| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 762.00 | 1 049.00 | 713.00 | 1 762.00 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AJ Other Intangible Assets | 781.00 | 781.00 | | 781.00 |
AT Other tangible assets | 117 102.00 | 112 926.00 | 4 175.00 | 117 102.00 |
BB Receivables related to investments | 953.00 | | 953.00 | 953.00 |
BH Other financial assets | 9 008.00 | | 9 008.00 | 9 008.00 |
BJ TOTAL (I) | 140 873.00 | 114 757.00 | 26 116.00 | 140 873.00 |
BX Customers and related accounts | 162 038.00 | | 162 038.00 | 162 038.00 |
BZ Other receivables | 19 907.00 | | 19 907.00 | 19 907.00 |
CF Cash and cash equivalents | 122 494.00 | | 122 494.00 | 122 494.00 |
CH Prepaid expenses | 3 374.00 | | 3 374.00 | 3 374.00 |
CJ TOTAL (II) | 304 439.00 | | 304 439.00 | 304 439.00 |
CO Grand total (0 to V) | 445 312.00 | 114 757.00 | 330 555.00 | 445 312.00 |
CU Other investments | 7 455.00 | | 7 455.00 | 7 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 74 338.00 | 74 338.00 | | 74 338.00 |
DH Retained earnings | 94 721.00 | 89 477.00 | | 94 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 860.00 | 5 244.00 | | 2 860.00 |
DL TOTAL (I) | 181 981.00 | 179 121.00 | | 181 981.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | 50 000.00 | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 831.00 | 6 831.00 | | 6 831.00 |
DX Trade payables and related accounts | 10 720.00 | 5 713.00 | | 10 720.00 |
DY Tax and social security liabilities | 80 023.00 | 68 962.00 | | 80 023.00 |
EA Other liabilities | 1 000.00 | 13 250.00 | | 1 000.00 |
EC TOTAL (IV) | 148 575.00 | 144 756.00 | | 148 575.00 |
EE Grand total (I to V) | 330 555.00 | 323 877.00 | | 330 555.00 |
| |
| 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 | 138 684.00 | | 2 188.00 | 138 684.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 416.00 | |
I4 DECREASES Grand Total | | | 140 873.00 | |
IO DECREASES Total including other intangible assets | | | 6 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 102.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 375.00 | | 980.00 | 5 375.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 893.00 | | 1 208.00 | 115 893.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 416.00 | | | 17 416.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 113 117.00 | 1 640.00 | | 113 117.00 |
PE DEPRECIATION Total including other intangible assets | 1 563.00 | 267.00 | | 1 563.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 111 554.00 | 1 373.00 | | 111 554.00 |
| |
| 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 | 10 720.00 | 10 720.00 | | 10 720.00 |
8C Staff and Related Accounts | 10 143.00 | 10 143.00 | | 10 143.00 |
8D Social Security and Other Social Organizations | 24 382.00 | 24 382.00 | | 24 382.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UL Receivables related to investments | 953.00 | | 953.00 | 953.00 |
UT Other financial assets | 9 008.00 | | 9 008.00 | 9 008.00 |
UX Other trade receivables | 162 038.00 | 162 038.00 | | 162 038.00 |
UY Staff and related accounts | 78.00 | 78.00 | | 78.00 |
VB VAT | 1 089.00 | 1 089.00 | | 1 089.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 10 000.00 | 40 000.00 | 50 000.00 |
VI Group and Associates | 6 831.00 | 6 831.00 | | 6 831.00 |
VM Income taxes | 16 383.00 | 16 383.00 | | 16 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 321.00 | 2 321.00 | | 2 321.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 357.00 | 2 357.00 | | 2 357.00 |
VS Prepaid expenses | 3 374.00 | 3 374.00 | | 3 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 907.00 | 181 946.00 | 9 961.00 | 191 907.00 |
VW VAT | 43 178.00 | 43 178.00 | | 43 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 575.00 | 108 575.00 | 40 000.00 | 148 575.00 |
