| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 698.00 | | 3 698.00 | 3 698.00 |
AN Land | 433 780.00 | 267 542.00 | 166 238.00 | 433 780.00 |
AP Buildings | 689 813.00 | 653 362.00 | 36 451.00 | 689 813.00 |
AR Technical installations, industrial equipment and tools | 709 733.00 | 531 036.00 | 178 697.00 | 709 733.00 |
AT Other tangible assets | 33 770.00 | 25 819.00 | 7 951.00 | 33 770.00 |
AV Fixed assets in progress | 25 699.00 | | 25 699.00 | 25 699.00 |
BF Loans | 621.00 | | 621.00 | 621.00 |
BH Other financial assets | 366.00 | | 366.00 | 366.00 |
BJ TOTAL (I) | 1 898 986.00 | 1 477 760.00 | 421 226.00 | 1 898 986.00 |
BL Raw materials, supplies | 55 093.00 | | 55 093.00 | 55 093.00 |
BN Goods in progress | 28 003.00 | | 28 003.00 | 28 003.00 |
BR Intermediate and finished products | 1 973 482.00 | | 1 973 482.00 | 1 973 482.00 |
BV Advances and down payments on orders | 95.00 | | 95.00 | 95.00 |
BX Customers and related accounts | 162 033.00 | | 162 033.00 | 162 033.00 |
BZ Other receivables | 37 002.00 | | 37 002.00 | 37 002.00 |
CF Cash and cash equivalents | 437 556.00 | | 437 556.00 | 437 556.00 |
CH Prepaid expenses | 11 341.00 | | 11 341.00 | 11 341.00 |
CJ TOTAL (II) | 2 704 606.00 | | 2 704 606.00 | 2 704 606.00 |
CO Grand total (0 to V) | 4 603 592.00 | 1 477 760.00 | 3 125 832.00 | 4 603 592.00 |
CU Other investments | 1 505.00 | | 1 505.00 | 1 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 865 529.00 | | | 865 529.00 |
DD Legal reserve (1) | 12 336.00 | | | 12 336.00 |
DH Retained earnings | -921 521.00 | | | -921 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -161 776.00 | | | -161 776.00 |
DJ Investment subsidies | 1 917.00 | | | 1 917.00 |
DK Regulated provisions | 62 136.00 | | | 62 136.00 |
DL TOTAL (I) | -141 378.00 | | | -141 378.00 |
DU Loans and Debts from Credit Institutions (3) | 1 307 480.00 | | | 1 307 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 307 387.00 | | | 307 387.00 |
DX Trade payables and related accounts | 44 278.00 | | | 44 278.00 |
DY Tax and social security liabilities | 104 563.00 | | | 104 563.00 |
EA Other liabilities | 1 503 503.00 | | | 1 503 503.00 |
EC TOTAL (IV) | 3 267 210.00 | | | 3 267 210.00 |
EE Grand total (I to V) | 3 125 832.00 | | | 3 125 832.00 |
EG Accrued income and payables due within one year | 3 267 210.00 | | | 3 267 210.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 960 000.00 | | | 960 000.00 |
| |
| 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 | 1 877 467.00 | | 78 386.00 | 1 877 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 492.00 | |
I4 DECREASES Grand Total | | 56 867.00 | 1 898 986.00 | |
IO DECREASES Total including other intangible assets | | | 3 698.00 | |
IY DECREASES Total Tangible Fixed Assets | | 56 867.00 | 1 892 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 698.00 | | | 3 698.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 871 277.00 | | 78 386.00 | 1 871 277.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 492.00 | | | 2 492.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 448 395.00 | 86 232.00 | 56 867.00 | 1 448 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 448 395.00 | 86 232.00 | 56 867.00 | 1 448 395.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 63 112.00 | 1 150.00 | 2 126.00 | 63 112.00 |
7C Grand total | 63 112.00 | 1 150.00 | 2 126.00 | 63 112.00 |
UJ - Exceptional | | 1 150.00 | 2 126.00 | |
| |
| 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 | 44 278.00 | 44 278.00 | | 44 278.00 |
8C Staff and Related Accounts | 26 031.00 | 26 031.00 | | 26 031.00 |
8D Social Security and Other Social Organizations | 44 471.00 | 44 471.00 | | 44 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 503 503.00 | 1 503 503.00 | | 1 503 503.00 |
UP Loans | 621.00 | | 621.00 | 621.00 |
UT Other financial assets | 366.00 | | 366.00 | 366.00 |
UX Other trade receivables | 162 033.00 | 162 033.00 | | 162 033.00 |
VB VAT | 3 996.00 | 3 996.00 | | 3 996.00 |
VH Loans with a maturity of more than one year at origin | 1 307 480.00 | 1 307 480.00 | | 1 307 480.00 |
VI Group and Associates | 307 387.00 | 307 387.00 | | 307 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 101.00 | 33 101.00 | | 33 101.00 |
VS Prepaid expenses | 11 341.00 | 11 341.00 | | 11 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 211 458.00 | 210 471.00 | 987.00 | 211 458.00 |
VW VAT | 34 061.00 | 34 061.00 | | 34 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 267 210.00 | 3 267 210.00 | | 3 267 210.00 |
