| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 531.00 | 3 531.00 | | 3 531.00 |
AH Goodwill | 2 750 354.00 | | 2 750 354.00 | 2 750 354.00 |
AT Other tangible assets | 92 112.00 | 89 237.00 | 2 876.00 | 92 112.00 |
BH Other financial assets | 11 010.00 | | 11 010.00 | 11 010.00 |
BJ TOTAL (I) | 2 857 074.00 | 92 768.00 | 2 764 306.00 | 2 857 074.00 |
BT Goods | 445 611.00 | | 445 611.00 | 445 611.00 |
BX Customers and related accounts | 106 248.00 | | 106 248.00 | 106 248.00 |
BZ Other receivables | 35 868.00 | | 35 868.00 | 35 868.00 |
CF Cash and cash equivalents | 34 704.00 | | 34 704.00 | 34 704.00 |
CH Prepaid expenses | 5 511.00 | | 5 511.00 | 5 511.00 |
CJ TOTAL (II) | 627 942.00 | | 627 942.00 | 627 942.00 |
CO Grand total (0 to V) | 3 485 016.00 | 92 768.00 | 3 392 248.00 | 3 485 016.00 |
CU Other investments | 67.00 | | 67.00 | 67.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 72 000.00 | 72 000.00 | | 72 000.00 |
DG Other reserves | 444 199.00 | | | 444 199.00 |
DH Retained earnings | | 207 975.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 242 668.00 | 236 224.00 | | 242 668.00 |
DL TOTAL (I) | 1 478 867.00 | 1 236 199.00 | | 1 478 867.00 |
DU Loans and Debts from Credit Institutions (3) | 1 302 497.00 | 1 546 060.00 | | 1 302 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | 80.00 | | 80.00 |
DX Trade payables and related accounts | 504 055.00 | 440 970.00 | | 504 055.00 |
DY Tax and social security liabilities | 106 750.00 | 150 125.00 | | 106 750.00 |
EA Other liabilities | | 1 120.00 | | |
EC TOTAL (IV) | 1 913 382.00 | 2 138 354.00 | | 1 913 382.00 |
EE Grand total (I to V) | 3 392 248.00 | 3 374 553.00 | | 3 392 248.00 |
EG Accrued income and payables due within one year | 804 697.00 | 835 857.00 | | 804 697.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 55 070.00 | | |
| |
| 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 | 2 855 115.00 | | 1 959.00 | 2 855 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 077.00 | |
I4 DECREASES Grand Total | | | 2 857 074.00 | |
IO DECREASES Total including other intangible assets | | | 2 753 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 112.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 753 885.00 | | | 2 753 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 153.00 | | 1 959.00 | 90 153.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 077.00 | | | 11 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 912.00 | 2 856.00 | | 89 912.00 |
PE DEPRECIATION Total including other intangible assets | 3 531.00 | | | 3 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 381.00 | 2 856.00 | | 86 381.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 50 000.00 | | 50 000.00 | 50 000.00 |
7B Total provisions for depreciation | 50 000.00 | | 50 000.00 | 50 000.00 |
7C Grand total | 50 000.00 | | 50 000.00 | 50 000.00 |
UE of which provisions and reversals: - Operating | | | 50 000.00 | |
| |
| 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 | 504 055.00 | 504 055.00 | | 504 055.00 |
8C Staff and Related Accounts | 70 304.00 | 70 304.00 | | 70 304.00 |
8D Social Security and Other Social Organizations | 18 185.00 | 18 185.00 | | 18 185.00 |
UT Other financial assets | 11 010.00 | | | 11 010.00 |
UX Other trade receivables | 106 248.00 | | | 106 248.00 |
UY Staff and related accounts | 176.00 | | | 176.00 |
VB VAT | 15 141.00 | | | 15 141.00 |
VG Loans with a maturity of up to one year at origin | 1 302 497.00 | 193 812.00 | 1 065 899.00 | 1 302 497.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VK Loans repaid during the year | 188 493.00 | | | 188 493.00 |
VM Income taxes | 9 574.00 | | | 9 574.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 655.00 | 7 655.00 | | 7 655.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 977.00 | | | 10 977.00 |
VS Prepaid expenses | 5 511.00 | | | 5 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 158 637.00 | 147 627.00 | 11 010.00 | 158 637.00 |
VW VAT | 10 606.00 | 10 606.00 | | 10 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 913 382.00 | 804 697.00 | 1 065 899.00 | 1 913 382.00 |
| |
| 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 | 14 872.00 | 11 753.00 | | 14 872.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 20 487.00 | 17 691.00 | | 20 487.00 |
ST Other accounts | 92 470.00 | 93 512.00 | | 92 470.00 |
XQ Rental, rental and co-ownership charges | 69 020.00 | 63 516.00 | | 69 020.00 |
YP Average staff number | 11.00 | 11.00 | | 11.00 |
YT Subcontracting | 374 069.00 | 303 459.00 | | 374 069.00 |
YW Business tax | 11 694.00 | 9 554.00 | | 11 694.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 567.00 | 21 307.00 | | 26 567.00 |
YY Amount of VAT collected | 427 309.00 | 413 248.00 | | 427 309.00 |
YZ Total deductible VAT on goods and services | 398 845.00 | 400 705.00 | | 398 845.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 556 046.00 | 478 179.00 | | 556 046.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
