| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 213.00 | 213.00 | | 213.00 |
AN Land | 74 941.00 | | 74 941.00 | 74 941.00 |
AR Technical installations, industrial equipment and tools | 2 513 528.00 | 1 556 774.00 | 956 754.00 | 2 513 528.00 |
BH Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
BJ TOTAL (I) | 2 828 253.00 | 1 556 987.00 | 1 271 266.00 | 2 828 253.00 |
BZ Other receivables | 53 689.00 | | 53 689.00 | 53 689.00 |
CD Marketable securities | 493 177.00 | | 493 177.00 | 493 177.00 |
CF Cash and cash equivalents | 437 215.00 | | 437 215.00 | 437 215.00 |
CH Prepaid expenses | 498.00 | | 498.00 | 498.00 |
CJ TOTAL (II) | 984 579.00 | | 984 579.00 | 984 579.00 |
CO Grand total (0 to V) | 3 812 832.00 | 1 556 987.00 | 2 255 845.00 | 3 812 832.00 |
CS Evaluated investments - equity method | 234 561.00 | | 234 561.00 | 234 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DB Share, merger, contribution premiums, etc. | 29 760.00 | 29 760.00 | | 29 760.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 1 806 463.00 | 1 668 725.00 | | 1 806 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 285 345.00 | 237 738.00 | | 285 345.00 |
DL TOTAL (I) | 2 154 568.00 | 1 969 223.00 | | 2 154 568.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 756.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 49 726.00 | 76 706.00 | | 49 726.00 |
DX Trade payables and related accounts | 26 037.00 | 18 202.00 | | 26 037.00 |
DY Tax and social security liabilities | 22 545.00 | 5 841.00 | | 22 545.00 |
EA Other liabilities | 2 969.00 | 2 969.00 | | 2 969.00 |
EC TOTAL (IV) | 101 277.00 | 113 473.00 | | 101 277.00 |
EE Grand total (I to V) | 2 255 845.00 | 2 082 697.00 | | 2 255 845.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 435 078.00 | 121 909.00 | | 1 435 078.00 |
PE DEPRECIATION Total including other intangible assets | 213.00 | | | 213.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 434 865.00 | 121 909.00 | | 1 434 865.00 |
| |
| 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 | 26 037.00 | 26 037.00 | | 26 037.00 |
8D Social Security and Other Social Organizations | 22 545.00 | 22 545.00 | | 22 545.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 695.00 | 52 695.00 | | 52 695.00 |
UT Other financial assets | 228 521.00 | | 228 521.00 | 228 521.00 |
VS Prepaid expenses | 54 187.00 | 54 187.00 | | 54 187.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 708.00 | 54 187.00 | 228 521.00 | 282 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 277.00 | 101 277.00 | | 101 277.00 |
