| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 095.00 | 11 095.00 | | 11 095.00 |
AJ Other Intangible Assets | 230.00 | 21.00 | 209.00 | 230.00 |
AT Other tangible assets | 1 873.00 | 1 873.00 | | 1 873.00 |
BH Other financial assets | 13 500.00 | | 13 500.00 | 13 500.00 |
BJ TOTAL (I) | 934 151.00 | 12 990.00 | 921 162.00 | 934 151.00 |
BX Customers and related accounts | 157 200.00 | | 157 200.00 | 157 200.00 |
BZ Other receivables | 1 793.00 | | 1 793.00 | 1 793.00 |
CF Cash and cash equivalents | 94 491.00 | | 94 491.00 | 94 491.00 |
CH Prepaid expenses | 3 168.00 | | 3 168.00 | 3 168.00 |
CJ TOTAL (II) | 256 653.00 | | 256 653.00 | 256 653.00 |
CO Grand total (0 to V) | 1 190 804.00 | 12 990.00 | 1 177 814.00 | 1 190 804.00 |
CU Other investments | 907 453.00 | | 907 453.00 | 907 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 5 000.00 | | 500 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 3 302.00 | 372 159.00 | | 3 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 812.00 | 135 143.00 | | 133 812.00 |
DK Regulated provisions | 5 964.00 | 4 473.00 | | 5 964.00 |
DL TOTAL (I) | 643 577.00 | 517 275.00 | | 643 577.00 |
DU Loans and Debts from Credit Institutions (3) | 396 235.00 | 507 281.00 | | 396 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 422.00 | 97 827.00 | | 86 422.00 |
DX Trade payables and related accounts | 2 410.00 | 3 457.00 | | 2 410.00 |
DY Tax and social security liabilities | 47 791.00 | 53 463.00 | | 47 791.00 |
EA Other liabilities | 1 380.00 | 5 781.00 | | 1 380.00 |
EB Prepaid income (2) | | 27 000.00 | | |
EC TOTAL (IV) | 534 237.00 | 694 809.00 | | 534 237.00 |
EE Grand total (I to V) | 1 177 814.00 | 1 212 084.00 | | 1 177 814.00 |
| |
| 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 | 934 151.00 | | | 934 151.00 |
I3 DECREASES Total Financial Fixed Assets | | | 920 953.00 | |
I4 DECREASES Grand Total | | | 934 151.00 | |
IO DECREASES Total including other intangible assets | | | 11 325.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 873.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 325.00 | | | 11 325.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 873.00 | | | 1 873.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 920 953.00 | | | 920 953.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 697.00 | 1 293.00 | | 11 697.00 |
PE DEPRECIATION Total including other intangible assets | 9 921.00 | 1 195.00 | | 9 921.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 776.00 | 97.00 | | 1 776.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 473.00 | 1 491.00 | | 4 473.00 |
7C Grand total | 4 473.00 | 1 491.00 | | 4 473.00 |
UJ - Exceptional | | 1 491.00 | | |
| |
| 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 | 2 410.00 | 2 410.00 | | 2 410.00 |
8C Staff and Related Accounts | 10 192.00 | 10 192.00 | | 10 192.00 |
8D Social Security and Other Social Organizations | 4 830.00 | 4 830.00 | | 4 830.00 |
8E Income Taxes | 3 503.00 | 3 503.00 | | 3 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 380.00 | 1 380.00 | | 1 380.00 |
UT Other financial assets | 13 500.00 | 13 500.00 | | 13 500.00 |
UX Other trade receivables | 157 200.00 | 157 200.00 | | 157 200.00 |
UZ Social Security, other social security organizations | 434.00 | 434.00 | | 434.00 |
VB VAT | 1 359.00 | 1 359.00 | | 1 359.00 |
VG Loans with a maturity of up to one year at origin | 2 089.00 | 2 089.00 | | 2 089.00 |
VH Loans with a maturity of more than one year at origin | 394 146.00 | 111 130.00 | 283 016.00 | 394 146.00 |
VI Group and Associates | 86 422.00 | 86 422.00 | | 86 422.00 |
VK Loans repaid during the year | 110 537.00 | | | 110 537.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 203.00 | 1 203.00 | | 1 203.00 |
VS Prepaid expenses | 3 168.00 | 3 168.00 | | 3 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 661.00 | 175 661.00 | | 175 661.00 |
VW VAT | 28 063.00 | 28 063.00 | | 28 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 534 237.00 | 251 221.00 | 283 016.00 | 534 237.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
