| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 881.00 | 1 882.00 | 999.00 | 2 881.00 |
BD Other fixed assets | 199 449.00 | | 199 449.00 | 199 449.00 |
BJ TOTAL (I) | 1 356 450.00 | 1 882.00 | 1 354 568.00 | 1 356 450.00 |
CD Marketable securities | 153 800.00 | 3 710.00 | 150 090.00 | 153 800.00 |
CF Cash and cash equivalents | 990 229.00 | | 990 229.00 | 990 229.00 |
CH Prepaid expenses | 297.00 | | 297.00 | 297.00 |
CJ TOTAL (II) | 1 144 326.00 | 3 710.00 | 1 140 616.00 | 1 144 326.00 |
CO Grand total (0 to V) | 2 500 776.00 | 5 592.00 | 2 495 184.00 | 2 500 776.00 |
CU Other investments | 1 154 120.00 | | 1 154 120.00 | 1 154 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 731 160.00 | 1 731 160.00 | | 1 731 160.00 |
DD Legal reserve (1) | 40 762.00 | 38 267.00 | | 40 762.00 |
DG Other reserves | 600 482.00 | 727 068.00 | | 600 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 951.00 | 49 909.00 | | 74 951.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 2 452 354.00 | 2 551 404.00 | | 2 452 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 001.00 | 28 558.00 | | 18 001.00 |
DX Trade payables and related accounts | 898.00 | 875.00 | | 898.00 |
DY Tax and social security liabilities | 21 636.00 | 5 071.00 | | 21 636.00 |
EA Other liabilities | 2 296.00 | 5 342.00 | | 2 296.00 |
EB Prepaid income (2) | 6.00 | | | 6.00 |
EC TOTAL (IV) | 42 830.00 | 39 846.00 | | 42 830.00 |
EE Grand total (I to V) | 2 495 184.00 | 2 591 249.00 | | 2 495 184.00 |
EI Including equity loans | 18 001.00 | | | 18 001.00 |
| |
| 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 | 1 355 291.00 | 1 159.00 | | 1 355 291.00 |
I3 DECREASES Total Financial Fixed Assets | 1 353 569.00 | | | 1 353 569.00 |
I4 DECREASES Grand Total | 1 356 450.00 | | | 1 356 450.00 |
IY DECREASES Total Tangible Fixed Assets | 2 881.00 | | | 2 881.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 722.00 | 1 159.00 | | 1 722.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 353 569.00 | | | 1 353 569.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 722.00 | 160.00 | | 1 722.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 722.00 | 160.00 | | 1 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
5V Other provisions for risks and expenses | | | | |
6X Other provisions for depreciation | 4 024.00 | | 314.00 | 4 024.00 |
7B Total provisions for depreciation | 4 024.00 | | 314.00 | 4 024.00 |
7C Grand total | 9 024.00 | | 314.00 | 9 024.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 314.00 | |
| |
| 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 | 898.00 | 898.00 | | 898.00 |
8D Social Security and Other Social Organizations | 19 627.00 | 19 627.00 | | 19 627.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 296.00 | 2 296.00 | | 2 296.00 |
VI Group and Associates | 18 001.00 | 18 001.00 | | 18 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 009.00 | 2 009.00 | | 2 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 830.00 | 42 830.00 | | 42 830.00 |
