| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 763.00 | 763.00 | | 763.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 47 557.00 | 34 062.00 | 13 495.00 | 47 557.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 59 520.00 | 34 826.00 | 24 695.00 | 59 520.00 |
BL Raw materials, supplies | 250.00 | | 250.00 | 250.00 |
BX Customers and related accounts | 59 122.00 | 1 412.00 | 57 711.00 | 59 122.00 |
BZ Other receivables | 1 707.00 | | 1 707.00 | 1 707.00 |
CF Cash and cash equivalents | 104 732.00 | | 104 732.00 | 104 732.00 |
CH Prepaid expenses | 6 544.00 | | 6 544.00 | 6 544.00 |
CJ TOTAL (II) | 172 356.00 | 1 412.00 | 170 944.00 | 172 356.00 |
CO Grand total (0 to V) | 231 876.00 | 36 237.00 | 195 638.00 | 231 876.00 |
CP Shares due in less than one year | 1 200.00 | | | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | 17 000.00 | | 17 000.00 |
DD Legal reserve (1) | 1 700.00 | 1 700.00 | | 1 700.00 |
DG Other reserves | 75 000.00 | 75 000.00 | | 75 000.00 |
DH Retained earnings | 17 537.00 | 17 708.00 | | 17 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 114.00 | -171.00 | | 2 114.00 |
DL TOTAL (I) | 113 351.00 | 111 237.00 | | 113 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 817.00 | 21 241.00 | | 17 817.00 |
DX Trade payables and related accounts | 9 866.00 | 11 463.00 | | 9 866.00 |
DY Tax and social security liabilities | 51 958.00 | 44 191.00 | | 51 958.00 |
EA Other liabilities | 2 646.00 | 3 717.00 | | 2 646.00 |
EC TOTAL (IV) | 82 288.00 | 80 612.00 | | 82 288.00 |
EE Grand total (I to V) | 195 638.00 | 191 848.00 | | 195 638.00 |
EG Accrued income and payables due within one year | 82 288.00 | 80 612.00 | | 82 288.00 |
| |
| 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 | 53 945.00 | | 7 326.00 | 53 945.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | 1 751.00 | 59 520.00 | |
IO DECREASES Total including other intangible assets | | | 10 763.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 751.00 | 47 557.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 763.00 | | | 10 763.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 981.00 | | 7 326.00 | 41 981.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 537.00 | 5 039.00 | 1 751.00 | 31 537.00 |
PE DEPRECIATION Total including other intangible assets | 763.00 | | | 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 774.00 | 5 039.00 | 1 751.00 | 30 774.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 218.00 | 1 412.00 | 1 218.00 | 1 218.00 |
7B Total provisions for depreciation | 1 218.00 | 1 412.00 | 1 218.00 | 1 218.00 |
7C Grand total | 1 218.00 | 1 412.00 | 1 218.00 | 1 218.00 |
UE of which provisions and reversals: - Operating | | 1 412.00 | 1 218.00 | |
| |
| 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 | 9 866.00 | 9 866.00 | | 9 866.00 |
8C Staff and Related Accounts | 2 078.00 | 2 078.00 | | 2 078.00 |
8D Social Security and Other Social Organizations | 28 373.00 | 28 373.00 | | 28 373.00 |
8E Income Taxes | 458.00 | 458.00 | | 458.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 646.00 | 2 646.00 | | 2 646.00 |
UT Other financial assets | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 57 254.00 | 57 254.00 | | 57 254.00 |
VA Doubtful or disputed receivables | 1 868.00 | 1 868.00 | | 1 868.00 |
VB VAT | 1 297.00 | 1 297.00 | | 1 297.00 |
VI Group and Associates | 17 817.00 | 17 817.00 | | 17 817.00 |
VQ Other Taxes, Duties, and Similar Debts | 919.00 | 919.00 | | 919.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 410.00 | 410.00 | | 410.00 |
VS Prepaid expenses | 6 544.00 | 6 544.00 | | 6 544.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 573.00 | 68 573.00 | | 68 573.00 |
VW VAT | 20 131.00 | 20 131.00 | | 20 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 288.00 | 82 288.00 | | 82 288.00 |
| |
| 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 | 6 462.00 | 4 873.00 | | 6 462.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 243.00 | 8 286.00 | | 11 243.00 |
ST Other accounts | 89 564.00 | 85 389.00 | | 89 564.00 |
XQ Rental, rental and co-ownership charges | 32 771.00 | 32 412.00 | | 32 771.00 |
YT Subcontracting | 16 570.00 | 8 876.00 | | 16 570.00 |
YW Business tax | 1 239.00 | 1 234.00 | | 1 239.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 701.00 | 6 107.00 | | 7 701.00 |
YY Amount of VAT collected | 96 525.00 | 77 137.00 | | 96 525.00 |
YZ Total deductible VAT on goods and services | 17 787.00 | 13 032.00 | | 17 787.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 150 147.00 | 134 962.00 | | 150 147.00 |
