| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 000.00 | 5 000.00 | | 5 000.00 |
BH Other financial assets | 51.00 | | 51.00 | 51.00 |
BJ TOTAL (I) | 5 051.00 | 5 000.00 | 51.00 | 5 051.00 |
BZ Other receivables | 155 192.00 | 151 285.00 | 3 907.00 | 155 192.00 |
CD Marketable securities | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
CF Cash and cash equivalents | 106 076.00 | | 106 076.00 | 106 076.00 |
CJ TOTAL (II) | 1 375 037.00 | 151 285.00 | 1 223 752.00 | 1 375 037.00 |
CO Grand total (0 to V) | 1 380 088.00 | 156 285.00 | 1 223 803.00 | 1 380 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
242 Other external expenses | 13 087.00 | 13 695.00 | | 13 087.00 |
244 Taxes, duties and similar payments | 73.00 | 70.00 | | 73.00 |
264 Total operating expenses | 13 160.00 | 13 765.00 | | 13 160.00 |
270 Operating profit | -13 160.00 | -13 765.00 | | -13 160.00 |
280 Financial income | 3 996.00 | | | 3 996.00 |
300 Exceptional expenses | | 26.00 | | |
310 Profit or loss | -9 164.00 | -13 791.00 | | -9 164.00 |
DA Share or individual capital | 608 140.00 | 608 140.00 | | 608 140.00 |
DH Retained earnings | 406 677.00 | 420 467.00 | | 406 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 164.00 | -13 791.00 | | -9 164.00 |
DL TOTAL (I) | 1 005 653.00 | 1 014 817.00 | | 1 005 653.00 |
DP Provisions for Risks | 207 057.00 | 207 057.00 | | 207 057.00 |
DR TOTAL (IV) | 207 057.00 | 207 057.00 | | 207 057.00 |
DX Trade payables and related accounts | 2 768.00 | 4 030.00 | | 2 768.00 |
DY Tax and social security liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 11 094.00 | 12 356.00 | | 11 094.00 |
EE Grand total (I to V) | 1 223 803.00 | 1 234 230.00 | | 1 223 803.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 5 042.00 | | | 5 042.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 051.00 | |
I4 DECREASES Grand Total | | | 5 051.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 042.00 | | | 5 042.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 207 057.00 | | | 207 057.00 |
7C Grand total | 207 057.00 | | | 207 057.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 768.00 | 2 768.00 | | 2 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 276.00 | 8 276.00 | | 8 276.00 |
UT Other financial assets | 51.00 | | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 012.00 | 168 961.00 | 51.00 | 169 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 094.00 | 11 094.00 | | 11 094.00 |
