| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 927.00 | 23 927.00 | | 23 927.00 |
AN Land | 150 661.00 | 6 098.00 | 144 563.00 | 150 661.00 |
AP Buildings | 775 004.00 | 775 004.00 | | 775 004.00 |
AR Technical installations, industrial equipment and tools | 659 084.00 | 630 568.00 | 28 515.00 | 659 084.00 |
AT Other tangible assets | 64 702.00 | 62 307.00 | 2 395.00 | 64 702.00 |
BJ TOTAL (I) | 1 675 245.00 | 1 497 905.00 | 177 341.00 | 1 675 245.00 |
BL Raw materials, supplies | 20 093.00 | | 20 093.00 | 20 093.00 |
BN Goods in progress | 1 259.00 | | 1 259.00 | 1 259.00 |
BV Advances and down payments on orders | 679.00 | | 679.00 | 679.00 |
BX Customers and related accounts | 139 569.00 | 4 409.00 | 135 160.00 | 139 569.00 |
BZ Other receivables | 2 341.00 | | 2 341.00 | 2 341.00 |
CF Cash and cash equivalents | 1 239 300.00 | | 1 239 300.00 | 1 239 300.00 |
CH Prepaid expenses | 7 105.00 | | 7 105.00 | 7 105.00 |
CJ TOTAL (II) | 1 410 348.00 | 4 409.00 | 1 405 939.00 | 1 410 348.00 |
CO Grand total (0 to V) | 3 085 593.00 | 1 502 314.00 | 1 583 279.00 | 3 085 593.00 |
CU Other investments | 1 868.00 | | 1 868.00 | 1 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 10 500.00 | | 10 500.00 |
DG Other reserves | 1 670 135.00 | 1 670 135.00 | | 1 670 135.00 |
DH Retained earnings | -224 078.00 | | | -224 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 283.00 | -224 078.00 | | -40 283.00 |
DL TOTAL (I) | 1 521 274.00 | 1 561 557.00 | | 1 521 274.00 |
DW Advances and down payments received on current orders | 1 368.00 | 1 003.00 | | 1 368.00 |
DX Trade payables and related accounts | 17 249.00 | 6 699.00 | | 17 249.00 |
DY Tax and social security liabilities | 39 775.00 | 81 775.00 | | 39 775.00 |
EA Other liabilities | 3 613.00 | 2 673.00 | | 3 613.00 |
EC TOTAL (IV) | 62 005.00 | 92 151.00 | | 62 005.00 |
EE Grand total (I to V) | 1 583 279.00 | 1 653 708.00 | | 1 583 279.00 |
EG Accrued income and payables due within one year | 62 005.00 | 92 151.00 | | 62 005.00 |
| |
| 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 | 1 675 245.00 | | | 1 675 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 868.00 | |
I4 DECREASES Grand Total | | | 1 675 245.00 | |
IO DECREASES Total including other intangible assets | | | 23 927.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 649 451.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 927.00 | | | 23 927.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 649 451.00 | | | 1 649 451.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 868.00 | | | 1 868.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 449 294.00 | 48 611.00 | | 1 449 294.00 |
PE DEPRECIATION Total including other intangible assets | 23 927.00 | | | 23 927.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 425 367.00 | 48 611.00 | | 1 425 367.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 409.00 | | | 4 409.00 |
7B Total provisions for depreciation | 4 409.00 | | | 4 409.00 |
7C Grand total | 4 409.00 | | | 4 409.00 |
| |
| 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 | 17 249.00 | 17 249.00 | | 17 249.00 |
8C Staff and Related Accounts | 8 112.00 | 8 112.00 | | 8 112.00 |
8D Social Security and Other Social Organizations | 21 354.00 | 21 354.00 | | 21 354.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 613.00 | 3 613.00 | | 3 613.00 |
UX Other trade receivables | 134 283.00 | 134 283.00 | | 134 283.00 |
VA Doubtful or disputed receivables | 5 287.00 | 5 287.00 | | 5 287.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 008.00 | 2 008.00 | | 2 008.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 341.00 | 2 341.00 | | 2 341.00 |
VS Prepaid expenses | 7 105.00 | 7 105.00 | | 7 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 016.00 | 149 016.00 | | 149 016.00 |
VW VAT | 8 301.00 | 8 301.00 | | 8 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 637.00 | 60 637.00 | | 60 637.00 |
