| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 217.00 | 657.00 | 1 560.00 | 2 217.00 |
AJ Other Intangible Assets | 11 570.00 | 11 570.00 | | 11 570.00 |
AT Other tangible assets | 25 597.00 | 25 597.00 | | 25 597.00 |
BJ TOTAL (I) | 126 397.00 | 37 824.00 | 88 573.00 | 126 397.00 |
BX Customers and related accounts | 95.00 | | 95.00 | 95.00 |
BZ Other receivables | 8 132.00 | | 8 132.00 | 8 132.00 |
CF Cash and cash equivalents | 6 804.00 | | 6 804.00 | 6 804.00 |
CH Prepaid expenses | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 15 064.00 | | 15 064.00 | 15 064.00 |
CO Grand total (0 to V) | 141 461.00 | 37 824.00 | 103 637.00 | 141 461.00 |
CX Development or Research and Development Expenses | 87 013.00 | | 87 013.00 | 87 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 800.00 | 50 800.00 | | 50 800.00 |
DD Legal reserve (1) | 1 373.00 | 1 373.00 | | 1 373.00 |
DH Retained earnings | -18 888.00 | | | -18 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 266.00 | -6 814.00 | | -25 266.00 |
DK Regulated provisions | 87 013.00 | 87 013.00 | | 87 013.00 |
DL TOTAL (I) | 95 033.00 | 132 373.00 | | 95 033.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 58.00 | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 480.00 | 391.00 | | 480.00 |
DX Trade payables and related accounts | 7 920.00 | 4 073.00 | | 7 920.00 |
DY Tax and social security liabilities | 146.00 | 146.00 | | 146.00 |
EA Other liabilities | | 89.00 | | |
EC TOTAL (IV) | 8 605.00 | 4 757.00 | | 8 605.00 |
EE Grand total (I to V) | 103 637.00 | 137 129.00 | | 103 637.00 |
EG Accrued income and payables due within one year | 8 605.00 | | | 8 605.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59.00 | 58.00 | | 59.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 924.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 49.00 | |
GF Total Operating Expenses (II) | | | 21 049.00 | |
GG - OPERATING RESULT (I - II) | | | -21 049.00 | |
GN Positive exchange differences | | | 118.00 | |
GO Net income from sales of marketable securities | | | 50.00 | |
GP Total financial income (V) | | | 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HF Exceptional expenses on capital transactions | 4 387.00 | | | 4 387.00 |
HH Total exceptional expenses (VIII) | 4 387.00 | | | 4 387.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 384.00 | | | -4 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170.00 | 120.00 | | 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 436.00 | 6 934.00 | | 25 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 266.00 | -6 814.00 | | -25 266.00 |
| |
| 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 | 143 848.00 | | | 143 848.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 87 013.00 | | | 87 013.00 |
I4 DECREASES Grand Total | | | 126 397.00 | |
IN DECREASES Start-up, development, or research expenses | | | 87 013.00 | |
IO DECREASES Total including other intangible assets | | | 13 787.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 787.00 | | | 13 787.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 048.00 | | | 43 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 839.00 | 49.00 | 13 064.00 | 50 839.00 |
PE DEPRECIATION Total including other intangible assets | 12 227.00 | | | 12 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 612.00 | 49.00 | 13 064.00 | 38 612.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 87 013.00 | | | 87 013.00 |
7C Grand total | 87 013.00 | | | 87 013.00 |
| |
| 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 | 7 920.00 | 7 920.00 | | 7 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 480.00 | 480.00 | | 480.00 |
UX Other trade receivables | 95.00 | | | 95.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VP Miscellaneous | 8 132.00 | | | 8 132.00 |
VQ Other Taxes, Duties, and Similar Debts | 146.00 | 146.00 | | 146.00 |
VS Prepaid expenses | 33.00 | | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 260.00 | 8 260.00 | | 8 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 605.00 | 8 605.00 | | 8 605.00 |
