| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 37 387.00 | 36 987.00 | 400.00 | 37 387.00 |
AH Goodwill | 520 333.00 | | 520 333.00 | 520 333.00 |
AT Other tangible assets | 209 551.00 | 180 013.00 | 29 538.00 | 209 551.00 |
BH Other financial assets | 10 971.00 | | 10 971.00 | 10 971.00 |
BJ TOTAL (I) | 778 242.00 | 217 001.00 | 561 241.00 | 778 242.00 |
BX Customers and related accounts | 176 076.00 | | 176 076.00 | 176 076.00 |
BZ Other receivables | 5 115 015.00 | | 5 115 015.00 | 5 115 015.00 |
CD Marketable securities | 219 575.00 | | 219 575.00 | 219 575.00 |
CF Cash and cash equivalents | 114 298.00 | | 114 298.00 | 114 298.00 |
CH Prepaid expenses | 11 389.00 | | 11 389.00 | 11 389.00 |
CJ TOTAL (II) | 5 636 354.00 | | 5 636 354.00 | 5 636 354.00 |
CO Grand total (0 to V) | 6 414 596.00 | 217 001.00 | 6 197 595.00 | 6 414 596.00 |
CP Shares due in less than one year | 10 971.00 | | | 10 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 234 300.00 | 234 300.00 | | 234 300.00 |
DB Share, merger, contribution premiums, etc. | 101 520.00 | 101 520.00 | | 101 520.00 |
DD Legal reserve (1) | 23 430.00 | 23 430.00 | | 23 430.00 |
DG Other reserves | 261 958.00 | 209 925.00 | | 261 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 227.00 | 52 034.00 | | 33 227.00 |
DL TOTAL (I) | 654 435.00 | 621 208.00 | | 654 435.00 |
DU Loans and Debts from Credit Institutions (3) | 4 957 000.00 | 4 385 105.00 | | 4 957 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 886.00 | 269 136.00 | | 256 886.00 |
DX Trade payables and related accounts | 24 299.00 | 48 539.00 | | 24 299.00 |
DY Tax and social security liabilities | 210 904.00 | 202 245.00 | | 210 904.00 |
EA Other liabilities | 94 072.00 | 86 969.00 | | 94 072.00 |
EC TOTAL (IV) | 5 543 160.00 | 4 991 993.00 | | 5 543 160.00 |
EE Grand total (I to V) | 6 197 595.00 | 5 613 201.00 | | 6 197 595.00 |
EG Accrued income and payables due within one year | 5 543 160.00 | 4 991 993.00 | | 5 543 160.00 |
| |
| 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 | 770 766.00 | | 7 476.00 | 770 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 971.00 | |
I4 DECREASES Grand Total | | | 778 242.00 | |
IO DECREASES Total including other intangible assets | | | 557 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 209 551.00 | |
KD ACQUISITIONS Total including other intangible assets | 557 720.00 | | | 557 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 108.00 | | 7 443.00 | 202 108.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 937.00 | | 33.00 | 10 937.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 206 702.00 | 10 299.00 | | 206 702.00 |
PE DEPRECIATION Total including other intangible assets | 36 507.00 | 480.00 | | 36 507.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 170 194.00 | 9 819.00 | | 170 194.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 19 993.00 | | 19 993.00 | 19 993.00 |
7B Total provisions for depreciation | 19 993.00 | | 19 993.00 | 19 993.00 |
7C Grand total | 19 993.00 | | 19 993.00 | 19 993.00 |
UG - Financial | | | 19 993.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 224 000.00 | 224 000.00 | | 224 000.00 |
8B Suppliers and Related Accounts | 24 299.00 | 24 299.00 | | 24 299.00 |
8C Staff and Related Accounts | 119 089.00 | 119 089.00 | | 119 089.00 |
8D Social Security and Other Social Organizations | 61 437.00 | 61 437.00 | | 61 437.00 |
8E Income Taxes | 1 282.00 | 1 282.00 | | 1 282.00 |
8K Other liabilities (including liabilities related to repo transactions) | 94 072.00 | 94 072.00 | | 94 072.00 |
UT Other financial assets | 10 971.00 | 10 971.00 | | 10 971.00 |
UX Other trade receivables | 176 076.00 | 176 076.00 | | 176 076.00 |
UZ Social Security, other social security organizations | 499.00 | 499.00 | | 499.00 |
VB VAT | 4 330.00 | 4 330.00 | | 4 330.00 |
VG Loans with a maturity of up to one year at origin | 4 957 000.00 | 4 957 000.00 | | 4 957 000.00 |
VI Group and Associates | 32 886.00 | 32 886.00 | | 32 886.00 |
VM Income taxes | 10 666.00 | 10 666.00 | | 10 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 592.00 | 2 592.00 | | 2 592.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 099 520.00 | 5 099 520.00 | | 5 099 520.00 |
VS Prepaid expenses | 11 389.00 | 11 389.00 | | 11 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 313 451.00 | 5 313 451.00 | | 5 313 451.00 |
VW VAT | 26 504.00 | 26 504.00 | | 26 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 543 160.00 | 5 543 160.00 | | 5 543 160.00 |
