| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 518.00 | 22 518.00 | | 22 518.00 |
AJ Other Intangible Assets | 489 895.00 | | 489 895.00 | 489 895.00 |
AR Technical installations, industrial equipment and tools | 178 593.00 | 176 358.00 | 2 235.00 | 178 593.00 |
AT Other tangible assets | 30 827.00 | 30 827.00 | | 30 827.00 |
BH Other financial assets | 28 375.00 | | 28 375.00 | 28 375.00 |
BJ TOTAL (I) | 5 854 744.00 | 2 275 861.00 | 3 578 883.00 | 5 854 744.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 192 438.00 | | 192 438.00 | 192 438.00 |
BZ Other receivables | 137 430.00 | | 137 430.00 | 137 430.00 |
CF Cash and cash equivalents | 50 484.00 | | 50 484.00 | 50 484.00 |
CH Prepaid expenses | 438.00 | | 438.00 | 438.00 |
CJ TOTAL (II) | 380 790.00 | | 380 790.00 | 380 790.00 |
CO Grand total (0 to V) | 6 235 533.00 | 2 275 861.00 | 3 959 672.00 | 6 235 533.00 |
CX Development or Research and Development Expenses | 5 104 536.00 | 2 046 157.00 | 3 058 378.00 | 5 104 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 209 374.00 | 209 374.00 | | 209 374.00 |
DB Share, merger, contribution premiums, etc. | 1 873 191.00 | 1 873 191.00 | | 1 873 191.00 |
DD Legal reserve (1) | 962.00 | 962.00 | | 962.00 |
DH Retained earnings | -944 533.00 | -1 058 266.00 | | -944 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -218 275.00 | 113 733.00 | | -218 275.00 |
DK Regulated provisions | 2 046 157.00 | 2 047 527.00 | | 2 046 157.00 |
DL TOTAL (I) | 2 966 877.00 | 3 186 521.00 | | 2 966 877.00 |
DU Loans and Debts from Credit Institutions (3) | 118 750.00 | 237 500.00 | | 118 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 717 278.00 | 696 157.00 | | 717 278.00 |
DX Trade payables and related accounts | 155 189.00 | 124 379.00 | | 155 189.00 |
DY Tax and social security liabilities | 1 579.00 | 17 424.00 | | 1 579.00 |
EC TOTAL (IV) | 992 795.00 | 1 075 460.00 | | 992 795.00 |
EE Grand total (I to V) | 3 959 672.00 | 4 261 981.00 | | 3 959 672.00 |
EG Accrued income and payables due within one year | 992 795.00 | 118 750.00 | | 992 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | -1 950.00 | | -1 950.00 | -1 950.00 |
FG Production sold - services | -42.00 | 180 000.00 | 179 958.00 | -42.00 |
FJ Net sales | -1 992.00 | 180 000.00 | 178 008.00 | -1 992.00 |
FN Capitalized production | | | 473 899.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 81 431.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 733 344.00 | |
FW Other purchases and external expenses | | | 145 434.00 | |
FX Taxes, duties, and similar payments | | | 1 836.00 | |
FY Salaries and Wages | | | 80 568.00 | |
FZ Social Security Contributions | | | 28 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 512 049.00 | |
GE Other Expenses | | | 264 054.00 | |
GF Total Operating Expenses (II) | | | 1 032 754.00 | |
GG - OPERATING RESULT (I - II) | | | -299 411.00 | |
GR Interest and similar expenses | | | 31 689.00 | |
GU Total financial expenses (VI) | | | 31 689.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -331 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 521.00 | | |
HC Reversals of provisions and transfers of expenses | 211 456.00 | 130 451.00 | | 211 456.00 |
HD Total exceptional income (VII) | 211 456.00 | 132 972.00 | | 211 456.00 |
HE Exceptional expenses on management operations | | 41.00 | | |
HF Exceptional expenses on capital transactions | 1 250.00 | 797.00 | | 1 250.00 |
HG Exceptional depreciation and provisions | 210 086.00 | 171 262.00 | | 210 086.00 |
HH Total exceptional expenses (VIII) | 211 336.00 | 172 100.00 | | 211 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 120.00 | -39 128.00 | | 120.00 |
HK Income tax | -112 706.00 | -88 062.00 | | -112 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 944 799.00 | 1 233 722.00 | | 944 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 163 074.00 | 1 119 988.00 | | 1 163 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -218 275.00 | 113 733.00 | | -218 275.00 |
HP References: Equipment leasing | 2 938.00 | 2 938.00 | | 2 938.00 |
| |
| 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 | 5 380 845.00 | | 862 136.00 | 5 380 845.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 716 298.00 | | | 4 716 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 375.00 | |
I4 DECREASES Grand Total | | 388 237.00 | 5 854 744.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 104 536.00 | |
IO DECREASES Total including other intangible assets | | 388 237.00 | 512 413.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 209 420.00 | |
KD ACQUISITIONS Total including other intangible assets | 426 752.00 | | 862 136.00 | 426 752.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 209 420.00 | | | 209 420.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 375.00 | | | 28 375.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 763 812.00 | 512 049.00 | | 1 763 812.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 535 704.00 | 510 454.00 | | 1 535 704.00 |
PE DEPRECIATION Total including other intangible assets | 22 518.00 | | | 22 518.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 205 590.00 | 1 596.00 | | 205 590.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 047 527.00 | 210 086.00 | 211 456.00 | 2 047 527.00 |
7C Grand total | 2 047 527.00 | 210 086.00 | 211 456.00 | 2 047 527.00 |
UJ - Exceptional | | 210 086.00 | 211 456.00 | |
| |
| 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 | 155 189.00 | 155 189.00 | | 155 189.00 |
8D Social Security and Other Social Organizations | 1 579.00 | 1 579.00 | | 1 579.00 |
8K Other liabilities (including liabilities related to repo transactions) | 717 278.00 | 717 278.00 | | 717 278.00 |
UT Other financial assets | 28 375.00 | | 28 375.00 | 28 375.00 |
UX Other trade receivables | 192 438.00 | 192 438.00 | | 192 438.00 |
VH Loans with a maturity of more than one year at origin | 118 750.00 | 118 750.00 | | 118 750.00 |
VK Loans repaid during the year | 118 750.00 | | | 118 750.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 137 430.00 | 137 430.00 | | 137 430.00 |
VS Prepaid expenses | 438.00 | 438.00 | | 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 680.00 | 330 305.00 | 28 375.00 | 358 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 992 795.00 | 992 795.00 | | 992 795.00 |
