| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 47 300.00 | 37 300.00 | 10 000.00 | 47 300.00 |
AN Land | 113 551.00 | 46 135.00 | 67 416.00 | 113 551.00 |
AR Technical installations, industrial equipment and tools | 374 576.00 | 255 289.00 | 119 287.00 | 374 576.00 |
AT Other tangible assets | 1 452 651.00 | 1 003 772.00 | 448 879.00 | 1 452 651.00 |
AX Advances and down payments | | | | |
BB Receivables related to investments | 1 244 100.00 | | 1 244 100.00 | 1 244 100.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 4 096 853.00 | 1 342 496.00 | 2 754 357.00 | 4 096 853.00 |
BL Raw materials, supplies | 3 730.00 | | 3 730.00 | 3 730.00 |
BT Goods | 14 349.00 | | 14 349.00 | 14 349.00 |
BX Customers and related accounts | 5 775.00 | | 5 775.00 | 5 775.00 |
BZ Other receivables | 658 866.00 | 19 100.00 | 639 766.00 | 658 866.00 |
CF Cash and cash equivalents | 453 180.00 | | 453 180.00 | 453 180.00 |
CH Prepaid expenses | 218 518.00 | | 218 518.00 | 218 518.00 |
CJ TOTAL (II) | 1 354 419.00 | 19 100.00 | 1 335 319.00 | 1 354 419.00 |
CO Grand total (0 to V) | 5 451 271.00 | 1 361 596.00 | 4 089 676.00 | 5 451 271.00 |
CU Other investments | 864 675.00 | | 864 675.00 | 864 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 520 000.00 | 520 000.00 | | 520 000.00 |
DD Legal reserve (1) | 52 000.00 | 52 000.00 | | 52 000.00 |
DH Retained earnings | 1 585 213.00 | 1 294 314.00 | | 1 585 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -264 391.00 | 290 899.00 | | -264 391.00 |
DL TOTAL (I) | 1 892 821.00 | 2 157 213.00 | | 1 892 821.00 |
DU Loans and Debts from Credit Institutions (3) | 1 549 078.00 | 985 303.00 | | 1 549 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 598.00 | 102 380.00 | | 142 598.00 |
DW Advances and down payments received on current orders | 53 042.00 | 81 368.00 | | 53 042.00 |
DX Trade payables and related accounts | 335 077.00 | 226 572.00 | | 335 077.00 |
DY Tax and social security liabilities | 82 222.00 | 164 088.00 | | 82 222.00 |
EA Other liabilities | 34 837.00 | | | 34 837.00 |
EC TOTAL (IV) | 2 196 854.00 | 1 559 711.00 | | 2 196 854.00 |
EE Grand total (I to V) | 4 089 676.00 | 3 716 924.00 | | 4 089 676.00 |
EG Accrued income and payables due within one year | 1 703 915.00 | 831 421.00 | | 1 703 915.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 072.00 | 2 785.00 | | 2 072.00 |
| |
| 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 | 3 838 593.00 | | 718 832.00 | 3 838 593.00 |
KD ACQUISITIONS Total including other intangible assets | 47 300.00 | | | 47 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 929 093.00 | | 23 457.00 | 1 929 093.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 862 200.00 | | 695 375.00 | 1 862 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 074 070.00 | 272 130.00 | 3 704.00 | 1 074 070.00 |
PE DEPRECIATION Total including other intangible assets | 37 300.00 | | | 37 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 036 770.00 | 272 130.00 | 3 704.00 | 1 036 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 12 150.00 | 6 950.00 | | 12 150.00 |
7B Total provisions for depreciation | 12 150.00 | 6 950.00 | | 12 150.00 |
7C Grand total | 12 150.00 | 6 950.00 | | 12 150.00 |
UE of which provisions and reversals: - Operating | | 6 950.00 | | |
| |
| 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 | 335 077.00 | 335 077.00 | | 335 077.00 |
8C Staff and Related Accounts | 50 761.00 | 50 761.00 | | 50 761.00 |
8D Social Security and Other Social Organizations | 22 560.00 | 22 560.00 | | 22 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 837.00 | 34 837.00 | | 34 837.00 |
UL Receivables related to investments | 1 244 100.00 | | 1 244 100.00 | 1 244 100.00 |
UX Other trade receivables | 5 775.00 | 5 775.00 | | 5 775.00 |
UY Staff and related accounts | 31 613.00 | 31 613.00 | | 31 613.00 |
UZ Social Security, other social security organizations | 58 363.00 | 58 363.00 | | 58 363.00 |
VB VAT | 81 610.00 | 81 610.00 | | 81 610.00 |
VC Group and associates | 255 328.00 | 255 328.00 | | 255 328.00 |
VG Loans with a maturity of up to one year at origin | 2 072.00 | 2 072.00 | | 2 072.00 |
VH Loans with a maturity of more than one year at origin | 1 547 006.00 | 1 107 109.00 | 439 897.00 | 1 547 006.00 |
VI Group and Associates | 142 598.00 | 142 598.00 | | 142 598.00 |
VJ Loans taken out during the year | 800 000.00 | | | 800 000.00 |
VK Loans repaid during the year | 291 468.00 | | | 291 468.00 |
VM Income taxes | 15 681.00 | 15 681.00 | | 15 681.00 |
VP Miscellaneous | 103 994.00 | 103 994.00 | | 103 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 493.00 | 8 493.00 | | 8 493.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 112 279.00 | 112 279.00 | | 112 279.00 |
VS Prepaid expenses | 218 518.00 | 218 518.00 | | 218 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 127 260.00 | 883 160.00 | 1 244 100.00 | 2 127 260.00 |
VW VAT | 409.00 | 409.00 | | 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 143 812.00 | 1 703 915.00 | 439 897.00 | 2 143 812.00 |
