| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 098.00 | 2 098.00 | | 2 098.00 |
AT Other tangible assets | 25 277.00 | 22 522.00 | 2 755.00 | 25 277.00 |
BH Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
BJ TOTAL (I) | 29 890.00 | 24 620.00 | 5 270.00 | 29 890.00 |
BX Customers and related accounts | 543 355.00 | | 543 355.00 | 543 355.00 |
BZ Other receivables | 51 251.00 | | 51 251.00 | 51 251.00 |
CF Cash and cash equivalents | 300 718.00 | | 300 718.00 | 300 718.00 |
CJ TOTAL (II) | 895 325.00 | | 895 325.00 | 895 325.00 |
CO Grand total (0 to V) | 925 215.00 | 24 620.00 | 900 595.00 | 925 215.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DG Other reserves | 283 375.00 | 282 793.00 | | 283 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 511.00 | 107 582.00 | | 70 511.00 |
DL TOTAL (I) | 395 824.00 | 432 313.00 | | 395 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 927.00 | | |
DX Trade payables and related accounts | 484 762.00 | 507 215.00 | | 484 762.00 |
DY Tax and social security liabilities | 20 009.00 | 40 747.00 | | 20 009.00 |
EC TOTAL (IV) | 504 771.00 | 551 889.00 | | 504 771.00 |
EE Grand total (I to V) | 900 595.00 | 984 202.00 | | 900 595.00 |
| |
| 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 | 29 890.00 | | | 29 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 515.00 | |
I4 DECREASES Grand Total | | | 29 890.00 | |
IO DECREASES Total including other intangible assets | | | 2 098.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 277.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 098.00 | | | 2 098.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 277.00 | | | 25 277.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 515.00 | | | 2 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 508.00 | 1 112.00 | | 23 508.00 |
PE DEPRECIATION Total including other intangible assets | 1 842.00 | 256.00 | | 1 842.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 666.00 | 856.00 | | 21 666.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
6T Receivables | 112 336.00 | | 112 336.00 | 112 336.00 |
7B Total provisions for depreciation | 112 336.00 | | 112 336.00 | 112 336.00 |
7C Grand total | 112 336.00 | | 112 336.00 | 112 336.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 112 336.00 | |
| |
| 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 | 484 762.00 | 484 762.00 | | 484 762.00 |
8C Staff and Related Accounts | 12 720.00 | 12 720.00 | | 12 720.00 |
8D Social Security and Other Social Organizations | 5 742.00 | 5 742.00 | | 5 742.00 |
UT Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
UX Other trade receivables | 543 355.00 | 543 355.00 | | 543 355.00 |
UZ Social Security, other social security organizations | 575.00 | 575.00 | | 575.00 |
VB VAT | 44 997.00 | 44 997.00 | | 44 997.00 |
VM Income taxes | 5 679.00 | 5 679.00 | | 5 679.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 548.00 | 1 548.00 | | 1 548.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 597 122.00 | 594 607.00 | 2 515.00 | 597 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 504 771.00 | 504 771.00 | | 504 771.00 |
