| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 942.00 | 2 942.00 | | 2 942.00 |
AH Goodwill | 961 000.00 | | 961 000.00 | 961 000.00 |
AR Technical installations, industrial equipment and tools | 1 435.00 | 1 435.00 | | 1 435.00 |
AT Other tangible assets | 17 572.00 | 16 913.00 | 660.00 | 17 572.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 983 999.00 | 21 289.00 | 962 710.00 | 983 999.00 |
BT Goods | 83 563.00 | | 83 563.00 | 83 563.00 |
BX Customers and related accounts | 15 462.00 | | 15 462.00 | 15 462.00 |
BZ Other receivables | 74 266.00 | | 74 266.00 | 74 266.00 |
CF Cash and cash equivalents | 111 709.00 | | 111 709.00 | 111 709.00 |
CH Prepaid expenses | 2 070.00 | | 2 070.00 | 2 070.00 |
CJ TOTAL (II) | 287 069.00 | | 287 069.00 | 287 069.00 |
CO Grand total (0 to V) | 1 271 068.00 | 21 289.00 | 1 249 779.00 | 1 271 068.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
CU Other investments | 890.00 | | 890.00 | 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 966 300.00 | 966 300.00 | | 966 300.00 |
DD Legal reserve (1) | 81 001.00 | 78 332.00 | | 81 001.00 |
DH Retained earnings | 24 023.00 | | | 24 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 207.00 | 26 692.00 | | 51 207.00 |
DL TOTAL (I) | 1 122 531.00 | 1 071 324.00 | | 1 122 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 903.00 | | |
DX Trade payables and related accounts | 80 485.00 | 73 530.00 | | 80 485.00 |
DY Tax and social security liabilities | 42 586.00 | 39 944.00 | | 42 586.00 |
EA Other liabilities | 4 176.00 | 3 888.00 | | 4 176.00 |
EC TOTAL (IV) | 127 248.00 | 119 266.00 | | 127 248.00 |
EE Grand total (I to V) | 1 249 779.00 | 1 190 590.00 | | 1 249 779.00 |
EG Accrued income and payables due within one year | 127 248.00 | 119 266.00 | | 127 248.00 |
| |
| 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 | 983 218.00 | | 781.00 | 983 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 050.00 | |
I4 DECREASES Grand Total | | | 983 999.00 | |
IO DECREASES Total including other intangible assets | | | 963 942.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 007.00 | |
KD ACQUISITIONS Total including other intangible assets | 963 942.00 | | | 963 942.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 226.00 | | 781.00 | 18 226.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 050.00 | | | 1 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 900.00 | 389.00 | | 20 900.00 |
PE DEPRECIATION Total including other intangible assets | 2 942.00 | | | 2 942.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 958.00 | 389.00 | | 17 958.00 |
| |
| 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 | 80 485.00 | 80 485.00 | | 80 485.00 |
8C Staff and Related Accounts | 15 893.00 | 15 893.00 | | 15 893.00 |
8D Social Security and Other Social Organizations | 16 923.00 | 16 923.00 | | 16 923.00 |
8E Income Taxes | 8 349.00 | 8 349.00 | | 8 349.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 176.00 | 4 176.00 | | 4 176.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 15 462.00 | | | 15 462.00 |
VB VAT | 376.00 | | | 376.00 |
VC Group and associates | 71 358.00 | | | 71 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 351.00 | 351.00 | | 351.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 533.00 | | | 2 533.00 |
VS Prepaid expenses | 2 070.00 | | | 2 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 958.00 | 91 958.00 | | 91 958.00 |
VW VAT | 1 071.00 | 1 071.00 | | 1 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 248.00 | 127 248.00 | | 127 248.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 015.00 | 1 015.00 | | 1 015.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 151.00 | 6 980.00 | | 7 151.00 |
ST Other accounts | 20 616.00 | 18 447.00 | | 20 616.00 |
XQ Rental, rental and co-ownership charges | 14 702.00 | 13 649.00 | | 14 702.00 |
YP Average staff number | 8.00 | 2.00 | | 8.00 |
YW Business tax | 904.00 | 902.00 | | 904.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 919.00 | 1 917.00 | | 1 919.00 |
YY Amount of VAT collected | 42 457.00 | 39 818.00 | | 42 457.00 |
YZ Total deductible VAT on goods and services | 32 945.00 | 32 123.00 | | 32 945.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 42 468.00 | 39 076.00 | | 42 468.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
