| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 007.00 | 13 007.00 | | 13 007.00 |
AT Other tangible assets | 394 619.00 | 267 773.00 | 126 846.00 | 394 619.00 |
BH Other financial assets | 2 085.00 | | 2 085.00 | 2 085.00 |
BJ TOTAL (I) | 409 711.00 | 280 780.00 | 128 931.00 | 409 711.00 |
BT Goods | 194 163.00 | | 194 163.00 | 194 163.00 |
BX Customers and related accounts | 223 463.00 | 32 814.00 | 190 649.00 | 223 463.00 |
BZ Other receivables | 88 146.00 | | 88 146.00 | 88 146.00 |
CF Cash and cash equivalents | 700 341.00 | | 700 341.00 | 700 341.00 |
CH Prepaid expenses | 24 555.00 | | 24 555.00 | 24 555.00 |
CJ TOTAL (II) | 1 230 668.00 | 32 814.00 | 1 197 854.00 | 1 230 668.00 |
CO Grand total (0 to V) | 1 640 379.00 | 313 594.00 | 1 326 785.00 | 1 640 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 254 192.00 | 254 192.00 | | 254 192.00 |
DH Retained earnings | -84 624.00 | 9 528.00 | | -84 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 949.00 | -94 152.00 | | -44 949.00 |
DL TOTAL (I) | 133 004.00 | 177 952.00 | | 133 004.00 |
DU Loans and Debts from Credit Institutions (3) | 856 051.00 | 863 641.00 | | 856 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187.00 | 187.00 | | 187.00 |
DX Trade payables and related accounts | 250 247.00 | 302 969.00 | | 250 247.00 |
DY Tax and social security liabilities | 70 472.00 | 85 589.00 | | 70 472.00 |
EA Other liabilities | 4 041.00 | 3 753.00 | | 4 041.00 |
EB Prepaid income (2) | 12 783.00 | 12 783.00 | | 12 783.00 |
EC TOTAL (IV) | 1 193 781.00 | 1 268 923.00 | | 1 193 781.00 |
EE Grand total (I to V) | 1 326 785.00 | 1 446 875.00 | | 1 326 785.00 |
EG Accrued income and payables due within one year | 382 096.00 | 413 923.00 | | 382 096.00 |
| |
| 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 | 431 956.00 | | | 431 956.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 085.00 | |
I4 DECREASES Grand Total | | 22 245.00 | 409 711.00 | |
IO DECREASES Total including other intangible assets | | | 13 007.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 245.00 | 394 619.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 007.00 | | | 13 007.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 416 864.00 | | | 416 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 085.00 | | | 2 085.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 275 882.00 | 27 143.00 | 22 245.00 | 275 882.00 |
PE DEPRECIATION Total including other intangible assets | 13 007.00 | | | 13 007.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 262 875.00 | 27 143.00 | 22 245.00 | 262 875.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 32 814.00 | | | 32 814.00 |
7B Total provisions for depreciation | 32 814.00 | | | 32 814.00 |
7C Grand total | 32 814.00 | | | 32 814.00 |
| |
| 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 | 250 247.00 | 250 247.00 | | 250 247.00 |
8C Staff and Related Accounts | 18 621.00 | 18 621.00 | | 18 621.00 |
8D Social Security and Other Social Organizations | 24 362.00 | 24 362.00 | | 24 362.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 041.00 | 4 041.00 | | 4 041.00 |
8L Deferred income | 12 783.00 | 12 783.00 | | 12 783.00 |
UT Other financial assets | 2 085.00 | | 2 085.00 | 2 085.00 |
UX Other trade receivables | 184 086.00 | 184 086.00 | | 184 086.00 |
VA Doubtful or disputed receivables | 39 377.00 | 39 377.00 | | 39 377.00 |
VB VAT | 12 563.00 | 12 563.00 | | 12 563.00 |
VG Loans with a maturity of up to one year at origin | 1 051.00 | 1 051.00 | | 1 051.00 |
VH Loans with a maturity of more than one year at origin | 855 000.00 | 43 315.00 | 811 685.00 | 855 000.00 |
VI Group and Associates | 187.00 | 187.00 | | 187.00 |
VK Loans repaid during the year | 7 915.00 | | | 7 915.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 264.00 | 1 264.00 | | 1 264.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 584.00 | 75 584.00 | | 75 584.00 |
VS Prepaid expenses | 24 555.00 | 24 555.00 | | 24 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 338 249.00 | 336 164.00 | 2 085.00 | 338 249.00 |
VW VAT | 26 225.00 | 26 225.00 | | 26 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 193 781.00 | 382 096.00 | 811 685.00 | 1 193 781.00 |
| |
| 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 | 2 080.00 | 2 617.00 | | 2 080.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 434.00 | 9 449.00 | | 4 434.00 |
ST Other accounts | 114 875.00 | 99 418.00 | | 114 875.00 |
XQ Rental, rental and co-ownership charges | 70 022.00 | 58 071.00 | | 70 022.00 |
YW Business tax | 3 563.00 | 4 864.00 | | 3 563.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 643.00 | 7 481.00 | | 5 643.00 |
YY Amount of VAT collected | 386 120.00 | 433 591.00 | | 386 120.00 |
YZ Total deductible VAT on goods and services | 346 393.00 | 375 696.00 | | 346 393.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 189 330.00 | 166 938.00 | | 189 330.00 |
| |
| 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 | 3.00 | | | 3.00 |
