| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 49 092.00 | 49 092.00 | | 49 092.00 |
AT Other tangible assets | 278 036.00 | 277 187.00 | 849.00 | 278 036.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 327 529.00 | 326 280.00 | 1 249.00 | 327 529.00 |
BX Customers and related accounts | 117 130.00 | 2 800.00 | 114 330.00 | 117 130.00 |
BZ Other receivables | 10 328.00 | | 10 328.00 | 10 328.00 |
CD Marketable securities | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 521 050.00 | | 521 050.00 | 521 050.00 |
CJ TOTAL (II) | 648 584.00 | 2 800.00 | 645 784.00 | 648 584.00 |
CO Grand total (0 to V) | 976 113.00 | 329 080.00 | 647 033.00 | 976 113.00 |
CP Shares due in less than one year | 400.00 | | | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 163 590.00 | 163 590.00 | | 163 590.00 |
DD Legal reserve (1) | 31 000.00 | 31 000.00 | | 31 000.00 |
DF Regulated reserves (1) | | 7.00 | | |
DG Other reserves | 210 007.00 | 176 410.00 | | 210 007.00 |
DH Retained earnings | 52.00 | 10 915.00 | | 52.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 105.00 | 22 727.00 | | 39 105.00 |
DL TOTAL (I) | 443 753.00 | 404 649.00 | | 443 753.00 |
DP Provisions for Risks | 63 792.00 | 63 792.00 | | 63 792.00 |
DR TOTAL (IV) | 63 792.00 | 63 792.00 | | 63 792.00 |
DU Loans and Debts from Credit Institutions (3) | | 333.00 | | |
DX Trade payables and related accounts | 76 652.00 | 103 965.00 | | 76 652.00 |
DY Tax and social security liabilities | 56 686.00 | 72 545.00 | | 56 686.00 |
EA Other liabilities | 6 149.00 | 3 481.00 | | 6 149.00 |
EC TOTAL (IV) | 139 488.00 | 180 325.00 | | 139 488.00 |
EE Grand total (I to V) | 647 033.00 | 648 765.00 | | 647 033.00 |
EG Accrued income and payables due within one year | 139 488.00 | 180 325.00 | | 139 488.00 |
| |
| 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 | 327 909.00 | | 400.00 | 327 909.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | 780.00 | 327 529.00 | |
IY DECREASES Total Tangible Fixed Assets | | 780.00 | 327 129.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 327 909.00 | | | 327 909.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 400.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 326 076.00 | 984.00 | 780.00 | 326 076.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 326 076.00 | 984.00 | 780.00 | 326 076.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 63 792.00 | | | 63 792.00 |
6T Receivables | 2 800.00 | | | 2 800.00 |
7B Total provisions for depreciation | 2 800.00 | | | 2 800.00 |
7C Grand total | 66 592.00 | | | 66 592.00 |
| |
| 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 | 76 652.00 | 76 652.00 | | 76 652.00 |
8C Staff and Related Accounts | 9 268.00 | 9 268.00 | | 9 268.00 |
8D Social Security and Other Social Organizations | 16 950.00 | 16 950.00 | | 16 950.00 |
8E Income Taxes | 5 387.00 | 5 387.00 | | 5 387.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 149.00 | 6 149.00 | | 6 149.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 165.00 | 2 165.00 | | 2 165.00 |
VW VAT | 22 917.00 | 22 917.00 | | 22 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 488.00 | 139 488.00 | | 139 488.00 |
