| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 19 020.00 | 19 020.00 | | 19 020.00 |
AT Other tangible assets | 61 281.00 | 41 365.00 | 19 916.00 | 61 281.00 |
BH Other financial assets | 1 140.00 | | 1 140.00 | 1 140.00 |
BJ TOTAL (I) | 81 441.00 | 60 385.00 | 21 056.00 | 81 441.00 |
BX Customers and related accounts | 153 461.00 | | 153 461.00 | 153 461.00 |
BZ Other receivables | 9 147.00 | | 9 147.00 | 9 147.00 |
CD Marketable securities | 120 053.00 | | 120 053.00 | 120 053.00 |
CF Cash and cash equivalents | 434 493.00 | | 434 493.00 | 434 493.00 |
CH Prepaid expenses | 1 700.00 | | 1 700.00 | 1 700.00 |
CJ TOTAL (II) | 718 855.00 | | 718 855.00 | 718 855.00 |
CO Grand total (0 to V) | 800 296.00 | 60 385.00 | 739 911.00 | 800 296.00 |
| |
| 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 |
DH Retained earnings | 56 477.00 | 30 438.00 | | 56 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 913.00 | 41 039.00 | | 55 913.00 |
DL TOTAL (I) | 121 190.00 | 80 277.00 | | 121 190.00 |
DU Loans and Debts from Credit Institutions (3) | 19 035.00 | 15 961.00 | | 19 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 350.00 | 1 350.00 | | 1 350.00 |
DX Trade payables and related accounts | 155 910.00 | 94 407.00 | | 155 910.00 |
DY Tax and social security liabilities | 390 312.00 | 360 712.00 | | 390 312.00 |
EA Other liabilities | 52 114.00 | 44 199.00 | | 52 114.00 |
EC TOTAL (IV) | 618 721.00 | 516 629.00 | | 618 721.00 |
EE Grand total (I to V) | 739 911.00 | 596 906.00 | | 739 911.00 |
EG Accrued income and payables due within one year | 618 721.00 | 509 166.00 | | 618 721.00 |
| |
| 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 | 68 264.00 | | 13 177.00 | 68 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 140.00 | |
I4 DECREASES Grand Total | | | 81 441.00 | |
IO DECREASES Total including other intangible assets | | | 19 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 020.00 | | | 19 020.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 104.00 | | 13 177.00 | 48 104.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 140.00 | | | 1 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 737.00 | 9 648.00 | | 50 737.00 |
PE DEPRECIATION Total including other intangible assets | 19 020.00 | | | 19 020.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 717.00 | 9 648.00 | | 31 717.00 |
| |
| 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 | 155 910.00 | 155 910.00 | | 155 910.00 |
8C Staff and Related Accounts | 224 788.00 | 224 788.00 | | 224 788.00 |
8D Social Security and Other Social Organizations | 88 667.00 | 88 667.00 | | 88 667.00 |
8E Income Taxes | 19 419.00 | 19 419.00 | | 19 419.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 114.00 | 52 114.00 | | 52 114.00 |
UT Other financial assets | 1 140.00 | | 1 140.00 | 1 140.00 |
UX Other trade receivables | 153 461.00 | 153 461.00 | | 153 461.00 |
VB VAT | 9 147.00 | 9 147.00 | | 9 147.00 |
VH Loans with a maturity of more than one year at origin | 19 035.00 | 19 035.00 | | 19 035.00 |
VI Group and Associates | 1 350.00 | 1 350.00 | | 1 350.00 |
VJ Loans taken out during the year | 10 981.00 | | | 10 981.00 |
VK Loans repaid during the year | 7 907.00 | | | 7 907.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 113.00 | 1 113.00 | | 1 113.00 |
VS Prepaid expenses | 1 700.00 | 1 700.00 | | 1 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 449.00 | 164 309.00 | 1 140.00 | 165 449.00 |
VW VAT | 56 325.00 | 56 325.00 | | 56 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 618 721.00 | 618 721.00 | | 618 721.00 |
| |
| 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 | | 5 341.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 228.00 | 15 494.00 | | 22 228.00 |
ST Other accounts | 49 089.00 | 45 535.00 | | 49 089.00 |
XQ Rental, rental and co-ownership charges | 7 165.00 | 7 384.00 | | 7 165.00 |
YT Subcontracting | 418 359.00 | 260 544.00 | | 418 359.00 |
YW Business tax | 4 035.00 | 2 977.00 | | 4 035.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 035.00 | 8 318.00 | | 4 035.00 |
YY Amount of VAT collected | 325 206.00 | 278 965.00 | | 325 206.00 |
YZ Total deductible VAT on goods and services | 86 028.00 | 59 745.00 | | 86 028.00 |
ZE Dividends | 15 000.00 | | | 15 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 496 840.00 | 328 956.00 | | 496 840.00 |
