| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 200.00 | 917.00 | 1 283.00 | 2 200.00 |
BD Other fixed assets | 42.00 | | 42.00 | 42.00 |
BJ TOTAL (I) | 966 449.00 | 917.00 | 965 532.00 | 966 449.00 |
BZ Other receivables | 303 584.00 | | 303 584.00 | 303 584.00 |
CF Cash and cash equivalents | 15 716.00 | | 15 716.00 | 15 716.00 |
CJ TOTAL (II) | 319 300.00 | | 319 300.00 | 319 300.00 |
CO Grand total (0 to V) | 1 285 749.00 | 917.00 | 1 284 833.00 | 1 285 749.00 |
CU Other investments | 964 207.00 | | 964 207.00 | 964 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 14 605.00 | | | 14 605.00 |
DG Other reserves | 277 503.00 | | | 277 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 194 969.00 | 292 108.00 | | 194 969.00 |
DK Regulated provisions | 3 181.00 | 558.00 | | 3 181.00 |
DL TOTAL (I) | 1 210 258.00 | 1 012 666.00 | | 1 210 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 165.00 | 38 915.00 | | 72 165.00 |
DX Trade payables and related accounts | 2 410.00 | 840.00 | | 2 410.00 |
DY Tax and social security liabilities | | 1 254.00 | | |
EC TOTAL (IV) | 74 574.00 | 41 009.00 | | 74 574.00 |
EE Grand total (I to V) | 1 284 833.00 | 1 053 675.00 | | 1 284 833.00 |
EG Accrued income and payables due within one year | 74 574.00 | 41 009.00 | | 74 574.00 |
| |
| 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 | 914 258.00 | | 52 200.00 | 914 258.00 |
I3 DECREASES Total Financial Fixed Assets | | 9.00 | 964 249.00 | |
I4 DECREASES Grand Total | | 9.00 | 966 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 914 258.00 | | 50 000.00 | 914 258.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 917.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 917.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 558.00 | 2 622.00 | | 558.00 |
7C Grand total | 558.00 | 2 622.00 | | 558.00 |
UJ - Exceptional | | 2 622.00 | | |
| |
| 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 | 2 410.00 | 2 410.00 | | 2 410.00 |
VC Group and associates | 299 820.00 | | | 299 820.00 |
VI Group and Associates | 72 165.00 | 72 165.00 | | 72 165.00 |
VM Income taxes | 3 764.00 | | | 3 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303 584.00 | 303 584.00 | | 303 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 574.00 | 74 574.00 | | 74 574.00 |
