| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 887 411.00 | 4 187 052.00 | 2 700 359.00 | 6 887 411.00 |
AT Other tangible assets | 88 597.00 | 84 269.00 | 4 328.00 | 88 597.00 |
BH Other financial assets | 8 804.00 | | 8 804.00 | 8 804.00 |
BJ TOTAL (I) | 6 984 811.00 | 4 271 320.00 | 2 713 491.00 | 6 984 811.00 |
BT Goods | 29 514.00 | | 29 514.00 | 29 514.00 |
BX Customers and related accounts | 944 135.00 | | 944 135.00 | 944 135.00 |
BZ Other receivables | 47 750.00 | | 47 750.00 | 47 750.00 |
CF Cash and cash equivalents | 2 213 032.00 | | 2 213 032.00 | 2 213 032.00 |
CH Prepaid expenses | 19 768.00 | | 19 768.00 | 19 768.00 |
CJ TOTAL (II) | 3 254 199.00 | | 3 254 199.00 | 3 254 199.00 |
CO Grand total (0 to V) | 10 239 010.00 | 4 271 320.00 | 5 967 690.00 | 10 239 010.00 |
CP Shares due in less than one year | 8 804.00 | | | 8 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 471 200.00 | 471 200.00 | | 471 200.00 |
DB Share, merger, contribution premiums, etc. | 956 506.00 | 956 506.00 | | 956 506.00 |
DD Legal reserve (1) | 47 120.00 | 47 120.00 | | 47 120.00 |
DG Other reserves | 332 062.00 | 332 062.00 | | 332 062.00 |
DH Retained earnings | 934 446.00 | 1 208 224.00 | | 934 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 804 697.00 | 1 226 222.00 | | 1 804 697.00 |
DL TOTAL (I) | 4 546 031.00 | 4 241 333.00 | | 4 546 031.00 |
DU Loans and Debts from Credit Institutions (3) | 214 080.00 | 214 080.00 | | 214 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 471.00 | 83 468.00 | | 83 471.00 |
DX Trade payables and related accounts | 186 400.00 | 213 017.00 | | 186 400.00 |
DY Tax and social security liabilities | 289 302.00 | 314 969.00 | | 289 302.00 |
EA Other liabilities | 76 623.00 | 185 599.00 | | 76 623.00 |
EB Prepaid income (2) | 571 783.00 | 431 899.00 | | 571 783.00 |
EC TOTAL (IV) | 1 421 660.00 | 1 443 031.00 | | 1 421 660.00 |
EE Grand total (I to V) | 5 967 690.00 | 5 684 365.00 | | 5 967 690.00 |
EG Accrued income and payables due within one year | 1 207 579.00 | 1 443 031.00 | | 1 207 579.00 |
| |
| 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 | 6 982 181.00 | | 3 200.00 | 6 982 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 804.00 | |
I4 DECREASES Grand Total | | 570.00 | 6 984 811.00 | |
IO DECREASES Total including other intangible assets | | | 6 887 411.00 | |
IY DECREASES Total Tangible Fixed Assets | | 570.00 | 88 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 887 411.00 | | | 6 887 411.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 222.00 | | 2 945.00 | 86 222.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 549.00 | | 255.00 | 8 549.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 273.00 | 5 843.00 | 1.00 | 105 273.00 |
PE DEPRECIATION Total including other intangible assets | 26 558.00 | 288.00 | | 26 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78 715.00 | 5 555.00 | 1.00 | 78 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 4 160 206.00 | | | 4 160 206.00 |
7B Total provisions for depreciation | 4 160 206.00 | | | 4 160 206.00 |
7C Grand total | 4 160 206.00 | | | 4 160 206.00 |
| |
| 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 | 186 400.00 | 186 400.00 | | 186 400.00 |
8C Staff and Related Accounts | 16 131.00 | 16 131.00 | | 16 131.00 |
8D Social Security and Other Social Organizations | 10 275.00 | 10 275.00 | | 10 275.00 |
8E Income Taxes | 199 261.00 | 199 261.00 | | 199 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 623.00 | 76 623.00 | | 76 623.00 |
8L Deferred income | 571 783.00 | 571 783.00 | | 571 783.00 |
UT Other financial assets | 8 804.00 | 8 804.00 | | 8 804.00 |
UX Other trade receivables | 944 135.00 | 944 135.00 | | 944 135.00 |
VB VAT | 43 359.00 | 43 359.00 | | 43 359.00 |
VI Group and Associates | 83 471.00 | 83 471.00 | | 83 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 202.00 | 10 202.00 | | 10 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 392.00 | 4 392.00 | | 4 392.00 |
VS Prepaid expenses | 19 768.00 | 19 768.00 | | 19 768.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 020 458.00 | 1 020 458.00 | | 1 020 458.00 |
VW VAT | 53 433.00 | 53 433.00 | | 53 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 207 579.00 | 1 207 579.00 | | 1 207 579.00 |
| |
| 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 | 8 285.00 | 7 968.00 | | 8 285.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 26 883.00 | 40 149.00 | | 26 883.00 |
ST Other accounts | 1 097 647.00 | 848 805.00 | | 1 097 647.00 |
XQ Rental, rental and co-ownership charges | 43 211.00 | 38 415.00 | | 43 211.00 |
YT Subcontracting | 152 454.00 | 161 431.00 | | 152 454.00 |
YV Retrocessions of fees, commissions and brokerage | 37 456.00 | 34 716.00 | | 37 456.00 |
YW Business tax | 7 601.00 | 8 746.00 | | 7 601.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 886.00 | 16 714.00 | | 15 886.00 |
YY Amount of VAT collected | 456 804.00 | 992 178.00 | | 456 804.00 |
YZ Total deductible VAT on goods and services | 252 817.00 | 590 681.00 | | 252 817.00 |
ZE Dividends | 1 500 000.00 | | | 1 500 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 357 652.00 | 1 123 516.00 | | 1 357 652.00 |
| |
| 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 | 2.00 | | | 2.00 |
