| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 243 226.00 | 243 226.00 | | 243 226.00 |
AT Other tangible assets | 3 082.00 | 3 082.00 | | 3 082.00 |
BB Receivables related to investments | 1 457 249.00 | | 1 457 249.00 | 1 457 249.00 |
BH Other financial assets | 17 212.00 | 17 212.00 | | 17 212.00 |
BJ TOTAL (I) | 1 720 768.00 | 263 520.00 | 1 457 249.00 | 1 720 768.00 |
BX Customers and related accounts | 53 623.00 | 23 000.00 | 30 623.00 | 53 623.00 |
BZ Other receivables | 14 408.00 | | 14 408.00 | 14 408.00 |
CF Cash and cash equivalents | 6 620.00 | | 6 620.00 | 6 620.00 |
CH Prepaid expenses | 2 798.00 | | 2 798.00 | 2 798.00 |
CJ TOTAL (II) | 77 450.00 | 23 000.00 | 54 450.00 | 77 450.00 |
CO Grand total (0 to V) | 1 798 218.00 | 286 520.00 | 1 511 698.00 | 1 798 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 46.00 | 46.00 | | 46.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DF Regulated reserves (1) | 315 479.00 | 315 479.00 | | 315 479.00 |
DH Retained earnings | 638 365.00 | 564 842.00 | | 638 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 587.00 | 73 523.00 | | 24 587.00 |
DL TOTAL (I) | 1 103 477.00 | 1 078 890.00 | | 1 103 477.00 |
DT Other Bond Issues | 235 750.00 | 230 000.00 | | 235 750.00 |
DU Loans and Debts from Credit Institutions (3) | 114 834.00 | 237 305.00 | | 114 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 528.00 | 18 514.00 | | 8 528.00 |
DX Trade payables and related accounts | 7 481.00 | 5 021.00 | | 7 481.00 |
DY Tax and social security liabilities | 41 628.00 | 7 257.00 | | 41 628.00 |
EC TOTAL (IV) | 408 221.00 | 498 097.00 | | 408 221.00 |
EE Grand total (I to V) | 1 511 698.00 | 1 576 987.00 | | 1 511 698.00 |
| |
| 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 | 1 720 768.00 | | | 1 720 768.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 474 461.00 | |
I4 DECREASES Grand Total | | | 1 720 768.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 082.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 082.00 | | | 3 082.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 474 461.00 | | | 1 474 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 082.00 | | | 3 082.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 082.00 | | | 3 082.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 235 750.00 | 235 750.00 | | 235 750.00 |
8B Suppliers and Related Accounts | 7 481.00 | 7 481.00 | | 7 481.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 528.00 | 8 528.00 | | 8 528.00 |
UT Other financial assets | 17 212.00 | | | 17 212.00 |
UX Other trade receivables | 53 623.00 | | | 53 623.00 |
VH Loans with a maturity of more than one year at origin | 114 834.00 | 114 834.00 | | 114 834.00 |
VK Loans repaid during the year | 122 472.00 | | | 122 472.00 |
VP Miscellaneous | 14 408.00 | | | 14 408.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 628.00 | 41 628.00 | | 41 628.00 |
VS Prepaid expenses | 2 798.00 | | | 2 798.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 041.00 | 70 829.00 | 17 212.00 | 88 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 408 221.00 | 408 221.00 | | 408 221.00 |
