| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
BJ TOTAL (I) | 6 777 322.00 | | 6 777 322.00 | 6 777 322.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 77 041.00 | | 77 041.00 | 77 041.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 460 208.00 | | 460 208.00 | 460 208.00 |
CH Prepaid expenses | 23 287.00 | | 23 287.00 | 23 287.00 |
CJ TOTAL (II) | 620 536.00 | | 620 536.00 | 620 536.00 |
CO Grand total (0 to V) | 7 397 857.00 | | 7 397 857.00 | 7 397 857.00 |
CU Other investments | 6 744 822.00 | | 6 744 822.00 | 6 744 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 650 000.00 | 3 650 000.00 | | 3 650 000.00 |
DD Legal reserve (1) | 30 138.00 | 22 237.00 | | 30 138.00 |
DH Retained earnings | 572 615.00 | 422 504.00 | | 572 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 578.00 | 158 012.00 | | 206 578.00 |
DK Regulated provisions | 184 591.00 | 135 626.00 | | 184 591.00 |
DL TOTAL (I) | 4 643 921.00 | 4 388 378.00 | | 4 643 921.00 |
DP Provisions for Risks | 271 430.00 | 199 430.00 | | 271 430.00 |
DR TOTAL (IV) | 271 430.00 | 199 430.00 | | 271 430.00 |
DT Other Bond Issues | 800 000.00 | 800 000.00 | | 800 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 511 227.00 | 1 913 378.00 | | 1 511 227.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 234.00 | 676.00 | | 53 234.00 |
DX Trade payables and related accounts | 58 045.00 | 23 648.00 | | 58 045.00 |
DY Tax and social security liabilities | 10 000.00 | 47 509.00 | | 10 000.00 |
EB Prepaid income (2) | 50 000.00 | 25 000.00 | | 50 000.00 |
EC TOTAL (IV) | 2 482 506.00 | 2 810 212.00 | | 2 482 506.00 |
EE Grand total (I to V) | 7 397 857.00 | 7 398 021.00 | | 7 397 857.00 |
EG Accrued income and payables due within one year | 575 718.00 | 501 996.00 | | 575 718.00 |
| |
| 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 | 6 777 322.00 | | | 6 777 322.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 777 322.00 | |
I4 DECREASES Grand Total | | | 6 777 322.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 777 322.00 | | | 6 777 322.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 135 626.00 | 48 965.00 | | 135 626.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 199 430.00 | 72 000.00 | | 199 430.00 |
7C Grand total | 335 056.00 | 120 965.00 | | 335 056.00 |
UG - Financial | | 72 000.00 | | |
UJ - Exceptional | | 48 965.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 800 000.00 | | 800 000.00 | 800 000.00 |
8B Suppliers and Related Accounts | 58 045.00 | 58 045.00 | | 58 045.00 |
8L Deferred income | 50 000.00 | 50 000.00 | | 50 000.00 |
UT Other financial assets | 32 500.00 | 32 500.00 | | 32 500.00 |
UX Other trade receivables | 60 000.00 | | | 60 000.00 |
VB VAT | 12 668.00 | | | 12 668.00 |
VG Loans with a maturity of up to one year at origin | 3 011.00 | 3 011.00 | | 3 011.00 |
VH Loans with a maturity of more than one year at origin | 1 508 216.00 | 401 428.00 | 1 106 788.00 | 1 508 216.00 |
VI Group and Associates | 53 234.00 | 53 234.00 | | 53 234.00 |
VK Loans repaid during the year | 401 428.00 | | | 401 428.00 |
VM Income taxes | 64 373.00 | | | 64 373.00 |
VS Prepaid expenses | 23 287.00 | | | 23 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 828.00 | 192 828.00 | | 192 828.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 482 506.00 | 575 718.00 | 1 906 788.00 | 2 482 506.00 |
