| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 246.00 | 4 950.00 | 296.00 | 5 246.00 |
AH Goodwill | 4 646.00 | | 4 646.00 | 4 646.00 |
AT Other tangible assets | 28 482.00 | 16 588.00 | 11 894.00 | 28 482.00 |
BD Other fixed assets | 707.00 | | 707.00 | 707.00 |
BH Other financial assets | 8 620.00 | | 8 620.00 | 8 620.00 |
BJ TOTAL (I) | 55 702.00 | 21 538.00 | 34 163.00 | 55 702.00 |
BX Customers and related accounts | 1 370 169.00 | | 1 370 169.00 | 1 370 169.00 |
BZ Other receivables | 271 611.00 | | 271 611.00 | 271 611.00 |
CF Cash and cash equivalents | 202 370.00 | | 202 370.00 | 202 370.00 |
CH Prepaid expenses | 5 643.00 | | 5 643.00 | 5 643.00 |
CJ TOTAL (II) | 1 849 792.00 | | 1 849 792.00 | 1 849 792.00 |
CO Grand total (0 to V) | 1 905 494.00 | 21 538.00 | 1 883 956.00 | 1 905 494.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 550.00 | 52 650.00 | | 56 550.00 |
DB Share, merger, contribution premiums, etc. | 150 950.00 | 96 350.00 | | 150 950.00 |
DD Legal reserve (1) | 5 265.00 | 5 265.00 | | 5 265.00 |
DG Other reserves | 583 812.00 | 598 617.00 | | 583 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 728.00 | 43 695.00 | | 18 728.00 |
DL TOTAL (I) | 815 304.00 | 796 577.00 | | 815 304.00 |
DS Convertible Bond Issues | 450.00 | 597.00 | | 450.00 |
DU Loans and Debts from Credit Institutions (3) | 90 000.00 | 120 000.00 | | 90 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 759.00 | 52 532.00 | | 4 759.00 |
DW Advances and down payments received on current orders | 32 900.00 | | | 32 900.00 |
DX Trade payables and related accounts | 892 673.00 | 523 902.00 | | 892 673.00 |
DY Tax and social security liabilities | 34 590.00 | 47 528.00 | | 34 590.00 |
EA Other liabilities | 13 279.00 | 50 326.00 | | 13 279.00 |
EC TOTAL (IV) | 1 068 651.00 | 794 885.00 | | 1 068 651.00 |
EE Grand total (I to V) | 1 883 956.00 | 1 591 462.00 | | 1 883 956.00 |
EG Accrued income and payables due within one year | 975 751.00 | 704 885.00 | | 975 751.00 |
| |
| 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 | 53 844.00 | | 1 858.00 | 53 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 327.00 | |
I4 DECREASES Grand Total | | | 55 702.00 | |
IO DECREASES Total including other intangible assets | | | 9 892.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 482.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 392.00 | | 1 500.00 | 8 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 124.00 | | 358.00 | 28 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 327.00 | | | 17 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 261.00 | 4 277.00 | | 17 261.00 |
PE DEPRECIATION Total including other intangible assets | 3 746.00 | 1 204.00 | | 3 746.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 515.00 | 3 073.00 | | 13 515.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 450.00 | 450.00 | | 450.00 |
8B Suppliers and Related Accounts | 892 673.00 | 892 673.00 | | 892 673.00 |
8C Staff and Related Accounts | 2 665.00 | 2 665.00 | | 2 665.00 |
8D Social Security and Other Social Organizations | 22 145.00 | 22 145.00 | | 22 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 279.00 | 13 279.00 | | 13 279.00 |
UT Other financial assets | 8 620.00 | | 8 620.00 | 8 620.00 |
UX Other trade receivables | 1 370 169.00 | 1 370 169.00 | | 1 370 169.00 |
VB VAT | 11 618.00 | 11 618.00 | | 11 618.00 |
VH Loans with a maturity of more than one year at origin | 90 000.00 | 30 000.00 | 60 000.00 | 90 000.00 |
VI Group and Associates | 4 759.00 | 4 759.00 | | 4 759.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VM Income taxes | 9 592.00 | 9 592.00 | | 9 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 332.00 | 3 332.00 | | 3 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 250 401.00 | 250 401.00 | | 250 401.00 |
VS Prepaid expenses | 5 643.00 | 5 643.00 | | 5 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 656 043.00 | 1 647 423.00 | 8 620.00 | 1 656 043.00 |
VW VAT | 6 448.00 | 6 448.00 | | 6 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 035 751.00 | 975 751.00 | 60 000.00 | 1 035 751.00 |
| |
| 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 | 1 872.00 | | | 1 872.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 607.00 | | | 9 607.00 |
ST Other accounts | 265 997.00 | | | 265 997.00 |
XQ Rental, rental and co-ownership charges | 14 005.00 | | | 14 005.00 |
YQ Equipment leasing commitment | 5 948.00 | | | 5 948.00 |
YT Subcontracting | 29 067.00 | | | 29 067.00 |
YU External personnel | 840.00 | | | 840.00 |
YV Retrocessions of fees, commissions and brokerage | 84 025.00 | | | 84 025.00 |
YW Business tax | 4 127.00 | | | 4 127.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 999.00 | | | 5 999.00 |
YY Amount of VAT collected | 8 707.00 | | | 8 707.00 |
YZ Total deductible VAT on goods and services | 24 808.00 | | | 24 808.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 403 541.00 | | | 403 541.00 |
