| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 332.00 | 9 332.00 | | 9 332.00 |
AP Buildings | 18 578.00 | 5 284.00 | 13 293.00 | 18 578.00 |
AT Other tangible assets | 4 248.00 | 786.00 | 3 461.00 | 4 248.00 |
BH Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 132 181.00 | 15 404.00 | 116 777.00 | 132 181.00 |
BX Customers and related accounts | 303 272.00 | 1 748.00 | 301 524.00 | 303 272.00 |
BZ Other receivables | 11 042.00 | | 11 042.00 | 11 042.00 |
CF Cash and cash equivalents | 42 244.00 | | 42 244.00 | 42 244.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 356 559.00 | 1 748.00 | 354 811.00 | 356 559.00 |
CO Grand total (0 to V) | 488 741.00 | 17 152.00 | 471 588.00 | 488 741.00 |
CS Evaluated investments - equity method | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 107 462.00 | 89 958.00 | | 107 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 867.00 | 29 503.00 | | 21 867.00 |
DL TOTAL (I) | 140 329.00 | 130 462.00 | | 140 329.00 |
DU Loans and Debts from Credit Institutions (3) | 9 039.00 | 22 439.00 | | 9 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 211.00 | 108 916.00 | | 124 211.00 |
DX Trade payables and related accounts | 192 250.00 | 199 332.00 | | 192 250.00 |
DY Tax and social security liabilities | 5 758.00 | 639.00 | | 5 758.00 |
EC TOTAL (IV) | 331 259.00 | 331 327.00 | | 331 259.00 |
EE Grand total (I to V) | 471 588.00 | 461 789.00 | | 471 588.00 |
EG Accrued income and payables due within one year | | 322 308.00 | | |
EI Including equity loans | 124 211.00 | | | 124 211.00 |
| |
| 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 | 128 782.00 | | 3 400.00 | 128 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 022.00 | |
I4 DECREASES Grand Total | | | 132 182.00 | |
IO DECREASES Total including other intangible assets | | | 9 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 827.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 333.00 | | | 9 333.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 427.00 | | 3 400.00 | 19 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 022.00 | | | 100 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 116.00 | 2 288.00 | | 13 116.00 |
PE DEPRECIATION Total including other intangible assets | 9 333.00 | | | 9 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 783.00 | 2 288.00 | | 3 783.00 |
| |
| 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 | 192 251.00 | 192 251.00 | | 192 251.00 |
8D Social Security and Other Social Organizations | 5 497.00 | 5 497.00 | | 5 497.00 |
UT Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
UX Other trade receivables | 301 525.00 | 301 525.00 | | 301 525.00 |
VA Doubtful or disputed receivables | 1 748.00 | 1 748.00 | | 1 748.00 |
VB VAT | 9 655.00 | 9 655.00 | | 9 655.00 |
VH Loans with a maturity of more than one year at origin | 9 039.00 | 9 039.00 | | 9 039.00 |
VI Group and Associates | 124 211.00 | 124 211.00 | | 124 211.00 |
VK Loans repaid during the year | 13 388.00 | | | 13 388.00 |
VM Income taxes | 1 387.00 | 1 387.00 | | 1 387.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 414 315.00 | 314 315.00 | 100 000.00 | 414 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 331 259.00 | 331 259.00 | | 331 259.00 |
