| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 882.00 | 3 686.00 | 1 196.00 | 4 882.00 |
AJ Other Intangible Assets | 2 287.00 | 2 287.00 | | 2 287.00 |
AL Advances and down payments on intangible assets. | 9 576.00 | | 9 576.00 | 9 576.00 |
AT Other tangible assets | 5 946.00 | 5 946.00 | | 5 946.00 |
BJ TOTAL (I) | 1 059 628.00 | 1 034 676.00 | 24 952.00 | 1 059 628.00 |
BX Customers and related accounts | 20 372.00 | 12 940.00 | 7 432.00 | 20 372.00 |
BZ Other receivables | 1 390.00 | | 1 390.00 | 1 390.00 |
CF Cash and cash equivalents | 28 418.00 | | 28 418.00 | 28 418.00 |
CJ TOTAL (II) | 50 180.00 | 12 940.00 | 37 240.00 | 50 180.00 |
CO Grand total (0 to V) | 1 109 808.00 | 1 047 616.00 | 62 192.00 | 1 109 808.00 |
CX Development or Research and Development Expenses | 1 036 937.00 | 1 022 758.00 | 14 179.00 | 1 036 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 027.00 | 37 027.00 | | 37 027.00 |
DD Legal reserve (1) | 3 703.00 | 3 703.00 | | 3 703.00 |
DG Other reserves | 93 309.00 | 93 309.00 | | 93 309.00 |
DH Retained earnings | -64 303.00 | -24 592.00 | | -64 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 147.00 | -39 711.00 | | -23 147.00 |
DL TOTAL (I) | 46 590.00 | 69 737.00 | | 46 590.00 |
DX Trade payables and related accounts | 8 349.00 | 8 734.00 | | 8 349.00 |
DY Tax and social security liabilities | 7 253.00 | 6 188.00 | | 7 253.00 |
EC TOTAL (IV) | 15 602.00 | 14 922.00 | | 15 602.00 |
EE Grand total (I to V) | 62 192.00 | 84 659.00 | | 62 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 430.00 | | 164 430.00 | 164 430.00 |
FJ Net sales | 164 430.00 | | 164 430.00 | 164 430.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 164 431.00 | |
FW Other purchases and external expenses | | | 15 343.00 | |
FX Taxes, duties, and similar payments | | | 2 089.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 105.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 37 577.00 | |
GG - OPERATING RESULT (I - II) | | | 126 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 54.00 | | |
HD Total exceptional income (VII) | | 54.00 | | |
HF Exceptional expenses on capital transactions | 150 000.00 | 150 000.00 | | 150 000.00 |
HH Total exceptional expenses (VIII) | 150 000.00 | 150 000.00 | | 150 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150 000.00 | -149 946.00 | | -150 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 431.00 | 161 598.00 | | 164 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 577.00 | 201 309.00 | | 187 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 147.00 | -39 711.00 | | -23 147.00 |
| |
| 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 | 1 050 052.00 | | 9 576.00 | 1 050 052.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 036 937.00 | | | 1 036 937.00 |
I4 DECREASES Grand Total | | | 1 059 628.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 036 937.00 | |
IO DECREASES Total including other intangible assets | | | 16 745.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 946.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 169.00 | | 9 576.00 | 7 169.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 946.00 | | | 5 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 014 571.00 | 20 105.00 | | 1 014 571.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 002 653.00 | 20 105.00 | | 1 002 653.00 |
PE DEPRECIATION Total including other intangible assets | 5 973.00 | | | 5 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 946.00 | | | 5 946.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 940.00 | | | 12 940.00 |
7B Total provisions for depreciation | 12 940.00 | | | 12 940.00 |
7C Grand total | 12 940.00 | | | 12 940.00 |
| |
| 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 | 8 349.00 | 8 349.00 | | 8 349.00 |
UX Other trade receivables | 4 896.00 | 4 896.00 | | 4 896.00 |
VA Doubtful or disputed receivables | 15 476.00 | 15 476.00 | | 15 476.00 |
VB VAT | 1 390.00 | 1 390.00 | | 1 390.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 001.00 | 1 001.00 | | 1 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 21 762.00 | | |
VW VAT | 6 252.00 | 6 252.00 | | 6 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 602.00 | 15 602.00 | | 15 602.00 |
