| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 104 658.00 | 101 098.00 | 3 559.00 | 104 658.00 |
AH Goodwill | 64 028.00 | | 64 028.00 | 64 028.00 |
AR Technical installations, industrial equipment and tools | 23 190.00 | 23 190.00 | | 23 190.00 |
AT Other tangible assets | 204 453.00 | 190 499.00 | 13 954.00 | 204 453.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 510 154.00 | 314 788.00 | 195 365.00 | 510 154.00 |
BP Services in progress | 80 069.00 | | 80 069.00 | 80 069.00 |
BX Customers and related accounts | 740 374.00 | 52 996.00 | 687 378.00 | 740 374.00 |
BZ Other receivables | 2 867.00 | | 2 867.00 | 2 867.00 |
CF Cash and cash equivalents | 37 638.00 | | 37 638.00 | 37 638.00 |
CH Prepaid expenses | 14 955.00 | | 14 955.00 | 14 955.00 |
CJ TOTAL (II) | 875 905.00 | 52 996.00 | 822 909.00 | 875 905.00 |
CO Grand total (0 to V) | 1 386 059.00 | 367 784.00 | 1 018 275.00 | 1 386 059.00 |
CU Other investments | 113 733.00 | | 113 733.00 | 113 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DF Regulated reserves (1) | 139 328.00 | 139 328.00 | | 139 328.00 |
DG Other reserves | 243 400.00 | 177 900.00 | | 243 400.00 |
DH Retained earnings | 371.00 | 281.00 | | 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 163.00 | 65 589.00 | | 42 163.00 |
DL TOTAL (I) | 535 262.00 | 493 099.00 | | 535 262.00 |
DU Loans and Debts from Credit Institutions (3) | 960.00 | 10 402.00 | | 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 621.00 | 68 785.00 | | 58 621.00 |
DX Trade payables and related accounts | 56 228.00 | 28 872.00 | | 56 228.00 |
DY Tax and social security liabilities | 255 094.00 | 318 861.00 | | 255 094.00 |
EA Other liabilities | 112 107.00 | 107 179.00 | | 112 107.00 |
EC TOTAL (IV) | 483 012.00 | 534 101.00 | | 483 012.00 |
EE Grand total (I to V) | 1 018 275.00 | 1 027 200.00 | | 1 018 275.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 301 632.00 | 13 156.00 | | 301 632.00 |
PE DEPRECIATION Total including other intangible assets | 98 894.00 | 2 204.00 | | 98 894.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 202 738.00 | 10 951.00 | | 202 738.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 52 996.00 | | | 52 996.00 |
7B Total provisions for depreciation | 52 996.00 | | | 52 996.00 |
7C Grand total | 52 996.00 | | | 52 996.00 |
| |
| 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 | 58 621.00 | 58 621.00 | | 58 621.00 |
8B Suppliers and Related Accounts | 56 228.00 | 56 228.00 | | 56 228.00 |
8D Social Security and Other Social Organizations | 255 094.00 | 255 094.00 | | 255 094.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112 107.00 | 112 107.00 | | 112 107.00 |
UT Other financial assets | 90.00 | | | 90.00 |
VG Loans with a maturity of up to one year at origin | 960.00 | 960.00 | | 960.00 |
VS Prepaid expenses | 758 197.00 | 758 197.00 | | 758 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 758 287.00 | 758 197.00 | | 758 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 483 012.00 | 483 012.00 | | 483 012.00 |
