| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 336.00 | 1 906.00 | 1 430.00 | 3 336.00 |
AT Other tangible assets | 5 076.00 | 5 076.00 | | 5 076.00 |
BF Loans | 22 125.00 | | 22 125.00 | 22 125.00 |
BH Other financial assets | 40 030.00 | | 40 030.00 | 40 030.00 |
BJ TOTAL (I) | 5 158 683.00 | 6 982.00 | 5 151 702.00 | 5 158 683.00 |
BX Customers and related accounts | 1 639 052.00 | | 1 639 052.00 | 1 639 052.00 |
BZ Other receivables | 1 975 381.00 | | 1 975 381.00 | 1 975 381.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 365 447.00 | | 365 447.00 | 365 447.00 |
CJ TOTAL (II) | 4 579 880.00 | | 4 579 880.00 | 4 579 880.00 |
CO Grand total (0 to V) | 9 738 564.00 | 6 982.00 | 9 731 582.00 | 9 738 564.00 |
CS Evaluated investments - equity method | 5 088 116.00 | | 5 088 116.00 | 5 088 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 512.00 | 24 512.00 | | 24 512.00 |
DB Share, merger, contribution premiums, etc. | 2 939 061.00 | 2 939 061.00 | | 2 939 061.00 |
DC Revaluation differences | 1.00 | | | 1.00 |
DD Legal reserve (1) | 2 451.00 | 2 451.00 | | 2 451.00 |
DH Retained earnings | 1 459 279.00 | 819 895.00 | | 1 459 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 994 076.00 | 639 384.00 | | 994 076.00 |
DK Regulated provisions | 103 437.00 | 78 908.00 | | 103 437.00 |
DL TOTAL (I) | 5 522 815.00 | 4 504 211.00 | | 5 522 815.00 |
DP Provisions for Risks | 419 702.00 | 419 702.00 | | 419 702.00 |
DR TOTAL (IV) | 419 702.00 | 419 702.00 | | 419 702.00 |
DU Loans and Debts from Credit Institutions (3) | 2 203 474.00 | 2 419 695.00 | | 2 203 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 405 383.00 | 631 591.00 | | 405 383.00 |
DX Trade payables and related accounts | 235 212.00 | 201 051.00 | | 235 212.00 |
DY Tax and social security liabilities | 944 997.00 | 341 748.00 | | 944 997.00 |
EC TOTAL (IV) | 3 789 065.00 | 3 594 086.00 | | 3 789 065.00 |
EE Grand total (I to V) | 9 731 582.00 | 8 517 998.00 | | 9 731 582.00 |
EI Including equity loans | 405 383.00 | | | 405 383.00 |
| |
| 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 | 4 986 183.00 | | 172 500.00 | 4 986 183.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 150 271.00 | |
I4 DECREASES Grand Total | | | 5 158 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 412.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 412.00 | | | 8 412.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 977 771.00 | | 172 500.00 | 4 977 771.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 648.00 | 334.00 | 6 982.00 | 6 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 648.00 | 334.00 | 6 982.00 | 6 648.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 78 908.00 | 24 561.00 | 33.00 | 78 908.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 419 702.00 | | | 419 702.00 |
7C Grand total | 498 610.00 | 24 561.00 | 33.00 | 498 610.00 |
UJ - Exceptional | | 24 561.00 | 33.00 | |
| |
| 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 | 235 212.00 | 235 212.00 | | 235 212.00 |
8C Staff and Related Accounts | 31 104.00 | 31 104.00 | | 31 104.00 |
8D Social Security and Other Social Organizations | 25 957.00 | 25 957.00 | | 25 957.00 |
8E Income Taxes | 586 177.00 | 586 177.00 | | 586 177.00 |
UP Loans | 22 125.00 | | 22 125.00 | 22 125.00 |
UT Other financial assets | 40 030.00 | | 40 030.00 | 40 030.00 |
UX Other trade receivables | 1 639 052.00 | 1 639 052.00 | | 1 639 052.00 |
VB VAT | 60 186.00 | 60 186.00 | | 60 186.00 |
VC Group and associates | 1 915 195.00 | 1 915 195.00 | | 1 915 195.00 |
VH Loans with a maturity of more than one year at origin | 2 203 474.00 | 1 319 320.00 | 884 153.00 | 2 203 474.00 |
VI Group and Associates | 405 383.00 | 405 383.00 | | 405 383.00 |
VK Loans repaid during the year | 195 958.00 | | | 195 958.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 022.00 | 18 022.00 | | 18 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 676 588.00 | 3 614 433.00 | 62 155.00 | 3 676 588.00 |
VW VAT | 283 737.00 | 283 737.00 | | 283 737.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 789 065.00 | 2 904 912.00 | 884 153.00 | 3 789 065.00 |
