| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 209.00 | 4 209.00 | | 4 209.00 |
AT Other tangible assets | 27 685.00 | 27 685.00 | | 27 685.00 |
BJ TOTAL (I) | 1 362 994.00 | 31 894.00 | 1 331 100.00 | 1 362 994.00 |
BX Customers and related accounts | 149 464.00 | | 149 464.00 | 149 464.00 |
BZ Other receivables | 30 436.00 | | 30 436.00 | 30 436.00 |
CF Cash and cash equivalents | 62 158.00 | | 62 158.00 | 62 158.00 |
CH Prepaid expenses | 4 134.00 | | 4 134.00 | 4 134.00 |
CJ TOTAL (II) | 246 193.00 | | 246 193.00 | 246 193.00 |
CO Grand total (0 to V) | 1 609 187.00 | 31 894.00 | 1 577 292.00 | 1 609 187.00 |
CU Other investments | 1 331 100.00 | | 1 331 100.00 | 1 331 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 419 550.00 | 687 900.00 | | 419 550.00 |
DD Legal reserve (1) | 15 682.00 | 14 925.00 | | 15 682.00 |
DG Other reserves | | 46 529.00 | | |
DH Retained earnings | -70 738.00 | | | -70 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 616.00 | 15 140.00 | | 315 616.00 |
DL TOTAL (I) | 680 110.00 | 764 494.00 | | 680 110.00 |
DU Loans and Debts from Credit Institutions (3) | 74 975.00 | 269 480.00 | | 74 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 597 176.00 | 133 818.00 | | 597 176.00 |
DX Trade payables and related accounts | 55 168.00 | 29 300.00 | | 55 168.00 |
DY Tax and social security liabilities | 46 841.00 | 58 209.00 | | 46 841.00 |
EA Other liabilities | 123 023.00 | 28 359.00 | | 123 023.00 |
EC TOTAL (IV) | 897 183.00 | 519 167.00 | | 897 183.00 |
EE Grand total (I to V) | 1 577 292.00 | 1 283 661.00 | | 1 577 292.00 |
EG Accrued income and payables due within one year | 862 863.00 | 381 297.00 | | 862 863.00 |
| |
| 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 | 1 362 994.00 | | | 1 362 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 331 100.00 | |
I4 DECREASES Grand Total | | | 1 362 994.00 | |
IO DECREASES Total including other intangible assets | | | 4 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 685.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 209.00 | | | 4 209.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 685.00 | | | 27 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 331 100.00 | | | 1 331 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 894.00 | | | 31 894.00 |
PE DEPRECIATION Total including other intangible assets | 4 209.00 | | | 4 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 685.00 | | | 27 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 300 000.00 | | 300 000.00 | 300 000.00 |
7C Grand total | 300 000.00 | | 300 000.00 | 300 000.00 |
UG - Financial | | | 300 000.00 | |
| |
| 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 | 55 168.00 | 55 168.00 | | 55 168.00 |
8D Social Security and Other Social Organizations | 11 836.00 | 11 836.00 | | 11 836.00 |
8K Other liabilities (including liabilities related to repo transactions) | 123 023.00 | 123 023.00 | | 123 023.00 |
UX Other trade receivables | 149 464.00 | 149 464.00 | | 149 464.00 |
UZ Social Security, other social security organizations | 70.00 | 70.00 | | 70.00 |
VB VAT | 26 663.00 | 26 663.00 | | 26 663.00 |
VG Loans with a maturity of up to one year at origin | 74 975.00 | 40 655.00 | 34 320.00 | 74 975.00 |
VI Group and Associates | 597 176.00 | 597 176.00 | | 597 176.00 |
VK Loans repaid during the year | 194 505.00 | | | 194 505.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 119.00 | 2 119.00 | | 2 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 704.00 | 3 704.00 | | 3 704.00 |
VS Prepaid expenses | 4 134.00 | 4 134.00 | | 4 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 034.00 | 184 034.00 | | 184 034.00 |
VW VAT | 32 886.00 | 32 886.00 | | 32 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 897 183.00 | 862 863.00 | 34 320.00 | 897 183.00 |
