| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 685.00 | 12 685.00 | | 12 685.00 |
AH Goodwill | 300 000.00 | | 300 000.00 | 300 000.00 |
AT Other tangible assets | 117 852.00 | 50 486.00 | 67 365.00 | 117 852.00 |
BB Receivables related to investments | 30 402.00 | | 30 402.00 | 30 402.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 982 444.00 | 63 171.00 | 919 273.00 | 982 444.00 |
BZ Other receivables | 58 291.00 | | 58 291.00 | 58 291.00 |
CF Cash and cash equivalents | 377 699.00 | | 377 699.00 | 377 699.00 |
CJ TOTAL (II) | 435 990.00 | | 435 990.00 | 435 990.00 |
CO Grand total (0 to V) | 1 418 434.00 | 63 171.00 | 1 355 262.00 | 1 418 434.00 |
CP Shares due in less than one year | 30 602.00 | | | 30 602.00 |
CU Other investments | 521 306.00 | | 521 306.00 | 521 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 587 263.00 | 491 159.00 | | 587 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 674.00 | 96 104.00 | | 78 674.00 |
DL TOTAL (I) | 995 937.00 | 917 263.00 | | 995 937.00 |
DU Loans and Debts from Credit Institutions (3) | 282 157.00 | 336 783.00 | | 282 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 120.00 | 2 235.00 | | 3 120.00 |
DX Trade payables and related accounts | 2 776.00 | 4 412.00 | | 2 776.00 |
DY Tax and social security liabilities | 69 885.00 | 72 396.00 | | 69 885.00 |
EA Other liabilities | 1 387.00 | 1 387.00 | | 1 387.00 |
EC TOTAL (IV) | 359 325.00 | 417 213.00 | | 359 325.00 |
EE Grand total (I to V) | 1 355 262.00 | 1 334 477.00 | | 1 355 262.00 |
EG Accrued income and payables due within one year | 351 574.00 | 146 245.00 | | 351 574.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 189.00 | 5 991.00 | | 11 189.00 |
| |
| 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 | 960 752.00 | | 261 899.00 | 960 752.00 |
I3 DECREASES Total Financial Fixed Assets | | 240 207.00 | 551 907.00 | |
I4 DECREASES Grand Total | | 240 207.00 | 982 444.00 | |
IO DECREASES Total including other intangible assets | | | 312 685.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 852.00 | |
KD ACQUISITIONS Total including other intangible assets | 312 685.00 | | | 312 685.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 623.00 | | 25 229.00 | 92 623.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 555 444.00 | | 236 670.00 | 555 444.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 466.00 | 9 705.00 | | 53 466.00 |
PE DEPRECIATION Total including other intangible assets | 12 685.00 | | | 12 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 781.00 | 9 705.00 | | 40 781.00 |
| |
| 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 | 2 776.00 | 2 776.00 | | 2 776.00 |
8D Social Security and Other Social Organizations | 52 757.00 | 52 757.00 | | 52 757.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 387.00 | 1 387.00 | | 1 387.00 |
UL Receivables related to investments | 30 402.00 | 30 402.00 | | 30 402.00 |
UT Other financial assets | 200.00 | 200.00 | | 200.00 |
VG Loans with a maturity of up to one year at origin | 11 189.00 | 11 189.00 | | 11 189.00 |
VH Loans with a maturity of more than one year at origin | 270 968.00 | 263 217.00 | 7 751.00 | 270 968.00 |
VI Group and Associates | 3 120.00 | 3 120.00 | | 3 120.00 |
VK Loans repaid during the year | 59 824.00 | | | 59 824.00 |
VM Income taxes | 6 611.00 | 6 611.00 | | 6 611.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 128.00 | 17 128.00 | | 17 128.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51 680.00 | 51 680.00 | | 51 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 893.00 | 88 893.00 | | 88 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 325.00 | 351 574.00 | 7 751.00 | 359 325.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
