| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 228.00 | 21 228.00 | | 21 228.00 |
AH Goodwill | 295 375.00 | | 295 375.00 | 295 375.00 |
AT Other tangible assets | 21 335.00 | 2 468.00 | 18 867.00 | 21 335.00 |
BD Other fixed assets | 10 288.00 | | 10 288.00 | 10 288.00 |
BJ TOTAL (I) | 484 459.00 | 23 696.00 | 460 763.00 | 484 459.00 |
BP Services in progress | 153 705.00 | | 153 705.00 | 153 705.00 |
BX Customers and related accounts | 910 727.00 | 147 923.00 | 762 804.00 | 910 727.00 |
BZ Other receivables | 118 964.00 | | 118 964.00 | 118 964.00 |
CF Cash and cash equivalents | 87 869.00 | | 87 869.00 | 87 869.00 |
CH Prepaid expenses | 11 379.00 | | 11 379.00 | 11 379.00 |
CJ TOTAL (II) | 1 282 644.00 | 147 923.00 | 1 134 721.00 | 1 282 644.00 |
CO Grand total (0 to V) | 1 767 103.00 | 171 619.00 | 1 595 484.00 | 1 767 103.00 |
CR Shares due in more than one year | 179 742.00 | | | 179 742.00 |
CU Other investments | 136 233.00 | | 136 233.00 | 136 233.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 45 393.00 | 45 393.00 | | 45 393.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 425 369.00 | 423 117.00 | | 425 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 373.00 | 93 612.00 | | 77 373.00 |
DL TOTAL (I) | 878 135.00 | 892 122.00 | | 878 135.00 |
DU Loans and Debts from Credit Institutions (3) | 21 525.00 | 36 536.00 | | 21 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 799.00 | 4 556.00 | | 2 799.00 |
DX Trade payables and related accounts | 177 887.00 | 10 112.00 | | 177 887.00 |
DY Tax and social security liabilities | 425 526.00 | 418 586.00 | | 425 526.00 |
EA Other liabilities | 2 750.00 | 98 911.00 | | 2 750.00 |
EB Prepaid income (2) | 86 862.00 | 54 276.00 | | 86 862.00 |
EC TOTAL (IV) | 717 349.00 | 622 977.00 | | 717 349.00 |
EE Grand total (I to V) | 1 595 484.00 | 1 515 099.00 | | 1 595 484.00 |
EG Accrued income and payables due within one year | 710 986.00 | 601 452.00 | | 710 986.00 |
| |
| 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 | 463 124.00 | | 21 335.00 | 463 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 146 521.00 | |
I4 DECREASES Grand Total | | | 484 459.00 | |
IO DECREASES Total including other intangible assets | | | 316 603.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 335.00 | |
KD ACQUISITIONS Total including other intangible assets | 316 603.00 | | | 316 603.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 21 335.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 146 521.00 | | | 146 521.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 228.00 | 2 468.00 | | 21 228.00 |
PE DEPRECIATION Total including other intangible assets | 21 228.00 | | | 21 228.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 468.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 132 419.00 | 15 567.00 | 63.00 | 132 419.00 |
7B Total provisions for depreciation | 132 419.00 | 15 567.00 | 63.00 | 132 419.00 |
7C Grand total | 132 419.00 | 15 567.00 | 63.00 | 132 419.00 |
UE of which provisions and reversals: - Operating | | 15 567.00 | 63.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 449.00 | 2 449.00 | | 2 449.00 |
8B Suppliers and Related Accounts | 177 887.00 | 177 887.00 | | 177 887.00 |
8C Staff and Related Accounts | 183 271.00 | 183 271.00 | | 183 271.00 |
8D Social Security and Other Social Organizations | 74 497.00 | 74 497.00 | | 74 497.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 750.00 | 2 750.00 | | 2 750.00 |
8L Deferred income | 86 862.00 | 86 862.00 | | 86 862.00 |
UX Other trade receivables | 730 985.00 | 730 985.00 | | 730 985.00 |
UY Staff and related accounts | 5 586.00 | 5 586.00 | | 5 586.00 |
VA Doubtful or disputed receivables | 179 742.00 | | 179 742.00 | 179 742.00 |
VB VAT | 32 521.00 | 32 521.00 | | 32 521.00 |
VH Loans with a maturity of more than one year at origin | 21 525.00 | 15 162.00 | 6 362.00 | 21 525.00 |
VI Group and Associates | 350.00 | 350.00 | | 350.00 |
VK Loans repaid during the year | 15 012.00 | | | 15 012.00 |
VM Income taxes | 32 881.00 | 32 881.00 | | 32 881.00 |
VP Miscellaneous | 19 839.00 | 19 839.00 | | 19 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 787.00 | 11 787.00 | | 11 787.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 137.00 | 28 137.00 | | 28 137.00 |
VS Prepaid expenses | 11 379.00 | 11 379.00 | | 11 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 041 070.00 | 861 328.00 | 179 742.00 | 1 041 070.00 |
VW VAT | 155 971.00 | 155 971.00 | | 155 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 717 349.00 | 710 986.00 | 6 362.00 | 717 349.00 |
