| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 209.00 | 4 209.00 | | 4 209.00 |
AT Other tangible assets | 27 685.00 | 27 685.00 | | 27 685.00 |
BJ TOTAL (I) | 1 362 994.00 | 331 894.00 | 1 031 100.00 | 1 362 994.00 |
BX Customers and related accounts | 142 300.00 | | 142 300.00 | 142 300.00 |
BZ Other receivables | 189 409.00 | | 189 409.00 | 189 409.00 |
CF Cash and cash equivalents | 24 610.00 | | 24 610.00 | 24 610.00 |
CH Prepaid expenses | 9 257.00 | | 9 257.00 | 9 257.00 |
CJ TOTAL (II) | 365 577.00 | | 365 577.00 | 365 577.00 |
CO Grand total (0 to V) | 1 728 571.00 | 331 894.00 | 1 396 676.00 | 1 728 571.00 |
CU Other investments | 1 331 100.00 | 300 000.00 | 1 031 100.00 | 1 331 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 687 900.00 | 687 900.00 | | 687 900.00 |
DD Legal reserve (1) | 13 956.00 | 13 956.00 | | 13 956.00 |
DG Other reserves | 28 117.00 | 359 226.00 | | 28 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 382.00 | -331 110.00 | | 19 382.00 |
DL TOTAL (I) | 749 354.00 | 729 972.00 | | 749 354.00 |
DU Loans and Debts from Credit Institutions (3) | 397 390.00 | 528 180.00 | | 397 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 318.00 | 2 500.00 | | 107 318.00 |
DX Trade payables and related accounts | 46 534.00 | 46 439.00 | | 46 534.00 |
DY Tax and social security liabilities | 62 656.00 | 71 911.00 | | 62 656.00 |
EA Other liabilities | 33 425.00 | 165 604.00 | | 33 425.00 |
EC TOTAL (IV) | 647 322.00 | 814 635.00 | | 647 322.00 |
EE Grand total (I to V) | 1 396 676.00 | 1 544 607.00 | | 1 396 676.00 |
EG Accrued income and payables due within one year | 377 844.00 | 417 382.00 | | 377 844.00 |
| |
| 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 | 1 362 994.00 | | | 1 362 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 331 100.00 | |
I4 DECREASES Grand Total | | | 1 362 994.00 | |
IO DECREASES Total including other intangible assets | | | 4 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 685.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 209.00 | | | 4 209.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 685.00 | | | 27 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 331 100.00 | | | 1 331 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 894.00 | | | 31 894.00 |
PE DEPRECIATION Total including other intangible assets | 4 209.00 | | | 4 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 685.00 | | | 27 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 2.00 | | |
7B Total provisions for depreciation | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | | | 300 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 46 534.00 | 46 534.00 | | 46 534.00 |
8C Staff and Related Accounts | 8 994.00 | 8 994.00 | | 8 994.00 |
8D Social Security and Other Social Organizations | 21 110.00 | 21 110.00 | | 21 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 425.00 | 33 425.00 | | 33 425.00 |
UX Other trade receivables | 142 300.00 | 142 300.00 | | 142 300.00 |
VB VAT | 13 063.00 | 13 063.00 | | 13 063.00 |
VC Group and associates | 158 335.00 | 158 335.00 | | 158 335.00 |
VH Loans with a maturity of more than one year at origin | 397 390.00 | 127 911.00 | 269 479.00 | 397 390.00 |
VI Group and Associates | 107 318.00 | 107 318.00 | | 107 318.00 |
VK Loans repaid during the year | 124 061.00 | | | 124 061.00 |
VM Income taxes | 11 223.00 | 11 223.00 | | 11 223.00 |
VP Miscellaneous | 6 788.00 | 6 788.00 | | 6 788.00 |
VQ Other Taxes, Duties, and Similar Debts | 381.00 | 381.00 | | 381.00 |
VS Prepaid expenses | 9 257.00 | 9 257.00 | | 9 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 966.00 | 340 966.00 | | 340 966.00 |
VW VAT | 32 171.00 | 32 171.00 | | 32 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 647 323.00 | 377 844.00 | 269 479.00 | 647 323.00 |
