| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 980.00 | 1 980.00 | | 1 980.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AT Other tangible assets | 25 910.00 | 25 754.00 | 156.00 | 25 910.00 |
BJ TOTAL (I) | 209 178.00 | 27 734.00 | 181 444.00 | 209 178.00 |
BX Customers and related accounts | 46 585.00 | | 46 585.00 | 46 585.00 |
BZ Other receivables | 66 838.00 | | 66 838.00 | 66 838.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 25 956.00 | | 25 956.00 | 25 956.00 |
CH Prepaid expenses | 3 997.00 | | 3 997.00 | 3 997.00 |
CJ TOTAL (II) | 163 375.00 | | 163 375.00 | 163 375.00 |
CO Grand total (0 to V) | 372 554.00 | 27 734.00 | 344 819.00 | 372 554.00 |
CU Other investments | 1 288.00 | | 1 288.00 | 1 288.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 617 047.00 | 617 047.00 | | 617 047.00 |
DH Retained earnings | -258 847.00 | -112 065.00 | | -258 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 046.00 | -146 783.00 | | -26 046.00 |
DL TOTAL (I) | 340 954.00 | 367 000.00 | | 340 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 842.00 | 692.00 | | 842.00 |
DX Trade payables and related accounts | 1 693.00 | 3 113.00 | | 1 693.00 |
DY Tax and social security liabilities | 1 331.00 | 18 780.00 | | 1 331.00 |
EC TOTAL (IV) | 3 865.00 | 22 585.00 | | 3 865.00 |
EE Grand total (I to V) | 344 819.00 | 389 585.00 | | 344 819.00 |
EG Accrued income and payables due within one year | 3 865.00 | 22 585.00 | | 3 865.00 |
| |
| 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 | 209 178.00 | | | 209 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 288.00 | |
I4 DECREASES Grand Total | | | 209 178.00 | |
IO DECREASES Total including other intangible assets | | | 181 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 181 980.00 | | | 181 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 910.00 | | | 25 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 288.00 | | | 1 288.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 800.00 | 934.00 | | 26 800.00 |
PE DEPRECIATION Total including other intangible assets | 1 980.00 | | | 1 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 820.00 | 934.00 | | 24 820.00 |
| |
| 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 | 1 693.00 | 1 693.00 | | 1 693.00 |
8C Staff and Related Accounts | 165.00 | 165.00 | | 165.00 |
8D Social Security and Other Social Organizations | 738.00 | 738.00 | | 738.00 |
UX Other trade receivables | 46 585.00 | 46 585.00 | | 46 585.00 |
VI Group and Associates | 842.00 | 842.00 | | 842.00 |
VM Income taxes | 40.00 | 40.00 | | 40.00 |
VQ Other Taxes, Duties, and Similar Debts | 428.00 | 428.00 | | 428.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 798.00 | 66 798.00 | | 66 798.00 |
VS Prepaid expenses | 3 997.00 | 3 997.00 | | 3 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 419.00 | 117 419.00 | | 117 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 865.00 | 3 865.00 | | 3 865.00 |
