| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 208 195.00 | 208 195.00 | | 208 195.00 |
AT Other tangible assets | 56 963.00 | 49 400.00 | 7 563.00 | 56 963.00 |
BH Other financial assets | 3 700.00 | | 3 700.00 | 3 700.00 |
BJ TOTAL (I) | 268 858.00 | 257 595.00 | 11 263.00 | 268 858.00 |
BX Customers and related accounts | 904 813.00 | | 904 813.00 | 904 813.00 |
BZ Other receivables | 311 047.00 | | 311 047.00 | 311 047.00 |
CF Cash and cash equivalents | 718 291.00 | | 718 291.00 | 718 291.00 |
CJ TOTAL (II) | 1 934 153.00 | | 1 934 153.00 | 1 934 153.00 |
CO Grand total (0 to V) | 2 203 011.00 | 257 595.00 | 1 945 416.00 | 2 203 011.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DE Statutory or contractual reserves | 10 000.00 | | | 10 000.00 |
DF Regulated reserves (1) | 560 689.00 | | | 560 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 677.00 | | | 81 677.00 |
DL TOTAL (I) | 752 367.00 | | | 752 367.00 |
DQ Provisions for Expenses | 15 936.00 | | | 15 936.00 |
DR TOTAL (IV) | 15 936.00 | | | 15 936.00 |
DU Loans and Debts from Credit Institutions (3) | 354 584.00 | | | 354 584.00 |
DX Trade payables and related accounts | 660 573.00 | | | 660 573.00 |
DY Tax and social security liabilities | 161 419.00 | | | 161 419.00 |
EA Other liabilities | 535.00 | | | 535.00 |
EC TOTAL (IV) | 1 177 113.00 | | | 1 177 113.00 |
EE Grand total (I to V) | 1 945 416.00 | | | 1 945 416.00 |
EG Accrued income and payables due within one year | 822 528.00 | | | 822 528.00 |
| |
| 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 | 268 260.00 | | 599.00 | 268 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 700.00 | |
I4 DECREASES Grand Total | | | 268 859.00 | |
IO DECREASES Total including other intangible assets | | | 208 195.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 964.00 | |
KD ACQUISITIONS Total including other intangible assets | 208 195.00 | | | 208 195.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 365.00 | | 599.00 | 56 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 700.00 | | | 3 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 254 715.00 | 2 881.00 | | 254 715.00 |
PE DEPRECIATION Total including other intangible assets | 208 195.00 | | | 208 195.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 520.00 | 2 881.00 | | 46 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 11 667.00 | 4 269.00 | | 11 667.00 |
7C Grand total | 11 667.00 | 4 269.00 | | 11 667.00 |
| |
| 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 | 660 574.00 | 660 574.00 | | 660 574.00 |
8D Social Security and Other Social Organizations | 161 420.00 | 161 420.00 | | 161 420.00 |
8K Other liabilities (including liabilities related to repo transactions) | 535.00 | 535.00 | | 535.00 |
UT Other financial assets | 3 700.00 | | 3 700.00 | 3 700.00 |
UX Other trade receivables | 904 814.00 | 904 814.00 | | 904 814.00 |
VH Loans with a maturity of more than one year at origin | 354 585.00 | | | 354 585.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 311 048.00 | 311 048.00 | | 311 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 219 562.00 | 1 215 862.00 | 3 700.00 | 1 219 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 177 113.00 | 822 528.00 | | 1 177 113.00 |
