| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 160.00 | 21 160.00 | | 21 160.00 |
AH Goodwill | 125 194.00 | | 125 194.00 | 125 194.00 |
AT Other tangible assets | 189 370.00 | 152 383.00 | 36 987.00 | 189 370.00 |
BH Other financial assets | 8 288.00 | | 8 288.00 | 8 288.00 |
BJ TOTAL (I) | 360 145.00 | 173 542.00 | 186 603.00 | 360 145.00 |
BX Customers and related accounts | 206 215.00 | | 206 215.00 | 206 215.00 |
BZ Other receivables | 3 414 318.00 | | 3 414 318.00 | 3 414 318.00 |
CF Cash and cash equivalents | 354 218.00 | | 354 218.00 | 354 218.00 |
CH Prepaid expenses | 12 870.00 | | 12 870.00 | 12 870.00 |
CJ TOTAL (II) | 3 987 621.00 | | 3 987 621.00 | 3 987 621.00 |
CO Grand total (0 to V) | 4 347 766.00 | 173 542.00 | 4 174 224.00 | 4 347 766.00 |
CS Evaluated investments - equity method | 16 134.00 | | 16 134.00 | 16 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 280 000.00 | 290 000.00 | | 280 000.00 |
DH Retained earnings | 3 239.00 | 927.00 | | 3 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 460.00 | 57 311.00 | | 61 460.00 |
DL TOTAL (I) | 410 699.00 | 414 239.00 | | 410 699.00 |
DP Provisions for Risks | | 9 500.00 | | |
DQ Provisions for Expenses | 21 357.00 | 21 241.00 | | 21 357.00 |
DR TOTAL (IV) | 21 357.00 | 30 741.00 | | 21 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 616.00 | 16 664.00 | | 81 616.00 |
DX Trade payables and related accounts | 11 251.00 | 11 358.00 | | 11 251.00 |
DY Tax and social security liabilities | 94 678.00 | 88 194.00 | | 94 678.00 |
EA Other liabilities | 3 554 623.00 | 3 156 055.00 | | 3 554 623.00 |
EC TOTAL (IV) | 3 742 167.00 | 3 272 271.00 | | 3 742 167.00 |
EE Grand total (I to V) | 4 174 224.00 | 3 717 251.00 | | 4 174 224.00 |
| |
| 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 | 386 763.00 | | 16 023.00 | 386 763.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 500.00 | 24 422.00 | |
I4 DECREASES Grand Total | | 42 641.00 | 360 145.00 | |
IO DECREASES Total including other intangible assets | | | 146 353.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 141.00 | 189 370.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 353.00 | | | 146 353.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 212 912.00 | | 15 599.00 | 212 912.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 498.00 | | 424.00 | 27 498.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 193 451.00 | 19 231.00 | 39 141.00 | 193 451.00 |
PE DEPRECIATION Total including other intangible assets | 21 160.00 | | | 21 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 172 292.00 | 19 231.00 | 39 141.00 | 172 292.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 30 741.00 | 21 357.00 | 30 741.00 | 30 741.00 |
7C Grand total | 30 741.00 | 21 357.00 | 30 741.00 | 30 741.00 |
UE of which provisions and reversals: - Operating | | 21 357.00 | 21 241.00 | |
UJ - Exceptional | | | 9 500.00 | |
| |
| 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 | 11 251.00 | 11 251.00 | | 11 251.00 |
8D Social Security and Other Social Organizations | 94 678.00 | 94 678.00 | | 94 678.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 554 623.00 | 3 554 623.00 | | 3 554 623.00 |
UT Other financial assets | 8 288.00 | | 8 288.00 | 8 288.00 |
UX Other trade receivables | 206 215.00 | 206 215.00 | | 206 215.00 |
VI Group and Associates | 81 616.00 | 81 616.00 | | 81 616.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 414 318.00 | 3 414 318.00 | | 3 414 318.00 |
VS Prepaid expenses | 12 870.00 | 12 870.00 | | 12 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 641 691.00 | 3 633 403.00 | 8 288.00 | 3 641 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 742 167.00 | 3 742 167.00 | | 3 742 167.00 |
