| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 867.00 | 22 867.00 | | 22 867.00 |
AH Goodwill | 131 331.00 | | 131 331.00 | 131 331.00 |
BJ TOTAL (I) | 167 869.00 | 22 867.00 | 145 002.00 | 167 869.00 |
BX Customers and related accounts | 803 736.00 | 167 213.00 | 636 523.00 | 803 736.00 |
BZ Other receivables | 362 085.00 | | 362 085.00 | 362 085.00 |
CF Cash and cash equivalents | 31 405.00 | | 31 405.00 | 31 405.00 |
CH Prepaid expenses | 1 539.00 | | 1 539.00 | 1 539.00 |
CJ TOTAL (II) | 1 198 765.00 | 167 213.00 | 1 031 552.00 | 1 198 765.00 |
CO Grand total (0 to V) | 1 366 634.00 | 190 081.00 | 1 176 553.00 | 1 366 634.00 |
CU Other investments | 13 671.00 | | 13 671.00 | 13 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 93 065.00 | 80 442.00 | | 93 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 264.00 | 12 623.00 | | 49 264.00 |
DL TOTAL (I) | 151 129.00 | 101 865.00 | | 151 129.00 |
DU Loans and Debts from Credit Institutions (3) | 59 346.00 | 74 643.00 | | 59 346.00 |
DX Trade payables and related accounts | 666 817.00 | 393 048.00 | | 666 817.00 |
DY Tax and social security liabilities | 174 832.00 | 132 927.00 | | 174 832.00 |
EA Other liabilities | 8 431.00 | 14 315.00 | | 8 431.00 |
EB Prepaid income (2) | 115 999.00 | 122 577.00 | | 115 999.00 |
EC TOTAL (IV) | 1 025 424.00 | 737 510.00 | | 1 025 424.00 |
EE Grand total (I to V) | 1 176 553.00 | 839 374.00 | | 1 176 553.00 |
| |
| 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 | 167 869.00 | | | 167 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 671.00 | |
I4 DECREASES Grand Total | | | 167 869.00 | |
IO DECREASES Total including other intangible assets | | | 154 199.00 | |
KD ACQUISITIONS Total including other intangible assets | 154 199.00 | | | 154 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 671.00 | | | 13 671.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 867.00 | | | 22 867.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 867.00 | | | 22 867.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 152 689.00 | 32 276.00 | 17 752.00 | 152 689.00 |
7B Total provisions for depreciation | 152 689.00 | 32 276.00 | 17 752.00 | 152 689.00 |
7C Grand total | 152 689.00 | 32 276.00 | 17 752.00 | 152 689.00 |
UE of which provisions and reversals: - Operating | | 32 276.00 | 17 752.00 | |
| |
| 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 | 666 817.00 | 666 817.00 | | 666 817.00 |
8D Social Security and Other Social Organizations | 11 298.00 | 11 298.00 | | 11 298.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 662.00 | 13 662.00 | | 13 662.00 |
8L Deferred income | 115 999.00 | 115 999.00 | | 115 999.00 |
UX Other trade receivables | 631 982.00 | 631 982.00 | | 631 982.00 |
VA Doubtful or disputed receivables | 166 980.00 | 166 980.00 | | 166 980.00 |
VB VAT | 122 330.00 | 122 330.00 | | 122 330.00 |
VC Group and associates | 234 912.00 | 234 912.00 | | 234 912.00 |
VG Loans with a maturity of up to one year at origin | 22 518.00 | 22 518.00 | | 22 518.00 |
VH Loans with a maturity of more than one year at origin | 36 828.00 | 13 779.00 | 23 049.00 | 36 828.00 |
VM Income taxes | 4 432.00 | 4 432.00 | | 4 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 223.00 | 2 223.00 | | 2 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 415.00 | 10 415.00 | | 10 415.00 |
VS Prepaid expenses | 1 539.00 | 1 539.00 | | 1 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 172 591.00 | 1 172 591.00 | | 1 172 591.00 |
VW VAT | 161 311.00 | 161 311.00 | | 161 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 030 655.00 | 1 007 606.00 | 23 049.00 | 1 030 655.00 |
