| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 000.00 | 14 263.00 | 1 737.00 | 16 000.00 |
AT Other tangible assets | 20 811.00 | 14 218.00 | 6 593.00 | 20 811.00 |
BB Receivables related to investments | 22 950.00 | | 22 950.00 | 22 950.00 |
BJ TOTAL (I) | 59 761.00 | 28 481.00 | 31 280.00 | 59 761.00 |
BX Customers and related accounts | 76 527.00 | | 76 527.00 | 76 527.00 |
BZ Other receivables | 16 312.00 | | 16 312.00 | 16 312.00 |
CF Cash and cash equivalents | 52 089.00 | | 52 089.00 | 52 089.00 |
CJ TOTAL (II) | 144 928.00 | | 144 928.00 | 144 928.00 |
CO Grand total (0 to V) | 204 690.00 | 28 481.00 | 176 209.00 | 204 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 6 217.00 | 197.00 | | 6 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 381.00 | 296 021.00 | | 133 381.00 |
DL TOTAL (I) | 140 699.00 | 297 317.00 | | 140 699.00 |
DU Loans and Debts from Credit Institutions (3) | 282.00 | 80.00 | | 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131.00 | 8 381.00 | | 131.00 |
DW Advances and down payments received on current orders | 36.00 | | | 36.00 |
DX Trade payables and related accounts | 12 478.00 | 16 984.00 | | 12 478.00 |
DY Tax and social security liabilities | 22 583.00 | 20 429.00 | | 22 583.00 |
EC TOTAL (IV) | 35 510.00 | 45 875.00 | | 35 510.00 |
EE Grand total (I to V) | 176 209.00 | 343 192.00 | | 176 209.00 |
EG Accrued income and payables due within one year | 35 510.00 | 45 875.00 | | 35 510.00 |
| |
| 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 | 91 811.00 | | | 91 811.00 |
I4 DECREASES Grand Total | | 55 000.00 | 36 811.00 | |
IO DECREASES Total including other intangible assets | | 55 000.00 | 16 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 811.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 000.00 | | | 71 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 811.00 | | | 20 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 000.00 | 30 433.00 | 54 952.00 | 53 000.00 |
PE DEPRECIATION Total including other intangible assets | 45 547.00 | 23 668.00 | 54 952.00 | 45 547.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 453.00 | 6 765.00 | | 7 453.00 |
| |
| 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 | 12 478.00 | 12 478.00 | | 12 478.00 |
8E Income Taxes | 21 726.00 | 21 726.00 | | 21 726.00 |
UL Receivables related to investments | 22 950.00 | 22 950.00 | | 22 950.00 |
UX Other trade receivables | 76 527.00 | 76 527.00 | | 76 527.00 |
VB VAT | 16 108.00 | 16 108.00 | | 16 108.00 |
VG Loans with a maturity of up to one year at origin | 282.00 | 282.00 | | 282.00 |
VI Group and Associates | 131.00 | 131.00 | | 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 204.00 | 204.00 | | 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 789.00 | 115 789.00 | | 115 789.00 |
VW VAT | 857.00 | 857.00 | | 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 474.00 | 35 474.00 | | 35 474.00 |
