| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 814.00 | 2 091.00 | 2 723.00 | 4 814.00 |
BH Other financial assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 14 884.00 | 2 091.00 | 12 793.00 | 14 884.00 |
BX Customers and related accounts | 313 398.00 | | 313 398.00 | 313 398.00 |
BZ Other receivables | 49 875.00 | | 49 875.00 | 49 875.00 |
CD Marketable securities | 28 140.00 | | 28 140.00 | 28 140.00 |
CF Cash and cash equivalents | 755 511.00 | | 755 511.00 | 755 511.00 |
CH Prepaid expenses | 936.00 | | 936.00 | 936.00 |
CJ TOTAL (II) | 1 147 860.00 | | 1 147 860.00 | 1 147 860.00 |
CO Grand total (0 to V) | 1 162 744.00 | 2 091.00 | 1 160 653.00 | 1 162 744.00 |
CP Shares due in less than one year | 70.00 | | | 70.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 15 972.00 | 279 419.00 | | 15 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 518 931.00 | 186 553.00 | | 518 931.00 |
DL TOTAL (I) | 537 103.00 | 468 172.00 | | 537 103.00 |
DU Loans and Debts from Credit Institutions (3) | 59 964.00 | 77 027.00 | | 59 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 487.00 | 7 591.00 | | 8 487.00 |
DX Trade payables and related accounts | 378 784.00 | 370 897.00 | | 378 784.00 |
DY Tax and social security liabilities | 151 739.00 | 25 371.00 | | 151 739.00 |
EA Other liabilities | 24 576.00 | 17 527.00 | | 24 576.00 |
EC TOTAL (IV) | 623 550.00 | 498 413.00 | | 623 550.00 |
EE Grand total (I to V) | 1 160 653.00 | 966 585.00 | | 1 160 653.00 |
EG Accrued income and payables due within one year | 580 890.00 | 438 334.00 | | 580 890.00 |
EI Including equity loans | 8 487.00 | | | 8 487.00 |
| |
| 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 | 131 884.00 | | | 131 884.00 |
I3 DECREASES Total Financial Fixed Assets | | 117 000.00 | 10 070.00 | |
I4 DECREASES Grand Total | | 117 000.00 | 14 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 814.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 814.00 | | | 4 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 127 070.00 | | | 127 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 355.00 | 737.00 | | 1 355.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 355.00 | 737.00 | | 1 355.00 |
| |
| 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 | 378 784.00 | 378 784.00 | | 378 784.00 |
8D Social Security and Other Social Organizations | 65.00 | 65.00 | | 65.00 |
8E Income Taxes | 111 755.00 | 111 755.00 | | 111 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 576.00 | 24 576.00 | | 24 576.00 |
UT Other financial assets | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 313 398.00 | 313 398.00 | | 313 398.00 |
VB VAT | 30 773.00 | 30 773.00 | | 30 773.00 |
VH Loans with a maturity of more than one year at origin | 59 964.00 | 17 305.00 | 42 659.00 | 59 964.00 |
VI Group and Associates | 8 487.00 | 8 487.00 | | 8 487.00 |
VK Loans repaid during the year | 17 061.00 | | | 17 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 637.00 | 2 637.00 | | 2 637.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 102.00 | 19 102.00 | | 19 102.00 |
VS Prepaid expenses | 936.00 | 936.00 | | 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 279.00 | 364 279.00 | | 364 279.00 |
VW VAT | 37 282.00 | 37 282.00 | | 37 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 550.00 | 580 890.00 | 42 659.00 | 623 550.00 |
