| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 168.00 | 1 168.00 | | 1 168.00 |
AP Buildings | 1 186.00 | 1 186.00 | | 1 186.00 |
AR Technical installations, industrial equipment and tools | 3 845.00 | 3 845.00 | | 3 845.00 |
AT Other tangible assets | 2 080.00 | 2 080.00 | | 2 080.00 |
BD Other fixed assets | 61 777.00 | | 61 777.00 | 61 777.00 |
BH Other financial assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 70 159.00 | 8 282.00 | 61 876.00 | 70 159.00 |
BT Goods | 33 198.00 | | 33 198.00 | 33 198.00 |
BX Customers and related accounts | 286 544.00 | 6 095.00 | 280 449.00 | 286 544.00 |
BZ Other receivables | 56 185.00 | | 56 185.00 | 56 185.00 |
CD Marketable securities | 99 176.00 | | 99 176.00 | 99 176.00 |
CF Cash and cash equivalents | 79 926.00 | | 79 926.00 | 79 926.00 |
CH Prepaid expenses | 7 629.00 | | 7 629.00 | 7 629.00 |
CJ TOTAL (II) | 562 661.00 | 6 095.00 | 556 566.00 | 562 661.00 |
CO Grand total (0 to V) | 632 821.00 | 14 377.00 | 618 443.00 | 632 821.00 |
CR Shares due in more than one year | 14 628.00 | | | 14 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 416.00 | | | 225 416.00 |
DE Statutory or contractual reserves | 385.00 | | | 385.00 |
DF Regulated reserves (1) | 43 961.00 | | | 43 961.00 |
DH Retained earnings | -36 075.00 | | | -36 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 411.00 | | | -15 411.00 |
DL TOTAL (I) | 218 276.00 | | | 218 276.00 |
DP Provisions for Risks | 2 000.00 | | | 2 000.00 |
DR TOTAL (IV) | 2 000.00 | | | 2 000.00 |
DU Loans and Debts from Credit Institutions (3) | 486.00 | | | 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 524.00 | | | 74 524.00 |
DX Trade payables and related accounts | 274 235.00 | | | 274 235.00 |
DY Tax and social security liabilities | 46 370.00 | | | 46 370.00 |
EB Prepaid income (2) | 2 550.00 | | | 2 550.00 |
EC TOTAL (IV) | 398 166.00 | | | 398 166.00 |
EE Grand total (I to V) | 618 443.00 | | | 618 443.00 |
EG Accrued income and payables due within one year | 398 166.00 | | | 398 166.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 486.00 | | | 486.00 |
| |
| 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 | 70 159.00 | | | 70 159.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 877.00 | |
I4 DECREASES Grand Total | | | 70 159.00 | |
IO DECREASES Total including other intangible assets | | | 1 169.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 113.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 169.00 | | | 1 169.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 113.00 | | | 7 113.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 877.00 | | | 61 877.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 282.00 | 8 282.00 | | 8 282.00 |
PE DEPRECIATION Total including other intangible assets | 1 169.00 | 1 169.00 | | 1 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 113.00 | 7 113.00 | | 7 113.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
7C Grand total | 1 000.00 | 1 000.00 | | 1 000.00 |
UJ - Exceptional | | 1 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 99.00 | 99.00 | | 99.00 |
UX Other trade receivables | 56 186.00 | | | 56 186.00 |
VS Prepaid expenses | 7 629.00 | | | 7 629.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 350 459.00 | 335 732.00 | 14 727.00 | 350 459.00 |
