| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 113 841.00 | 113 099.00 | 742.00 | 113 841.00 |
AH Goodwill | 31 000.00 | | 31 000.00 | 31 000.00 |
AT Other tangible assets | 36 968.00 | 36 968.00 | | 36 968.00 |
BH Other financial assets | 8 637.00 | | 8 637.00 | 8 637.00 |
BJ TOTAL (I) | 2 062 640.00 | 1 829 250.00 | 233 390.00 | 2 062 640.00 |
BP Services in progress | | | | |
BX Customers and related accounts | 13 157.00 | | 13 157.00 | 13 157.00 |
BZ Other receivables | 76 634.00 | | 76 634.00 | 76 634.00 |
CF Cash and cash equivalents | 1 035.00 | | 1 035.00 | 1 035.00 |
CH Prepaid expenses | 1 730.00 | | 1 730.00 | 1 730.00 |
CJ TOTAL (II) | 92 556.00 | | 92 556.00 | 92 556.00 |
CO Grand total (0 to V) | 2 155 196.00 | 1 829 250.00 | 325 946.00 | 2 155 196.00 |
CP Shares due in less than one year | 8 637.00 | | | 8 637.00 |
CX Development or Research and Development Expenses | 1 872 195.00 | 1 679 183.00 | 193 012.00 | 1 872 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 3 065.00 | 126 065.00 | | 3 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -209 293.00 | -122 999.00 | | -209 293.00 |
DL TOTAL (I) | -55 428.00 | 153 865.00 | | -55 428.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | 101.00 | | 100.00 |
DX Trade payables and related accounts | 315 826.00 | 311 238.00 | | 315 826.00 |
DY Tax and social security liabilities | 5 878.00 | 17 147.00 | | 5 878.00 |
EA Other liabilities | 49 815.00 | 49 815.00 | | 49 815.00 |
EB Prepaid income (2) | 9 755.00 | 3 825.00 | | 9 755.00 |
EC TOTAL (IV) | 381 374.00 | 382 127.00 | | 381 374.00 |
EE Grand total (I to V) | 325 946.00 | 535 992.00 | | 325 946.00 |
EG Accrued income and payables due within one year | 381 374.00 | 382 127.00 | | 381 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 308.00 | | 183 308.00 | 183 308.00 |
FJ Net sales | 183 308.00 | | 183 308.00 | 183 308.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 183 808.00 | |
FU Purchases of raw materials and other supplies | | | 326.00 | |
FW Other purchases and external expenses | | | 156 292.00 | |
FX Taxes, duties, and similar payments | | | 2 347.00 | |
FY Salaries and Wages | | | 18 915.00 | |
FZ Social Security Contributions | | | 4 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 188 845.00 | |
GE Other Expenses | | | 133.00 | |
GF Total Operating Expenses (II) | | | 371 289.00 | |
GG - OPERATING RESULT (I - II) | | | -187 481.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -187 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 500.00 | 1 588.00 | | 500.00 |
A4 Equity method investments | | 2 079.00 | | |
HA Exceptional income from management transactions | | 49 600.00 | | |
HD Total exceptional income (VII) | | 49 600.00 | | |
HE Exceptional expenses on management operations | 21 812.00 | 315.00 | | 21 812.00 |
HH Total exceptional expenses (VIII) | 21 812.00 | 315.00 | | 21 812.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 812.00 | 49 285.00 | | -21 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 808.00 | 226 215.00 | | 183 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 101.00 | 349 215.00 | | 393 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -209 293.00 | -122 999.00 | | -209 293.00 |
| |
| 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 | 2 002 109.00 | | 61 864.00 | 2 002 109.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 872 195.00 | | | 1 872 195.00 |
I3 DECREASES Total Financial Fixed Assets | 1 333.00 | | 8 637.00 | 1 333.00 |
I4 DECREASES Grand Total | 1 333.00 | | 2 062 640.00 | 1 333.00 |
IN DECREASES Start-up, development, or research expenses | | | 1 872 195.00 | |
IO DECREASES Total including other intangible assets | | | 144 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 968.00 | |
KD ACQUISITIONS Total including other intangible assets | 82 977.00 | | 61 864.00 | 82 977.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 968.00 | | | 36 968.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 970.00 | | | 9 970.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 640 404.00 | 188 845.00 | | 1 640 404.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 556 358.00 | 122 825.00 | | 1 556 358.00 |
PE DEPRECIATION Total including other intangible assets | 47 079.00 | 66 020.00 | | 47 079.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 968.00 | | | 36 968.00 |
| |
| 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 | 315 826.00 | 315 826.00 | | 315 826.00 |
8D Social Security and Other Social Organizations | 1 133.00 | 1 133.00 | | 1 133.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49 815.00 | 49 815.00 | | 49 815.00 |
8L Deferred income | 9 755.00 | 9 755.00 | | 9 755.00 |
UT Other financial assets | 8 637.00 | 8 637.00 | | 8 637.00 |
UX Other trade receivables | 13 157.00 | 13 157.00 | | 13 157.00 |
UY Staff and related accounts | 4 748.00 | 4 748.00 | | 4 748.00 |
VB VAT | 40 012.00 | 40 012.00 | | 40 012.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VM Income taxes | 1 135.00 | 1 135.00 | | 1 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 139.00 | 139.00 | | 139.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 739.00 | 30 739.00 | | 30 739.00 |
VS Prepaid expenses | 1 730.00 | 1 730.00 | | 1 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 158.00 | 100 158.00 | | 100 158.00 |
VW VAT | 4 606.00 | 4 606.00 | | 4 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 374.00 | 381 374.00 | | 381 374.00 |
