| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 014.00 | 1 126.00 | 4 888.00 | 6 014.00 |
AH Goodwill | 335 482.00 | | 335 482.00 | 335 482.00 |
AT Other tangible assets | 111 797.00 | 81 590.00 | 30 207.00 | 111 797.00 |
BH Other financial assets | 333 751.00 | | 333 751.00 | 333 751.00 |
BJ TOTAL (I) | 787 044.00 | 82 716.00 | 704 327.00 | 787 044.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 46 128.00 | | 46 128.00 | 46 128.00 |
BZ Other receivables | 233 198.00 | | 233 198.00 | 233 198.00 |
CF Cash and cash equivalents | 6 273 354.00 | | 6 273 354.00 | 6 273 354.00 |
CH Prepaid expenses | 5 659.00 | | 5 659.00 | 5 659.00 |
CJ TOTAL (II) | 6 558 339.00 | | 6 558 339.00 | 6 558 339.00 |
CO Grand total (0 to V) | 7 345 383.00 | 82 716.00 | 7 262 667.00 | 7 345 383.00 |
CP Shares due in less than one year | 33 375.00 | | | 33 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 274 408.00 | 274 408.00 | | 274 408.00 |
DC Revaluation differences | | -41 790.00 | | |
DG Other reserves | 87 418.00 | 87 418.00 | | 87 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 282 623.00 | 264 979.00 | | 282 623.00 |
DL TOTAL (I) | 644 449.00 | 585 014.00 | | 644 449.00 |
DP Provisions for Risks | 18 000.00 | 18 000.00 | | 18 000.00 |
DR TOTAL (IV) | 18 000.00 | 18 000.00 | | 18 000.00 |
DU Loans and Debts from Credit Institutions (3) | 108 730.00 | 134 914.00 | | 108 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 248 224.00 | 59 951.00 | | 248 224.00 |
DX Trade payables and related accounts | 23 768.00 | 19 113.00 | | 23 768.00 |
DY Tax and social security liabilities | 130 757.00 | 108 951.00 | | 130 757.00 |
DZ Fixed asset liabilities and related accounts | | 1 050.00 | | |
EA Other liabilities | 6 088 738.00 | 7 804 633.00 | | 6 088 738.00 |
EC TOTAL (IV) | 6 600 218.00 | 8 128 612.00 | | 6 600 218.00 |
EE Grand total (I to V) | 7 262 667.00 | 8 731 626.00 | | 7 262 667.00 |
EG Accrued income and payables due within one year | 6 600 218.00 | 8 019 996.00 | | 6 600 218.00 |
| |
| 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 | 773 106.00 | | 13 937.00 | 773 106.00 |
I3 DECREASES Total Financial Fixed Assets | | | 333 751.00 | |
I4 DECREASES Grand Total | | | 787 044.00 | |
IO DECREASES Total including other intangible assets | | | 341 496.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 797.00 | |
KD ACQUISITIONS Total including other intangible assets | 335 482.00 | | 6 014.00 | 335 482.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 873.00 | | 7 923.00 | 103 873.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 333 751.00 | | | 333 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 739.00 | 6 978.00 | | 75 739.00 |
PE DEPRECIATION Total including other intangible assets | | 1 126.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 75 739.00 | 5 851.00 | | 75 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 18 000.00 | | | 18 000.00 |
7C Grand total | 18 000.00 | | | 18 000.00 |
| |
| 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 | 23 768.00 | 23 768.00 | | 23 768.00 |
8C Staff and Related Accounts | 21 182.00 | 21 182.00 | | 21 182.00 |
8D Social Security and Other Social Organizations | 58 462.00 | 58 462.00 | | 58 462.00 |
8E Income Taxes | 19 192.00 | 19 192.00 | | 19 192.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 088 738.00 | 6 088 738.00 | | 6 088 738.00 |
UT Other financial assets | 333 751.00 | 333 751.00 | | 333 751.00 |
UX Other trade receivables | 46 128.00 | 46 128.00 | | 46 128.00 |
VB VAT | 724.00 | 724.00 | | 724.00 |
VH Loans with a maturity of more than one year at origin | 108 730.00 | 108 730.00 | | 108 730.00 |
VI Group and Associates | 248 224.00 | 248 224.00 | | 248 224.00 |
VK Loans repaid during the year | 26 283.00 | | | 26 283.00 |
VP Miscellaneous | 276.00 | 276.00 | | 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 175.00 | 6 175.00 | | 6 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 232 197.00 | 232 197.00 | | 232 197.00 |
VS Prepaid expenses | 5 659.00 | 5 659.00 | | 5 659.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 618 737.00 | 618 737.00 | | 618 737.00 |
VW VAT | 25 747.00 | 25 747.00 | | 25 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 600 218.00 | 6 600 218.00 | | 6 600 218.00 |
