| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
AT Other tangible assets | 81 745.00 | 31 785.00 | 49 960.00 | 81 745.00 |
BH Other financial assets | 12 516.00 | | 12 516.00 | 12 516.00 |
BJ TOTAL (I) | 1 094 261.00 | 31 785.00 | 1 062 476.00 | 1 094 261.00 |
BX Customers and related accounts | 11 491.00 | | 11 491.00 | 11 491.00 |
BZ Other receivables | 17 320.00 | | 17 320.00 | 17 320.00 |
CF Cash and cash equivalents | 4 076 855.00 | | 4 076 855.00 | 4 076 855.00 |
CH Prepaid expenses | 4 680.00 | | 4 680.00 | 4 680.00 |
CJ TOTAL (II) | 4 110 345.00 | | 4 110 345.00 | 4 110 345.00 |
CO Grand total (0 to V) | 5 204 606.00 | 31 785.00 | 5 172 822.00 | 5 204 606.00 |
CP Shares due in less than one year | 12 516.00 | | | 12 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 283 684.00 | 174 301.00 | | 283 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 566.00 | 109 383.00 | | 103 566.00 |
DL TOTAL (I) | 420 250.00 | 316 684.00 | | 420 250.00 |
DU Loans and Debts from Credit Institutions (3) | 1 076 477.00 | 948 409.00 | | 1 076 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 691.00 | 107 691.00 | | 173 691.00 |
DX Trade payables and related accounts | 6 893.00 | 7 593.00 | | 6 893.00 |
DY Tax and social security liabilities | 200 786.00 | 141 126.00 | | 200 786.00 |
EA Other liabilities | 3 294 725.00 | 3 557 081.00 | | 3 294 725.00 |
EC TOTAL (IV) | 4 752 571.00 | 4 761 901.00 | | 4 752 571.00 |
EE Grand total (I to V) | 5 172 822.00 | 5 078 585.00 | | 5 172 822.00 |
EG Accrued income and payables due within one year | 3 949 290.00 | 3 885 967.00 | | 3 949 290.00 |
| |
| 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 | 1 081 535.00 | | 12 727.00 | 1 081 535.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 516.00 | |
I4 DECREASES Grand Total | | | 1 094 261.00 | |
IO DECREASES Total including other intangible assets | | | 1 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 745.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000 000.00 | | | 1 000 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 018.00 | | 12 727.00 | 69 018.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 516.00 | | | 12 516.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 714.00 | 12 071.00 | | 19 714.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 714.00 | 12 071.00 | | 19 714.00 |
| |
| 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 | 6 893.00 | 6 893.00 | | 6 893.00 |
8C Staff and Related Accounts | 76 471.00 | 76 471.00 | | 76 471.00 |
8D Social Security and Other Social Organizations | 89 323.00 | 89 323.00 | | 89 323.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 294 725.00 | 3 294 725.00 | | 3 294 725.00 |
UT Other financial assets | 12 516.00 | 12 516.00 | | 12 516.00 |
UX Other trade receivables | 11 491.00 | 11 491.00 | | 11 491.00 |
VB VAT | 779.00 | 779.00 | | 779.00 |
VH Loans with a maturity of more than one year at origin | 1 076 477.00 | 273 195.00 | 292 962.00 | 1 076 477.00 |
VI Group and Associates | 173 691.00 | 173 691.00 | | 173 691.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 71 888.00 | | | 71 888.00 |
VM Income taxes | 2 506.00 | 2 506.00 | | 2 506.00 |
VP Miscellaneous | 70.00 | 70.00 | | 70.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 625.00 | 6 625.00 | | 6 625.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 965.00 | 13 965.00 | | 13 965.00 |
VS Prepaid expenses | 4 680.00 | 4 680.00 | | 4 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 007.00 | 46 007.00 | | 46 007.00 |
VW VAT | 28 367.00 | 28 367.00 | | 28 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 752 571.00 | 3 949 290.00 | 292 962.00 | 4 752 571.00 |
