| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 922.00 | 3 720.00 | 202.00 | 3 922.00 |
AT Other tangible assets | 11 751.00 | 11 751.00 | | 11 751.00 |
BJ TOTAL (I) | 15 673.00 | 15 471.00 | 202.00 | 15 673.00 |
BT Goods | 2 188.00 | | 2 188.00 | 2 188.00 |
BV Advances and down payments on orders | 2 728.00 | | 2 728.00 | 2 728.00 |
BZ Other receivables | 47 688.00 | | 47 688.00 | 47 688.00 |
CD Marketable securities | 530 757.00 | | 530 757.00 | 530 757.00 |
CF Cash and cash equivalents | 467 819.00 | | 467 819.00 | 467 819.00 |
CH Prepaid expenses | 1 073.00 | | 1 073.00 | 1 073.00 |
CJ TOTAL (II) | 1 052 253.00 | | 1 052 253.00 | 1 052 253.00 |
CO Grand total (0 to V) | 1 067 926.00 | 15 471.00 | 1 052 455.00 | 1 067 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | 58 000.00 | | 58 000.00 |
DD Legal reserve (1) | 5 800.00 | 5 800.00 | | 5 800.00 |
DG Other reserves | 203 406.00 | 158 505.00 | | 203 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 131.00 | 44 900.00 | | 81 131.00 |
DK Regulated provisions | 202.00 | 1 822.00 | | 202.00 |
DL TOTAL (I) | 348 538.00 | 269 028.00 | | 348 538.00 |
DQ Provisions for Expenses | 6 534.00 | 5 440.00 | | 6 534.00 |
DR TOTAL (IV) | 6 534.00 | 5 440.00 | | 6 534.00 |
DU Loans and Debts from Credit Institutions (3) | | 66 180.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 31 896.00 | 13 300.00 | | 31 896.00 |
DX Trade payables and related accounts | 121 750.00 | 103 287.00 | | 121 750.00 |
DY Tax and social security liabilities | 42 211.00 | 39 755.00 | | 42 211.00 |
EA Other liabilities | 500 472.00 | 467 748.00 | | 500 472.00 |
EB Prepaid income (2) | 1 054.00 | 2 550.00 | | 1 054.00 |
EC TOTAL (IV) | 697 383.00 | 692 821.00 | | 697 383.00 |
EE Grand total (I to V) | 1 052 455.00 | 967 289.00 | | 1 052 455.00 |
EG Accrued income and payables due within one year | 697 383.00 | 692 821.00 | | 697 383.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 66 180.00 | | |
| |
| 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 | 15 673.00 | | | 15 673.00 |
I4 DECREASES Grand Total | | | 15 673.00 | |
IO DECREASES Total including other intangible assets | | | 3 922.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 751.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 922.00 | | | 3 922.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 751.00 | | | 11 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 231.00 | 240.00 | | 15 231.00 |
PE DEPRECIATION Total including other intangible assets | 3 481.00 | 240.00 | | 3 481.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 751.00 | | | 11 751.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 822.00 | | 1 621.00 | 1 822.00 |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 5 440.00 | 1 094.00 | | 5 440.00 |
7C Grand total | 7 262.00 | 1 094.00 | 1 621.00 | 7 262.00 |
UE of which provisions and reversals: - Operating | | 1 094.00 | | |
UJ - Exceptional | | | 1 621.00 | |
| |
| 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 | 121 750.00 | 121 750.00 | | 121 750.00 |
8C Staff and Related Accounts | 22 703.00 | 22 703.00 | | 22 703.00 |
8D Social Security and Other Social Organizations | 16 149.00 | 16 149.00 | | 16 149.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500 472.00 | 500 472.00 | | 500 472.00 |
8L Deferred income | 1 054.00 | 1 054.00 | | 1 054.00 |
VB VAT | 8 833.00 | 8 833.00 | | 8 833.00 |
VC Group and associates | 1 888.00 | 1 888.00 | | 1 888.00 |
VI Group and Associates | 31 896.00 | 31 896.00 | | 31 896.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 359.00 | 3 359.00 | | 3 359.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 967.00 | 36 967.00 | | 36 967.00 |
VS Prepaid expenses | 1 073.00 | 1 073.00 | | 1 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 762.00 | 48 762.00 | | 48 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 383.00 | 697 383.00 | | 697 383.00 |
