| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 294.00 | 3 294.00 | | 3 294.00 |
AJ Other Intangible Assets | 179 264.00 | | 179 264.00 | 179 264.00 |
BH Other financial assets | 8 711.00 | | 8 711.00 | 8 711.00 |
BJ TOTAL (I) | 191 269.00 | 3 294.00 | 187 975.00 | 191 269.00 |
BP Services in progress | 123 840.00 | | 123 840.00 | 123 840.00 |
BX Customers and related accounts | 192 431.00 | | 192 431.00 | 192 431.00 |
BZ Other receivables | 34 092.00 | | 34 092.00 | 34 092.00 |
CF Cash and cash equivalents | 293 585.00 | | 293 585.00 | 293 585.00 |
CH Prepaid expenses | 10 572.00 | | 10 572.00 | 10 572.00 |
CJ TOTAL (II) | 654 521.00 | | 654 521.00 | 654 521.00 |
CO Grand total (0 to V) | 845 791.00 | 3 294.00 | 842 497.00 | 845 791.00 |
CP Shares due in less than one year | 8 711.00 | | | 8 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 140 553.00 | 133 906.00 | | 140 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 815.00 | 146 647.00 | | 148 815.00 |
DL TOTAL (I) | 454 369.00 | 445 553.00 | | 454 369.00 |
DX Trade payables and related accounts | 200 410.00 | 197 520.00 | | 200 410.00 |
DY Tax and social security liabilities | 119 417.00 | 140 065.00 | | 119 417.00 |
EA Other liabilities | 68 300.00 | 52 875.00 | | 68 300.00 |
EC TOTAL (IV) | 388 128.00 | 390 461.00 | | 388 128.00 |
EE Grand total (I to V) | 842 497.00 | 836 015.00 | | 842 497.00 |
EG Accrued income and payables due within one year | 388 128.00 | 390 461.00 | | 388 128.00 |
| |
| 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 | 191 269.00 | | | 191 269.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 711.00 | |
I4 DECREASES Grand Total | | | 191 269.00 | |
IO DECREASES Total including other intangible assets | | | 182 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 182 558.00 | | | 182 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 711.00 | | | 8 711.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 647.00 | 646.00 | | 2 647.00 |
PE DEPRECIATION Total including other intangible assets | 2 647.00 | 646.00 | | 2 647.00 |
| |
| 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 | 200 410.00 | 200 410.00 | | 200 410.00 |
8C Staff and Related Accounts | 32 477.00 | 32 477.00 | | 32 477.00 |
8D Social Security and Other Social Organizations | 22 251.00 | 22 251.00 | | 22 251.00 |
8E Income Taxes | 9 030.00 | 9 030.00 | | 9 030.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 300.00 | 68 300.00 | | 68 300.00 |
UT Other financial assets | 8 711.00 | 8 711.00 | | 8 711.00 |
UX Other trade receivables | 192 431.00 | 192 431.00 | | 192 431.00 |
VB VAT | 33 592.00 | 33 592.00 | | 33 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 771.00 | 771.00 | | 771.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VS Prepaid expenses | 10 572.00 | 10 572.00 | | 10 572.00 |
VW VAT | 54 887.00 | 54 887.00 | | 54 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 388 128.00 | 388 128.00 | | 388 128.00 |
