| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 739.00 | 3 739.00 | | 3 739.00 |
BB Receivables related to investments | 34 557.00 | | 34 557.00 | 34 557.00 |
BJ TOTAL (I) | 3 123 224.00 | 220 037.00 | 2 903 187.00 | 3 123 224.00 |
BZ Other receivables | 115 566.00 | | 115 566.00 | 115 566.00 |
CF Cash and cash equivalents | 84 629.00 | | 84 629.00 | 84 629.00 |
CJ TOTAL (II) | 200 195.00 | | 200 195.00 | 200 195.00 |
CO Grand total (0 to V) | 3 323 419.00 | 220 037.00 | 3 103 382.00 | 3 323 419.00 |
CU Other investments | 3 084 928.00 | 216 298.00 | 2 868 630.00 | 3 084 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 327 008.00 | | | 327 008.00 |
DD Legal reserve (1) | 32 700.00 | | | 32 700.00 |
DG Other reserves | 938 370.00 | | | 938 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 287 935.00 | | | 287 935.00 |
DK Regulated provisions | 19 306.00 | | | 19 306.00 |
DL TOTAL (I) | 1 605 318.00 | | | 1 605 318.00 |
DU Loans and Debts from Credit Institutions (3) | 1 381 269.00 | | | 1 381 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 779.00 | | | 116 779.00 |
EA Other liabilities | 16.00 | | | 16.00 |
EC TOTAL (IV) | 1 498 063.00 | | | 1 498 063.00 |
EE Grand total (I to V) | 3 103 382.00 | | | 3 103 382.00 |
EG Accrued income and payables due within one year | 343 693.00 | | | 343 693.00 |
| |
| 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 | 2 872 369.00 | | 250 855.00 | 2 872 369.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 739.00 | | | 3 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 119 485.00 | |
I4 DECREASES Grand Total | | | 3 123 224.00 | |
IO DECREASES Total including other intangible assets | | | 3 739.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 868 630.00 | | 250 855.00 | 2 868 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 991.00 | 748.00 | | 2 991.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 991.00 | 748.00 | | 2 991.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 677.00 | 4 629.00 | | 14 677.00 |
7B Total provisions for depreciation | | 216 298.00 | | |
7C Grand total | 14 677.00 | 220 927.00 | | 14 677.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 216 298.00 | | |
UJ - Exceptional | | 4 629.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
UL Receivables related to investments | 34 557.00 | | 34 557.00 | 34 557.00 |
VH Loans with a maturity of more than one year at origin | 1 381 269.00 | 226 898.00 | 918 648.00 | 1 381 269.00 |
VI Group and Associates | 116 779.00 | 116 779.00 | | 116 779.00 |
VK Loans repaid during the year | 221 403.00 | | | 221 403.00 |
VM Income taxes | 115 566.00 | 115 566.00 | | 115 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 123.00 | 115 566.00 | 34 557.00 | 150 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 498 063.00 | 343 693.00 | 918 648.00 | 1 498 063.00 |
