| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 461 297.00 | 344 256.00 | 117 041.00 | 461 297.00 |
AH Goodwill | 719 484.00 | | 719 484.00 | 719 484.00 |
AR Technical installations, industrial equipment and tools | 11 026.00 | 11 026.00 | | 11 026.00 |
AT Other tangible assets | 154 759.00 | 137 348.00 | 17 410.00 | 154 759.00 |
BH Other financial assets | 21 900.00 | | 21 900.00 | 21 900.00 |
BJ TOTAL (I) | 1 368 466.00 | 492 630.00 | 875 836.00 | 1 368 466.00 |
BT Goods | 619 619.00 | | 619 619.00 | 619 619.00 |
BX Customers and related accounts | 624.00 | | 624.00 | 624.00 |
BZ Other receivables | 65 178.00 | | 65 178.00 | 65 178.00 |
CF Cash and cash equivalents | 15 016.00 | | 15 016.00 | 15 016.00 |
CH Prepaid expenses | 419 041.00 | | 419 041.00 | 419 041.00 |
CJ TOTAL (II) | 1 119 478.00 | | 1 119 478.00 | 1 119 478.00 |
CO Grand total (0 to V) | 2 487 945.00 | 492 630.00 | 1 995 314.00 | 2 487 945.00 |
CP Shares due in less than one year | 21 900.00 | | | 21 900.00 |
| |
| 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 |
DH Retained earnings | -857 536.00 | -716 665.00 | | -857 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -211 386.00 | -140 872.00 | | -211 386.00 |
DL TOTAL (I) | -1 058 922.00 | -847 536.00 | | -1 058 922.00 |
DU Loans and Debts from Credit Institutions (3) | 64 286.00 | 90 370.00 | | 64 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 491 017.00 | 2 162 017.00 | | 2 491 017.00 |
DX Trade payables and related accounts | 57 277.00 | 120 749.00 | | 57 277.00 |
DY Tax and social security liabilities | 26 904.00 | 25 364.00 | | 26 904.00 |
EA Other liabilities | 414 752.00 | 250 584.00 | | 414 752.00 |
EC TOTAL (IV) | 3 054 237.00 | 2 649 085.00 | | 3 054 237.00 |
EE Grand total (I to V) | 1 995 314.00 | 1 801 549.00 | | 1 995 314.00 |
EG Accrued income and payables due within one year | 3 036 974.00 | 2 611 428.00 | | 3 036 974.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 576.00 | 32 581.00 | | 26 576.00 |
| |
| 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 | 1 319 824.00 | | 48 643.00 | 1 319 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 900.00 | |
I4 DECREASES Grand Total | | | 1 368 466.00 | |
IO DECREASES Total including other intangible assets | | | 1 180 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 165 785.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 132 139.00 | | 48 643.00 | 1 132 139.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 165 785.00 | | | 165 785.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 900.00 | | | 21 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 384 443.00 | 108 188.00 | | 384 443.00 |
PE DEPRECIATION Total including other intangible assets | 253 474.00 | 90 782.00 | | 253 474.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 130 969.00 | 17 406.00 | | 130 969.00 |
| |
| 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 | 57 277.00 | 57 277.00 | | 57 277.00 |
8C Staff and Related Accounts | 14 480.00 | 14 480.00 | | 14 480.00 |
8D Social Security and Other Social Organizations | 7 616.00 | 7 616.00 | | 7 616.00 |
8K Other liabilities (including liabilities related to repo transactions) | 414 752.00 | 414 752.00 | | 414 752.00 |
UT Other financial assets | 21 900.00 | 21 900.00 | | 21 900.00 |
UX Other trade receivables | 624.00 | 624.00 | | 624.00 |
VB VAT | 55 710.00 | 55 710.00 | | 55 710.00 |
VG Loans with a maturity of up to one year at origin | 26 629.00 | 26 629.00 | | 26 629.00 |
VH Loans with a maturity of more than one year at origin | 37 657.00 | 20 394.00 | 17 262.00 | 37 657.00 |
VI Group and Associates | 2 491 017.00 | 2 491 017.00 | | 2 491 017.00 |
VK Loans repaid during the year | 20 051.00 | | | 20 051.00 |
VM Income taxes | 4 916.00 | 4 916.00 | | 4 916.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 467.00 | 1 467.00 | | 1 467.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 552.00 | 4 552.00 | | 4 552.00 |
VS Prepaid expenses | 419 041.00 | 419 041.00 | | 419 041.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 506 743.00 | 506 743.00 | | 506 743.00 |
VW VAT | 3 341.00 | 3 341.00 | | 3 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 054 237.00 | 3 036 974.00 | 17 262.00 | 3 054 237.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 9 029.00 | 9 437.00 | | 9 029.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 037.00 | 30 860.00 | | 15 037.00 |
ST Other accounts | 539 736.00 | 540 443.00 | | 539 736.00 |
XQ Rental, rental and co-ownership charges | 38 652.00 | 38 652.00 | | 38 652.00 |
YT Subcontracting | 3 413.00 | 3 701.00 | | 3 413.00 |
YU External personnel | 33 248.00 | 386.00 | | 33 248.00 |
YV Retrocessions of fees, commissions and brokerage | 14 201.00 | 32 504.00 | | 14 201.00 |
YW Business tax | 702.00 | 893.00 | | 702.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 731.00 | 10 330.00 | | 9 731.00 |
YY Amount of VAT collected | 316 399.00 | 335 492.00 | | 316 399.00 |
YZ Total deductible VAT on goods and services | 312 710.00 | 138 689.00 | | 312 710.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 644 286.00 | 646 545.00 | | 644 286.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
