| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 508 945.00 | 995 424.00 | 513 521.00 | 1 508 945.00 |
AR Technical installations, industrial equipment and tools | 13 100 000.00 | 8 764 033.00 | 4 335 967.00 | 13 100 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 810.00 | | 810.00 | 810.00 |
BJ TOTAL (I) | 14 609 770.00 | 9 759 457.00 | 4 850 314.00 | 14 609 770.00 |
BX Customers and related accounts | 283 928.00 | | 283 928.00 | 283 928.00 |
BZ Other receivables | 73 483.00 | | 73 483.00 | 73 483.00 |
CF Cash and cash equivalents | 1 879 002.00 | | 1 879 002.00 | 1 879 002.00 |
CH Prepaid expenses | 14 819.00 | | 14 819.00 | 14 819.00 |
CJ TOTAL (II) | 2 251 232.00 | | 2 251 232.00 | 2 251 232.00 |
CO Grand total (0 to V) | 16 898 065.00 | 9 759 457.00 | 7 138 609.00 | 16 898 065.00 |
CP Shares due in less than one year | 810.00 | | | 810.00 |
CW Deferred expenses or loan issuance costs | 37 063.00 | | 37 063.00 | 37 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 061.00 | 30 061.00 | | 30 061.00 |
DB Share, merger, contribution premiums, etc. | 436 621.00 | 436 621.00 | | 436 621.00 |
DD Legal reserve (1) | 3 006.00 | | | 3 006.00 |
DG Other reserves | 51 432.00 | | | 51 432.00 |
DH Retained earnings | | -365 330.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 427 105.00 | 419 768.00 | | 427 105.00 |
DL TOTAL (I) | 948 225.00 | 521 120.00 | | 948 225.00 |
DQ Provisions for Expenses | 300 000.00 | 300 000.00 | | 300 000.00 |
DR TOTAL (IV) | 300 000.00 | 300 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 933 966.00 | 6 042 660.00 | | 4 933 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 163.00 | 409 750.00 | | 426 163.00 |
DX Trade payables and related accounts | 411 228.00 | 483 219.00 | | 411 228.00 |
DY Tax and social security liabilities | 114 213.00 | 42 559.00 | | 114 213.00 |
EA Other liabilities | 4 813.00 | 4 064.00 | | 4 813.00 |
EC TOTAL (IV) | 5 890 383.00 | 6 982 252.00 | | 5 890 383.00 |
EE Grand total (I to V) | 7 138 609.00 | 7 803 372.00 | | 7 138 609.00 |
EG Accrued income and payables due within one year | 1 998 919.00 | 2 048 484.00 | | 1 998 919.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 198.00 | 1 210.00 | | 198.00 |
| |
| 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 | 14 609 770.00 | | | 14 609 770.00 |
I3 DECREASES Total Financial Fixed Assets | | | 825.00 | |
I4 DECREASES Grand Total | | | 14 609 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 608 945.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 608 945.00 | | | 14 608 945.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 825.00 | | | 825.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 765 886.00 | 993 571.00 | | 8 765 886.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 765 886.00 | 993 571.00 | | 8 765 886.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | | | 300 000.00 |
| |
| 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 | 411 228.00 | 411 228.00 | | 411 228.00 |
8E Income Taxes | 114 213.00 | 114 213.00 | | 114 213.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 813.00 | 4 813.00 | | 4 813.00 |
UT Other financial assets | 810.00 | 810.00 | | 810.00 |
UX Other trade receivables | 283 928.00 | 283 928.00 | | 283 928.00 |
VB VAT | 72 056.00 | 72 056.00 | | 72 056.00 |
VG Loans with a maturity of up to one year at origin | 198.00 | 198.00 | | 198.00 |
VH Loans with a maturity of more than one year at origin | 4 933 768.00 | 1 042 304.00 | 3 891 464.00 | 4 933 768.00 |
VI Group and Associates | 426 163.00 | 426 163.00 | | 426 163.00 |
VK Loans repaid during the year | 2 296 391.00 | | | 2 296 391.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 428.00 | 1 428.00 | | 1 428.00 |
VS Prepaid expenses | 14 819.00 | 14 819.00 | | 14 819.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 373 040.00 | 373 040.00 | | 373 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 890 383.00 | 1 998 919.00 | 3 891 464.00 | 5 890 383.00 |
