| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 288.00 | 3 788.00 | 500.00 | 4 288.00 |
AT Other tangible assets | 7 916.00 | 2 621.00 | 5 296.00 | 7 916.00 |
BB Receivables related to investments | 947 250.00 | | 947 250.00 | 947 250.00 |
BD Other fixed assets | 156.00 | | 156.00 | 156.00 |
BJ TOTAL (I) | 959 610.00 | 6 409.00 | 953 202.00 | 959 610.00 |
BX Customers and related accounts | 43 918.00 | | 43 918.00 | 43 918.00 |
BZ Other receivables | 7 515.00 | | 7 515.00 | 7 515.00 |
CF Cash and cash equivalents | 469 291.00 | | 469 291.00 | 469 291.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 520 724.00 | | 520 724.00 | 520 724.00 |
CO Grand total (0 to V) | 1 480 334.00 | 6 409.00 | 1 473 926.00 | 1 480 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 901 000.00 | 901 000.00 | | 901 000.00 |
DD Legal reserve (1) | 13 026.00 | 5 834.00 | | 13 026.00 |
DH Retained earnings | 176 197.00 | 89 550.00 | | 176 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 290 313.00 | 143 839.00 | | 290 313.00 |
DL TOTAL (I) | 1 380 536.00 | 1 140 224.00 | | 1 380 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 017.00 | 7 948.00 | | 4 017.00 |
DX Trade payables and related accounts | 24 131.00 | 15 201.00 | | 24 131.00 |
DY Tax and social security liabilities | 65 241.00 | 24 924.00 | | 65 241.00 |
EC TOTAL (IV) | 93 389.00 | 48 072.00 | | 93 389.00 |
EE Grand total (I to V) | 1 473 926.00 | 1 188 296.00 | | 1 473 926.00 |
| |
| 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 | 1 068 576.00 | | | 1 068 576.00 |
I3 DECREASES Total Financial Fixed Assets | | | 947 406.00 | |
I4 DECREASES Grand Total | | | 959 610.00 | |
IO DECREASES Total including other intangible assets | | | 4 288.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 916.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 288.00 | | | 4 288.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 134.00 | | | 4 134.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 060 155.00 | | | 1 060 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 003.00 | 1 406.00 | | 5 003.00 |
PE DEPRECIATION Total including other intangible assets | 3 788.00 | | | 3 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 215.00 | 1 406.00 | | 1 215.00 |
| |
| 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 | 24 131.00 | 24 131.00 | | 24 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 017.00 | 4 017.00 | | 4 017.00 |
UL Receivables related to investments | 18 990.00 | | | 18 990.00 |
UX Other trade receivables | 43 918.00 | | | 43 918.00 |
VP Miscellaneous | 7 515.00 | | | 7 515.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 241.00 | 65 241.00 | | 65 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 423.00 | 51 433.00 | 18 990.00 | 70 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 389.00 | 93 389.00 | | 93 389.00 |
