| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 105 928.00 | | 2 105 928.00 | 2 105 928.00 |
BJ TOTAL (I) | 37 394 907.00 | 16 268 979.00 | 21 125 928.00 | 37 394 907.00 |
BX Customers and related accounts | 2 720 806.00 | | 2 720 806.00 | 2 720 806.00 |
BZ Other receivables | 7 177 711.00 | | 7 177 711.00 | 7 177 711.00 |
CF Cash and cash equivalents | 42 060.00 | | 42 060.00 | 42 060.00 |
CJ TOTAL (II) | 9 940 576.00 | | 9 940 576.00 | 9 940 576.00 |
CO Grand total (0 to V) | 47 335 483.00 | 16 268 979.00 | 31 066 504.00 | 47 335 483.00 |
CU Other investments | 35 288 979.00 | 16 268 979.00 | 19 020 000.00 | 35 288 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000 000.00 | 25 000 000.00 | | 25 000 000.00 |
DD Legal reserve (1) | 3 212.00 | 3 212.00 | | 3 212.00 |
DH Retained earnings | -5 494 072.00 | -5 897 482.00 | | -5 494 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 728 150.00 | 403 410.00 | | -7 728 150.00 |
DK Regulated provisions | 1 002 979.00 | 1 002 979.00 | | 1 002 979.00 |
DL TOTAL (I) | 12 783 969.00 | 20 512 119.00 | | 12 783 969.00 |
DP Provisions for Risks | 60 000.00 | | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | | | 60 000.00 |
DT Other Bond Issues | 3 219 668.00 | 3 219 668.00 | | 3 219 668.00 |
DU Loans and Debts from Credit Institutions (3) | | 29 165.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 13 790 892.00 | 14 169 052.00 | | 13 790 892.00 |
DX Trade payables and related accounts | 272 616.00 | 214 122.00 | | 272 616.00 |
DY Tax and social security liabilities | 525 762.00 | 419 876.00 | | 525 762.00 |
EA Other liabilities | 413 597.00 | 1 889 092.00 | | 413 597.00 |
EC TOTAL (IV) | 18 222 535.00 | 19 940 977.00 | | 18 222 535.00 |
EE Grand total (I to V) | 31 066 504.00 | 40 453 096.00 | | 31 066 504.00 |
| |
| 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 | 37 394 907.00 | | | 37 394 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 288 979.00 | |
I4 DECREASES Grand Total | | | 37 394 907.00 | |
IO DECREASES Total including other intangible assets | | | 2 105 928.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 105 928.00 | | | 2 105 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 288 979.00 | | | 35 288 979.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 002 979.00 | | | 1 002 979.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 60 000.00 | | |
7B Total provisions for depreciation | 7 268 979.00 | 9 000 000.00 | | 7 268 979.00 |
7C Grand total | 8 271 958.00 | 9 060 000.00 | | 8 271 958.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 60 000.00 | | |
UG - Financial | | 9 000 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 3 219 668.00 | | | 3 219 668.00 |
8A Miscellaneous Loans and Financial Debts | 58 512.00 | | | 58 512.00 |
8B Suppliers and Related Accounts | 272 616.00 | 272 616.00 | | 272 616.00 |
8C Staff and Related Accounts | 15 781.00 | 15 781.00 | | 15 781.00 |
8D Social Security and Other Social Organizations | 43 725.00 | 43 725.00 | | 43 725.00 |
8K Other liabilities (including liabilities related to repo transactions) | 413 597.00 | 82 388.00 | 259 597.00 | 413 597.00 |
UX Other trade receivables | 2 720 806.00 | 2 720 806.00 | | 2 720 806.00 |
UZ Social Security, other social security organizations | 1 013.00 | 1 013.00 | | 1 013.00 |
VB VAT | 32 573.00 | 32 573.00 | | 32 573.00 |
VC Group and associates | 7 119 988.00 | 7 119 988.00 | | 7 119 988.00 |
VI Group and Associates | 13 732 380.00 | 13 732 380.00 | | 13 732 380.00 |
VP Miscellaneous | 8 982.00 | 8 982.00 | | 8 982.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 544.00 | 23 544.00 | | 23 544.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 155.00 | 15 155.00 | | 15 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 898 517.00 | 9 898 517.00 | | 9 898 517.00 |
VW VAT | 442 712.00 | 442 712.00 | | 442 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 222 535.00 | 14 613 146.00 | 259 597.00 | 18 222 535.00 |
