| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 6 147.00 | 3 853.00 | 10 000.00 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AT Other tangible assets | 34 997.00 | 7 655.00 | 27 342.00 | 34 997.00 |
BH Other financial assets | 4 468.00 | | 4 468.00 | 4 468.00 |
BJ TOTAL (I) | 79 465.00 | 13 802.00 | 65 663.00 | 79 465.00 |
BV Advances and down payments on orders | 3 193.00 | | 3 193.00 | 3 193.00 |
BX Customers and related accounts | 11 493.00 | | 11 493.00 | 11 493.00 |
BZ Other receivables | 20 080.00 | | 20 080.00 | 20 080.00 |
CF Cash and cash equivalents | 66 777.00 | | 66 777.00 | 66 777.00 |
CH Prepaid expenses | 2 025.00 | | 2 025.00 | 2 025.00 |
CJ TOTAL (II) | 103 568.00 | | 103 568.00 | 103 568.00 |
CO Grand total (0 to V) | 183 033.00 | 13 802.00 | 169 231.00 | 183 033.00 |
CP Shares due in less than one year | 4 468.00 | | | 4 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 20 911.00 | 21 489.00 | | 20 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 526.00 | -578.00 | | 23 526.00 |
DL TOTAL (I) | 54 337.00 | 30 811.00 | | 54 337.00 |
DU Loans and Debts from Credit Institutions (3) | 15 606.00 | 23 798.00 | | 15 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | 80.00 | | 3.00 |
DX Trade payables and related accounts | 12 114.00 | 17 601.00 | | 12 114.00 |
DY Tax and social security liabilities | 87 171.00 | 38 927.00 | | 87 171.00 |
EA Other liabilities | | 2 307.00 | | |
EC TOTAL (IV) | 114 894.00 | 82 713.00 | | 114 894.00 |
EE Grand total (I to V) | 169 231.00 | 113 524.00 | | 169 231.00 |
EG Accrued income and payables due within one year | 114 894.00 | 82 713.00 | | 114 894.00 |
| |
| 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 | 74 142.00 | | 5 323.00 | 74 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 468.00 | |
I4 DECREASES Grand Total | | | 79 465.00 | |
IO DECREASES Total including other intangible assets | | | 40 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 997.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 000.00 | | | 40 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 674.00 | | 5 323.00 | 29 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 468.00 | | | 4 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 074.00 | 6 728.00 | | 7 074.00 |
PE DEPRECIATION Total including other intangible assets | 4 147.00 | 2 000.00 | | 4 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 927.00 | 4 728.00 | | 2 927.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 503.00 | | 1 503.00 | 1 503.00 |
7B Total provisions for depreciation | 1 503.00 | | 1 503.00 | 1 503.00 |
7C Grand total | 1 503.00 | | 1 503.00 | 1 503.00 |
UE of which provisions and reversals: - Operating | | | 1 503.00 | |
| |
| 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 | 12 114.00 | 12 114.00 | | 12 114.00 |
8C Staff and Related Accounts | 39 738.00 | 39 738.00 | | 39 738.00 |
8D Social Security and Other Social Organizations | 22 476.00 | 22 476.00 | | 22 476.00 |
8E Income Taxes | 5 090.00 | 5 090.00 | | 5 090.00 |
UT Other financial assets | 4 468.00 | 4 468.00 | | 4 468.00 |
UX Other trade receivables | 11 493.00 | 11 493.00 | | 11 493.00 |
UY Staff and related accounts | 15 040.00 | 15 040.00 | | 15 040.00 |
VB VAT | 1 415.00 | 1 415.00 | | 1 415.00 |
VH Loans with a maturity of more than one year at origin | 15 606.00 | 15 606.00 | | 15 606.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VK Loans repaid during the year | 8 192.00 | | | 8 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 64.00 | 64.00 | | 64.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 625.00 | 3 625.00 | | 3 625.00 |
VS Prepaid expenses | 2 025.00 | 2 025.00 | | 2 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 066.00 | 38 066.00 | | 38 066.00 |
VW VAT | 19 803.00 | 19 803.00 | | 19 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 894.00 | 114 894.00 | | 114 894.00 |
| |
| 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 | 973.00 | 2 219.00 | | 973.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 106 898.00 | 38 296.00 | | 106 898.00 |
ST Other accounts | 48 098.00 | 67 667.00 | | 48 098.00 |
XQ Rental, rental and co-ownership charges | 29 994.00 | 21 219.00 | | 29 994.00 |
YT Subcontracting | 8 564.00 | 2 831.00 | | 8 564.00 |
YV Retrocessions of fees, commissions and brokerage | | 5 153.00 | | |
YW Business tax | 1 250.00 | 796.00 | | 1 250.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 223.00 | 3 015.00 | | 2 223.00 |
YY Amount of VAT collected | 102 025.00 | 47 698.00 | | 102 025.00 |
YZ Total deductible VAT on goods and services | 43 747.00 | 25 199.00 | | 43 747.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 193 555.00 | 135 166.00 | | 193 555.00 |
