| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 324.00 | 2 324.00 | | 2 324.00 |
AH Goodwill | 1 410 300.00 | | 1 410 300.00 | 1 410 300.00 |
AT Other tangible assets | 101 885.00 | 86 753.00 | 15 132.00 | 101 885.00 |
BH Other financial assets | 6 908.00 | | 6 908.00 | 6 908.00 |
BJ TOTAL (I) | 1 522 537.00 | 89 077.00 | 1 433 460.00 | 1 522 537.00 |
BT Goods | 125 246.00 | 3 663.00 | 121 583.00 | 125 246.00 |
BX Customers and related accounts | 9 513.00 | | 9 513.00 | 9 513.00 |
BZ Other receivables | 29 256.00 | | 29 256.00 | 29 256.00 |
CF Cash and cash equivalents | 65 328.00 | | 65 328.00 | 65 328.00 |
CH Prepaid expenses | 4 159.00 | | 4 159.00 | 4 159.00 |
CJ TOTAL (II) | 233 502.00 | 3 663.00 | 229 839.00 | 233 502.00 |
CO Grand total (0 to V) | 1 756 039.00 | 92 740.00 | 1 663 299.00 | 1 756 039.00 |
CP Shares due in less than one year | 6 908.00 | | | 6 908.00 |
CU Other investments | 1 120.00 | | 1 120.00 | 1 120.00 |
| |
| 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 | 261 583.00 | 189 255.00 | | 261 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 128.00 | 94 328.00 | | 129 128.00 |
DL TOTAL (I) | 500 711.00 | 393 583.00 | | 500 711.00 |
DU Loans and Debts from Credit Institutions (3) | 999 842.00 | 1 090 853.00 | | 999 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 067.00 | 11 794.00 | | 9 067.00 |
DX Trade payables and related accounts | 122 829.00 | 97 347.00 | | 122 829.00 |
DY Tax and social security liabilities | 30 851.00 | 42 210.00 | | 30 851.00 |
EA Other liabilities | | 163.00 | | |
EC TOTAL (IV) | 1 162 589.00 | 1 242 367.00 | | 1 162 589.00 |
EE Grand total (I to V) | 1 663 299.00 | 1 635 950.00 | | 1 663 299.00 |
EG Accrued income and payables due within one year | 254 787.00 | 242 861.00 | | 254 787.00 |
| |
| 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 | 1 521 038.00 | | 1 499.00 | 1 521 038.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 028.00 | |
I4 DECREASES Grand Total | | | 1 522 537.00 | |
IO DECREASES Total including other intangible assets | | | 1 412 624.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 101 885.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 412 624.00 | | | 1 412 624.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 386.00 | | 1 499.00 | 100 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 028.00 | | | 8 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 596.00 | 8 480.00 | | 80 596.00 |
PE DEPRECIATION Total including other intangible assets | 1 097.00 | 1 227.00 | | 1 097.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 499.00 | 7 254.00 | | 79 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 737.00 | 3 663.00 | 2 737.00 | 2 737.00 |
7B Total provisions for depreciation | 2 737.00 | 3 663.00 | 2 737.00 | 2 737.00 |
7C Grand total | 2 737.00 | 3 663.00 | 2 737.00 | 2 737.00 |
UE of which provisions and reversals: - Operating | | 3 663.00 | 737.00 | |
| |
| 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 | 122 829.00 | 122 829.00 | | 122 829.00 |
8C Staff and Related Accounts | 8 108.00 | 8 108.00 | | 8 108.00 |
8D Social Security and Other Social Organizations | 8 733.00 | 8 733.00 | | 8 733.00 |
8E Income Taxes | 12 056.00 | 12 056.00 | | 12 056.00 |
UT Other financial assets | 6 908.00 | 6 908.00 | | 6 908.00 |
UX Other trade receivables | 9 513.00 | 9 513.00 | | 9 513.00 |
VB VAT | 10 768.00 | 10 768.00 | | 10 768.00 |
VH Loans with a maturity of more than one year at origin | 999 842.00 | 92 040.00 | 469 403.00 | 999 842.00 |
VI Group and Associates | 9 067.00 | 9 067.00 | | 9 067.00 |
VK Loans repaid during the year | 90 992.00 | | | 90 992.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 954.00 | 1 954.00 | | 1 954.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 488.00 | 18 488.00 | | 18 488.00 |
VS Prepaid expenses | 4 159.00 | 4 159.00 | | 4 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 836.00 | 49 836.00 | | 49 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 162 589.00 | 254 787.00 | 469 403.00 | 1 162 589.00 |
| |
| 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 | 2 210.00 | 3 633.00 | | 2 210.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 558.00 | 10 074.00 | | 7 558.00 |
ST Other accounts | 33 747.00 | 39 515.00 | | 33 747.00 |
XQ Rental, rental and co-ownership charges | 31 005.00 | 27 739.00 | | 31 005.00 |
YW Business tax | 2 102.00 | 2 321.00 | | 2 102.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 312.00 | 5 953.00 | | 4 312.00 |
YY Amount of VAT collected | 64 917.00 | 68 974.00 | | 64 917.00 |
YZ Total deductible VAT on goods and services | 58 234.00 | 52 031.00 | | 58 234.00 |
ZE Dividends | 22 000.00 | | | 22 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 72 311.00 | 77 328.00 | | 72 311.00 |
| |
| 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 | | 3.00 | | |
