| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 73 694.00 | | 73 694.00 | 73 694.00 |
AJ Other Intangible Assets | 18 570.00 | 18 570.00 | | 18 570.00 |
AT Other tangible assets | 139 116.00 | 133 311.00 | 5 805.00 | 139 116.00 |
BH Other financial assets | 24 074.00 | | 24 074.00 | 24 074.00 |
BJ TOTAL (I) | 255 896.00 | 151 880.00 | 104 015.00 | 255 896.00 |
BX Customers and related accounts | 668 665.00 | 18 040.00 | 650 626.00 | 668 665.00 |
BZ Other receivables | 91 861.00 | | 91 861.00 | 91 861.00 |
CD Marketable securities | 17 016.00 | | 17 016.00 | 17 016.00 |
CF Cash and cash equivalents | 284 275.00 | | 284 275.00 | 284 275.00 |
CH Prepaid expenses | 20 770.00 | | 20 770.00 | 20 770.00 |
CJ TOTAL (II) | 1 082 587.00 | 18 040.00 | 1 064 548.00 | 1 082 587.00 |
CO Grand total (0 to V) | 1 338 483.00 | 169 920.00 | 1 168 563.00 | 1 338 483.00 |
CP Shares due in less than one year | 24 074.00 | | | 24 074.00 |
CU Other investments | 442.00 | | 442.00 | 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 250 578.00 | 250 579.00 | | 250 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 153.00 | 114 999.00 | | 150 153.00 |
DL TOTAL (I) | 442 843.00 | 407 690.00 | | 442 843.00 |
DU Loans and Debts from Credit Institutions (3) | 7 980.00 | | | 7 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 679.00 | 29 947.00 | | 2 679.00 |
DX Trade payables and related accounts | 132 937.00 | 137 927.00 | | 132 937.00 |
DY Tax and social security liabilities | 132 898.00 | 128 930.00 | | 132 898.00 |
EA Other liabilities | 421 583.00 | 406 087.00 | | 421 583.00 |
EB Prepaid income (2) | 27 645.00 | 32 375.00 | | 27 645.00 |
EC TOTAL (IV) | 725 720.00 | 735 266.00 | | 725 720.00 |
EE Grand total (I to V) | 1 168 563.00 | 1 142 956.00 | | 1 168 563.00 |
EG Accrued income and payables due within one year | 725 720.00 | 735 266.00 | | 725 720.00 |
| |
| 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 | 255 896.00 | | | 255 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 516.00 | |
I4 DECREASES Grand Total | | | 255 896.00 | |
IO DECREASES Total including other intangible assets | | | 92 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 139 116.00 | |
KD ACQUISITIONS Total including other intangible assets | 92 264.00 | | | 92 264.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 139 116.00 | | | 139 116.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 516.00 | | | 24 516.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 764.00 | 4 116.00 | | 147 764.00 |
PE DEPRECIATION Total including other intangible assets | 18 570.00 | | | 18 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 129 194.00 | 4 116.00 | | 129 194.00 |
| |
| 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 | 132 937.00 | 132 937.00 | | 132 937.00 |
8C Staff and Related Accounts | 50 940.00 | 50 940.00 | | 50 940.00 |
8D Social Security and Other Social Organizations | 46 084.00 | 46 084.00 | | 46 084.00 |
8E Income Taxes | 5 588.00 | 5 588.00 | | 5 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 421 583.00 | 421 583.00 | | 421 583.00 |
8L Deferred income | 27 645.00 | 27 645.00 | | 27 645.00 |
UT Other financial assets | 24 074.00 | 24 074.00 | | 24 074.00 |
UX Other trade receivables | 640 706.00 | | | 640 706.00 |
VA Doubtful or disputed receivables | 27 959.00 | | | 27 959.00 |
VB VAT | 66 120.00 | | | 66 120.00 |
VG Loans with a maturity of up to one year at origin | 7 980.00 | 7 980.00 | | 7 980.00 |
VI Group and Associates | 2 679.00 | 2 679.00 | | 2 679.00 |
VP Miscellaneous | 16 256.00 | | | 16 256.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 845.00 | 8 845.00 | | 8 845.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 485.00 | | | 9 485.00 |
VS Prepaid expenses | 20 770.00 | | | 20 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 805 370.00 | 805 370.00 | | 805 370.00 |
VW VAT | 21 441.00 | 21 441.00 | | 21 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 725 720.00 | 725 720.00 | | 725 720.00 |
