| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 880 881.00 | | 880 881.00 | 880 881.00 |
AN Land | 12 123.00 | | 12 123.00 | 12 123.00 |
AP Buildings | 774 575.00 | 765 709.00 | 8 866.00 | 774 575.00 |
AT Other tangible assets | 590 652.00 | 453 435.00 | 137 217.00 | 590 652.00 |
BJ TOTAL (I) | 6 069 466.00 | 1 219 145.00 | 4 850 321.00 | 6 069 466.00 |
BX Customers and related accounts | 142 620.00 | 5 063.00 | 137 558.00 | 142 620.00 |
BZ Other receivables | 1 047 793.00 | | 1 047 793.00 | 1 047 793.00 |
CD Marketable securities | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
CF Cash and cash equivalents | 2 759 264.00 | | 2 759 264.00 | 2 759 264.00 |
CH Prepaid expenses | 444.00 | | 444.00 | 444.00 |
CJ TOTAL (II) | 5 550 122.00 | 5 063.00 | 5 545 059.00 | 5 550 122.00 |
CO Grand total (0 to V) | 11 619 588.00 | 1 224 207.00 | 10 395 380.00 | 11 619 588.00 |
CU Other investments | 3 811 234.00 | | 3 811 234.00 | 3 811 234.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DF Regulated reserves (1) | 551.00 | | | 551.00 |
DG Other reserves | 3 749 895.00 | 2 479 329.00 | | 3 749 895.00 |
DH Retained earnings | 77 891.00 | 77 891.00 | | 77 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 512 883.00 | 2 771 117.00 | | 1 512 883.00 |
DK Regulated provisions | 540 577.00 | 344 832.00 | | 540 577.00 |
DL TOTAL (I) | 6 651 798.00 | 6 443 170.00 | | 6 651 798.00 |
DU Loans and Debts from Credit Institutions (3) | 14 526.00 | 54 719.00 | | 14 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 515 751.00 | 3 863 348.00 | | 3 515 751.00 |
DX Trade payables and related accounts | 61 636.00 | 31 129.00 | | 61 636.00 |
DY Tax and social security liabilities | 151 572.00 | 149 747.00 | | 151 572.00 |
EA Other liabilities | 97.00 | 97.00 | | 97.00 |
EC TOTAL (IV) | 3 743 583.00 | 4 099 041.00 | | 3 743 583.00 |
EE Grand total (I to V) | 10 395 380.00 | 10 542 210.00 | | 10 395 380.00 |
EG Accrued income and payables due within one year | 3 743 583.00 | | | 3 743 583.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 870.00 | 375.00 | | 870.00 |
| |
| 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 | 6 026 139.00 | | 43 327.00 | 6 026 139.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 811 234.00 | |
I4 DECREASES Grand Total | | | 6 069 466.00 | |
IO DECREASES Total including other intangible assets | | | 880 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 377 350.00 | |
KD ACQUISITIONS Total including other intangible assets | 880 881.00 | | | 880 881.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 334 023.00 | | 43 327.00 | 1 334 023.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 811 234.00 | | | 3 811 234.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 191 964.00 | 27 181.00 | | 1 191 964.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 191 964.00 | 27 181.00 | | 1 191 964.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 344 832.00 | 195 745.00 | | 344 832.00 |
6T Receivables | 6 522.00 | | 1 459.00 | 6 522.00 |
7B Total provisions for depreciation | 6 522.00 | | 1 459.00 | 6 522.00 |
7C Grand total | 351 354.00 | 195 745.00 | 1 459.00 | 351 354.00 |
UE of which provisions and reversals: - Operating | | | 1 459.00 | |
UJ - Exceptional | | 195 745.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6.00 | 6.00 | | 6.00 |
8B Suppliers and Related Accounts | 61 636.00 | 61 636.00 | | 61 636.00 |
8D Social Security and Other Social Organizations | 75 984.00 | 75 984.00 | | 75 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97.00 | 97.00 | | 97.00 |
UX Other trade receivables | 134 820.00 | 134 820.00 | | 134 820.00 |
VA Doubtful or disputed receivables | 7 800.00 | 7 800.00 | | 7 800.00 |
VB VAT | 9 420.00 | 9 420.00 | | 9 420.00 |
VG Loans with a maturity of up to one year at origin | 870.00 | 870.00 | | 870.00 |
VH Loans with a maturity of more than one year at origin | 13 656.00 | 13 656.00 | | 13 656.00 |
VI Group and Associates | 3 515 745.00 | 3 515 745.00 | | 3 515 745.00 |
VK Loans repaid during the year | 40 688.00 | | | 40 688.00 |
VM Income taxes | 1 036 729.00 | 1 036 729.00 | | 1 036 729.00 |
VQ Other Taxes, Duties, and Similar Debts | 31 576.00 | 31 576.00 | | 31 576.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 644.00 | 1 644.00 | | 1 644.00 |
VS Prepaid expenses | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 190 858.00 | 1 190 858.00 | | 1 190 858.00 |
VW VAT | 44 012.00 | 44 012.00 | | 44 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 743 583.00 | 3 743 583.00 | | 3 743 583.00 |
