| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 978.00 | 16 978.00 | | 16 978.00 |
AH Goodwill | 1 105 948.00 | 178 977.00 | 926 971.00 | 1 105 948.00 |
AT Other tangible assets | 252 509.00 | 227 137.00 | 25 373.00 | 252 509.00 |
BH Other financial assets | 9 785.00 | | 9 785.00 | 9 785.00 |
BJ TOTAL (I) | 1 403 090.00 | 423 092.00 | 979 998.00 | 1 403 090.00 |
BX Customers and related accounts | 43 512.00 | | 43 512.00 | 43 512.00 |
BZ Other receivables | 19 877.00 | | 19 877.00 | 19 877.00 |
CF Cash and cash equivalents | 2 181 789.00 | | 2 181 789.00 | 2 181 789.00 |
CH Prepaid expenses | 6 301.00 | | 6 301.00 | 6 301.00 |
CJ TOTAL (II) | 2 251 479.00 | | 2 251 479.00 | 2 251 479.00 |
CO Grand total (0 to V) | 3 654 570.00 | 423 092.00 | 3 231 478.00 | 3 654 570.00 |
CU Other investments | 17 870.00 | | 17 870.00 | 17 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 810 000.00 | 810 000.00 | | 810 000.00 |
DD Legal reserve (1) | 81 000.00 | 81 000.00 | | 81 000.00 |
DG Other reserves | 1 602 348.00 | 1 528 955.00 | | 1 602 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 072.00 | 73 393.00 | | 69 072.00 |
DL TOTAL (I) | 2 562 420.00 | 2 493 348.00 | | 2 562 420.00 |
DU Loans and Debts from Credit Institutions (3) | 187.00 | 199.00 | | 187.00 |
DX Trade payables and related accounts | 80 601.00 | 81 509.00 | | 80 601.00 |
DY Tax and social security liabilities | 92 603.00 | 95 609.00 | | 92 603.00 |
EA Other liabilities | 495 667.00 | 322 366.00 | | 495 667.00 |
EC TOTAL (IV) | 669 058.00 | 499 682.00 | | 669 058.00 |
EE Grand total (I to V) | 3 231 478.00 | 2 993 030.00 | | 3 231 478.00 |
| |
| 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 | 1 397 646.00 | | 5 445.00 | 1 397 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 655.00 | |
I4 DECREASES Grand Total | | | 1 403 090.00 | |
IO DECREASES Total including other intangible assets | | | 1 122 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 252 509.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 122 926.00 | | | 1 122 926.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 247 124.00 | | 5 386.00 | 247 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 596.00 | | 59.00 | 27 596.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 315 258.00 | 15 811.00 | | 315 258.00 |
PE DEPRECIATION Total including other intangible assets | 103 932.00 | | | 103 932.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 211 326.00 | 15 811.00 | | 211 326.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 92 023.00 | | | 92 023.00 |
7B Total provisions for depreciation | 92 023.00 | | | 92 023.00 |
7C Grand total | 92 023.00 | | | 92 023.00 |
| |
| 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 | 80 601.00 | 80 601.00 | | 80 601.00 |
8C Staff and Related Accounts | 24 511.00 | 24 511.00 | | 24 511.00 |
8D Social Security and Other Social Organizations | 40 104.00 | 40 104.00 | | 40 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 495 667.00 | 495 667.00 | | 495 667.00 |
UT Other financial assets | 9 785.00 | | 9 785.00 | 9 785.00 |
UX Other trade receivables | 43 512.00 | 43 512.00 | | 43 512.00 |
VB VAT | 13 348.00 | 13 348.00 | | 13 348.00 |
VG Loans with a maturity of up to one year at origin | 187.00 | 187.00 | | 187.00 |
VM Income taxes | 1 701.00 | 1 701.00 | | 1 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 682.00 | 2 682.00 | | 2 682.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 828.00 | 4 828.00 | | 4 828.00 |
VS Prepaid expenses | 6 301.00 | 6 301.00 | | 6 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 475.00 | 69 690.00 | 9 785.00 | 79 475.00 |
VW VAT | 25 307.00 | 25 307.00 | | 25 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 669 058.00 | 669 058.00 | | 669 058.00 |
