| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 020.00 | 1 599.00 | 421.00 | 2 020.00 |
AJ Other Intangible Assets | 141 778.00 | | 141 778.00 | 141 778.00 |
AT Other tangible assets | 126 362.00 | 100 185.00 | 26 178.00 | 126 362.00 |
BH Other financial assets | 7 410.00 | | 7 410.00 | 7 410.00 |
BJ TOTAL (I) | 277 570.00 | 101 784.00 | 175 786.00 | 277 570.00 |
BX Customers and related accounts | 174 662.00 | | 174 662.00 | 174 662.00 |
BZ Other receivables | 67 189.00 | | 67 189.00 | 67 189.00 |
CD Marketable securities | 156 826.00 | | 156 826.00 | 156 826.00 |
CF Cash and cash equivalents | 24 552.00 | | 24 552.00 | 24 552.00 |
CH Prepaid expenses | 1 385.00 | | 1 385.00 | 1 385.00 |
CJ TOTAL (II) | 424 614.00 | | 424 614.00 | 424 614.00 |
CO Grand total (0 to V) | 702 184.00 | 101 784.00 | 600 401.00 | 702 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 843.00 | 7 196.00 | | 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 191 032.00 | 263 647.00 | | 191 032.00 |
DL TOTAL (I) | 200 260.00 | 279 228.00 | | 200 260.00 |
DP Provisions for Risks | 3 000.00 | | | 3 000.00 |
DR TOTAL (IV) | 3 000.00 | | | 3 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 636.00 | 376 685.00 | | 260 636.00 |
DX Trade payables and related accounts | 36 679.00 | 30 817.00 | | 36 679.00 |
DY Tax and social security liabilities | 99 826.00 | 153 816.00 | | 99 826.00 |
DZ Fixed asset liabilities and related accounts | | 920.00 | | |
EC TOTAL (IV) | 397 141.00 | 562 239.00 | | 397 141.00 |
EE Grand total (I to V) | 600 401.00 | 841 467.00 | | 600 401.00 |
| |
| 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 | 270 451.00 | | 7 119.00 | 270 451.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 410.00 | |
I4 DECREASES Grand Total | | | 277 570.00 | |
IO DECREASES Total including other intangible assets | | | 143 798.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 362.00 | |
KD ACQUISITIONS Total including other intangible assets | 141 778.00 | | 2 020.00 | 141 778.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 263.00 | | 5 099.00 | 121 263.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 410.00 | | | 7 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 631.00 | 19 153.00 | | 82 631.00 |
PE DEPRECIATION Total including other intangible assets | | 1 599.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 82 631.00 | 17 554.00 | | 82 631.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 3 000.00 | | |
7C Grand total | | 3 000.00 | | |
| |
| 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 | 36 679.00 | 36 679.00 | | 36 679.00 |
8C Staff and Related Accounts | 8 346.00 | 8 346.00 | | 8 346.00 |
8D Social Security and Other Social Organizations | 41 785.00 | 41 785.00 | | 41 785.00 |
UT Other financial assets | 7 410.00 | | | 7 410.00 |
UX Other trade receivables | 174 662.00 | | | 174 662.00 |
VB VAT | 5 584.00 | | | 5 584.00 |
VI Group and Associates | 260 636.00 | 260 636.00 | | 260 636.00 |
VM Income taxes | 42 911.00 | | | 42 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 673.00 | 3 673.00 | | 3 673.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 694.00 | | | 18 694.00 |
VS Prepaid expenses | 1 385.00 | | | 1 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 646.00 | 243 236.00 | 7 410.00 | 250 646.00 |
VW VAT | 46 022.00 | 46 022.00 | | 46 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 397 141.00 | 397 141.00 | | 397 141.00 |
| |
| 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 | 4.00 | | | 4.00 |
