2 041.00 | | 2 041.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 082.00 | 2 082.00 | | 2 082.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 561 711.00 | 561 711.00 | | 561 711.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 327.00 | 21 327.00 | | 21 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 638.00 | 583 638.00 | | 583 638.00 |
VW VAT | 3 498.00 | 3 498.00 | | 3 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 678 646.00 | 2 678 646.00 | | 2 678 646.00 |
