| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 781.00 | 2 781.00 | | 2 781.00 |
AT Other tangible assets | 337 125.00 | 233 100.00 | 104 025.00 | 337 125.00 |
BH Other financial assets | 6 600.00 | | 6 600.00 | 6 600.00 |
BJ TOTAL (I) | 346 506.00 | 235 881.00 | 110 625.00 | 346 506.00 |
BL Raw materials, supplies | 9 820.00 | | 9 820.00 | 9 820.00 |
BX Customers and related accounts | 860.00 | | 860.00 | 860.00 |
BZ Other receivables | 1 882.00 | | 1 882.00 | 1 882.00 |
CD Marketable securities | 79 557.00 | | 79 557.00 | 79 557.00 |
CF Cash and cash equivalents | 72 284.00 | | 72 284.00 | 72 284.00 |
CH Prepaid expenses | 4 461.00 | | 4 461.00 | 4 461.00 |
CJ TOTAL (II) | 168 864.00 | | 168 864.00 | 168 864.00 |
CO Grand total (0 to V) | 515 369.00 | 235 881.00 | 279 488.00 | 515 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 115 347.00 | 79 554.00 | | 115 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 165.00 | 35 792.00 | | -36 165.00 |
DL TOTAL (I) | 87 567.00 | 123 732.00 | | 87 567.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 15 701.00 | 20 743.00 | | 15 701.00 |
DY Tax and social security liabilities | 30 224.00 | 79 715.00 | | 30 224.00 |
EA Other liabilities | 95 996.00 | 77 625.00 | | 95 996.00 |
EC TOTAL (IV) | 191 921.00 | 228 083.00 | | 191 921.00 |
EE Grand total (I to V) | 279 488.00 | 351 814.00 | | 279 488.00 |
EG Accrued income and payables due within one year | 191 921.00 | 228 083.00 | | 191 921.00 |
| |
| 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 | 301 380.00 | | 45 125.00 | 301 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 600.00 | |
I4 DECREASES Grand Total | | | 346 506.00 | |
IO DECREASES Total including other intangible assets | | | 2 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 337 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 781.00 | | | 2 781.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 291 999.00 | | 45 125.00 | 291 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 600.00 | | | 6 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 986.00 | 15 896.00 | | 219 986.00 |
PE DEPRECIATION Total including other intangible assets | 2 781.00 | | | 2 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 217 205.00 | 15 896.00 | | 217 205.00 |
| |
| 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 | 15 701.00 | 15 701.00 | | 15 701.00 |
8C Staff and Related Accounts | 12 909.00 | 12 909.00 | | 12 909.00 |
8D Social Security and Other Social Organizations | 14 980.00 | 14 980.00 | | 14 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 996.00 | 95 996.00 | | 95 996.00 |
UT Other financial assets | 6 600.00 | | 6 600.00 | 6 600.00 |
UX Other trade receivables | 860.00 | 860.00 | | 860.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 50 000.00 | | 50 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 335.00 | 2 335.00 | | 2 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 882.00 | 1 882.00 | | 1 882.00 |
VS Prepaid expenses | 4 461.00 | 4 461.00 | | 4 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 802.00 | 7 202.00 | 6 600.00 | 13 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 921.00 | 191 921.00 | | 191 921.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 29 106.00 | 30 879.00 | | 29 106.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 24 273.00 | 26 327.00 | | 24 273.00 |
ST Other accounts | 92 289.00 | 99 740.00 | | 92 289.00 |
XQ Rental, rental and co-ownership charges | 58 632.00 | 61 076.00 | | 58 632.00 |
YT Subcontracting | 1 764.00 | 1 376.00 | | 1 764.00 |
YU External personnel | 13 718.00 | 25 596.00 | | 13 718.00 |
YW Business tax | 1 944.00 | 1 959.00 | | 1 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 31 050.00 | 32 838.00 | | 31 050.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 190 675.00 | 214 115.00 | | 190 675.00 |
| |
| 16 - 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 | 16.00 | | | 16.00 |
