| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 312.00 | 2 312.00 | | 2 312.00 |
AT Other tangible assets | 9 348.00 | 3 459.00 | 5 889.00 | 9 348.00 |
BJ TOTAL (I) | 16 403 462.00 | 5 771.00 | 16 397 692.00 | 16 403 462.00 |
BX Customers and related accounts | 59 832.00 | | 59 832.00 | 59 832.00 |
BZ Other receivables | 352 977.00 | | 352 977.00 | 352 977.00 |
CF Cash and cash equivalents | 2 306.00 | | 2 306.00 | 2 306.00 |
CH Prepaid expenses | 2 933.00 | | 2 933.00 | 2 933.00 |
CJ TOTAL (II) | 418 049.00 | | 418 049.00 | 418 049.00 |
CO Grand total (0 to V) | 16 821 511.00 | 5 771.00 | 16 815 741.00 | 16 821 511.00 |
CU Other investments | 16 391 802.00 | | 16 391 802.00 | 16 391 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 782 445.00 | 8 782 445.00 | | 8 782 445.00 |
DB Share, merger, contribution premiums, etc. | 199 903.00 | 199 903.00 | | 199 903.00 |
DD Legal reserve (1) | 205 487.00 | 170 309.00 | | 205 487.00 |
DG Other reserves | 2 545 157.00 | 1 876 782.00 | | 2 545 157.00 |
DH Retained earnings | 1 359 095.00 | 1 359 095.00 | | 1 359 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 871 203.00 | 703 553.00 | | 871 203.00 |
DK Regulated provisions | 70 773.00 | 67 463.00 | | 70 773.00 |
DL TOTAL (I) | 14 034 063.00 | 13 159 550.00 | | 14 034 063.00 |
DU Loans and Debts from Credit Institutions (3) | 1 385 764.00 | 2 096 047.00 | | 1 385 764.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 076 248.00 | 1 479 273.00 | | 1 076 248.00 |
DX Trade payables and related accounts | 6 092.00 | 3 174.00 | | 6 092.00 |
DY Tax and social security liabilities | 40 579.00 | 32 407.00 | | 40 579.00 |
EA Other liabilities | 272 994.00 | 270 879.00 | | 272 994.00 |
EC TOTAL (IV) | 2 781 677.00 | 3 881 780.00 | | 2 781 677.00 |
EE Grand total (I to V) | 16 815 741.00 | 17 041 331.00 | | 16 815 741.00 |
EG Accrued income and payables due within one year | 2 095 963.00 | 2 510 351.00 | | 2 095 963.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 9 686.00 | | |
| |
| 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 | 16 403 462.00 | | | 16 403 462.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 312.00 | | | 2 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 391 802.00 | |
I4 DECREASES Grand Total | | | 16 403 462.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 312.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 348.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 348.00 | | | 9 348.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 391 802.00 | | | 16 391 802.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 654.00 | 3 117.00 | | 2 654.00 |
PE DEPRECIATION Total including other intangible assets | 2 312.00 | | | 2 312.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 342.00 | 3 117.00 | | 342.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 67 463.00 | 3 310.00 | | 67 463.00 |
7C Grand total | 67 463.00 | 3 310.00 | | 67 463.00 |
UJ - Exceptional | | 3 310.00 | | |
| |
| 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 | 6 092.00 | 6 092.00 | | 6 092.00 |
8C Staff and Related Accounts | 8 534.00 | 8 534.00 | | 8 534.00 |
8D Social Security and Other Social Organizations | 15 175.00 | 15 175.00 | | 15 175.00 |
8K Other liabilities (including liabilities related to repo transactions) | 272 994.00 | 272 994.00 | | 272 994.00 |
UX Other trade receivables | 59 832.00 | 59 832.00 | | 59 832.00 |
VB VAT | 1 833.00 | 1 833.00 | | 1 833.00 |
VG Loans with a maturity of up to one year at origin | 14 336.00 | 14 336.00 | | 14 336.00 |
VH Loans with a maturity of more than one year at origin | 1 371 429.00 | 685 714.00 | 685 714.00 | 1 371 429.00 |
VI Group and Associates | 1 076 248.00 | 1 076 248.00 | | 1 076 248.00 |
VK Loans repaid during the year | 685 714.00 | | | 685 714.00 |
VM Income taxes | 351 144.00 | 351 144.00 | | 351 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 074.00 | 7 074.00 | | 7 074.00 |
VS Prepaid expenses | 2 933.00 | 2 933.00 | | 2 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 415 743.00 | 415 743.00 | | 415 743.00 |
VW VAT | 9 796.00 | 9 796.00 | | 9 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 781 677.00 | 2 095 963.00 | 685 714.00 | 2 781 677.00 |
