Annual / Quarterly Financial Statement • Mar 3, 2017
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
Numéro RCS : B59154 Référence de dépôt : L170032637 Déposé et enregistré le 28/02/2017
SIGN
KFPGYBX20170228T10525101_001 RCSL Nr. : B59154 Matricule : 1997 2207 635
eCDF entry date : 28/02/2017
BALANCE SHEET
Financial year from
RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY
6, rue Eugène Ruppert L-2453 Luxembourg
| Reference(s) | Current year | Previous year | |||||
|---|---|---|---|---|---|---|---|
| A. Subscribed capital unpaid | 1101 | 101 | 0,00 | 102 | 0,00 | ||
| l. | Subscribed capital not called | 1103 | 103 | 0,00 | 104 | 0,00 | |
| II. | Subscribed capital called but unpaid |
1105 | 105 | 0,00 | 106 | 0,00 | |
| B. Formation expenses | 1107 | 107 | 0,00 | 108 | 0,00 | ||
| C. Fixed assets | 1109 | (2.2.3)(3) | 109 | 355.031.275,52 | 110 | 353.510.977,61 | |
| Intangible assets | 1111 | 111 | 0,00 | 112 | 0,00 | ||
| 1. Costs of development | 1113 | 113 | 0,00 | 114 | 0,00 | ||
| 2. Concessions, patents, licences, trade marks and similar rights and assets, if they were |
1115 | 115 | 0,00 | 116 | 0,00 | ||
| a) acquired for valuable consideration and need not be shown under C.I.3 |
1117 | 117 | 0,00 | 118 | 0,00 | ||
| b) created by the undertaking itself |
1119 | 119 | 0,00 | 120 | 0,00 | ||
| 3. Goodwill, to the extent that it was acquired for valuable consideration |
1121 | 121 | 0,00 | 122 | 0,00 | ||
| 4. Payments on account and intangible assets under development |
1123 | 123 | 0,00 | 124 | 0,00 | ||
| II. | Tangible assets | 1125 | 125 | 0,00 | 126 | 0,00 | |
| 1. Land and buildings | 1127 | 127 | 0,00 | 128 | 0,00 | ||
| 2. Plant and machinery | 1129 | 129 | 0,00 | 130 | 0,00 | ||
| KFPGYBX20170228T10525101 001 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||||||||
| Reference(s) | Current year | Previous year | ||||||||
| 3. Other fixtures and fittings, tools and equipment |
1131 | 131 | 0,00 | 132 | 0,00 | |||||
| 4. Payments on account and tangible assets in the course |
||||||||||
| of construction | 1133 | 133 | 0,00 | 134 | 0,00 | |||||
| Financial assets | 1135 | 135 | 355.031.275,52 | 136 | 353.510.977,61 | |||||
| 1. Shares in affiliated undertakings | 1137 | 137 | 272.866.973,56 | 138 | 272.866.973,56 | |||||
| 2. Loans to affiliated undertakings | 1139 | 139 | 0,00 | 140 | 0,00 | |||||
| 3. Participating interests | 1141 | 141 | 76.894.230,74 | 142 | 75.388.029,96 | |||||
| 4. Loans to undertakings with which the undertaking is linked by virtue of participating interests |
1143 | 143 | 0,00 | 144 | 0,00 | |||||
| 5. Investments held as fixed | ||||||||||
| assets | 1145 | 145 | 5.270.071,22 | 146 | 5.255.974,09 | |||||
| 6. Other loans | 1147 | 147 | 0,00 | 148 | 0,00 | |||||
| D. Current assets | 1151 | 151 | 13.345.440,44 | 152 | 16.479.959,08 | |||||
| l. | Stocks | 1153 | 153 | 0,00 | 154 | 0,00 | ||||
| 1. Raw materials and consumables | 1155 | 155 | 0,00 | 156 | 0,00 | |||||
| 2. Work in progress | 1157 | 157 | 0,00 | 158 | 0,00 | |||||
| 3. Finished goods and goods | ||||||||||
| for resale | 1159 | 159 | 0,00 | 160 | 0,00 | |||||
| 4. Payments on account | 1161 | 161 | 0,00 | 162 | 0,00 | |||||
| ll. | Debtors | 1163 | (2.2.4)(4) | 163 | 13.254.995,38 | 164 | 15.804.489,62 | |||
| 1. Trade debtors | 1165 | 165 | 0,00 | 166 | 0,00 | |||||
| a) becoming due and payable within one year |
1167 | 167 | 0,00 | 168 | 0,00 | |||||
| b) becoming due and payable after more than one year |
1169 | 169 | 0,00 | 170 | 0,00 | |||||
| 2. Amounts owed by affiliated undertakings |
1171 | 171 | 2.699.323,25 | 172 | 5.231.868,72 | |||||
| a) becoming due and payable within one year |
1173 | 173 | 2.699.323,25 | 174 | 5.231.868,72 | |||||
| b) becoming due and payable after more than one year |
1175 | 175 | 0,00 | 176 | 0,00 | |||||
| 3. Amounts owed by undertakings with which the undertaking is linked by virtue of participating |
||||||||||
| interests | 1177 | 177 | 0,00 | 178 | 0,00 | |||||
| a) becoming due and payable within one year |
1179 | 179 | 0,00 | 180 | 0,00 | |||||
| b) becoming due and payable after more than one year |
1181 | 181 | 0,00 | 182 | 0,00 | |||||
| 4. | Other debtors | 1183 | 183 | 10.555.672,13 | 184 | 10.572.620,90 | ||||
| a) becoming due and payable within one year |
1185 | 185 | 10.555.672,13 | 186 | 10.572.620,90 | |||||
| b) becoming due and payable | ||||||||||
| after more than one year | 1187 | 187 | 0,00 | 188 | 0,00 |
| KFPGYBX20170228T10525101 001 | ||||||
|---|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||||
| Reference(s) | Current year | Previous year | ||||
| Investments | 1189 | 189 | 0,00 | 190 | 0,00 | |
| 1. Shares in affiliated undertakings | 1191 | 191 | 0,00 | 192 | 0,00 | |
| 2. Own shares |
1209 | 209 | 0,00 | 210 | 0,00 | |
| Other investments 3. |
1195 | 195 | 0,00 | 196 | 0,00 | |
| Cash at bank and in hand IV. |
1197 | 197 | 90.445,06 | 198 | 675.469,46 | |
| E. Prepayments | 1199 | 199 | 0,00 | 200 | 0,00 | |
| TOTAL (ASSETS) | 201 | 368.376.715,96 | 202 | 369.990.936,69 |
KFPGYBX20170228T10525101_001
RCSL Nr.: B59154
Matricule : 1997 2207 635
| Reference(s) | Current year | Previous year | |||||||
|---|---|---|---|---|---|---|---|---|---|
| A. Capital and reserves | 1301 | (2) | 301 | 247.398.701,90 | 302 | 288.812.167,84 | |||
| Subscribed capital | 1303 | (5.2) | 303 | 82.500.000,00 | 304 | 82.500.000,00 | |||
| 11. | Share premium account | 1305 | (2) | 305 | 144.965.479,84 | 306 | 144.965.479,84 | ||
| Revaluation reserve | 1307 | 307 | 0,00 | 308 | 0,00 | ||||
| IV. | Reserves | 1309 | (5) | 309 | 8.287.500,00 | 310 | 8.287.500,00 | ||
| 1. Legal reserve | 1311 | (5.3) | 311 | 8.250.000,00 | 312 | 8.250.000,00 | |||
| 2. | Reserve for own shares | 1313 | 313 | 0,00 | 314 | 0,00 | |||
| 3. Reserves provided for by the articles of association |
1315 | 315 | 0,00 | 316 | 0,00 | ||||
| 4. Other reserves, including the fair value reserve |
1429 | 429 | 37.500,00 | 430 | 37.500,00 | ||||
| a) other available reserves | 1431 | 431 | 37.500,00 | 432 | 37.500,00 | ||||
| b) other non available reserves | 1433 | 433 | 0,00 | 434 | 0,00 | ||||
| V. | Profit or loss brought forward | 1319 | (5.4) | 319 | 59.188,00 | 320 | 4.213.473,97 | ||
| VI. | Profit or loss for the financial year | 1321 | (5.4) | 321 | 11.586.534,06 | 322 | 48.845.714,03 | ||
| VII. | Interim dividends | 1323 | 323 | 0,00 | 324 | 0,00 | |||
| VIII. Capital investment subsidies | 1325 | 325 | 0,00 | 326 | 0,00 | ||||
| B. Provisions | 331 | 80.135,23 | 332 | 91.063,20 | |||||
| 1. Provisions for pensions and | |||||||||
| similar obligations | 1333 | 333 | 0,00 | 334 | 0,00 | ||||
| 2. Provisions for taxation | 1335 | (6) | 335 | 43.145,00 | 336 | 72.275,00 | |||
| 3. Other provisions | 1337 | (7) | 337 | 36.990,23 | 338 | 18.788,20 | |||
| C. Creditors | (2.2.6)(8) | 435 | 120.897.878,83 | 436 | 81.087.705,65 | ||||
| 1. Debenture loans | 1437 | 437 | 0,00 | 438 | 0,00 | ||||
| a) Convertible loans | 1439 | 439 | 0,00 | 440 | 0,00 | ||||
| i) | becoming due and payable within one year |
1441 | 441 | 0,00 | 442 | 0,00 | |||
| ii) becoming due and payable after more than one year |
1443 | 443 | 0,00 | 444 | 0,00 | ||||
| b) Non convertible loans | 1445 | 445 | 0,00 | 446 | 0,00 | ||||
| i) | becoming due and payable within one year |
1447 | 447 | 0,00 | 448 | 0,00 | |||
| ii) | becoming due and payable after more than one year |
1449 | 449 | 0,00 | 450 | 0,00 | |||
| institutions | 2. Amounts owed to credit | 1355 | રૂટર | 117,42 | 356 | 0,00 | |||
| a) | becoming due and payable within one year |
1357 | 357 | 117,42 | 358 | 0,00 | |||
| b) becoming due and payable after more than one year |
1359 | 359 | 0,00 | 360 | 0,00 |
| KFPGYBX20170228T10525101 001 | ||||||
|---|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||||
| Reference(s) | Current year | Previous year | ||||
| 3. Payments received on account of orders in so far as they are shown separately as deductions from stocks |
1361 | 361 | 0,00 | 362 | 0,00 | |
| a) becoming due and payable within one year |
1363 | 363 | 0,00 | 364 | 0,00 | |
| b) becoming due and payable after more than one year |
1365 | 365 | 0,00 | 366 | 0,00 | |
| 4. Trade creditors | 1367 | 367 | 9.973,12 | 368 | 65.208,56 | |
| a) becoming due and payable within one year |
1369 | 369 | 9.973,12 | 370 | 65.208,56 | |
| b) becoming due and payable after more than one year |
1371 | 371 | 0,00 | 372 | 0,00 | |
| 5. Bills of exchange payable | 1373 | 373 | 0,00 | 374 | 0,00 | |
| a) becoming due and payable within one year |
1375 | 375 | 0,00 | 376 | 0,00 | |
| b) becoming due and payable after more than one year |
1377 | 377 | 0,00 | 378 | 0,00 | |
| 6. Amounts owed to affiliated undertakings |
1379 | 379 | 0,00 | 380 | 0,00 | |
| a) becoming due and payable within one year |
1381 | 381 | 0,00 | 382 | 0,00 | |
| b) becoming due and payable after more than one year |
1383 | 383 | 0,00 | 384 | 0,00 | |
| 7. Amounts owed to undertakings with which the undertaking is linked by virtue of participating interests |
1385 | 385 | 0,00 | 386 | 0,00 | |
| a) becoming due and payable within one year |
1387 | 387 | 0,00 | 388 | 0,00 | |
| b) becoming due and payable after more than one year |
0,00 | 0,00 | ||||
| Other creditors 8. |
1389 1451 |
389 451 |
120.887.788,29 | 390 452 |
81.022.497,09 | |
| Tax authorities a) |
1393 | 393 | 0,00 | 394 | 0,00 | |
| Social security authorities b) |
1395 | 395 | 0,00 | 396 | 0,00 | |
| Other creditors C) |
1397 | 397 | 120.887.788,29 | 398 | 81.022.497,09 | |
| becoming due and i) payable within one year |
1399 | 399 | 120.887.788,29 | 400 | 81.022.497,09 | |
| ii) payable after more than one year |
1401 | 401 | 0,00 | 402 | 0,00 | |
| D. Deferred income | 1403 | 403 | 0,00 | 404 | 0,00 | |
| TOTAL (CAPITAL, RESERVES AND LIABILITIES) | 405 | 368.376.715,96 | 406 | 369.990.936,69 |
Numéro RCS : B59154 Référence de dépôt : L170032637 Déposé le 28/02/2017
| KFPGYBX20170228T10525101 002 | |||||
|---|---|---|---|---|---|
| IRCSL Nr. : B59154 | ' Matricule : 1997 2207 635 | ||||
| eCDF entry date : | 28/02/2017 |
Financial year from
RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY
6, rue Eugène Ruppert L-2453 Luxembourg
| Reference(s) | Current year | Previous year | ||||
|---|---|---|---|---|---|---|
| 1. Net turnover | 1701 | 701 | 0,00 | 702 | 0,00 | |
| 2. Variation in stocks of finished goods and in work in progress |
1703 | 703 | 0,00 | 704 | 0,00 | |
| 3. Work performed by the undertaking for its own purposes and capitalised |
1705 | 705 | 0,00 | 706 | 0,00 | |
| 4. Other operating income | 1713 | 713 | 0,00 | 714 | 1.042,16 | |
| 5. Raw materials and consumables and other external expenses |
1671 | (12) 671 |
-103.723,41 | 672 | -214.361,64 | |
| Raw materials and consumables a) |
1601 | 601 | 0,00 | 602 | 0,00 | |
| b) Other external expenses |
1603 | 603 | -103.723,41 | 604 | -214.361,64 | |
| 6. | Staff costs | 1605 | 605 | 0,00 | 606 | 0,00 |
| a) Wages and salaries |
1607 | 607 | 0,00 | 608 | 0,00 | |
| b) Social security costs |
1609 | 609 | 0,00 | 610 | 0,00 | |
| relating to pensions i) |
1653 | 653 | 0,00 | 654 | 0,00 | |
| other social security costs ii) |
1655 | 655 | 0,00 | ୧୮୧ | 0,00 | |
| Other staff costs C) |
1613 | 613 | 0,00 | 614 | 0,00 | |
| 7. | Value adjustments | 1657 | 657 | 0,00 | ୧୧୫ | 0,00 |
| a) in respect of formation expenses and of tangible and intangible |
||||||
| fixed assets | 1659 | 659 | 0,00 | 660 | 0,00 | |
| b) in respect of current assets | 1661 | 661 | 0,00 | 662 | 0,00 | |
| 8. Other operating expenses | 1621 | (14) 621 |
-2.995,39 | 622 | -9.505.398,54 |
| KFPGYBX20170228T10525101 002 | |||||||
|---|---|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||||
| Reference(s) | Current year | Previous year | |||||
| 9. Income from participating interests | 1715 | 715 | 10.454.950,19 | 716 | 59.266.538,91 | ||
| a) | 1717 | (15) | 717 | 10.454.950,19 | 718 | 59.266.538,91 | |
| b) | other income from participating interests |
1719 | 719 | 0,00 | 720 | 0,00 | |
| 10. Income from other investments and loans forming part of the fixed assets |
1721 | (16) | 721 | 1.660.118,90 | 722 | 236.880,02 | |
| a) | derived from affiliated undertakings | 1723 | 723 | 136.494,53 | 724 | 236.880,02 | |
| b) | other income not included under a) | 1725 | 725 | 1.523.624,37 | 726 | 0,00 | |
| 11. Other interest receivable and similar income |
1727 | (17) | 727 | 8.337,84 | 728 | 98.162,17 | |
| a) derived from affiliated undertakings |
1729 | 729 | 0,00 | 730 | 0,00 | ||
| b) | other interest and similar income | 1731 | 731 | 8.337,84 | 732 | 98.162,17 | |
| 12. Share of profit or loss of undertakings accounted for under the equity method |
1663 | 663 | 0,00 | 664 | 0,00 | ||
| 13. Value adjustments in respect of financial assets and of investments held as current assets |
1665 | ୧୧୮ | -3.326,46 | 666 | 0,00 | ||
| 14. Interest payable and similar expenses | 1627 | (18) | 627 | -419.165,36 | 628 | -1.010.316,25 | |
| a) | concerning affiliated undertakings | 1629 | 629 | 0,00 | 630 | 0,00 | |
| b) other interest and similar expenses | 1631 | 631 | -419.165,36 | 632 | -1.010.316,25 | ||
| 15. Tax on profit or loss | 1635 | (13) | 635 | -3.210,00 | 636 | 14.980,00 | |
| 16. Profit or loss after taxation | 1667 | 667 | 11.590.986,31 | 668 | 48.887.526,83 | ||
| 17. Other taxes not shown under items 1 to 16 |
1637 | (13) | 637 | -4.452,25 | 638 | -41.812,80 | |
| 18. Profit or loss for the financial year | 1669 | ୧୧୨ | 11.586.534,06 | 670 | 48.845.714,03 |
Numéro RCS : B59154 Référence de dépôt : L170032637 Déposé le 28/02/2017
| KFPGYBX20170228T10525101 003 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | I Matricule : 1997 2207 635 | |||
| eCDF entry date : | 28/02/2017 |
Financial year from
RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY
6, rue Eugène Ruppert L-2453 Luxembourg
| NCL uchil Valdire | NEL CICUIL VAIGHLE | |
|---|---|---|
| 10 Capital or branches' assigned capital and owner's accounts | 0101 | 82.500.000,00 0102 |
| 101 Subscribed capital (Capital enterprises - Total amount) | 0103 | 82.500.000,00 0104 |
| 102 Subscribed capital not called (Capital enterprises) | 0105 | 0106 |
| 103 Subscribed capital called but unpaid (Capital enterprises) | 0107 | 0108 |
| 104 Capital of companies represented by individual business persons and of corporate partnerships |
0109 | 0110 |
| 1041 Individual business persons | 0111 | 0112 |
| 1042 Partnerships | 0113 | 0114 |
| 105 Endowment of branches | 0115 | 0116 |
| 106 Accounts of the owner or the co-owners (individual business persons) |
0117 | 0118 |
| 11 Share premium and similar premiums | 0119 | 144.965.479,84 0120 |
| 111 Share premium | 0121 | 144.965.479,84 0122 |
| 112 Merger premium | 0123 | 0124 |
| 113 Contribution in kind premium | 0125 | 0126 |
| 114 Premiums on conversion of bonds into shares | 0127 | 0128 |
| 115 Capital contribution without issue of shares | 0129 | 0130 |
| 12 Revaluation reserves | 0131 | 0132 |
| 121 Revaluation reserves in application of fair value | 0133 | 0134 |
| 122 Reserves in application of the equity method (shareholdings valued in accordance with art. 58) |
0135 | 0136 |
| 123 Temporarily not taxable currency translation adjustments | 0137 | 0138 |
| 128 Other revaluation reserves | 0139 | 0140 |
| 13 Reserves | 0141 | 8.287.500,00 0142 |
| 131 Legal reserve | 0143 | 8.250.000,00 0144 |
| 132 Reserves for own shares or own corporate units | 0145 | 0146 |
| 133 Reserves provided for by the articles of association | 0147 | 0148 |
| 138 Other reserves | 0149 | 37.500,00 0150 |
| 1381 Reserve for wealth tax | 0151 | 0152 |
| 1382 Other reserves not available for distribution | 0153 | 37.500,00 0154 |
| 1383 Other reserves available for distribution | 0155 | 0156 |
| KFPGYBX20170228T10525101 003 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||
| Net debit balance | Net credit balance | |||
| 14 Results | 0157 | 11.645.722,06 0158 |
||
| 141 Results brought forward | 0159 | 59.188,00 0160 |
||
| 142 Result for the financial year | 0161 | 11.586.534,06 0162 |
||
| 15 Interim dividends | 0163 | 0164 | ||
| 16 Capital investment subsidies | 0165 | 0166 | ||
| 161 Land and buildings | 0167 | 0168 | ||
| 162 Plant and machinery | 0169 | 0170 | ||
| 163 Other fixtures, fittings, tools, equipment and vehicle fleet | 0171 | 0172 | ||
| 168 Other investment grants in capital | 0173 | 0174 | ||
| 17 Temporarily not taxable capital gains | 0175 | 0176 | ||
| 171 Temporarily not taxable capital gains to reinvest | 0177 | 0178 | ||
| 172 Temporarily not taxable capital gains reinvested | 0179 | 0180 | ||
| 18 Provisions | 0181 | 80.135,23 0182 |
||
| 181 Provisions for pensions and similar obligations | 0183 | 0184 | ||
| 182 Provisions for taxation | 0185 | 43.145,00 0186 |
||
| 1821 Provisions for corporate income tax | 0187 | 6.420,00 0188 |
||
| 1822 Provisions for municipal business tax | 0189 | 0190 | ||
| 1823 Provisions for net wealth tax | 36.725,00 0192 |
|||
| 1828 Other tax provisions | 0191 0193 |
0194 | ||
| 183 Deferred tax provisions | 0195 | 0196 | ||
| 188 Other provisions | 36.990,23 | |||
| 1881 Operating provisions | 0197 | 0198 36.990,23 |
||
| 1882 Financial provisions | 0199 | 0200 | ||
| 1883 Extraordinary provisions | 0201 0203 |
0202 0204 |
||
| 19 Financial debt and similar liabilities | ||||
| 191 Subordinated debts | 0205 | 0206 | ||
| 0207 | 0208 | |||
| 1911 due and payable within one year | 0209 | 0210 | ||
| 19111 Principal amount | 0211 | 0212 | ||
| 19112 Accrued interests | 0213 | 0214 | ||
| 1912 due and payable after more than one year | 0215 | 0216 | ||
| 19121 Principal amount | 0217 | 0218 | ||
| 19122 Accrued interests | 0219 | 0220 | ||
| 192 Convertible debenture loans | 0221 | 0222 | ||
| 1921 due and payable within one year | 0223 | 0224 | ||
| 19211 Principal amount | 0225 | 0226 | ||
| 19212 Accrued interests | 0227 | 0228 | ||
| 1922 due and payable after more than one year | 0229 | 0230 | ||
| 19221 Principal amount | 0231 | 0232 | ||
| 19222 Accrued interests | 0233 | 0234 | ||
| 193 Non convertible debenture loans | 0235 | 0236 |
| NFPGYDAZUT7UZZ811U5Z51U1_005 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||
| Net debit balance | Net credit balance | |||
| 1931 due and payable within one year | 0237 | 0238 | ||
| 19311 Principal amount | 0239 | 0240 | ||
| 19312 Accrued interests | 0241 | 0242 | ||
| 1932 due and payable after more than one year | 0243 | 0244 | ||
| 19321 Principal amount | 0245 | 0246 | ||
| 19322 Accrued interests | 0247 | 0248 | ||
| 194 Amounts owed to credit institutions | 0249 | 0250 | ||
| 1941 due and payable within one year | 0251 | 0252 | ||
| 19411 Principal amount | 0253 | 0254 | ||
| 19412 Accrued interests | 0255 | 0256 | ||
| 1942 due and payable after more than one year | 0257 | 0258 | ||
| 19421 Principal amount | 0259 | 0260 | ||
| 19422 Accrued interests | 0261 | 0262 | ||
| 195 Financial lease payables | 0263 | 0264 | ||
| 1951 due and payable within one year | 0265 | 0266 | ||
| 1952 due and payable after more than one year | 0267 | 0268 | ||
| 198 Other loans and similar debts | 0269 | 0270 | ||
| 1981 due and payable within one year | 0271 | 0272 | ||
| 19811 Other loans | 0273 | 0274 | ||
| 19812 Capitalised life annuities | 0275 | 0276 | ||
| 19813 Other similar debts | 0277 | 0278 | ||
| 19814 Accrued interests on other loans and similar debts | 0279 | 0280 | ||
| 1982 due and payable after more than one year | 0281 | 0282 | ||
| 19821 Other loans | 0283 | 0284 | ||
| 19822 Capitalised life annuities | 0285 | 0286 | ||
| 19823 Other similar debts | 0287 | 0288 | ||
| 19824 Accrued interests on other loans and similar debts | 0289 | 0290 |
| 20 Formation expenses and similar expenses | 0291 | 0292 |
|---|---|---|
| 201 Set-up costs | 0293 | 0294 |
| 202 Start-up costs | 0295 | 0296 |
| 2021 Business expenses | 0297 | 0298 |
| 2022 Advertising expenses | 0299 | 0300 |
| 203 Expenses for increases in capital and for various operations (merger, demergers, change of legal form) |
0301 | 0302 |
| 204 Loan issuances expenses | 0303 | 0304 |
| 208 Other similar expenses | 0305 | 0306 |
| 21 Intangible fixed assets | 030 | 0308 |
| 211 Research and development costs | 0309 | 0310 |
| 212 Concession contracts, patents, licences, trademarks and similar rights and values |
031 | 0312 |
Net debit balance
Net credit balance
| KFPGYBX20170228T10525101_003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| Net debit balance | Net credit balance | ||
| 2121 Acquired against payment (Not produced intangible | |||
| assets) | 0313 | 0314 | |
| 21211 Concession contracts | 0315 | 0316 | |
| 21212 Patents | 0317 | 0318 | |
| 21213 Software and software packages licences | 0319 | 0320 | |
| 21214 Trademarks and franchises | 0321 | 0322 | |
| 21215 Similar rights and values | 0323 | 0324 | |
| 212151 Copyrights and reproduction rights | 0325 | 0326 | |
| 212152 Emission rights | 0327 | 0328 | |
| 212158 Other similar rights and values | 0329 | 0330 | |
| 2122 created by the undertaking itself (Produced intangible assets) |
0331 | 0332 | |
| 21221 Concession contracts | 0333 | 0334 | |
| 21222 Patents | 0335 | 0336 | |
| 21223 Software and software package licences | 0337 | 0338 | |
| 21224 Trademarks and franchises | 0339 | 0340 | |
| 21225 Similar rights and values | 0341 | 0342 | |
| 212251 Copyrights and reproduction rights | 0343 | 0344 | |
| 212252 Emission rights | 0345 | 0346 | |
| 212258 Other similar rights and values created by | |||
| the undertaking itself | 0347 | 0348 | |
| 213 Goodwill acquired for consideration | 0349 | 0350 | |
| 214 Payments on account and intangible fixed assets under | |||
| development | 0351 | 0352 | |
| 2141 Research and development costs | 0353 | 0354 | |
| 2142 Concession contracts, patents, licences, trademarks and similar rights and values |
0355 | 0356 | |
| 2143 Goodwill | 0357 | 0358 | |
| Tangible fixed assets | 0360 | ||
| 221 Land and buildings | 0359 | ||
| 2211 Land | 0361 0363 |
0362 0364 |
|
| 22111 Undeveloped land | 0365 | 0366 | |
| 22112 Land with fitting-outs | 0367 | 0368 | |
| 22113 Underground and above ground level land | 0369 | 0370 | |
| 22114 Natural resource deposits | 0371 | 0372 | |
| 22115 Developed land | 0373 | 0374 | |
| 22118 Other land | 0375 | 0376 | |
| 2212 Fitting-outs of land | 0377 | 0378 | |
| 22121 Fitting-outs of undeveloped land | 0379 | 0380 | |
| 22122 Fitting-outs of land with fitting-outs | 0381 | 0382 | |
| 22123 Fitting-outs of underground and above ground level land | 0383 | 0384 | |
| 22124 Fitting-outs of natural resource deposits | 0385 | 0386 | |
| 22125 Fitting-outs of developed land | 0387 | 0388 | |
| 22128 Fitting-outs of other land | 0389 | 0390 | |
| 2213 Buildings | 0391 | 0392 | |
| 22131 Constructions on own land | 0393 | 0394 | |
| 22132 Constructions on third party's land | 0395 | 0396 | |
22
| KFPGYBX20170228T10525101 003 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||
| Net debit balance | Net credit balance | |||
| 222 Plant and machinery | 0397 | 0398 | ||
| 2221 Plant | 0399 | 0400 | ||
| 2222 Machinery | 0401 | 0402 | ||
| 223 Other fixtures and fittings, tools, equipment and motor | ||||
| vehicles | 0403 | 0404 | ||
| 2231 Handling and transportation equipment | 0405 | 0406 | ||
| 2232 Motor vehicles | 0407 | 0408 | ||
| 2233 Tools | 0409 | 0410 | ||
| 2234 Furniture | 0411 | 0412 | ||
| 2235 Computer equipment (hardware) | 0413 | 0414 | ||
| 2236 Livestock | 0415 | 0416 | ||
| 2237 Returnable packaging | 0417 | 0418 | ||
| 2238 Other fixtures | 0419 | 0420 | ||
| 224 Payments on account and tangible fixed assets under development |
0421 | 0422 | ||
| 2241 Land and buildings | 0423 | 0424 | ||
| 22411 Land | 0425 | 0426 | ||
| 22412 Fitting-outs of land | 0427 | 0428 | ||
| 22413 Buildings | 0429 | 0430 | ||
| 2242 Plant and machinery | 0431 | 0432 | ||
| 2243 Other fixtures and fittings, tools, equipment and motor | ||||
| vehicles | 0433 | 0434 | ||
| 23 Financial fixed assets | ||||
| 231 Shares in affiliated undertakings | 355.031.275,52 0435 272.866.973,56 |
0436 | ||
| 232 Amounts owed by affiliated undertakings | 0437 | 0438 | ||
| 233 Shares in undertakings with which the company is linked | 0439 | 0440 | ||
| by virtue of participating interests | 76.894.230,74 0441 |
0442 | ||
| 234 Amounts owed by undertakings with which the company is | ||||
| linked by virtue of participating interests | 0443 | 0444 | ||
| 235 Securities held as fixed assets | 5.270.071,22 0445 |
0446 | ||
| 2351 Securities held as fixed assets (equity right) | 0447 | 0448 | ||
| 23511 Shares | 0449 | 0450 | ||
| 23518 Other securities held as fixed assets (equity right) | 0451 | 0452 | ||
| 2352 Securities held as fixed assets (creditor's right) | 0453 | 0454 | ||
| 23521 Debentures | 0455 | 0456 | ||
| 23528 Other securities held as fixed assets (creditor's right) | 0457 | 0458 | ||
| 2358 Other securities held as fixed assets | 5.270.071,22 0459 |
0460 | ||
| 236 Loans and claims held as fixed assets | 0461 | 0462 | ||
| 2361 Loans | 0463 | 0464 | ||
| 23611 Participating loans | 0465 | 0466 | ||
| 23612 Shareholders loans | 0467 | 0468 | ||
| 23613 Staff loans | 0469 | 0470 | ||
| 23618 Other loans | 0471 | 0472 | ||
| 2362 Deposits and guarantees | 0473 | 0474 | ||
| 23621 Deposits 23622 Guarantees |
0475 | 0476 | ||
| 2363 Claims | 0477 | 0478 | ||
| 237 Own shares or own corporate units | 0479 | 0480 | ||
| 0481 | 0482 |
RCSL Nr.: B59154
KFPGYBX20170228T10525101_003
Matricule : 1997 2207 635
| Net debit Dalance | Net creat Dalance | |
|---|---|---|
| 30 Raw materials and consumables | 0483 | 0484 |
| 301 Raw materials | 0485 | 0486 |
| 302 Consumable materials | 0487 | 0488 |
| 303 Consumable supplies | 0489 | 0490 |
| 3031 Fuels | 0491 | 0492 |
| 3032 Maintenance supplies | 0493 | 0494 |
| 3033 Workshop and factory supplies | 0495 | 0496 |
| 3034 Store supplies | 0497 | 0498 |
| 3035 Office supplies | 0499 | 0500 |
| 3036 Motor fuels | 0501 | 0502 |
| 3037 Lubricants | 0503 | 0504 |
| 3038 Other consumable supplies | 0505 | 0506 |
| 304 Packaging | 0507 | 0508 |
| 3041 Non returnable packaging | 0509 | 0510 |
| 3042 Returnable packaging | 0511 | 0512 |
| 3043 Mixed usage packaging | 0513 | 0514 |
| 305 Supplies | 0515 | 0516 |
| 31 Work and contracts in progress | 0517 | 0518 |
| 311 Work in progress | 0519 | 0520 |
| 312 Contracts in progress - goods | 0521 | 0522 |
| 313 Contracts in progress | 0523 | 0524 |
| 314 Buildings under construction | 0525 | 0526 |
| 32 Finished goods and merchandise | 0527 | 0528 |
| 321 Finished goods | 0529 | 0530 |
| 322 Semi-finished goods | 0531 | 0532 |
| 323 Residual goods | 0533 | 0534 |
| 3231 Waste | 0535 | 0536 |
| 3232 Scrap | 0537 | 0538 |
| 3233 Recovered materials | 0539 | 0540 |
| 326 Merchandise | 0541 | 0542 |
| 327 Merchandise in transit, held for safekeeping or | ||
| consignment | 0543 | 0544 |
| 33 Land and buildings held for resale | 0545 | 0546 |
| 331 Land | 0547 | 0548 |
| 332 Buildings | 0549 | 0550 |
| 3321 Buildings purchased | 0551 | 0552 |
| 3322 Buildings constructed | 0553 | 0554 |
| 34 Payments on account | 0555 | 0556 |
| 341 Payments on account on raw materials and consumables | 0557 | 0558 |
| 342 Payments on account on work and contracts in progress | 0559 | 0560 |
| 343 Payments on account on finished goods and merchandise | 0561 | 0562 |
| KFPGYBX20170228T10525101_003 | |||||
|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||
| 344 Payments on account on land and buildings held for resale | 0563 | Net debit balance | Net credit balance 0564 |
||
| Class 4. DEBTORS AND CREDITORS | |||||
| Net debit balance | Net credit balance | ||||
| 40 Trade receivables (Receivables from sales and rendering of services) |
0565 | 0566 | |||
| 401 Trade receivables due and payable within one year | 0567 | 0568 | |||
| 4011 Customers | 0569 | 0570 | |||
| 4012 Customers - Receivable bills of exchange | 0571 | 0572 | |||
| 4013 Doubtful or disputed customers | 0573 | 0574 | |||
| 4014 Customers - Unbilled sales | 0575 | 0576 | |||
| 4015 Customers with creditor balance | 0577 | 0578 | |||
| 4019 Value adjustments | 0579 | 0580 | |||
| 402 Trade receivables due and payable after more than one year |
0581 | 0582 | |||
| 4021 Customers | 0583 | 0584 | |||
| 4022 Customers - Receivable bills of exchange | 0585 | 0586 | |||
| 4023 Doubtful or disputed customers | 0587 | 0588 | |||
| 4024 Customers - Unbilled sales | 0589 | 0590 | |||
| 4025 Customers with creditor balance | 0591 | 0592 | |||
| 4029 Value adjustments | 0593 | 0594 | |||
| 41 Amounts owed by affiliated undertakings and by undertakings with which the company is linked by virtue of participating interests |
0595 | 2.699.323,25 | 0596 | ||
| 411 Amounts owed by affiliated undertakings | 0597 | 2.699.323,25 | 0598 | ||
| 4111 Amounts receivable within one year | 0599 | 2.699.323,25 | 0600 | ||
| 41111 Sales of trade goods and rendering of services | 0601 | 0602 | |||
| 41112 Loans and cash advances | 0603 | 2.513.977,75 | 0604 | ||
| 41113 Accrued interests | 0605 | 185.345,50 | 0606 | ||
| 41114 Dividends receivable | 0607 | 0608 | |||
| 41118 Other receivables | 0609 | 0610 | |||
| 41119 Value adjustments | 0611 | 0612 | |||
| 4112 Amounts receivable after more than one year | 0613 | 0614 | |||
| 41121 Trade receivables | 0615 | 0616 | |||
| 41122 Loans and cash advances | 0617 | 0618 | |||
| 41123 Accrued interests | 0619 | 0620 | |||
| 41124 Dividends receivable | 0621 | 0622 | |||
| 41128 Other receivables | 0623 | 0624 | |||
| 41129 Value adjustments | 0625 | 0626 | |||
| 412 Amounts owed by undertakings with which the company is linked by virtue of participating interests |
0627 | 0628 |
| KFPGYBX20170228110525101 003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| 4121 Amounts receivable within one year | Net debit balance | Net credit balance | |
| 41211 Trade receivables | 0629 | 0630 | |
| 41212 Loans and cash advances | 0631 | 0632 | |
| 41213 Accrued interests | 0633 | 0634 | |
| 41214 Dividends receivable | 0635 | 0636 | |
| 41218 Other receivables | 0637 | 0638 | |
| 41219 Value adjustments | 0639 | 0640 | |
| 4122 Amounts receivable after more than one year | 0641 | 0642 | |
| 41221 Trade receivables | 0643 0645 |
0644 0646 |
|
| 41222 Loans and cash advances | 0647 | 0648 | |
| 41223 Accrued interests | 0649 | 0650 | |
| 41224 Dividends receivable | 0651 | 0652 | |
| 41228 Other receivables | 0653 | 0654 | |
| 41229 Value adjustments | 0655 | 0656 | |
| 42 Other receivables | 10.555.672,13 0657 |
0658 | |
| 421 Other receivables within one year | 10.555.672,13 0659 |
0660 | |
| 4211 Staff - Cash advances and payments on account | 0661 | 0662 | |
| 42111 Cash advances and payments on account | 0663 | 0664 | |
| 42119 Value adjustments | 0665 | ୦୧୧୧ | |
| 4212 Amounts owed by partners and shareholders | 10.321.606,58 0667 |
0668 | |
| 42121 Principal amount | 0669 | 0670 | |
| 42122 Accrued interests | 10.321.606,58 0671 |
0672 | |
| 42129 Value adjustments | 0673 | 0674 | |
| 4213 State - Subsidies to be received | 0675 | 0676 | |
| 42131 Investment subsidies | 0677 | 0678 | |
| 42132 Operating subsidies | 0679 | 0680 | |
| 42138 Other subsidies | 0681 | 0682 | |
| 4214 Direct tax authorities (ACD) | 231.081,75 0683 |
0684 | |
| 4215 Custom and excise duties authorities (ADA) | 0685 | 0686 | |
| 4216 Indirect tax authorities (AED) | 0687 | 0688 | |
| 42161 Value-added tax - VAT | 0689 | 0690 | |
| 421611 VAT paid and recoverable | 0691 | 0692 | |
| 421612 VAT receivable | 0693 | 0694 | |
| 421613 Advanced payments for VAT | 0695 | 0696 | |
| 421618 VAT - Other receivables 42162 Indirect taxes |
0697 | 0698 | |
| 421621 Registration duties | 0699 | 0700 | |
| 421622 Subscription tax | 0701 | 0702 | |
| 421623 Mortgage duties | 0703 | 0704 0706 |
|
| 421624 Stamp duties | 0705 0707 |
0708 | |
| 421628 Other indirect taxes | 0709 | 0710 | |
| 42168 Other receivables | 0711 | 0712 | |
| 4217 Amounts owed by the Social Security and other social | |||
| bodies | 0713 | 0714 | |
| 42171 Social Security office (CCSS) | 0715 | 0716 | |
| 42172 Employers mutual insurance fund | 0717 | 0718 | |
| 42178 Other social bodies | 0719 | 0720 | |
| KFPGYBX20170228T10525101_003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| Net debit balance | Net credit balance | ||
| 4218 Miscellaneous receivables | 2.983,80 0721 |
0722 | |
| 42181 Foreign taxes | 0723 | 0724 | |
| 421811 Foreign VAT | 0725 | 0726 | |
| 421818 Other foreign taxes | 0727 | 0728 | |
| 42188 Other miscellaneous receivables | 2.983,80 0729 |
0730 | |
| 42189 Value adjustments | 0731 | 0732 | |
| 422 Other receivables after one year | 0733 | 0734 | |
| 4221 Staff - Cash advances and payments on account | 0735 | 0736 | |
| 42211 Cash advances and payments on account | 0737 | 0738 | |
| 42219 Value adjustments | 0739 | 0740 | |
| 4222 Partners or shareholders | 0741 | 0742 | |
| 42221 Principal amount | 0743 | 0744 | |
| 4222 Accrued interests | 0745 | 0746 | |
| 42229 Value adjustments | 0747 | 0748 | |
| 4223 Subsidies to be received | 0749 | 0750 | |
| 42231 Investment subsidies | 0751 | 0752 | |
| 42232 Operating subsidies | 0753 | 0754 | |
| 42238 Other subsidies | 0755 | 0756 | |
| 4224 Direct tax authorities (ACD) | 0757 | 0758 | |
| 4225 Custom and excise duties authorities (ADA) | 0759 | 0760 | |
| 4226 Indirect tax authorities (AED) | 0761 | 0762 | |
| 42261 Value-added tax - VAT | 0763 | 0764 | |
| 422611 VAT paid and recoverable | 0765 | 0766 | |
| 422612 VAT receivable | 0767 | 0768 | |
| 422613 Advanced payments for VAT | 0769 | 0770 | |
| 422618 VAT - Other receivables | 0771 | 0772 | |
| 42262 Indirect taxes | 0773 | 0774 | |
| 422621 Registration duties | 0775 | 0776 | |
| 422622 Subscription tax | 0777 | 0778 | |
| 422623 Mortgage duties | 0779 | 0780 | |
| 422624 Stamp duties | 0781 | 0782 | |
| 422628 Other indirect taxes | 0783 | 0784 | |
| 4227 Amounts owed by the Social Security and other social | |||
| bodies | 0785 | 0786 | |
| 42271 Social Security office (CCSS) | 0787 | 0788 | |
| 42272 Employers mutual insurance fund | 0789 | 0790 | |
| 42278 Other social bodies | 0791 | 0792 | |
| 4228 Miscellaneous receivables | 0793 | 0794 | |
| 42281 Foreign taxes | 0795 | 0796 | |
| 422811 Foreign VAT | 0797 | 0798 | |
| 422818 Other foreign taxes | 0799 | 0800 | |
| 42288 Other miscellaneous receivables | 0801 | 0802 | |
| 42289 Value adjustments on other miscellaneous receivables | 0803 | 0804 | |
| 43 Payments received on account of orders as far as they are not deducted distinctly from inventories |
|||
| 431 Payments received on account within one year | 0805 | 0806 | |
| 0807 | 0808 |
| KFPGYBX20170228T10525101_003 | |||||
|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||
| 432 Payments received on account after more than one year | Net debit balance 0809 |
Net credit balance 0810 |
|||
| 44 Trade payables and bills of exchange | 0811 | 9.973,12 0812 |
|||
| 441 Trade payables | 0813 | 9.973,12 0814 |
|||
| 4411 Trade payables within one year | 0815 | 9.973,12 0816 |
|||
| 44111 Suppliers | 0817 | 9.973,12 0818 |
|||
| 44112 Suppliers - invoices not yet received | 0819 | 0820 | |||
| 44113 Suppliers with a debit balance | 0821 | 0822 | |||
| 441131 Suppliers - Advances and payments on account paid on orders |
0823 | 0824 | |||
| 441132 Suppliers - Receivables for returnable packaging and material |
0825 | 0826 | |||
| 441133 Suppliers - Other amounts owed by suppliers | 0827 | 0828 | |||
| 441134 Rebates, discounts, refunds and other outstanding amounts receivable |
0829 | 0830 | |||
| 4412 Trade payables after more than one year | 0831 | 0832 | |||
| 44121 Suppliers | 0833 | 0834 | |||
| 44122 Suppliers - invoices not yet received | 0835 | 0836 | |||
| 44123 Suppliers with a debit balance | 0837 | 0838 | |||
| 441231 Suppliers - Advances and payments on account paid on orders |
0839 | 0840 | |||
| 441232 Suppliers - Receivables for returnable packaging and material |
0841 | 0842 | |||
| 441233 Suppliers - Other amounts owed by suppliers | 0843 | 0844 | |||
| 441234 Rebates, discounts, refunds and other outstanding amounts receivable |
0845 | 0846 | |||
| 442 Bills of exchange payable | 0847 | 0848 | |||
| 4421 Bills of exchange payable within one year | 0849 | 0850 | |||
| 4422 Bills of exchange payable after more than one year | 0851 | 0852 | |||
| 45 Amounts payable to affiliated undertakings and to undertakings linked by virtue of participating interests |
0853 | 0854 | |||
| 451 Amounts payable to affiliated undertakings | 0855 | 0856 | |||
| 4511 Amounts payable to affiliated undertakings within one year | 0857 | 0858 | |||
| 45111 Purchases of merchandise and services | 0859 | 0860 | |||
| 45112 Loans and cash advances | 0861 | 0862 | |||
| 45113 Accrued interests | 0863 | 0864 | |||
| 45114 Dividends payable | 0865 | 0866 | |||
| 45118 Other payables | 0867 | 0868 |
| KFPGYBX20170228T10525101_003 | |||||||
|---|---|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||||
| Net debit balance | Net credit balance | ||||||
| 4512 Amounts payable to affiliated undertakings after more than | |||||||
| one year | 0869 | 0870 | |||||
| 45121 Purchases of merchandise and services | 0871 | 0872 | |||||
| 45122 Loans and cash advances | 0873 | 0874 | |||||
| 45123 Accrued interests | 0875 | 0876 | |||||
| 45124 Dividends payable | 0877 | 0878 | |||||
| 45128 Other payables | 0879 | 0880 | |||||
| 452 Amounts payable to undertakings linked by virtue of participating interests |
0881 | 0882 | |||||
| 4521 Amounts payable to undertakings linked by virtue of participating interests within one year |
0883 | 0884 | |||||
| 45211 Purchases of merchandise and services | 0885 | 0886 | |||||
| 45212 Loans and cash advances | 0887 | 0888 | |||||
| 45213 Accrued interests | 0889 | 0890 | |||||
| 45214 Dividends payable | 0891 | 0892 | |||||
| 45218 Other payables | 0893 | 0894 | |||||
| 4522 Amounts payable to undertakings linked by virtue of participating interests payable after more than one year |
0895 | 0896 | |||||
| 45221 Purchases of merchandise and services | 0897 | 0898 | |||||
| 45222 Loans and cash advances | 0899 | 0900 | |||||
| 45223 Accrued interests | 0901 | 0902 | |||||
| 45224 Dividends payable | 0903 | 0904 | |||||
| 45228 Other payables | 0905 | 0906 | |||||
| 46 Tax and social security debts | 0907 | 0908 | |||||
| 461 Tax debts | 0909 | 0910 | |||||
| 4611 Municipal authorities | 0911 | 0912 | |||||
| 46111 Municipal taxes | 0913 | 0914 | |||||
| 46112 Municipal duties | 0915 | 0916 | |||||
| 4612 Direct tax authorities (ACD) | 0917 | 0918 | |||||
| 46121 Corporate income tax | 0919 | 0920 | |||||
| 461211 Corporate income tax - Tax accrual | 0921 | 0922 | |||||
| 461212 Corporate income tax | 0923 | 0924 | |||||
| 46122 Municipal business tax | 0925 | 0926 | |||||
| 461221 Municipal business tax - Tax accrual | 0927 | 0928 | |||||
| 461222 Municipal business tax - Tax payable | 0929 | 0930 | |||||
| 46123 Wealth tax | 0931 | 0932 | |||||
| 461231 Wealth tax - Tax accrual | 0933 | 0934 | |||||
| 461232 Wealth tax - Tax payable | 0935 | 0936 | |||||
| 46124 Withholding tax on remunerations and wages | 0937 | 0938 | |||||
| 46125 Withholding tax on financial investment income | 0939 | 0940 | |||||
| 46126 Withholding tax on director's fees | 0941 | 0942 | |||||
| 46128 ACD - Other amounts payable | 0943 | 0944 | |||||
| 4613 Customs and excise duties authorities (ADA) | 0945 | 0946 | |||||
| 46131 Motor vehicles duties | 0947 | 0948 | |||||
| 46132 Excise duties and sales tax | 0949 | 0950 | |||||
| 46138 ADA - Other amounts payable | 0951 | 0952 |
| KFPGYBX20170228T10525101 003 | ||
|---|---|---|
| RCSL Nr.: B59154 Matricule : 1997 2207 635 |
||
| Net debit balance | Net credit balance | |
| 4614 Indirect tax authorities (AED) | 0953 | 0954 |
| 46141 Value-added tax - VAT | 0955 | 0956 |
| 461411 VAT received | 0957 | 0958 |
| 461412 VAT payable | 0959 | 0960 |
| 461413 VAT advanced payments received | 0961 | 0962 |
| 461418 VAT - Other payables | 0963 | 0964 |
| 46142 Indirect taxes | 0965 | 0966 |
| 461421 Registration duties | 0967 | 0968 |
| 461422 Subscription tax | 0969 | 0970 |
| 461423 Mortgage duties | 0971 | 0972 |
| 461424 Stamp duties | 0973 | 0974 |
| 461428 Other indirect taxes | 0975 | 0976 |
| 4615 Foreign tax authorities | 0977 | 0978 |
| 462 Social security debts | 0979 | 0980 |
| 4621 Social Security office (CCSS) | 0981 | 0982 |
| 4622 Foreign Social Security offices | 0983 | 0984 |
| 4628 Other social bodies | 0985 | 0986 |
| Other debts | 0987 | 120.887.788,29 0988 |
| 471 Other debts payable within one year | 0989 | 120.887.788,29 0990 |
| 4711 Received deposits and guarantees | 0991 | 0992 |
| 47111 Deposits | 0993 | 0994 |
| 47112 Guarantees | 0995 | 0996 |
| 47113 Accrued interests | 0997 | 0998 |
| 4712 Amounts payable to partners and shareholders | 0999 | 120.233.086,73 1000 |
| 47121 Principal amount | 1001 | 120.173.735,36 1002 |
| 47122 Accrued interests | 1003 | 59.351,37 1004 |
| 4713 Amounts payable to directors, managers and statutory auditors |
1005 | 1006 |
| 4714 Amounts payable to staff | 1007 | 1008 |
| 47141 Staff - Remuneration payable | 1009 | 1010 |
| 47142 Staff - Deposits | 1011 | 1012 |
| 47143 Staff - Stop payment and seizures on wages | 1013 | 1014 |
| 47148 Staff - Other | 1015 | 1016 |
| 4715 State - Emission rights to be returned | 1017 | 1018 |
| 4718 Other miscellaneous debts | 1019 | 654.701,56 1020 |
| 472 Other debts payable after more than one year | 1021 | 1022 |
| 4721 Received deposits and guarantees | 1023 | 1024 |
| 47211 Deposits | 1025 | 1026 |
| 47212 Guarantees | 1027 | 1028 |
| 47213 Accrued interests | 1029 | 1030 |
| 4722 Amounts payable to partners and shareholders | 1031 | 1032 |
| 47221 Principal amount | 1033 | 1034 |
| 47222 Accrued interests | 1035 | 1036 |
| 4723 Amounts payable to directors, managers and statutory | ||
| auditors | 1037 | 1038 |
47
KFPGYBX20170228T10525101_003
| Net debit balance Net credit balance 4724 Amounts payable to staff 1040 1039 47241 Staff - Remuneration payable 1041 1042 47242 Staff - Deposits 1043 1044 47243 Staff - Stop payment and seizures on wages 1045 1046 47248 Staff - Other 1047 1048 4726 State - Emission rights to be returned 1049 1050 4728 Other miscellaneous debts 1051 1052 1054 1053 1055 1056 1057 1058 1060 1059 1061 1062 1064 1063 1066 1065 1068 1067 |
RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
|---|---|---|---|---|
| Deferred charges and income | ||||
| 481 Deferred charges | ||||
| 482 Deferred income | ||||
| 483 State - Emission rights received | ||||
| 484 Transitory or suspense accounts - Assets | ||||
| 485 Transitory or suspense accounts - Liabilities | ||||
| 486 Linking accounts - Assets | ||||
| 487 Linking accounts - Liabilities |
48
| Net debit balance | Net credit balance | |
|---|---|---|
| 50 Transferable securities | 1069 | 1070 |
| 501 Shares in affiliated undertakings | 1071 | 1072 |
| 502 Shares in undertakings linked by virtue of participating interests |
1073 | 1074 |
| 503 Own shares or own corporate units | 1075 | 1076 |
| 508 Other transferable securities | 1077 | 1078 |
| 5081 Listed securities | 1079 | 1080 |
| 5082 Unlisted securities | 1081 | 1082 |
| 5083 Debenture loans and notes issued and repurchased by the company |
1083 | 1084 |
| 5084 Listed debenture loans | 1085 | 1086 |
| 5085 Unlisted debenture loans | 1087 | 1088 |
| 5088 Other miscellaneous transferable securities | 1089 | 1090 |
| 51 Cash at bank, in postal cheques accounts, cheques and in hand |
90.327,64 | |
| 511 Cheques to cash | 1091 1093 |
1092 1094 |
| 512 Value for collection | 1095 | 1096 |
| 513 Banks | 90.327,64 1097 |
1098 |
| 5131 Banks current accounts | 90.327,64 1099 |
1100 |
| 5132 Banks term deposit accounts | 1101 | 1102 |
| 514 Post office account | 1103 | 1104 |
| 516 Cash in hand | 1105 | 1106 |
| 517 Internal transfers | 1107 | 1108 |
| 518 Other cash amounts | 1109 | 1110 |
11111
1112__
RCSL Nr.: B59154
KFPGYBX20170228T10525101_003
Matricule : 1997 2207 635
| Net debit balance | Net credit balance | |
|---|---|---|
| 60 Use of merchandise, raw and consumable materials | 1113 | 1114 |
| 601 Raw materials | 1115 | 1116 |
| 602 Consumable materials | 1117 | 1118 |
| 603 Consumable supplies | 1119 | 1120 |
| 6031 Fuels | 1121 | 1122 |
| 60311 Solid | 1123 | 1124 |
| 60312 Liquid | 1125 | 1126 |
| 60313 Compressed gas | 1127 | 1128 |
| 6032 Maintenance supplies | 1129 | 1130 |
| 6033 Workshop and factory supplies | 1131 | 1132 |
| 6034 Store supplies | 1133 | 1134 |
| 6035 Office supplies | 1135 | 1136 |
| 6036 Motor fuels | 1137 | 1138 |
| 6037 Lubricants | 1139 | 1140 |
| 6038 Other consumable supplies | 1141 | 1142 |
| 604 Packaging | 1143 | 1144 |
| 6041 Non-returnable packaging | 1145 | 1146 |
| 6042 Returnable packaging | 1147 | 1148 |
| 6043 Mixed usage packaging | 1149 | 1150 |
| 605 Supplies | 1151 | 1152 |
| 606 Goods purchased for resale | 1153 | 1154 |
| 6061 Land | 1155 | 1156 |
| 6062 Buildings | 1157 | 1158 |
| 6063 Merchandise | 1159 | 1160 |
| 607 Changes in inventory | 1161 | 1162 |
| 6071 Changes in inventory of raw materials | 1163 | 1164 |
| 6072 Changes in inventory of consumable materials | 1165 | 1166 |
| 6073 Changes in inventory of consumable supplies | 1167 | 1168 |
| 6074 Changes in inventory of packaging | 1169 | 1170 |
| 6075 Changes in inventory of supplies | 1171 | 1172 |
| 6076 Changes in inventory of goods purchased for resale | 1173 | 1174 |
| 608 Not stocked purchased items and items included in the production of goods and services |
1175 | 1176 |
| 6081 Not stocked purchased materials and supplies | 1177 | 1178 |
| 60811 Not stocked supplies | 1179 | 1180 |
| 608111 Water | 1181 | 1182 |
| 608112 Electricity | 1183 | 1184 |
| 608113 Gas | 1185 | 1186 |
| 60812 Maintenance supplies and tools | 1187 | 1188 |
| 60813 Office supplies | 1189 | 1190 |
| 60814 Fuels | 1191 | 1192 |
| 60815 Lubricants | 1193 | 1194 |
| 60816 Working clothes | 1195 | 1196 |
| 60818 Other not stocked materials and supplies | 1197 | 1198 |
| KFPGYBX20170228T10525101 003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| 6082 Items included in the production of goods and services | Net debit balance 1199 |
Net credit balance 1200 |
|
| 60821 Purchased surveys and services (included in the | |||
| production of goods and services) | 1201 | 1202 | |
| 608211 Tailoring | 1203 | 1204 | |
| 608212 Research and development | 1205 | 1206 | |
| 608213 Architects and engineers fees | 1207 | 1208 | |
| 60822 Purchased material, equipment, spare parts and work (included in the production of goods and services) |
1209 | 1210 | |
| 60828 Other purchased surveys and services | 1211 | 1212 | |
| 609 Rebates, discounts and refunds received | 1213 | 1214 | |
| 6091 Raw materials | 1215 | 1216 | |
| 6092 Consumable materials | 1217 | 1218 | |
| 6093 Consumable supplies | 1219 | 1220 | |
| 6094 Packaging | 1221 | 1222 | |
| 6095 Supplies | 1223 | 1224 | |
| 6096 Goods purchased for resale | 1225 | 1226 | |
| 6098 Not stocked purchased items and items included in the | |||
| production of goods and services | 1227 | 1228 | |
| 6099 Not allocated rebates, discounts and refunds | 1229 | 1230 | |
| Other external charges | 103.723,41 1231 |
1232 | |
| 611 Rents and service charges | 1233 | 1234 | |
| 6111 Rents for real property | 1235 | 1236 | |
| 61111 Land | 1237 | 1238 | |
| 61112 Buildings | 1239 | 1240 | |
| 6112 Rents on movable property | 1241 | 1242 | |
| 61121 Plant and machinery | 1243 | 1244 | |
| 61122 Other fixtures and fittings, tools and equipment | 1245 | 1246 | |
| 61123 Motor vehicles | 1247 | 1248 | |
| 6113 Service charges and co-ownership expenses | 1249 | 1250 | |
| 6114 Leasing on real property | 1251 | 1252 | |
| 61141 Land | 1253 | 1254 | |
| 61142 Buildings | 1255 | 1256 | |
| 6115 Leasing on movable property | 1257 | 1258 | |
| 61151 Plant and machinery | 1259 | 1260 | |
| 61152 Other fixtures and fittings, tools and equipment | 1261 | 1262 | |
| 61153 Motor vehicles | 1263 | 1264 | |
| 6116 Losses on packaging | 1265 | 1266 | |
| 612 Subcontracting, maintenance and repairs | 1267 | 1268 | |
| 6121 General subcontracting (not included in the production of goods and services) |
1269 | 1270 | |
| 6122 Maintenance and repairs | 1271 | 1272 | |
| 61221 Of plant and machinery | 1273 | 1274 | |
| 61222 Of other fixtures and fittings, tools and equipment | 1275 | 1276 | |
| 61223 Of motor vehicles | 1277 | 1278 | |
| 6123 Maintenance contracts | 1279 | 1280 | |
| 6124 Surveys and research costs (not included in the production | |||
| of goods and services) | 1281 | 1282 | |
61
| KFPGYBX20170228T10525101_003 | ||
|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |
| Net debit balance | Net credit balance | |
| 613 Commissions and professional fees | 96.080,93 1283 |
1284 |
| 6131 Commission and brokerage fees | 1285 | 1286 |
| 61311 Commission and brokerage fees on purchases | 1287 | 1288 |
| 61312 Commission and brokerage fees on sales | 1289 | 1290 |
| 61313 Forwarding agents fees | 1291 | 1292 |
| 6132 IT processing | 1293 | 1294 |
| 6133 Banking and similar services | 4.157,42 1295 |
1296 |
| 61331 Fees for securities (purchase, sale, custody) | 58,48 1297 |
1298 |
| 61332 Commissions and loans' issuance expenses | 1299 | 1300 |
| 61333 Bank account charges | 4.098,94 1301 |
1302 |
| 61334 Credit card charges | 1303 | 1304 |
| 61335 Bill of exchange charges | 1305 | 1306 |
| 61336 Factoring services | 1307 | 1308 |
| 61337 Safe deposit box rental expenses | 1309 | 1310 |
| 61338 Other bank expenses and commissions (except | ||
| interests and similar expenses) | 1311 | 1312 |
| 6134 Professional fees | 91.923,51 1313 |
1314 |
| 61341 Legal fees | 3.758,91 1315 |
1316 |
| 61342 Accounting and auditing fees | 34.450,09 1317 |
1318 |
| 61343 Tax consulting fees | 5.161,20 1319 |
1320 |
| 61348 Other fees | 48.553,31 1321 |
1322 |
| 6135 Legal documents and litigation expenses | 1323 | 1324 |
| 6136 Staff recruitment expenses | 1325 | 1326 |
| 6138 Other commissions and professional fees | 1327 | 1328 |
| 614 Insurance premiums | 1329 | 1330 |
| 6141 Insurances for assets | 1331 | 1332 |
| 61411 Buildings | 1333 | 1334 |
| 61412 Motor vehicles | 1335 | 1336 |
| 61413 Plant | 1337 | 1338 |
| 61418 On other assets | 1339 | 1340 |
| 6142 Insurances on rented assets | 1341 | 1342 |
| 6143 Transport insurance | 1343 | 1344 |
| 61431 on purchases | 1345 | 1346 |
| 61432 on sales | 1347 | 1348 |
| 61438 on other goods | ||
| 6144 Business risk insurance | 1349 | 1350 |
| 6145 Customers credit insurance | 1351 | 1352 |
| 6146 Third-party insurance | 1353 | 1354 |
| 6148 Other insurances | 1355 | 1356 |
| 1357 | 1358 | |
| 615 Marketing and communication costs | 467,73 1359 |
1360 |
| 6151 Marketing and advertising costs | 1361 | 1362 |
| 61511 Press advertising | 1363 | 1364 |
| 61512 Samples | 1365 | 1366 |
| 61513 Fairs and exhibitions | 1367 | 1368 |
| 61514 Gifts to customers | 1369 | 1370 |
| 61515 Catalogues, printed matters and publications | 1371 | 1372 |
| 61516 Ordinary gifts | 1373 | 1374 |
| 61517 Sponsorship | 1375 | 1376 |
| 61518 Other purchases of advertising services | 1377 | 1378 |
| KFPGYBX20170228T10525101 003 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||
| Net debit balance | Net credit balance | |||
| 6152 Travelling and entertainment expenses | 1379 | 467,73 | 1380 | |
| 61521 Travel expenses | 1381 | 467,73 | 1382 | |
| 615211 Managers (respectively owner and partner) | 1383 | 1384 | ||
| 615212 Staff | 1385 | 467,73 | 1386 | |
| 61522 Relocation expenses | 1387 | 1388 | ||
| 61523 Business assignments | 1389 | 1390 | ||
| 61524 Receptions and entertainment costs | 1391 | 1392 | ||
| 6153 Postal charges and telecommunication costs | 1393 | 1394 | ||
| 61531 Postage stamps | 1395 | 1396 | ||
| 61532 Telephone and other telecommunication costs | 1397 | 1398 | ||
| 61538 Other postal charges (hiring of P.O. boxes, etc.) | 1399 | 1400 | ||
| 616 Transportation of goods and collective staff transportation | 1401 | 1402 | ||
| 6161 Transportation of purchased goods | 1403 | 1404 | ||
| 6162 Transportation of sold goods | 1405 | 1406 | ||
| 6163 Transportation between buildings or sites | 1407 | 1408 | ||
| 6164 Administrative transportation | 1409 | 1410 | ||
| 6165 Collective staff transportation | 1411 | 1412 | ||
| 6168 Other transportation | 1413 | 1414 | ||
| 617 External staff of the company | ||||
| 6171 Temporary staff | 1415 | 1416 | ||
| 6172 External staff on secondment | 1417 | 1418 | ||
| 618 Miscellaneous external charges | 1419 | 1420 | ||
| 6181 Documentation | 1421 | 7.174,75 | 1422 | |
| 1423 | 1424 | |||
| 61811 General documentation | 1425 | 1426 | ||
| 61812 Technical documentation | 1427 | 1428 | ||
| 6182 Costs of symposiums, seminars, conferences | 1429 | 1430 | ||
| 6183 Industrial waste treatment | 1431 | 1432 | ||
| 6184 Non industrial waste treatment | 1433 | 1434 | ||
| 6185 Waste water collection | 1435 | 1436 | ||
| 6186 Security charges | 1437 | 1438 | ||
| 6187 Contributions to professional organisations | 1439 | 7.174,75 | 1440 | |
| 6188 Other miscellaneous external charges | 1441 | 1442 | ||
| charges | 619 Rebates, discounts and refunds received on other external | |||
| 1443 | 1444 | |||
| 62 Staff expenses | 1445 | 1446 | ||
| 621 Staff remuneration | 1447 | 1448 | ||
| 6211 Gross wages | 1449 | 1450 | ||
| 62111 Base wages | 1451 | 1452 | ||
| 62112 Wage supplements | 1453 | 1454 | ||
| 621121 Sunday | 1455 | 1456 | ||
| 621122 Public holidays | 1457 | 1458 | ||
| 621123 Overtime | 1459 | 1460 | ||
| 621128 Other supplements | 1461 | 1462 | ||
| 62113 Household indemnities | 1463 | 1464 | ||
| 62114 Incentives, bonuses and commissions | 1465 | 1466 | ||
| 62115 Benefits in kind | ||||
| 1467 | 1468 | |||
| 62116 Severance pay | 1469 | 1470 | ||
| 62117 Preferential pay | 1471 | 1472 |
| KFPGYBX20170228T10525101 003 | ||||
|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |||
| Net debit balance | Net credit balance | |||
| 6218 Other benefits | 1473 | 1474 | ||
| 6219 Refunds on wages paid | 1475 | 1476 | ||
| 62191 Refunds from employers mutual fund | 1477 | 1478 | ||
| 62192 Refunds for political, sporting, cultural, educational leave and social mandates |
1479 | 1480 | ||
| 62193 Refunds on preferential pay | 1481 | 1482 | ||
| 622 Other staff remuneration | 1483 | 1484 | ||
| 6221 Students | 1485 | 1486 | ||
| 6222 Casual workers | 1487 | 1488 | ||
| 6228 Other temporary staff | 1489 | 1490 | ||
| 623 Social security costs (employer's share) | 1491 | 1492 | ||
| 6231 Social security on wages | 1493 | 1494 | ||
| 62311 National Health Insurance Fund | 1495 | 1496 | ||
| 62312 National Pension Insurance Fund | 1497 | 1498 | ||
| 62318 Complementary employer's contributions | 1499 | 1500 | ||
| 6232 Occupational accident insurance | 1501 | 1502 | ||
| 6233 Occupational healthcare | 1503 | 1504 | ||
| 6238 Other social costs (employers' share) | 1505 | 1506 | ||
| 6239 Refunds of Social Security costs | 1507 | 1508 | ||
| 624 Complementary pensions costs | 1509 | 1510 | ||
| 6241 Premiums for external pensions funds | 1511 | 1512 | ||
| 6242 Allocation to provisions for complementary pensions costs | 1513 | 1514 | ||
| 6243 Withholding tax on complementary pensions costs | 1515 | 1516 | ||
| 6244 Insolvency insurance premiums | 1517 | 1518 | ||
| 6245 Complementary pensions costs paid by the employer | 1519 | 1520 | ||
| 628 Miscellaneous social costs | 1521 | 1522 | ||
| 6281 Occupational medicine | 1523 | 1524 | ||
| 6288 Other miscellaneous social costs | 1525 | 1526 | ||
| 63 Allocations to value adjustments on non-financial assets | 1527 | 1528 | ||
| 631 Allocations to value adjustments on formation expenses and similar expenses |
1529 | 1530 | ||
| 6311 Formation expenses (set-up costs) | 1531 | 1532 | ||
| 6312 Formation expenses (start-up costs) | 1533 | 1534 | ||
| 6313 Expenses for capital increase and for various operations | 1535 | 1536 | ||
| 6314 Loans issuance expenses | 1537 | 1538 | ||
| 6318 Other similar expenses | 1539 | 1540 | ||
| 632 Allocations to value adjustments on intangible fixed assets | 1541 | 1542 | ||
| 6321 Research and development costs | 1543 | 1544 | ||
| 6322 Concession contracts, patents, licences, trademarks and | ||||
| similar rights and values | 1545 | 1546 | ||
| 6323 Goodwill acquired for consideration | 1547 | 1548 | ||
| 6324 Advance payments and intangible fixed assets under | ||||
| development | 1549 | 1550 |
| KFPGYBX20170228T10525101 003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| 633 Allocations to value adjustments on tangible fixed assets | Net debit balance | Net credit balance | |
| 6331 Land and buildings | 1551 | 1552 | |
| 63311 Land | 1553 | 1554 | |
| 1555 | 1556 | ||
| 63312 Fitting-outs and installations of land | 1557 | 1558 | |
| 63313 Buildings | 1559 | 1560 | |
| 6332 Plant and machinery | 1561 | 1562 | |
| 6333 Other fixtures and fittings, tools, equipment and motor vehicles |
1563 | 1564 | |
| 6334 Advance payments and tangible fixed assets under construction |
1565 | 1566 | |
| 634 Allocations to value adjustments on inventories | 1567 | 1568 | |
| 6341 Raw materials and consumables | 1569 | 1570 | |
| 6342 Work and contracts in progress | 1571 | 1572 | |
| 6343 Finished goods and merchandise | 1573 | 1574 | |
| 6344 Land and buildings held for resale | 1575 | 1576 | |
| 6345 Advanced payments | 1577 | 1578 | |
| 635 Allocations to value adjustments on receivables from | |||
| current assets | 1579 | 1580 | |
| 6351 Trade receivables | 1581 | 1582 | |
| 6352 Amounts owed by affiliated undertakings and undertakings linked by virtue of participating interests |
1583 | 1584 | |
| 6353 Other receivables | 1585 | 1586 | |
| 64 Other operating charges | 2.995,39 1587 |
1588 | |
| 641 Fees and royalties for concession contracts, patents, licences, trademarks and similar rights and values |
2.995,39 1589 |
1590 | |
| 6411 Concession contracts | 1591 | 1592 | |
| 6412 Patents | 1593 | 1594 | |
| 6413 Software licences | 1595 | 1596 | |
| 6414 Trademarks and franchise | 2.995,39 1597 |
1598 | |
| 6415 Similar rights and values | 1599 | 1600 | |
| 64151 Copyrights and reproduction rights | 1601 | 1602 | |
| 64158 Other similar rights and values | 1603 | 1604 | |
| 642 Indemnities | |||
| 643 Attendance fees | 1605 | 1606 | |
| 644 Director's fees | 1607 | 1608 | |
| 645 Losses on receivables | 1609 | 1610 | |
| 1611 | 1612 | ||
| 6451 Receivables from trade receivables | 1613 | 1614 | |
| 6452 Amounts owed by affiliated undertakings and undertakings with which the company is linked by virtue of participating interests |
|||
| 6453 Other receivables | 1615 | 1616 | |
| 1617 | 1618 | ||
| 646 Taxes, duties and similar expenses | 1619 | 1620 | |
| 6461 Real property tax | 1621 | 1622 | |
| 6462 Non-deductible VAT | 1623 | 1624 | |
| 6463 Duties on imported merchandise | 1625 | 1626 | |
| 64631 Excise duties and sales taxes on imported merchandise | 1627 | 1628 | |
| 64632 Customs duties | 1629 | 1630 | |
| 64633 Countervailing duties | 1631 | 1632 | |
| 6464 Excise duties and sales taxes on production | 1633 | 1634 |
| KFPGYBX20170228T10525101_003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| Net debit balance | Net credit balance | ||
| 6465 Registration fees, stamps and mortgage duties | 1635 | 1636 | |
| 64651 Registration fees | 1637 | 1638 | |
| 64652 Subscription tax | 1639 | 1640 | |
| 64653 Mortgage duties | 1641 | 1642 | |
| 64654 Stamp duties | 1643 | 1644 | |
| 64658 Other registration fees, stamps and mortgage duties | 1645 | 1646 | |
| 6466 Motor vehicles taxes | 1647 | 1648 | |
| 6467 Bar licence tax | 1649 | 1650 | |
| 6468 Other duties and taxes | 1651 | 1652 | |
| 6469 Allocations to tax provisions | 1653 | 1654 | |
| 647 Allocations to temporarily not taxable capital gains | 1655 | 1656 | |
| 648 Other miscellaneous operating charges | 1657 | 1658 | |
| 649 Allocations to operating provisions | 1659 | 1660 | |
| 65 Financial charges | 422.491,82 | ||
| 651 Allocations to value and fair value adjustments of financial | 1661 | 1662 | |
| fixed assets | 3.326,46 1663 |
1664 | |
| 6511 Allocations to value adjustments on financial fixed assets | 3.326,46 1665 |
1666 | |
| 65111 Shares in affiliated undertakings | 1667 | 1668 | |
| 65112 Amounts owed by affiliated undertakings | 1669 | 1670 | |
| 65113 Shares in undertakings with which the company is linked by virtue of participating interests |
1671 | 1672 | |
| 65114 Amounts owed by undertaking with which the company is linked by virtue of participating interests |
1673 | 1674 | |
| 65115 Securities held as fixed assets | 3.326,46 1675 |
1676 | |
| 65116 Loans and claims held as fixed assets | 1677 | 1678 | |
| 65117 Own shares or own corporate units | 1679 | 1680 | |
| 6512 Fair value adjustments on financial fixed assets | 1681 | 1682 | |
| 653 Allocations to value and fair value adjustments on financial current assets |
1683 | 1684 | |
| 6531 Allocations to value adjustments on transferable securities | 1685 | 1686 | |
| 65311 Shares in affiliated undertakings | 1687 | 1688 | |
| 65312 Shares in undertakings with which the company is linked by virtue of participating interests |
1689 | 1690 | |
| 65313 Own shares or own corporate units | 1691 | 1692 | |
| 65318 Other transferable securities | 1693 | 1694 | |
| 6532 Allocations to value adjustments on receivables from affiliated undertakings and undertakings with which the company is linked by virtue of participating interests |
|||
| 6533 Allocations to value adjustments on other financial | 1695 | 1696 | |
| receivables from current assets | 1697 | 1698 | |
| 6534 Fair value adjustments on financial current assets | 1699 | 1700 | |
| 654 Loss on disposal of transferable securities | 1701 | 1702 | |
| 6541 Shares in affiliated undertakings | 1703 | 1704 | |
| 6542 Shares in in undertakings with which the company is linked by virtue of participating interests |
1705 | 1706 | |
| 6543 Own shares or corporate units | 1707 | 1708 | |
| 6548 Other transferable securities | 1709 | 1710 | |
| KFPGYBX20170228T10525101 003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 Matricule : 1997 2207 635 |
|||
| Net debit balance | Net credit balance | ||
| 655 Interests and discounts | 1711 | 148.768,77 | 1712 |
| 6551 Interests on financial debts | 1713 | 1714 | |
| 65511 Interests on subordinated debts | 1715 | 1716 | |
| 65512 Interests on debenture loans | 1717 | 1718 | |
| 6552 Bank interests and similar expenses | 1719 | 0,01 | 1720 |
| 65521 Banking interests on current accounts | 1721 | 0,01 | 1722 |
| 65522 Banking interests on financial operations | 1723 | 1724 | |
| 65523 Interests on financial leasings | 1725 | 1726 | |
| 6553 Interests on trade payables | 1727 | 1728 | |
| 6554 Interests payable to affiliated undertakings and undertakings with which the company is linked by virtue of participating interests |
1729 | 1730 | |
| 6555 Discounts and charges on bills of exchange | 1731 | 1732 | |
| 6556 Granted discounts | 1733 | 1734 | |
| 6558 Interests payable on other loans and debts | 1735 | 148.768,76 | 1736 |
| 656 Foreign currency exchange losses | 2/0.396,59 | ||
| 657 Share in the losses of other undertakings (other than joint | 1737 | 1738 | |
| stock companies) | 1739 | 1740 | |
| 658 Other financial charges | 1741 | 1742 | |
| 659 Allocations to financial provisions | 1743 | 1744 | |
| 66 Extraordinary charges | 1745 | 47,00 | 1746 |
| 661 Allocations to extraordinary value adjustments on intangible and tangible fixed assets |
1747 | 1748 | |
| 6611 On intangible fixed assets | 1749 | 1750 | |
| 6612 On tangible fixed assets | 1751 | 1752 | |
| 662 Allocations to extraordinary value adjustments on current | |||
| assets | 1753 | 1754 | |
| 6621 On inventories | 1755 | 1756 | |
| 6622 On receivables | 1757 | 1758 | |
| 663 Book value of yielded intangible and tangible fixed assets | 1759 | 1760 | |
| 6631 Intangible fixed assets | 1761 | 1762 | |
| 6632 Tangible fixed assets | 1763 | 1764 | |
| 664 Book value of yielded financial assets | 1765 | 1766 | |
| 6641 Shares in affiliated undertakings | 1767 | 1768 | |
| 6642 Amounts owed by affiliated undertakings | 1769 | 1770 | |
| 6643 Shares in undertakings with which the company is linked by virtue of participating interests |
1771 | 1772 | |
| 6644 Amounts owed by undertakings with which the company is linked by virtue of participating interests |
1773 | 1774 | |
| 6645 Securities held as fixed assets | 1775 | 1776 | |
| 6646 Loans and claims held as fixed assets | 1777 | 1778 | |
| 6647 Own shares or own corporate units | 1779 | 1780 | |
| 665 Book value of yielded financial receivables from current assets |
1781 | 1782 | |
| 6651 From affiliated undertakings and from undertakings with which the company is linked by virtue of participating |
|||
| interests | 1783 | 1784 | |
| 6652 From other receivables | 1785 | 1786 |
| KFPGYBX20170228T10525101 003 | |||||
|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||
| Net debit balance | Net credit balance | ||||
| 668 Other extraordinary charges | 1787 | 47,00 | 1788 | ||
| 6681 Fines on contracts and default penalties on purchases and sales |
1789 | 1790 | |||
| 6682 Tax fines and penalties in relation with tax, social and criminal matters |
1791 | 47,00 | 1792 | ||
| 6683 Indemnities for damage claims | 1793 | 1794 | |||
| 6684 Losses in relation to indexing clauses | 1795 | 1796 | |||
| 6688 Other miscellaneous extraordinary charges | 1797 | 1798 | |||
| 669 Allocations to extraordinary provisions | 1799 | 1800 | |||
| 67 Income taxes | 1801 | 1802 | |||
| 671 Corporate income tax | 1803 | 1804 | |||
| 6711 Current financial year | 1805 | 1806 | |||
| 6712 Previous financial years | 1807 | 1808 | |||
| 672 Municipal business tax | 1809 | 1810 | |||
| 6721 Current financial year | 1811 | 1812 | |||
| 6722 Previous financial years | 1813 | 1814 | |||
| 673 Foreign income taxes | 1815 | 1816 | |||
| 6731 Withholding taxes | 1817 | 1818 | |||
| 6732 Taxes levied on foreign branches or seats of activities | 1819 | 1820 | |||
| 67321 Current financial year | 1821 | 1822 | |||
| 67322 Previous financial years | 1823 | 1824 | |||
| 6733 Taxes levied on non-resident undertakings | 1825 | 1826 | |||
| 6738 Other foreign taxes | 1827 | 1828 | |||
| 679 Allocations to provisions for income taxes | 1829 | 1830 | |||
| 6791 Allocations to provisions for taxes | 1831 | 1832 | |||
| 6792 Allocations to provisions for deferred taxes | 1833 | 1834 | |||
| 68 Other taxes not included in the previous caption | 1835 | 7.615,25 | 1836 | ||
| 681 Wealth tax | 1837 | 3.210,00 | 1838 | ||
| 6811 Current financial year | 1839 | 3.210,00 | 1840 | ||
| 6812 Previous financial years | 1841 | 1842 | |||
| 682 Subscription tax | 1843 | 1844 | |||
| 683 Foreign taxes | 1845 | 1846 | |||
| 688 Other taxes and duties | 1847 | 4.405,25 | 1848 | ||
| 689 Allocations to provisions for other taxes | 1849 | 1850 |
| KFPGYBX20170228T10525101_003 | |||||
|---|---|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||||
| Net debit balance | Net credit balance | ||||
| 705 Sales of goods acquired for resale | 1867 | 1868 | |||
| 7051 Sales of merchandise | 1869 | 1870 | |||
| 7052 Sales of land and existing buildings (real estate | |||||
| development) | 1871 | 1872 | |||
| 7053 Sales of other goods acquired for resale 706 Sales of services |
1873 | 1874 | |||
| 708 Other components of turnover | 1875 | 1876 | |||
| 1877 | 1878 | ||||
| 7081 Commissions and brokerage fees 7082 Rents |
1879 | 1880 | |||
| 1881 | 1882 | ||||
| 70821 Rent on real property | 1883 | 1884 | |||
| 70822 Rent on movable property | 1885 | 1886 | |||
| 7083 Sales of packaging | 1887 | 1888 | |||
| 7088 Other miscellaneous components of turnover 709 From the company granted rebates, discounts and refunds |
1889 | 1890 | |||
| 7091 On sales on contracts in progress | 1891 | 1892 | |||
| 7092 On sales of finished goods | 1893 | 1894 | |||
| 7093 On sales of semi-finished goods | 1895 | 1896 | |||
| 1897 | 1898 | ||||
| 7094 On sales of residual goods 7095 On sales of goods acquired for resale |
1899 | 1900 | |||
| 7096 On services | 1901 | 1902 | |||
| 7098 On other components of turnover | 1903 | 1904 | |||
| 1905 | 1906 | ||||
| 71 Change in inventories of finished goods, of work and | |||||
| contracts in progress | 1907 | 1908 | |||
| 711 Change in inventories of work and contracts in progress | 1909 | 1910 | |||
| 7111 Change in inventories of work in progress | 1911 | 1912 | |||
| 7112 Change in inventories of contracts in progress - goods | 1913 | 1914 | |||
| 7113 Change in inventories of contracts in progress - services | 1915 | 1916 | |||
| 7114 Change in inventories of buildings under construction | 1917 | 1918 | |||
| 712 Change in inventories of finished goods and merchandise | 1919 | 1920 | |||
| 7121 Change in inventories of finished goods | 1921 | 1922 | |||
| 7122 Change in inventories of semi-finished goods | 1923 | 1924 | |||
| 7123 Change in inventories of residual goods | 1925 | 1926 | |||
| 7126 Change in inventories of merchandise | 1927 | 1928 | |||
| 7127 Change in inventories of merchandise in transit, held for safekeeping or in consignment |
1929 | 1930 | |||
| 72 Own work capitalised | 1931 | 1932 | |||
| 721 Intangible fixed assets | 1933 | 1934 | |||
| 7211 Research and development costs | 1935 | 1936 | |||
| 7212 Concession contracts, patents, licences, trademarks and similar rights and values |
1937 | 1938 | |||
| 72121 Concession contracts | 1939 | 1940 | |||
| 72122 Patents | 1941 | 1942 | |||
| 72123 Software licences | 1943 | 1944 | |||
| 72124 Trademarks and franchise | 1945 | 1946 | |||
| KFPGYBX20170228110525101 003 | ||||||
|---|---|---|---|---|---|---|
| RCSL Nr. : B59154 | Matricule : 1997 2207 635 | |||||
| 72125 Similar rights and values | Net debit balance | Net credit balance | ||||
| 721251 Copyrights and reproduction rights | 1947 | 1948 | ||||
| 721258 Other similar rights and values | 1949 | 1950 | ||||
| 722 Tangible fixed assets | 1951 | 1952 | ||||
| 7221 Land and buildings | 1953 | 1954 | ||||
| 7222 Plant and machinery | 1955 | 1956 | ||||
| 7223 Other fixtures and fittings, tools, equipment and motor | 1957 | 1958 | ||||
| vehicles | 1959 | 1960 | ||||
| 73 Reversals of value adjustments of non-financial assets | 1961 | 1962 | ||||
| 732 Reversals of value adjustments of intangible fixed assets | 1963 | 1964 | ||||
| 7321 Research and development costs | 1965 | 1966 | ||||
| 7322 Concession contracts, patents, licences, trademarks and similar rights and values |
1967 | 1968 | ||||
| 7323 Goodwill, acquired for valuable consideration | 1969 | 1970 | ||||
| 7324 Advance payments and intangible fixed assets under | ||||||
| development | 1971 | 1972 | ||||
| 733 Reversals of value adjustments of tangible fixed assets | 1973 | 1974 | ||||
| 7331 Land and buildings | 1975 | 1976 | ||||
| 73311 Land | 1977 | 1978 | ||||
| 73312 Fitting-outs and installation of land | 1979 | 1980 | ||||
| 73313 Constructions | 1981 | 1982 | ||||
| 73314 Constructions on third party land | 1983 | 1984 | ||||
| 7332 Plant and machinery | 1985 | 1986 | ||||
| 7333 Other fixtures and fittings, tools, equipment and motor vehicles |
1987 | 1988 | ||||
| 7334 Advance payments and tangible fixed assets under | ||||||
| construction | 1989 | 1990 | ||||
| 734 Reversals of value adjustments of inventories | 1991 | 1992 | ||||
| 7341 Raw materials and consumables | 1993 | 1994 | ||||
| 7342 Work and contracts in progress | 1995 | 1996 | ||||
| 7343 Finished goods and merchandise | 1997 | 1998 | ||||
| 7344 Land and building held for resale | 1999 | 2000 | ||||
| 7345 Advance payments | 2001 | 2002 | ||||
| 735 Reversals of value adjustments of receivables from current | ||||||
| assets | 2003 | 2004 | ||||
| 7351 Trade receivables | 2005 | 2006 | ||||
| 7352 Amounts owed by affiliated undertakings and undertakings with which the company is linked by virtue of participating |
||||||
| interests 7353 Other receivables |
2007 | 2008 | ||||
| 2009 | 2010 | |||||
| 74 Other operating income | 2011 | 2012 | ||||
| 741 Fees and royalties for concession contracts, patents, licences, trademarks and similar rights and values |
2013 | 2014 | ||||
| 7411 Concessions | 2015 | 2016 | ||||
| 7412 Patents | 2017 | 2018 | ||||
| 7413 Software licences | 2019 | 2020 | ||||
| 7414 Trademarks and franchise | 2021 | 2022 | ||||
| 7415 Similar rights and values | 2023 | 2024 | ||||
| 74151 Copyrights and reproduction rights | 2025 | 2026 | ||||
| 74158 Other similar rights and values | 2027 | 2028 | ||||
| KFPGYBX20170228T10525101_003 | |||
|---|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | ||
| Net debit balance | Net credit balance | ||
| 742 Income of buildings non affected to business activities | 2029 | 2030 | |
| 743 Attendance fees, director's fees and similar remunerations | 2031 | 2032 | |
| 744 Subsidies for operating activities | 2033 | 2034 | |
| 7441 Production subsidies | 2035 | 2036 | |
| 7442 Interest subsidies | 2037 | 2038 | |
| 7443 Countervailing duties | 2039 | 2040 | |
| 7444 Subsidies in favour of employment development | 2041 | 2042 | |
| 74441 Subsidies for apprenticeship | 2043 | 2044 | |
| 74442 Other subsidies in favour of employment development | 2045 | 2046 | |
| 7448 Other subsidies for operating activities | 2047 | 2048 | |
| 745 Received refunds of co-operatives (originated from their surpluses) |
2049 | 2050 | |
| 746 Received insurance indemnities | 2051 | 2052 | |
| 747 Reversals of temporarily not taxable capital gains and of investment subsidies |
2053 | 2054 | |
| 7471 Temporarily not taxable capital gains not reinvested | 2055 | 2056 | |
| 7472 Temporarily not taxable capital gains reinvested | 2057 | 2058 | |
| 7473 Capital investment subsidies | 2059 | 2060 | |
| 748 Other miscellaneous operating income | 2061 | 2062 | |
| 749 Reversals of operating provisions | 2063 | 2064 | |
| 75 Financial income | 2065 | 12.123.406,93 2066 |
|
| 751 Reversals of value adjustments and fair value adjustments on financial fixed assets |
2067 | 1.523.624,37 2068 |
|
| 7511 Reversals of value adjustments of financial fixed assets | 2069 | 1.523.624,37 2070 |
|
| 75111 Shares in affiliated undertakings | 2071 | 2072 | |
| 75112 Amounts owed by affiliated undertakings | 2073 | 2074 | |
| 75113 Shares in undertakings with which the company is linked by virtue of participating interests |
2075 | 1.506.200,78 2076 |
|
| 75114 Amounts owed by undertakings with which the company is linked by virtue of participating interests |
2077 | 2078 | |
| 75115 Securities held as fixed assets | 2079 | 17.423,59 2080 |
|
| 75116 Loans and claims held as fixed assets | 2081 | 2082 | |
| 75117 Own shares or corporate units | 2083 | 2084 | |
| 7512 Fair value adjustments on financial fixed assets | 2085 | 2086 | |
| 752 Income from financial fixed assets | 2087 | 10.591.444,72 2088 |
|
| 7521 Shares in affiliated undertakings | 2089 | 10.454.950,19 2090 |
|
| 7522 Amounts owed by affiliated undertakings | 2091 | 136.494,53 2092 |
|
| 7523 Shares in undertakings with which the company is linked by virtue of participating interests |
2093 | 2094 | |
| 7524 Amounts owed by undertakings with which the company is linked by virtue of participating interests |
2095 | 2096 | |
| 7525 Securities held as fixed assets | 2097 | 2098 | |
| 7526 Loans and claims held as fixed assets | 2099 | 2100 | |
| 7527 Own shares or own corporate units | 2101 | 2102 |
| KFPGYBX20170228T10525101 003 | ||
|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |
| 753 Reversals of value adjustments and fair value adjustments | Net debit balance | Net credit balance |
| on financial current assets | 2103 | 2104 |
| 7531 Reversals of value adjustments on amounts owed by affiliated undertakings and undertakings with which the company is linked by virtue of participating interests |
||
| 7532 Reversals of value adjustments of other receivables | 2105 | 2106 |
| 7533 Reversals of value adjustments of transferable securities | 2107 | 2108 |
| 75331 Shares in affiliated undertakings | 2109 2111 |
2110 2112 |
| 75332 Shares in undertakings with which the company is linked by virtue of participating interests |
2113 | 2114 |
| 75333 Own shares or corporate units | 2115 | 2116 |
| 75338 Other transferable securities | 2117 | 2118 |
| 7534 Fair value adjustments on financial current assets | 2119 | 2120 |
| 754 Gains on disposal of and other income from transferable securities |
2121 | 2122 |
| 7541 Gains on disposal of transferable securities | 2123 | 2124 |
| 75411 Shares in affiliated undertakings | 2125 | 2126 |
| 75412 Shares in undertakings with which the company is linked by virtue of participating interests |
2127 | 2128 |
| 75413 Own shares or corporate units | 2129 | 2130 |
| 75418 Other transferable securities | ||
| 7548 Other income from transferable securities | 2131 | 2132 |
| 75481 Shares in affiliated undertakings | 2133 | 2134 |
| 75482 Shares in undertakings linked with which the company is linked by virtue of participating interests |
2135 2137 |
2136 2138 |
| 75483 Own shares or corporate units | 2139 | 2140 |
| 75488 Other transferable securities | 2141 | 2142 |
| 755 Other interest income and discounts | 2143 | 2144 |
| 7552 Bank and similar interests | ||
| 75521 Interests on current accounts | 2145 | 2146 |
| 2147 | 2148 | |
| 75522 Interests on deposit accounts | 2149 | 2150 |
| 75523 Interests on financial leasings 7553 Interests on trade receivables |
2151 | 2152 |
| 7554 Interests on amounts owed by affiliated undertakings and undertakings with which the company is linked by virtue of |
2153 | 2154 |
| participating interests | 2155 | 2156 |
| 7555 Discounts on bills of exchange | 2157 | 2158 |
| 7556 Received discounts | 2159 | 2160 |
| 7558 Interests on other amounts receivable | 2161 | 2162 |
| 756 Foreign currency exchange gains | 2163 | 8.337,84 2164 |
| 757 Share of profit from other undertakings (other than joint | ||
| stock companies) | 2165 | 2166 |
| 758 Other financial income | 2167 | 2168 |
| 759 Reversals of financial provisions | 2169 | 2170 |
| 76 Extraordinary income | 2171 | 2172 |
| 761 Reversals of extraordinary value adjustments of intangible and tangible fixed assets |
||
| 7611 Intangible fixed assets | 2173 | 2174 |
| 2175 | 2176 | |
| 7612 Tangible fixed assets | 2177 | 2178 |
| KFPGYBX20170228T10525101 003 | ||
|---|---|---|
| RCSL Nr.: B59154 | Matricule : 1997 2207 635 | |
| Net debit balance | Net credit balance | |
| 762 Reversals of extraordinary value adjustments of components from current assets |
2179 | 2180 |
| 7621 Of inventories | 2181 | 2182 |
| 7622 Of receivables from current assets | 2183 | 2184 |
| 763 Income of yielded intangible and tangible fixed assets | 2185 | 2186 |
| 7631 Intangible fixed assets | 2187 | 2188 |
| 7632 Tangible fixed assets | 2189 | 2190 |
| 764 Income of yielded financial fixed assets | 2191 | 2192 |
| 7641 Shares in affiliated undertakings | 2193 | 2194 |
| 7642 Amounts owed by affiliated undertakings | 2195 | 2196 |
| 7643 Shares in undertakings with which the company is linked by virtue of participating interests |
2197 | 2198 |
| 7644 Amounts owed by undertakings with which the company is linked by virtue of participating interests |
2199 | 2200 |
| 7645 Securities held as fixed assets | 2201 | 2202 |
| 7646 Loans and claims held as fixed assets | 2203 | 2204 |
| 7647 Own shares or corporate units | 2205 | 2206 |
| 765 Income of yielded financial receivables from current assets | 2207 | 2208 |
| 7651 Amounts owed by affiliated undertakings and undertakings with which the company is linked by virtue of participating |
||
| interests | 2209 | 2210 |
| 7652 Other receivables | 2211 | 2212 |
| 768 Other extraordinary income | 2213 | 2214 |
| 7681 Fines on contracts and default penalties received on purchases and sales |
2215 | 2216 |
| 7682 Received gifts | 2217 | 2218 |
| 7683 Amounts recovered on written-of receivables | 2219 | 2220 |
| 7684 Extraordinary subsidies | 2221 | 2222 |
| 7685 Gains in relation to indexing clauses | 2223 | 2224 |
| 7686 Gains on repurchases of own shares and debenture loans | 2225 | 2226 |
| 7688 Other miscellaneous extraordinary income | 2227 | 2228 |
| 769 Reversal of extraordinary provisions | 2229 | 2230 |
| 77 Adjustments of income taxes | 2231 | 2232 |
| 771 Adjustments of corporate income tax | 2233 | 2234 |
| 772 Adjustments of municipal income tax | 2235 | 2236 |
| 773 Adjustments of foreign income taxes | 2237 | 2238 |
| 779 Reversals of provisions for income taxes | 2239 | 2240 |
| 7791 Reversals of provisions for taxes | 2241 | 2242 |
| 7792 Reversals of provisions for deferred taxes | 2243 | 2244 |
| 78 Adjustments of other taxes not included in the previous caption |
2245 | 2246 |
| 781 Adjustments of wealth tax | 2247 | 2248 |
| 782 Adjustments of subscription tax | 2249 | 2250 |
| 783 Adjustments of foreign taxes | 2251 | 2252 |
| 788 Adjustments of other taxes and duties | 2253 | 2254 |
| 789 Reversals of provisions for other taxes | 2255 | 2256 |
TOTAL CLASSES 6 AND 7
KFPGYBX20170228T10525101_003
RCSL Nr. : B59154 Matricule : 1997 2207 635
| Net debit balance | Net credit balance | |
|---|---|---|
| 106 Accounts of the owner or the co-owners (individual | ||
| business persons) | 2259 | 2260 |
| 1061 Withdrawals for the owner's or the co-owners' personal | ||
| use | 2261 | 2262 |
| 10611 Cash withdrawals (daily life) | 2263 | 2264 |
| 10612 Withdrawals of merchandise, finished products and services (at cost) |
2265 | 2266 |
| 10613 Private share of medical services expenses | 2267 | 2268 |
| 10614 Private insurance premiums | 2269 | 2270 |
| 106141 Life insurance | 2271 | 2272 |
| 106142 Accident insurance | 2273 | 2274 |
| 106143 Fire insurance | 2275 | 2276 |
| 106144 Third-party insurance | 2277 | 2278 |
| 106145 Full coverage insurance | 2279 | 2280 |
| 106148 Other private insurance premiums | 2281 | 2282 |
| 10615 Contributions | 2283 | 2284 |
| 106151 Social Security | 2285 | 2286 |
| 106152 Child benefit office | 2287 | 2288 |
| 106153 Health insurance funds | 2289 | 2290 |
| 106154 Death and other health insurance funds | 2291 | 2292 |
| 106158 Other contributions | 2293 | 2294 |
| 10616 In kind withdrawals (personal share of operating costs) | 2295 | 2296 |
| 106161 Wages | 2297 | 2298 |
| 106162 Rent | 2299 | 2300 |
| 106163 Heating, gas, electricity | 2301 | 2302 |
| 106164 Water | 2303 | 2304 |
| 106165 Telephone | 2305 | 2306 |
| 106166 Car | 2307 | 2308 |
| 106168 Other in kind withdrawals | 2309 | 2310 |
| 10617 Acquisitions | 2311 | 2312 |
| 106171 Private furniture | 2313 | 2314 |
| 106172 Private car | 2315 | 2316 |
| 106173 Private held securities | 2317 | 2318 |
| 106174 Private buildings | 2319 | 2320 |
| 106178 Other acquisitions | 2321 | 2322 |
| 10618 Taxes | 2323 | 2324 |
| 106181 Income tax paid | 2325 | 2326 |
| 106182 Wealth tax paid | 2327 | 2328 |
| 106183 Municipal business tax - payment in arrears | 2329 | 2330 |
| 106188 Other taxes | 2331 | 2332 |
| KFPGYBX20170228T10525101 003 | |||||
|---|---|---|---|---|---|
| RCSL Nr. : B59154 | Matricule : 1997 2207 635 | ||||
| Net debit balance | Net credit balance | ||||
| 10619 Special private withdrawals | 2333 | 2334 | |||
| 106191 Repairs to private buildings | 2335 | 2336 | |||
| 106192 Deposits on private financial accounts | 2337 | 2338 | |||
| 106193 Refund of private debts | 2339 | 2340 | |||
| 106194 Gifts and allowance to children | 2341 | 2342 | |||
| 106195 Inheritance taxes and mutation tax due to death | 2343 | 2344 | |||
| 106198 Other special private withdrawals | 2345 | 2346 | |||
| owners | 1062 Additional private contributions from the owner or the co- | 2347 | 2348 | ||
| 10621 Inheritance or donation | 2349 | 2350 | |||
| 10622 Personal holdings | 2351 | 2352 | |||
| 10623 Private loans | 2353 | 2354 | |||
| 10624 Disposals | 2355 | 2356 | |||
| 106241 Private Furniture | 2357 | 2358 | |||
| 106242 Private Car | 2359 | 2360 | |||
| 106243 Private shares / bonds | 2361 | 2362 | |||
| 106244 Private buildings | 2363 | 2364 | |||
| 106248 Other disposals | 2365 | 2366 | |||
| 10625 Received rents | 2367 | 2368 | |||
| 10626 Received wages or pensions | 2369 | 2370 | |||
| 10627 Received child benefit | 2371 | 2372 | |||
| 10628 Tax refunds | 2373 | 2374 | |||
| 106281 Income tax | 2375 | 2376 | |||
| 106283 Wealth tax | 2377 | 2378 | |||
| 106284 Municipal business tax | 2379 | 2380 | |||
| 106288 Other tax refunds | 2381 | 2382 | |||
| 10629 Business share in private expenses | 2383 | 2384 |
2385
Registre de Commerce et des Sociétés Numéro RCS : B59154 Référence de dépôt : L170032637
Déposé le 28/02/2017
Notes to the annual accounts for the financial year ended December 31, 2016
RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY. ("the Company") was incorporated on December 7, 1973 in Switzerland and transferred to Luxembourg on May 12, 1997 and is organised under the laws of Luxembourg as a « Société Anonyme » for an unlimited period.
The registered office of the Company is at 6, Rue Eugène Ruppert, L-2453 Luxembourg,
The Company's financial year starts on 01.01 and ends on 31.12 of each year.
The main activity of the company is the acquisition, the management and the disposal of participations in whichever form in domestic and foreign company may also contract ioans and grant all kinds of support, loans, and guarantees to companies, in which it has a direct or indirect participation or which are members of the same group.
The Company is included in the consolidated accounts of Recordati Industria Chimica e Farmaceutica S.p.A. (hereinafter called "Recordati S.p.A.") registered in Via Matteo Civitali 1, 20148 Milano, Italy. The consolidated financial statements are available there.
The annual accounts have been prepared in accordance with Luxembourg legal and regulatory requirements under the historical cost convention.
Accounting policies and valuation rules are, besides the ones laid down by the amended Law of December 19, 2002, determined and applied by the Board of Directors.
The preparation of annual accounts requires the use of certain critical accounting estimates. It also requires the Board of Directors to exercise its judgement in the process of applying the accounting policies. Changes in assumptions may have a significant impact on the annual accounts in the period in which the assumptions changed. Management believes that the underlying assumptions are appropriate and that the annual accounts therefore present the financial position and its results fairly.
The books and records are maintained in Euro and the annual accounts have been prepared in accordance with the valuation rules and accounting policies described below.
Notes to the annual accounts for the financial year ended December 31, 2016
Transactions expressed in currencies other than Euro are translated into Euro at the exchange rate effective at the time of the transaction.
Formation expenses and long-term assets expressed in currencies other than Euro are translated into Euro at the exchange rate effective at the time of the transaction. At the balance sheet date, these assets remain translated at historical exchange rates.
Cash at bank is translated at the exchange rate effective at the balance sheet date. Exchange losses and gains are recorded in the profit and loss account of the financial year.
Other assets and all liabilities are valued individually at the lower and the higher respectively, of their value at the historical exchange rate or their value determined at the exchange rates prevailing at the balance sheet date. Realised exchange gains and losses are recorded in the profit and loss account at the moment of their realisation. Only unrealised exchange losses are recorded in the profit and loss account.
Where there is an economic link between an asset and a liability, these are valued in total according to the method described above and the net unrealised losses are recorded in the profit and loss account and the net unrealised exchange gains are not recognised.
Formation expenses are amortised on a straight-line basis over a period of 5 years,
Financial assets are valued in the accounts at purchase price/nominal value (loans and claims) including the expenses incidental thereto.
In case the Board of Directors deems that there is a durable depreciation in value of the financial assets, value adjustments are booked, so that they are valued at the lower figure to them at the balance sheet date. These value adjustments are not continued if the reasons for which the value adjustments were made have ceased to apply.
Debtors are valued at their nominal value. They are subject to value adjustments where their recovery is doubtful. These value adjustments are not continued if the reasons for which the value adjustments were made have ceased to apply.
Notes to the annual accounts for the financial year ended December 31, 2016
Provisions are intended to cover losses or debts, the nature of which is clearly defined and which, at the date of balance sheet, are either likely to be incurred or certain to be incurred but uncertain as to the amount or the date on which these will arise.
Provisions may also be created to cover charges which originate in the financial year under review or in a previous financial year, the nature of which is clearly defined and which at the date of the balance sheet are either likely to be incurred or certain to be incurred but uncertain as to the amount or the date on which these will arise.
Provisions for taxation corresponding to the tax liability estimated by the Company for the financial years are recorded under the caption for taxation. The advance payments are shown in the assets of the balance sheet under the "Other debtors" item.
Creditors are recorded at their reimbursement value. Where the amount repayable on account is greater than the amount received, the difference is shown as an asset and is written off over the period of the debt based on a linear method.
for the financial year ended December 31, 2016 Notes to the annual accounts
The movements for the financial year are as follows:
| Affiliated undertakings | Participating interests | Investments held as fixed assets |
Other Loans |
Total | |||
|---|---|---|---|---|---|---|---|
| Shares | Loans | Shares | Loans | ||||
| EUR | EUR | UR UU |
UR | EUR | EUR | EUR | |
| Gross book value - opening balance | 56 278,366,973 |
ל 76,894,230.7 |
18 | 8,621,192.67 | 363,882,396.97 | ||
| Additions for the financial year | - 14 | ||||||
| Disposals for the financial year) | |||||||
| Transfers for the financial year | 10 | ||||||
| Gross book value - closing balance | 278,366,973.56 | - | 894,230.74 76, |
8,621,192.67 | 363,882,396.97 | ||
| (Accumulated value adjustments - opening balance | 500,000.00 (5. |
1,506,200.78) | (3,365,218.58 | (10,371,419,36) | |||
| ( Additions for the financial year) | 11 | I | 3,326.46 | (3,326.46) | |||
| Reversals for the financial year | 8 1 1,506,200 |
17,423.59 | 1,523,624.37 | ||||
| Transfers for the financial year | 81 | ||||||
| ರಿ (Accumulated value adjustments - closing balanc |
(5,500,000.00) | (3,351,121.45) | (8,851,121.45) | ||||
| Net book value - opening balance | 272,866,973.56 | I | 75,388,029.96 | P | 5,255,974.09 | I | 353,510,977.61 |
| Net book value - closing balance | 272,866,973.56 | 76,894,230.74 | ll | 5,270,071.22 | 355,031,275.52 |
Notes to the annual accounts for the financial year ended December 31, 2016
Undertakings in which the Company holds at least 20% of the share capital or in which it is a general partner are as follows:
| Name of | Registered | Ownership | Last ba ance |
Net equity at the balance |
Profit or loss ior the last |
|---|---|---|---|---|---|
| undertaking | office | 0/0 | sheet date | sheet date of the |
financial |
| (legal form) | company | year | |||
| Recordati Rare Diseases Comércio de Medicamentos Ltda |
Atibaia-SP, Rodovia Dom Pedro I, Km. 88 Unid. 27B ed. Wagner, Condominio Empresarial Barao de Maua Bairro Ponte Alta, CEP 12952-821, Brazi |
99 3976% | 31/12/2015 | 1,274,745 BRL |
388,048 BRI |
| Recordati Rare Diseases Inc. |
Prentice - Hall Corporation System, Inc., 2711 CentervilleRoad, Suite 400, Wilmington, New Castle, USA |
100.00% | 31/12/2015 | 74,942,000 USD |
24,131,000 lisb |
| Recordati Ireland Ltd |
Raheens East, Ringaskiddy County Cork. reland |
100.00% | 31/12/2015 | 123,717,191 EUR |
51,800,312 EUR |
| Recordati S.A. | Piazza Boffalora 4 6830 Chiasso, Switzerland |
100.00% | 31/12/2015 | 2,203,755 CHF |
48,872 CHF |
| Recordati Pharmaceuticals Limited |
200 Broke Drive, Green Park, Reading, Berkshire RG2 6UB. UK |
96.67% | 31/12/2015 | 15,572,304 GBP |
495,199 GBP |
| Recordati Hellas Pharmaceuticals S.A. |
7 Zoodochou Pigis Street 15231 K. Chalandri, Athens, Greece |
99.05% | 31/12/2015 | 5,012,119 EUR |
(31,930) EUR |
Notes to the annual accounts for the financial year ended December 31, 2016
| Recordati Orphan Drugs SAS |
Immeuble Le Wilson, 70 avenue Charles de Gaulle - Puteaux 92800 Paris La Defence, France |
90.00% | 31/12/2015 | 88,536,539 EUR |
8,722,516 EUR |
|---|---|---|---|---|---|
| Herbacos Recordati s.r.o. |
Strossova 239 PSC 53003 Pardubice, Czech Republic |
99.921875 0% |
31/12/2015 | 241,635,000 CZK |
44,107,000 07 K |
| Recordati Romania S.r.l. |
Sir. Stelutei Nr 28A, Sector 1 Bucharest. Romania |
100.00% | 31/12/2015 | 6,574,847 RON |
1,421,755 RON |
| Recordati Pharma GmbH |
Eberhard-Finckh Strasse 55 89075 Ulm, Germany |
55.00% | 31/12/2015 | 125,255,832 EUR |
15,406,619 EUR |
| Accent Ltd. | 12 Krasnopresnenskaya Naberegnaya, 123610 Moscow. Russian Fed. |
100.00% | 31/12/2015 | 20,548,000 RUB |
1,692,000 RUB |
| Opalia Pharma S.A. |
Zone Industrielle Kalaat El Andalous Zone Industrielle Kalaat El Andalous Tunisia |
90.00% | 31/12/2015 | 20.084.846 IIND |
4,801,923 TND |
| Casen Recordati S.L. |
Autovia de Logrono, KM. 13, 300 Utebo, Zaragoza, Spain |
31.553% | 31/12/2015 | 317,382,817 EUR |
20,610,363 EUR |
| Recordati Rare Diseases, S.A. De C.V. |
Avenida Ejercito Nacional 418-307 Colonia Chapultepec Morales, C.P. 11570, Mexico City, Mexico |
99 99 39% | 31/12/2015 | (1,508,812 MXN) |
(1,558,812 MXN) |
During the year, the value adjustments of Casen Recordati S.L. has been canceled for an amount of EUR 1,506,200.78.
Notes to the annual accounts for the financial year ended December 31, 2016
The amount of EUR 5,270,071.22 representing securities held as fixed assets is broken down as follows:
| Name of securities |
Country | Ownership 9/0 |
Ownership | Value adjustement |
Total 2016 |
|---|---|---|---|---|---|
| (legal form) | EUR | EUR | |||
| Digital Gene Technologies Inc |
USA | n.c | 3.329.226.32 | (3.329.225.32) | 1.00 |
| Pure Tech Health P.L.C. |
United Kingdom | 4.025% | 5,224,147.10 | 5,224,147.10 | |
| Codexis Inc | USA | 5,203 shares | 41,275.11 | (18,569.67) | 22,705.44 |
| Fluidigm | USA | 1.019 shares | 10,364.05 | (3,326.46) | 7,037.59 |
| Recordati Portuguesa Produtos Quimicos e Farmaceuticos Lda |
Portugal | 2.00% | 54.10 | 534,10 | |
| Bouchara Recordati S.A.S |
France | 0.06% | 15.635.99 | 15.635.99 | |
| Recordati Ukraine Limited Liability Company |
Ukraine | 0.01% | 10.00 | 10.00 |
During the year, the value adjustments of Codexis Inv has been reduced for an amount of EUR 17,423.59 and the value adjustments of Fluidigim has been increased for an amount of EUR 3,326.46.
Notes to the annual accounts for the financial year ended December 31, 2016
Debtors are mainly composed of :
| Within one year |
After more than one year |
Tota | Tota | |
|---|---|---|---|---|
| EUR | EUR | 2016 EUR |
2015 EUR |
|
| Amounts owed by affiliated undertakings Other debtors |
2.699.323.25 10,555,072.13 |
2.699.323.25 10,555,672.13 |
5,231,868.72 10,572,620.90 |
|
| Total | 13,254,995.38 | l | 13,254,995.38 | 15,804,489.62 |
The amount owed by affiliated undertakings becoming due and payable within one year amounting to EUR 2,699,323.25 is composed as follows:
The total interests income of the year related to both loans granted to Recordati Romania S.r.l. amounts to RON 115,365.14 / EUR 25,812.11 (2015: EUR 21,332.84 / RON 94,802.98). The total interests income of the year related to bonds Opalia Pharma S.A. amount to TND 268,675.80 / EUR 109,668.52 (2015: TND 320,000.00 / EUR 147,303.25).
On December 12, 2016, the short-term interest loan granted to Recordati Romania S.r.I. for a total amount of RON 1,000,000.00 has been fully reimbursed.
Notes to the annual accounts for the financial year ended December 31, 2016
The other receivable becoming due and payable within one year amounting to EUR 10,555,672.13 is composed of the following amounts owed by shareholders, advances paid to the Administration des Contributions Directes Luxembourg ("ACD") and other miscellaneous receivables:
| Within | Total | Total | |
|---|---|---|---|
| one year | |||
| 2016 | 2015 | ||
| EUR | EUR | EUR | |
| Amounts owed by shareholders: | 10,321,606.58 | 10,321,606.58 | 10,407 718.00 |
| Accrued interests Cash Pooling Recordati S.p.A | 36.779.25 | ||
| Accrued interests Guaranteed Senior Notes, Series B | 5,143,242.70 | 5,143,242.70 | 5,143,242.70 |
| Accrued interests Guaranteed Senior Notes, Series D | 1.102.863.88 | 1.102.863.88 | 1,152,196.05 |
| Accrued interests Guaranteed Senior Notes, Series C | 4,075,500.00 | 4,075,500.00 | 4,075,500.00 |
| Advances paid to the direct tax authorities: | 231,081.75 | 231,081.75 | 161,867,80 |
| Advance for CIT 2014 | 1,575.00 | 1,575.00 | 1,575.00 |
| Advance for CIT 2015 | 1,968.75 | 1,968.75 | 1,968.75 |
| Advance for CIT 2016 and NWT 2016 | 76,878.00 | 76,878.00 | |
| Advance for CIT (SGAM Al Kantara Co. II. S.à r.I.) | 6,798.00 | ||
| Advance for NWT 2014 | 75,330.00 | 75,330.00 | 75,330.00 |
| Advance for NWT 2015 | 75,330.00 | 75,330.00 | 75,330.00 |
| Advance for NWT (SGAM Al Kantara Co. II. S.à r.I.) | 56.25 | ||
| Overpayment (SGAM Al Kantara Co. II. S.à r.l.) | 809.80 | ||
| Other miscellaneaous receivables: | 2.983.80 | 2.983.80 | 3.035.10 |
| Total | 10,555,672.13 | 10,555,672.13 | 10,572,620.90 |
Notes to the annual accounts for the financial year ended December 31, 2016
| Opening balance |
Movement for the financial year |
Closing balance |
||
|---|---|---|---|---|
| EUR | EUR | EUR | ||
| Subscribed capital | 82,500,000.00 | 82,500,000.00 | ||
| Share premium account | 144,965,479,84 | 144,965,479.84 | ||
| Revaluation reserve | ||||
| Reserves | 8,287,500.00 | 8,287,500.00 | ||
| Profit or loss brought forward | 4,213,473.97 | (4,154,285.97) | 59,188.00 | |
| Profit or loss for the financial year | 48,845,714.03 | (37,259,179.97) | 11,586,534.06 | |
| Interim dividends | ||||
| Capital Investments subsidies | ||||
| Tota | 288,812,167.84 | (41,413,465.94) | 247,398,701.90 |
The subscribed capital amounts to EUR 82,500,000.00 and is divided into 82,500,000 shares fully paid-up with a nominal value per unit of EUR 1.00.
The Company is required to allocate a minimum of 5% of its annual net income to a legal reserve, until this reserve equals 10% of the subscribed share capital. This reserve may not be distributed. The legal reserve of the Company amounts to EUR 8,250,000.00 and has therefore reached the authorized limit.
| RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY | |
|---|---|
| Societe Anonvme | |
for the financial year ended December 31, 2016 Notes to the annual accounts
Movements in the reserves and profit or loss items during the financial year are as follows:
| Lega | Reserve | Reserve | Other | Profit or | Profit or | Interim | |
|---|---|---|---|---|---|---|---|
| teselve | for own Units Shares/ |
for by the Articles of Association provided |
reserves | loss brought forward |
loss for the period year financial |
dividends | |
| =UR | EUR | EUR | EUR | EUR | EUR | EUR | |
| Opening balance | 8,250,000.00 | D | 37,500.00 | 4,213,473.97 48,845,714.03 | |||
| Movements for | |||||||
| the financial year | |||||||
| Allocation of previous | |||||||
| year's profit or loss | 48,845,714.03 (48,845,714.03) | ੇ। | |||||
| Dividend | 53,000,000.00) | - | |||||
| Profit or loss for | |||||||
| the financial year | l | . . | 11 | 11,586,534.06 | 10 | ||
| Other movements - |
|||||||
| Closing balance | 8,250,000.00 | 37,500.00 | 59,188.00 | 11,586,534.06 |
Notes to the annual accounts for the financial year ended December 31, 2016
The payment of a dividend was decided during the Board of Director's held on March 3, 2016, on the basis of the allocation of 2015 results.
Provision for taxation is composed of:
Others provision is composed of:
| RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY | |
|---|---|
| Societe Anonvme | |
for the financial year ended December 31, 2016 Notes to the annual accounts
Amounts due and payable for the amounts shown under "Creditors" are as follows:
| Within | After one After more | Tota | l ota | ||
|---|---|---|---|---|---|
| one year | within live vear and |
than five years |
|||
| years | 2016 | 2015 | |||
| EUR | EUR | EUR | EUR | EUR | |
| Convertible loans | |||||
| Non convertible loans | |||||
| Amounts owed to credit institutions | 42 | .42 | |||
| Payments received on account of orders | |||||
| Trade creditors | 9,973. | 9,973.1 | 65,208.56 | ||
| Bills of exchange payable | |||||
| Amounts owed to affiliated undertakings | |||||
| Amounts owed to undertakings with | |||||
| which the undertaking is linked by virtue of participating interests | |||||
| Other creditors | 120,887,788.29 | 120,887,788.29 | 81,022,497.09 | ||
| Total | 120,897,878.83 | 120,897,878.83 | 81,087,705.65 |
Notes to the annual accounts for the financial year ended December 31, 2016
The other creditors within one year amounting to EUR 120,887,788.29 (2015: EUR 81,022,497.09) are mainly composed of amounts due to the shareholder and are broken down as follows:
EUR 21,000,000.00 (2015: EUR 21,000,000.00) as a short-term interest loan granted by Recordati S.p.A. to the Company bearing interests at rate Euribor 1 month (basis 360 days) plus a spread of 2.50% as well as the related accrued and payable interests for the amount of EUR 14,462.30 (2015: EUR 1,892.92).
EUR 50,000,000.00 (2015: EUR 50,000,000.00) as a short-term interest loan granted by Orphan Europe S.a.r.l. to the Company bearing interests at rate Euribor 1 month (basis 360 days) plus a spread of 0.50% as well as the related accrued and payable interests for the amount of EUR 7,905.56 (2015: EUR 18,902.78).
EUR 49,173,735.36 (2015: EUR 9,346,999.83) as a short term loan due to cash pooling with Recordati S.p.A. bearing interests at rate Euribor 1 month (365 days) + spread 1%.
EUR 654,701.56 (2015: EUR 654,701.56) as other miscellaneous debt represents interests on holdback payable for the acquisition of Opalia Pharma S.A.,
The Company had no employees during the financial year.
During the financial year, no emoluments or obligations arising or entered into in respect of retirement pensions for former members of those bodies for the financial year were granted.
During the financial year, no loances were granted to members of the Board of Directors or other administrative bodies.
Notes to the annual accounts
for the financial year ended December 31, 2016 -
The other external expenses are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Audit fees | 3,627.00 | 3,679.58 |
| Tax advisory fees | 15,161.20 | 49,705.43 |
| Accounting services | 20,823.09 | 6,755.00 |
| Domiciliary fees | 899 44 | 1.274.21 |
| Management services | 5,202.40 | 87.787.90 |
| Management fees | 3,597.75 | 5,096.81 |
| Corporate secretarial fees | 3,029.72 | 972,27 |
| Administration services | 30,380.51 | 4,210.84 |
| Disbursement fees | 3,970.88 | 5,105.39 |
| Other fees | 1,472.51 | 6,665.05 |
| Travel fees | 467.73 | 740.06 |
| Chamber of subscription | 7.174.75 | 140.00 |
| Bank fees | 4,098.94 | 5,341.85 |
| Fees for securities | 58.48 | 12,250.62 |
| Legal fees | 3,758.91 | 24,636.63 |
| Tota | 103,723.41 | 214,361,64 |
Notes to the annual accounts for the financial year ended December 31, 2016
The tax expenses of the Company for the financial year are detailed as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Tax expenses for the financial year | 3.210.00 | 3,210.00 |
| Adjustment on tax expenses for the previous years | (18,190.00) | |
| Tax on profit or loss | 3,210.00 | (14,980.00) |
| Other tax expenses for the financial year | 12,170.00 | |
| Tax penalties | 47.00 | 81.60 |
| Adjustment on other tax expenses for SGAM Al Kantara Co. II. S.à.r.l | 4.405.25 | 13,055.00 |
| Foreign taxes | 16,506.20 | |
| Other taxes | 4,452.25 | 41,812.80 |
The other operating expenses are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Patents, trademark fees Loss in relation to the merge of SGMAN AI Kantara Co.II. S.à.r.l. |
2.995.39 | 6,850.33 9,498,548.21 |
| Tota | 2,995.39 | 9,505,398.54 |
The income from participating interests are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Dividends from affiliated undertakings | 10,454,950.19 | 59,266,538,91 |
| Total | 10,454,950.19 | 59,266,538.91 |
Notes to the annual accounts for the financial year ended December 31, 2016
The income from other investments and loans are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Interests on loan to affiliated undertakings (see note 4) Interests on bonds affiliated undertakings |
26,826.01 109,668.52 |
89,576.77 147,303.25 |
| 136,494.53 | 236,880.02 | |
| Reversals of value adjustments | 1.523,624.37 | |
| Total | 1,660,118.90 | 236,880.02 |
The other interest receivable and similar income are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Realized exchange gains | 8,337.84 | 49,500.25 |
| Interests on bank accounts | - | 11,882.67 |
| Interests on loans (see note 4) | 1 | 36,779.25 |
| Tota | 8,337.84 | 98,162.17 |
The other interest receivable and similar income are presented as follows:
| 2016 | 2015 | |
|---|---|---|
| EUR | EUR | |
| Foreign exchange losses Interests on bank accounts Interests on loans (see note 8) |
270.396.59 0.01 148,768.76 |
270.934.20 0.07 739,382.04 |
| Tota | 419,165.36 | 1,010,316.25 |
Notes to the annual accounts for the financial year ended December 31, 2016
No material event occurred after the balance sheet date ending December 31, 2016.

To the Shareholders of RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY 6, rue Eugene Ruppert L - 2453 Luxembourg
We are pleased to inform you that we have carried out our supervisory audit of RECORDATI S.A. CHEMICAL AND PHARMACEUTICAL COMPANY for the year ended December 31, 2016. These annual accounts are the responsibility of the Board of Directors.
We have examined the Balance Sheet of your company as at December 31, 2016 reporting a total of EUR 368.376.715,96 as well as the Profit and Loss account for the year ended December 31, 2016, reporting a profit of EUR 11.586.534,06.
We have carried out our mandate on the basis of Article 62 of the amended Law of August 10, 1915 and have noted that the annual accounts as at December 31, 2016 are in accordance with the accounting records and related documents which have been submitted to us.
Therefore we recommend the acceptance of the above mentioned accounts as at December 31, 2016 and the discharge to the members of the Board of Directors with respect to their mandates.
Luxembourg, February 27 2017
Comcolux S.à r.1. Commissaire
Manager
Comcolux S.à r.I. 19, rue Eugène Ruppert, L -- 2453 Luxembourg E-Mail : [email protected] - Tel : +352 221 8881 RCS Luxembourg B 58 545 Capital Social EUR 30.975
Appendix to the annual accounts for the period ended as at 31 December 2016
Recordati S.A. Chemical and Pharmaceutical Company Société Anonyme 6, rue Eugène Ruppert L-2453 Luxembourg
Result for the financial period ended 31 December 2016:
EUR 11.586.534,06
Allocation of the result for the financial period ended 31 December 2016:
Profit carried forward to next year:
EUR 11.586.534,06
Luxembourg, 28.02.2017
Mandataire
.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.