| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 960.00 | | 23 960.00 | 23 960.00 |
AJ Other Intangible Assets | 10 000.00 | 2 510.00 | 7 490.00 | 10 000.00 |
AT Other tangible assets | 607 635.00 | 336 904.00 | 270 731.00 | 607 635.00 |
AX Advances and down payments | 12 621.00 | | 12 621.00 | 12 621.00 |
BB Receivables related to investments | 292 000.00 | | 292 000.00 | 292 000.00 |
BH Other financial assets | 22 132.00 | | 22 132.00 | 22 132.00 |
BJ TOTAL (I) | 976 349.00 | 339 414.00 | 636 935.00 | 976 349.00 |
BX Customers and related accounts | 152 517.00 | | 152 517.00 | 152 517.00 |
BZ Other receivables | 59 093.00 | | 59 093.00 | 59 093.00 |
CD Marketable securities | 1 103 655.00 | | 1 103 655.00 | 1 103 655.00 |
CF Cash and cash equivalents | 3 348 514.00 | | 3 348 514.00 | 3 348 514.00 |
CH Prepaid expenses | 17 917.00 | | 17 917.00 | 17 917.00 |
CJ TOTAL (II) | 4 681 697.00 | | 4 681 697.00 | 4 681 697.00 |
CO Grand total (0 to V) | 5 658 045.00 | 339 414.00 | 5 318 631.00 | 5 658 045.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 1 899 351.00 | 1 549 550.00 | | 1 899 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 269 960.00 | 349 801.00 | | 269 960.00 |
DL TOTAL (I) | 2 334 310.00 | 2 064 351.00 | | 2 334 310.00 |
DP Provisions for Risks | 116 152.00 | 104 152.00 | | 116 152.00 |
DR TOTAL (IV) | 116 152.00 | 104 152.00 | | 116 152.00 |
DU Loans and Debts from Credit Institutions (3) | 93 847.00 | 178 600.00 | | 93 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 368.00 | 5 681.00 | | 2 368.00 |
DX Trade payables and related accounts | 2 722 780.00 | 2 590 567.00 | | 2 722 780.00 |
DY Tax and social security liabilities | 49 174.00 | 132 204.00 | | 49 174.00 |
EC TOTAL (IV) | 2 868 169.00 | 2 907 052.00 | | 2 868 169.00 |
EE Grand total (I to V) | 5 318 631.00 | 5 075 554.00 | | 5 318 631.00 |
EG Accrued income and payables due within one year | 2 783 264.00 | 2 886 455.00 | | 2 783 264.00 |
| |
| 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 | 627 120.00 | | 356 329.00 | 627 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 322 132.00 | |
I4 DECREASES Grand Total | | 7 100.00 | 976 349.00 | |
IO DECREASES Total including other intangible assets | | | 33 960.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 100.00 | 620 256.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 960.00 | | | 33 960.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 571 027.00 | | 56 329.00 | 571 027.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 132.00 | | 300 000.00 | 22 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 268 119.00 | 73 910.00 | 2 615.00 | 268 119.00 |
PE DEPRECIATION Total including other intangible assets | 510.00 | 2 000.00 | | 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 267 609.00 | 71 910.00 | 2 615.00 | 267 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 104 152.00 | 116 152.00 | 104 152.00 | 104 152.00 |
7C Grand total | 104 152.00 | 116 152.00 | 104 152.00 | 104 152.00 |
UE of which provisions and reversals: - Operating | | 116 152.00 | 104 152.00 | |
| |
| 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 | 2 722 780.00 | 2 722 780.00 | | 2 722 780.00 |
8C Staff and Related Accounts | 14 757.00 | 14 757.00 | | 14 757.00 |
8D Social Security and Other Social Organizations | 27 027.00 | 27 027.00 | | 27 027.00 |
UL Receivables related to investments | 292 000.00 | | 292 000.00 | 292 000.00 |
UT Other financial assets | 22 132.00 | | 22 132.00 | 22 132.00 |
UX Other trade receivables | 152 517.00 | 152 517.00 | | 152 517.00 |
UY Staff and related accounts | 348.00 | 348.00 | | 348.00 |
VC Group and associates | 3 212.00 | 3 212.00 | | 3 212.00 |
VH Loans with a maturity of more than one year at origin | 93 847.00 | 8 942.00 | 84 905.00 | 93 847.00 |
VI Group and Associates | 2 368.00 | 2 368.00 | | 2 368.00 |
VK Loans repaid during the year | 84 753.00 | | | 84 753.00 |
VM Income taxes | 36 206.00 | 36 206.00 | | 36 206.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 389.00 | 7 389.00 | | 7 389.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 326.00 | 19 326.00 | | 19 326.00 |
VS Prepaid expenses | 17 917.00 | 17 917.00 | | 17 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 543 659.00 | 229 527.00 | 314 132.00 | 543 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 868 169.00 | 2 783 264.00 | 84 905.00 | 2 868 169.00 |
| |
| 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 | 60 987.00 | 27 101.00 | | 60 987.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 424 492.00 | 262 226.00 | | 424 492.00 |
ST Other accounts | 343 471.00 | 422 127.00 | | 343 471.00 |
XQ Rental, rental and co-ownership charges | 96 690.00 | 97 097.00 | | 96 690.00 |
YV Retrocessions of fees, commissions and brokerage | 1 534 788.00 | 1 588 675.00 | | 1 534 788.00 |
YW Business tax | 5 944.00 | 11 091.00 | | 5 944.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 66 931.00 | 38 192.00 | | 66 931.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 399 441.00 | 2 370 125.00 | | 2 399 441.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
