| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 819.00 | 16 173.00 | 23 646.00 | 39 819.00 |
BH Other financial assets | 8 700.00 | | 8 700.00 | 8 700.00 |
BJ TOTAL (I) | 236 370.00 | 16 173.00 | 220 197.00 | 236 370.00 |
BT Goods | 178 763.00 | | 178 763.00 | 178 763.00 |
BX Customers and related accounts | 27 527.00 | | 27 527.00 | 27 527.00 |
BZ Other receivables | 73 915.00 | | 73 915.00 | 73 915.00 |
CD Marketable securities | 64.00 | | 64.00 | 64.00 |
CF Cash and cash equivalents | 161 761.00 | | 161 761.00 | 161 761.00 |
CJ TOTAL (II) | 442 030.00 | | 442 030.00 | 442 030.00 |
CO Grand total (0 to V) | 678 400.00 | 16 173.00 | 662 227.00 | 678 400.00 |
CU Other investments | 187 851.00 | | 187 851.00 | 187 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 223 601.00 | 216 661.00 | | 223 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 582.00 | 6 940.00 | | 30 582.00 |
DK Regulated provisions | 7 851.00 | 7 851.00 | | 7 851.00 |
DL TOTAL (I) | 267 534.00 | 236 952.00 | | 267 534.00 |
DU Loans and Debts from Credit Institutions (3) | 152 556.00 | 156 446.00 | | 152 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 524.00 | 41 524.00 | | 41 524.00 |
DX Trade payables and related accounts | 191 841.00 | 164 166.00 | | 191 841.00 |
DY Tax and social security liabilities | 7 183.00 | 8 048.00 | | 7 183.00 |
EA Other liabilities | 1 589.00 | 2 255.00 | | 1 589.00 |
EC TOTAL (IV) | 394 693.00 | 372 439.00 | | 394 693.00 |
EE Grand total (I to V) | 662 227.00 | 609 391.00 | | 662 227.00 |
EG Accrued income and payables due within one year | 294 693.00 | 372 439.00 | | 294 693.00 |
| |
| 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 | 216 262.00 | | 20 108.00 | 216 262.00 |
I3 DECREASES Total Financial Fixed Assets | | | 196 551.00 | |
I4 DECREASES Grand Total | | | 236 370.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 819.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 711.00 | | 20 108.00 | 19 711.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196 551.00 | | | 196 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 047.00 | 6 125.00 | | 10 047.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 047.00 | 6 125.00 | | 10 047.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 851.00 | | | 7 851.00 |
7C Grand total | 7 851.00 | | | 7 851.00 |
| |
| 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 | 191 841.00 | 191 841.00 | | 191 841.00 |
8D Social Security and Other Social Organizations | 5 699.00 | 5 699.00 | | 5 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 589.00 | 1 589.00 | | 1 589.00 |
UT Other financial assets | 8 700.00 | | 8 700.00 | 8 700.00 |
UX Other trade receivables | 27 527.00 | 27 527.00 | | 27 527.00 |
VB VAT | 10 574.00 | 10 574.00 | | 10 574.00 |
VC Group and associates | 21 999.00 | 21 999.00 | | 21 999.00 |
VH Loans with a maturity of more than one year at origin | 152 556.00 | 52 556.00 | 100 000.00 | 152 556.00 |
VI Group and Associates | 41 524.00 | 41 524.00 | | 41 524.00 |
VK Loans repaid during the year | 3 890.00 | | | 3 890.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 342.00 | 41 342.00 | | 41 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 142.00 | 101 442.00 | 8 700.00 | 110 142.00 |
VW VAT | 1 484.00 | 1 484.00 | | 1 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 693.00 | 294 693.00 | 100 000.00 | 394 693.00 |
