| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 33 200.00 | 33 200.00 | | 33 200.00 |
AR Technical installations, industrial equipment and tools | 3 328 782.00 | 1 594 570.00 | 1 734 212.00 | 3 328 782.00 |
BJ TOTAL (I) | 3 361 982.00 | 1 627 770.00 | 1 734 212.00 | 3 361 982.00 |
BL Raw materials, supplies | 14 916.00 | 14 170.00 | 746.00 | 14 916.00 |
BX Customers and related accounts | 302 301.00 | | 302 301.00 | 302 301.00 |
BZ Other receivables | 15 532.00 | | 15 532.00 | 15 532.00 |
CD Marketable securities | 209 000.00 | | 209 000.00 | 209 000.00 |
CF Cash and cash equivalents | 284 886.00 | | 284 886.00 | 284 886.00 |
CH Prepaid expenses | 21 532.00 | | 21 532.00 | 21 532.00 |
CJ TOTAL (II) | 848 167.00 | 14 170.00 | 833 997.00 | 848 167.00 |
CO Grand total (0 to V) | 4 210 149.00 | 1 641 940.00 | 2 568 209.00 | 4 210 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 787.00 | 9 787.00 | | 9 787.00 |
DD Legal reserve (1) | 979.00 | 979.00 | | 979.00 |
DG Other reserves | 23 901.00 | 23 976.00 | | 23 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 075.00 | 189 989.00 | | 241 075.00 |
DL TOTAL (I) | 275 742.00 | 224 730.00 | | 275 742.00 |
DU Loans and Debts from Credit Institutions (3) | 1 262 603.00 | 1 558 366.00 | | 1 262 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 938 238.00 | 938 238.00 | | 938 238.00 |
DX Trade payables and related accounts | 62 431.00 | 69 096.00 | | 62 431.00 |
DY Tax and social security liabilities | 5 632.00 | 9 549.00 | | 5 632.00 |
EB Prepaid income (2) | 23 564.00 | | | 23 564.00 |
EC TOTAL (IV) | 2 292 467.00 | 2 575 248.00 | | 2 292 467.00 |
EE Grand total (I to V) | 2 568 209.00 | 2 799 979.00 | | 2 568 209.00 |
EI Including equity loans | 938 238.00 | | | 938 238.00 |
| |
| 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 | 3 361 982.00 | | | 3 361 982.00 |
I4 DECREASES Grand Total | | | 3 361 982.00 | |
IO DECREASES Total including other intangible assets | | | 33 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 328 782.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 200.00 | | | 33 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 328 782.00 | | | 3 328 782.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 421 082.00 | 206 689.00 | | 1 421 082.00 |
PE DEPRECIATION Total including other intangible assets | 33 200.00 | | | 33 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 387 882.00 | 206 689.00 | | 1 387 882.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 14 170.00 | | | 14 170.00 |
7B Total provisions for depreciation | 14 170.00 | | | 14 170.00 |
7C Grand total | 14 170.00 | | | 14 170.00 |
| |
| 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 | 62 431.00 | 62 431.00 | | 62 431.00 |
8E Income Taxes | 4 954.00 | 4 954.00 | | 4 954.00 |
8L Deferred income | 23 564.00 | 23 564.00 | | 23 564.00 |
UX Other trade receivables | 302 301.00 | 302 301.00 | | 302 301.00 |
VB VAT | 15 532.00 | 15 532.00 | | 15 532.00 |
VH Loans with a maturity of more than one year at origin | 1 262 603.00 | 1 262 603.00 | | 1 262 603.00 |
VI Group and Associates | 938 238.00 | 938 238.00 | | 938 238.00 |
VJ Loans taken out during the year | -295 763.00 | | | -295 763.00 |
VQ Other Taxes, Duties, and Similar Debts | 210.00 | 210.00 | | 210.00 |
VS Prepaid expenses | 21 532.00 | 21 532.00 | | 21 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 339 365.00 | 339 365.00 | | 339 365.00 |
VW VAT | 468.00 | 468.00 | | 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 292 467.00 | 2 292 467.00 | | 2 292 467.00 |
