| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 503.00 | 9 503.00 | | 9 503.00 |
AH Goodwill | 58 000.00 | | 58 000.00 | 58 000.00 |
AT Other tangible assets | 6 667.00 | 5 288.00 | 1 379.00 | 6 667.00 |
BH Other financial assets | 833.00 | | 833.00 | 833.00 |
BJ TOTAL (I) | 75 041.00 | 14 791.00 | 60 250.00 | 75 041.00 |
BP Services in progress | 5 637.00 | | 5 637.00 | 5 637.00 |
BX Customers and related accounts | 1 125 197.00 | 21 819.00 | 1 103 377.00 | 1 125 197.00 |
BZ Other receivables | 129 957.00 | | 129 957.00 | 129 957.00 |
CF Cash and cash equivalents | 273 268.00 | | 273 268.00 | 273 268.00 |
CH Prepaid expenses | 1 450.00 | | 1 450.00 | 1 450.00 |
CJ TOTAL (II) | 1 535 510.00 | 21 819.00 | 1 513 691.00 | 1 535 510.00 |
CO Grand total (0 to V) | 1 610 552.00 | 36 610.00 | 1 573 942.00 | 1 610 552.00 |
CS Evaluated investments - equity method | 37.00 | | 37.00 | 37.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 316 490.00 | 287 998.00 | | 316 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 622.00 | 28 491.00 | | 34 622.00 |
DK Regulated provisions | 310.00 | 371.00 | | 310.00 |
DL TOTAL (I) | 433 923.00 | 399 361.00 | | 433 923.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 26.00 | | 26.00 |
DX Trade payables and related accounts | 629 198.00 | 256 490.00 | | 629 198.00 |
DY Tax and social security liabilities | 222 150.00 | 137 805.00 | | 222 150.00 |
EA Other liabilities | 288 642.00 | 263 037.00 | | 288 642.00 |
EC TOTAL (IV) | 1 140 018.00 | 657 360.00 | | 1 140 018.00 |
EE Grand total (I to V) | 1 573 942.00 | 1 056 722.00 | | 1 573 942.00 |
EG Accrued income and payables due within one year | 1 140 018.00 | 657 360.00 | | 1 140 018.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | 26.00 | | 26.00 |
| |
| 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 | 75 041.00 | | | 75 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 871.00 | |
I4 DECREASES Grand Total | | | 75 041.00 | |
IO DECREASES Total including other intangible assets | | | 67 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 67 503.00 | | | 67 503.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 667.00 | | | 6 667.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 871.00 | | | 871.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 378.00 | 3 412.00 | | 11 378.00 |
PE DEPRECIATION Total including other intangible assets | 7 220.00 | 2 282.00 | | 7 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 157.00 | 1 130.00 | | 4 157.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 371.00 | 32.00 | 93.00 | 371.00 |
6T Receivables | 21 819.00 | | | 21 819.00 |
7B Total provisions for depreciation | 21 819.00 | | | 21 819.00 |
7C Grand total | 22 190.00 | 32.00 | 93.00 | 22 190.00 |
UJ - Exceptional | | 32.00 | 93.00 | |
| |
| 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 | 629 198.00 | 629 198.00 | | 629 198.00 |
8C Staff and Related Accounts | 8 628.00 | 8 628.00 | | 8 628.00 |
8D Social Security and Other Social Organizations | 15 522.00 | 15 523.00 | | 15 522.00 |
8E Income Taxes | 1 577.00 | 1 577.00 | | 1 577.00 |
8K Other liabilities (including liabilities related to repo transactions) | 288 642.00 | 288 642.00 | | 288 642.00 |
UT Other financial assets | 833.00 | | | 833.00 |
UX Other trade receivables | 1 099 101.00 | | | 1 099 101.00 |
VA Doubtful or disputed receivables | 26 096.00 | | | 26 096.00 |
VB VAT | 112 017.00 | | | 112 017.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 479.00 | 1 479.00 | | 1 479.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 940.00 | | | 17 940.00 |
VS Prepaid expenses | 1 450.00 | | | 1 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 257 438.00 | 1 256 604.00 | 833.00 | 1 257 438.00 |
VW VAT | 194 942.00 | 194 942.00 | | 194 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 140 018.00 | 1 140 018.00 | | 1 140 018.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
