| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 160.00 | 7 596.00 | 564.00 | 8 160.00 |
AT Other tangible assets | 37 474.00 | 15 035.00 | 22 439.00 | 37 474.00 |
BH Other financial assets | 13 250.00 | | 13 250.00 | 13 250.00 |
BJ TOTAL (I) | 58 885.00 | 22 631.00 | 36 253.00 | 58 885.00 |
BZ Other receivables | 477 761.00 | | 477 761.00 | 477 761.00 |
CF Cash and cash equivalents | 845 832.00 | | 845 832.00 | 845 832.00 |
CH Prepaid expenses | 12 443.00 | | 12 443.00 | 12 443.00 |
CJ TOTAL (II) | 1 336 035.00 | | 1 336 035.00 | 1 336 035.00 |
CO Grand total (0 to V) | 1 394 919.00 | 22 631.00 | 1 372 288.00 | 1 394 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 365 022.00 | 317 367.00 | | 365 022.00 |
DH Retained earnings | 362 001.00 | 362 001.00 | | 362 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 194 194.00 | 167 655.00 | | 194 194.00 |
DL TOTAL (I) | 1 031 216.00 | 957 023.00 | | 1 031 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 600.00 | | |
DX Trade payables and related accounts | 33 362.00 | 17 032.00 | | 33 362.00 |
DY Tax and social security liabilities | 306 257.00 | 317 626.00 | | 306 257.00 |
EA Other liabilities | 1 453.00 | 1 585.00 | | 1 453.00 |
EC TOTAL (IV) | 341 072.00 | 341 843.00 | | 341 072.00 |
EE Grand total (I to V) | 1 372 288.00 | 1 298 866.00 | | 1 372 288.00 |
| |
| 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 | 62 326.00 | | 738.00 | 62 326.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 136.00 | 13 250.00 | |
I4 DECREASES Grand Total | | 4 179.00 | 58 885.00 | |
IO DECREASES Total including other intangible assets | | | 8 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 043.00 | 37 474.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 160.00 | | | 8 160.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 518.00 | | | 39 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 648.00 | | 738.00 | 14 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 697.00 | 3 978.00 | 2 043.00 | 20 697.00 |
PE DEPRECIATION Total including other intangible assets | 7 444.00 | 152.00 | | 7 444.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 253.00 | 3 826.00 | 2 043.00 | 13 253.00 |
| |
| 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 | 33 362.00 | 33 362.00 | | 33 362.00 |
8D Social Security and Other Social Organizations | 306 257.00 | 306 257.00 | | 306 257.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 453.00 | 1 453.00 | | 1 453.00 |
UT Other financial assets | 13 250.00 | | 13 250.00 | 13 250.00 |
UX Other trade receivables | 11 084.00 | 11 084.00 | | 11 084.00 |
VA Doubtful or disputed receivables | 466 677.00 | 466 677.00 | | 466 677.00 |
VS Prepaid expenses | 12 443.00 | 12 443.00 | | 12 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 503 454.00 | 490 203.00 | 13 250.00 | 503 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 341 072.00 | 341 072.00 | | 341 072.00 |
