| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 528.00 | 1 528.00 | | 1 528.00 |
AF Concessions, Patents and Similar Rights | 26 634.00 | 25 448.00 | 1 186.00 | 26 634.00 |
AJ Other Intangible Assets | 366.00 | 366.00 | | 366.00 |
AR Technical installations, industrial equipment and tools | 34 898.00 | 34 277.00 | 621.00 | 34 898.00 |
AT Other tangible assets | 15 854.00 | 15 792.00 | 62.00 | 15 854.00 |
BJ TOTAL (I) | 190 308.00 | 174 880.00 | 15 428.00 | 190 308.00 |
BL Raw materials, supplies | 14 202.00 | | 14 202.00 | 14 202.00 |
BN Goods in progress | 27 726.00 | | 27 726.00 | 27 726.00 |
BR Intermediate and finished products | 5 872.00 | | 5 872.00 | 5 872.00 |
BX Customers and related accounts | 4 714.00 | | 4 714.00 | 4 714.00 |
BZ Other receivables | 3 281.00 | | 3 281.00 | 3 281.00 |
CF Cash and cash equivalents | 4 434.00 | | 4 434.00 | 4 434.00 |
CJ TOTAL (II) | 60 229.00 | | 60 229.00 | 60 229.00 |
CO Grand total (0 to V) | 250 537.00 | 174 880.00 | 75 657.00 | 250 537.00 |
CX Development or Research and Development Expenses | 111 028.00 | 97 469.00 | 13 559.00 | 111 028.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | | | 23 000.00 |
DD Legal reserve (1) | 2 826.00 | | | 2 826.00 |
DG Other reserves | 44 415.00 | | | 44 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 433.00 | | | 433.00 |
DL TOTAL (I) | 70 674.00 | | | 70 674.00 |
DX Trade payables and related accounts | 795.00 | | | 795.00 |
DY Tax and social security liabilities | 1 286.00 | | | 1 286.00 |
EA Other liabilities | 2 902.00 | | | 2 902.00 |
EC TOTAL (IV) | 4 983.00 | | | 4 983.00 |
EE Grand total (I to V) | 75 657.00 | | | 75 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 15 368.00 | 9 670.00 | 25 038.00 | 15 368.00 |
FJ Net sales | 15 368.00 | 9 670.00 | 25 038.00 | 15 368.00 |
FQ Other income | | | 432.00 | |
FR Total operating income (I) | | | 25 470.00 | |
FT Inventory change (goods) | | | 410.00 | |
FU Purchases of raw materials and other supplies | | | 8 997.00 | |
FW Other purchases and external expenses | | | 7 468.00 | |
FX Taxes, duties, and similar payments | | | 563.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 485.00 | |
GF Total Operating Expenses (II) | | | 24 923.00 | |
GG - OPERATING RESULT (I - II) | | | 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 76.00 | | | 76.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 470.00 | | | 25 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 037.00 | | | 25 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 433.00 | | | 433.00 |
| |
| 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 | 186 168.00 | | 4 140.00 | 186 168.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 108 416.00 | | 4 140.00 | 108 416.00 |
KD ACQUISITIONS Total including other intangible assets | 27 000.00 | | | 27 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 752.00 | | | 50 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 186 169.00 | 4 140.00 | | 186 169.00 |
CY DEPRECIATION Start-up, development, or research expenses | 108 416.00 | 4 140.00 | | 108 416.00 |
PE DEPRECIATION Total including other intangible assets | 27 000.00 | | | 27 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 753.00 | | | 50 753.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 4 714.00 | | | 4 714.00 |
VB VAT | 1 554.00 | | | 1 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 268.00 | 6 268.00 | | 6 268.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 8 997.00 | | | 8 997.00 |
YW Business tax | 482.00 | | | 482.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 563.00 | | | 563.00 |
YY Amount of VAT collected | 3 074.00 | | | 3 074.00 |
YZ Total deductible VAT on goods and services | 3 051.00 | | | 3 051.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 468.00 | | | 7 468.00 |
