| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 000.00 | 5 360.00 | 10 640.00 | 16 000.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AT Other tangible assets | 8 117.00 | 4 025.00 | 4 092.00 | 8 117.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 274 117.00 | 9 385.00 | 264 732.00 | 274 117.00 |
BX Customers and related accounts | 1 315 374.00 | | 1 315 374.00 | 1 315 374.00 |
BZ Other receivables | 84 928.00 | | 84 928.00 | 84 928.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 991 128.00 | | 991 128.00 | 991 128.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 391 444.00 | | 2 391 444.00 | 2 391 444.00 |
CO Grand total (0 to V) | 2 665 562.00 | 9 385.00 | 2 656 177.00 | 2 665 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | 260 080.00 | 146 385.00 | | 260 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 830.00 | 113 695.00 | | 139 830.00 |
DL TOTAL (I) | 641 709.00 | 501 880.00 | | 641 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 175.00 | | |
DX Trade payables and related accounts | 323 458.00 | 161 762.00 | | 323 458.00 |
DY Tax and social security liabilities | 260 685.00 | 233 024.00 | | 260 685.00 |
EA Other liabilities | 1 190.00 | 2 241.00 | | 1 190.00 |
EB Prepaid income (2) | 1 429 135.00 | 1 252 400.00 | | 1 429 135.00 |
EC TOTAL (IV) | 2 014 467.00 | 1 650 601.00 | | 2 014 467.00 |
EE Grand total (I to V) | 2 656 177.00 | 2 152 481.00 | | 2 656 177.00 |
| |
| 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 | 277 338.00 | | | 277 338.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 220.00 | | |
I4 DECREASES Grand Total | | 3 220.00 | 274 117.00 | |
IO DECREASES Total including other intangible assets | | | 266 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 117.00 | |
KD ACQUISITIONS Total including other intangible assets | 266 000.00 | | | 266 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 117.00 | | | 8 117.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 220.00 | | | 3 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 108.00 | 3 277.00 | | 6 108.00 |
PE DEPRECIATION Total including other intangible assets | 2 160.00 | 3 200.00 | | 2 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 948.00 | 77.00 | | 3 948.00 |
| |
| 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 | 323 458.00 | 323 458.00 | | 323 458.00 |
8D Social Security and Other Social Organizations | 9 655.00 | 9 655.00 | | 9 655.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 190.00 | 1 190.00 | | 1 190.00 |
8L Deferred income | 1 429 135.00 | 1 429 135.00 | | 1 429 135.00 |
UX Other trade receivables | 1 315 374.00 | 1 315 374.00 | | 1 315 374.00 |
VB VAT | 51 015.00 | 51 015.00 | | 51 015.00 |
VC Group and associates | 13 830.00 | 13 830.00 | | 13 830.00 |
VM Income taxes | 20 083.00 | 20 083.00 | | 20 083.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 400 301.00 | 1 400 301.00 | | 1 400 301.00 |
VW VAT | 250 770.00 | 250 770.00 | | 250 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 014 467.00 | 2 014 467.00 | | 2 014 467.00 |
