| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 675.00 | 675.00 | | 675.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AP Buildings | 1 542.00 | 1 542.00 | | 1 542.00 |
AT Other tangible assets | 4 883.00 | 4 883.00 | | 4 883.00 |
BH Other financial assets | 3 024.00 | | 3 024.00 | 3 024.00 |
BJ TOTAL (I) | 112 572.00 | 7 100.00 | 105 472.00 | 112 572.00 |
BX Customers and related accounts | 83 892.00 | | 83 892.00 | 83 892.00 |
BZ Other receivables | 38 441.00 | | 38 441.00 | 38 441.00 |
CF Cash and cash equivalents | 378 345.00 | | 378 345.00 | 378 345.00 |
CH Prepaid expenses | 688.00 | | 688.00 | 688.00 |
CJ TOTAL (II) | 501 366.00 | | 501 366.00 | 501 366.00 |
CO Grand total (0 to V) | 613 938.00 | 7 100.00 | 606 838.00 | 613 938.00 |
CU Other investments | 2 448.00 | | 2 448.00 | 2 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 130 261.00 | 76 251.00 | | 130 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 239.00 | 54 009.00 | | 63 239.00 |
DL TOTAL (I) | 303 500.00 | 240 261.00 | | 303 500.00 |
DU Loans and Debts from Credit Institutions (3) | 129.00 | 204.00 | | 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 510.00 | 133 980.00 | | 148 510.00 |
DX Trade payables and related accounts | 25 278.00 | 48 992.00 | | 25 278.00 |
DY Tax and social security liabilities | 129 422.00 | 181 310.00 | | 129 422.00 |
EA Other liabilities | | 46 797.00 | | |
EC TOTAL (IV) | 303 338.00 | 411 284.00 | | 303 338.00 |
EE Grand total (I to V) | 606 838.00 | 651 545.00 | | 606 838.00 |
EG Accrued income and payables due within one year | 303 338.00 | 411 284.00 | | 303 338.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 129.00 | 204.00 | | 129.00 |
| |
| 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 | 113 284.00 | | 48.00 | 113 284.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 152.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 760.00 | 5 472.00 | |
I4 DECREASES Grand Total | | 760.00 | 112 572.00 | |
IO DECREASES Total including other intangible assets | | | 100 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 425.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 675.00 | | | 100 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 425.00 | | | 6 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 184.00 | | 48.00 | 6 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 669.00 | 431.00 | | 6 669.00 |
PE DEPRECIATION Total including other intangible assets | 675.00 | | | 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 994.00 | 431.00 | | 5 994.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 579.00 | 9 579.00 | | 9 579.00 |
8B Suppliers and Related Accounts | 25 278.00 | 25 278.00 | | 25 278.00 |
8C Staff and Related Accounts | 32 693.00 | 32 693.00 | | 32 693.00 |
8D Social Security and Other Social Organizations | 67 440.00 | 67 440.00 | | 67 440.00 |
UT Other financial assets | 3 024.00 | | | 3 024.00 |
UX Other trade receivables | 83 892.00 | | | 83 892.00 |
VB VAT | 3 603.00 | | | 3 603.00 |
VG Loans with a maturity of up to one year at origin | 129.00 | 129.00 | | 129.00 |
VI Group and Associates | 138 931.00 | 138 931.00 | | 138 931.00 |
VM Income taxes | 33 452.00 | | | 33 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 386.00 | | | 1 386.00 |
VS Prepaid expenses | 688.00 | | | 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 045.00 | 123 021.00 | 3 024.00 | 126 045.00 |
VW VAT | 29 028.00 | 29 028.00 | | 29 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 338.00 | 303 338.00 | | 303 338.00 |
