| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 162 000.00 | | 162 000.00 | 162 000.00 |
AP Buildings | 127 779.00 | 33 809.00 | 93 970.00 | 127 779.00 |
AR Technical installations, industrial equipment and tools | 29 188.00 | 28 547.00 | 642.00 | 29 188.00 |
AT Other tangible assets | 83 979.00 | 54 743.00 | 29 237.00 | 83 979.00 |
BH Other financial assets | 1 028.00 | | 1 028.00 | 1 028.00 |
BJ TOTAL (I) | 404 574.00 | 117 098.00 | 287 476.00 | 404 574.00 |
BZ Other receivables | 58 849.00 | | 58 849.00 | 58 849.00 |
CF Cash and cash equivalents | 752 500.00 | | 752 500.00 | 752 500.00 |
CJ TOTAL (II) | 811 349.00 | | 811 349.00 | 811 349.00 |
CO Grand total (0 to V) | 1 215 923.00 | 117 098.00 | 1 098 825.00 | 1 215 923.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 100.00 | 103 100.00 | | 103 100.00 |
DD Legal reserve (1) | 10 310.00 | 10 310.00 | | 10 310.00 |
DF Regulated reserves (1) | 1.00 | | | 1.00 |
DG Other reserves | 633 972.00 | 447 942.00 | | 633 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180 797.00 | 196 030.00 | | 180 797.00 |
DL TOTAL (I) | 928 179.00 | 757 382.00 | | 928 179.00 |
DU Loans and Debts from Credit Institutions (3) | 152 549.00 | 196 275.00 | | 152 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 100.00 | 660.00 | | 1 100.00 |
DX Trade payables and related accounts | 1 612.00 | 898.00 | | 1 612.00 |
DY Tax and social security liabilities | 13 305.00 | 28 316.00 | | 13 305.00 |
DZ Fixed asset liabilities and related accounts | 2 080.00 | 3 107.00 | | 2 080.00 |
EA Other liabilities | | 19 338.00 | | |
EC TOTAL (IV) | 170 646.00 | 248 593.00 | | 170 646.00 |
EE Grand total (I to V) | 1 098 825.00 | 1 005 975.00 | | 1 098 825.00 |
EG Accrued income and payables due within one year | 170 646.00 | 96 044.00 | | 170 646.00 |
| |
| 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 | 404 574.00 | | | 404 574.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 628.00 | |
I4 DECREASES Grand Total | | | 404 574.00 | |
IO DECREASES Total including other intangible assets | | | 162 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 240 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 162 000.00 | | | 162 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 240 946.00 | | | 240 946.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 628.00 | | | 1 628.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 615.00 | 25 483.00 | | 91 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 615.00 | 25 483.00 | | 91 615.00 |
| |
| 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 | 1 612.00 | 1 612.00 | | 1 612.00 |
8D Social Security and Other Social Organizations | 11 081.00 | 11 081.00 | | 11 081.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 080.00 | 2 080.00 | | 2 080.00 |
UT Other financial assets | 1 028.00 | | 1 028.00 | 1 028.00 |
VH Loans with a maturity of more than one year at origin | 152 549.00 | 152 549.00 | | 152 549.00 |
VI Group and Associates | 1 100.00 | 1 100.00 | | 1 100.00 |
VK Loans repaid during the year | 43 726.00 | | | 43 726.00 |
VM Income taxes | 3 647.00 | 3 647.00 | | 3 647.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 224.00 | 2 224.00 | | 2 224.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 202.00 | 55 202.00 | | 55 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 877.00 | 58 849.00 | 1 028.00 | 59 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 646.00 | 170 646.00 | | 170 646.00 |
