| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 535.00 | 4 535.00 | | 4 535.00 |
AH Goodwill | 132 247.00 | | 132 247.00 | 132 247.00 |
AT Other tangible assets | 54 764.00 | 52 105.00 | 2 659.00 | 54 764.00 |
BH Other financial assets | 10 640.00 | | 10 640.00 | 10 640.00 |
BJ TOTAL (I) | 202 186.00 | 56 640.00 | 145 547.00 | 202 186.00 |
BX Customers and related accounts | 106 014.00 | 412.00 | 105 603.00 | 106 014.00 |
BZ Other receivables | 9 505.00 | | 9 505.00 | 9 505.00 |
CF Cash and cash equivalents | 8 798 775.00 | | 8 798 775.00 | 8 798 775.00 |
CH Prepaid expenses | 10 418.00 | | 10 418.00 | 10 418.00 |
CJ TOTAL (II) | 8 924 712.00 | 412.00 | 8 924 301.00 | 8 924 712.00 |
CO Grand total (0 to V) | 9 126 899.00 | 57 051.00 | 9 069 848.00 | 9 126 899.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 98 000.00 | | | 98 000.00 |
DB Share, merger, contribution premiums, etc. | 8 700.00 | | | 8 700.00 |
DD Legal reserve (1) | 14 000.00 | | | 14 000.00 |
DG Other reserves | 28 212.00 | | | 28 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 349.00 | | | 73 349.00 |
DL TOTAL (I) | 222 261.00 | | | 222 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 038.00 | | | 12 038.00 |
DX Trade payables and related accounts | 19 870.00 | | | 19 870.00 |
DY Tax and social security liabilities | 73 900.00 | | | 73 900.00 |
EA Other liabilities | 8 741 779.00 | | | 8 741 779.00 |
EC TOTAL (IV) | 8 847 586.00 | | | 8 847 586.00 |
EE Grand total (I to V) | 9 069 848.00 | | | 9 069 848.00 |
EG Accrued income and payables due within one year | 8 845 378.00 | | | 8 845 378.00 |
| |
| 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 | 202 445.00 | | 2 068.00 | 202 445.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 640.00 | |
I4 DECREASES Grand Total | | 2 327.00 | 202 186.00 | |
IO DECREASES Total including other intangible assets | | | 136 782.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 327.00 | 54 764.00 | |
KD ACQUISITIONS Total including other intangible assets | 136 782.00 | | | 136 782.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 023.00 | | 2 068.00 | 55 023.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 640.00 | | | 10 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 059.00 | 4 908.00 | 2 327.00 | 54 059.00 |
PE DEPRECIATION Total including other intangible assets | 4 535.00 | | | 4 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 524.00 | 4 908.00 | 2 327.00 | 49 524.00 |
| |
| 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 | 19 870.00 | 19 870.00 | | 19 870.00 |
8C Staff and Related Accounts | 2 348.00 | 2 348.00 | | 2 348.00 |
8D Social Security and Other Social Organizations | 35 972.00 | 35 972.00 | | 35 972.00 |
8E Income Taxes | 5 564.00 | 5 564.00 | | 5 564.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 741 779.00 | 8 741 779.00 | | 8 741 779.00 |
UT Other financial assets | 10 640.00 | | 10 640.00 | 10 640.00 |
UX Other trade receivables | 105 370.00 | 105 370.00 | | 105 370.00 |
VA Doubtful or disputed receivables | 644.00 | 644.00 | | 644.00 |
VB VAT | 414.00 | 414.00 | | 414.00 |
VI Group and Associates | 12 038.00 | 12 038.00 | | 12 038.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 793.00 | 1 793.00 | | 1 793.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 091.00 | 9 091.00 | | 9 091.00 |
VS Prepaid expenses | 10 418.00 | 10 418.00 | | 10 418.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 578.00 | 125 938.00 | 10 640.00 | 136 578.00 |
VW VAT | 28 224.00 | 28 224.00 | | 28 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 847 586.00 | 8 847 586.00 | | 8 847 586.00 |
