| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 198 973.00 | 193 101.00 | 5 872.00 | 198 973.00 |
AV Fixed assets in progress | 11 393.00 | | 11 393.00 | 11 393.00 |
BJ TOTAL (I) | 5 010 428.00 | 4 993 163.00 | 17 265.00 | 5 010 428.00 |
BL Raw materials, supplies | 257 649.00 | | 257 649.00 | 257 649.00 |
BR Intermediate and finished products | 185 681.00 | | 185 681.00 | 185 681.00 |
BX Customers and related accounts | 156 222.00 | | 156 222.00 | 156 222.00 |
BZ Other receivables | 104 879.00 | | 104 879.00 | 104 879.00 |
CF Cash and cash equivalents | 968.00 | | 968.00 | 968.00 |
CJ TOTAL (II) | 705 399.00 | | 705 399.00 | 705 399.00 |
CO Grand total (0 to V) | 5 715 826.00 | 4 993 163.00 | 722 664.00 | 5 715 826.00 |
CX Development or Research and Development Expenses | 4 800 062.00 | 4 800 062.00 | | 4 800 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -8 734 245.00 | -7 211 444.00 | | -8 734 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 106 144.00 | -1 522 801.00 | | -1 106 144.00 |
DJ Investment subsidies | -3 171.00 | -3 171.00 | | -3 171.00 |
DL TOTAL (I) | -9 343 559.00 | -8 237 416.00 | | -9 343 559.00 |
DN Conditional advances | 3 239 056.00 | 3 239 056.00 | | 3 239 056.00 |
DO TOTAL (II) | 3 239 056.00 | 3 239 056.00 | | 3 239 056.00 |
DP Provisions for Risks | 200 000.00 | 200 000.00 | | 200 000.00 |
DR TOTAL (IV) | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 84 098.00 | 84 098.00 | | 84 098.00 |
DW Advances and down payments received on current orders | 630 000.00 | 630 000.00 | | 630 000.00 |
DX Trade payables and related accounts | 2 400.00 | 9 085.00 | | 2 400.00 |
DY Tax and social security liabilities | 3 528.00 | 3 528.00 | | 3 528.00 |
EA Other liabilities | 5 873 426.00 | 5 595 755.00 | | 5 873 426.00 |
EB Prepaid income (2) | 33 715.00 | 33 715.00 | | 33 715.00 |
EC TOTAL (IV) | 6 627 167.00 | 6 356 181.00 | | 6 627 167.00 |
EE Grand total (I to V) | 722 664.00 | 1 557 822.00 | | 722 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 9 717.00 | |
FX Taxes, duties, and similar payments | | | 4 955.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 740.00 | |
GF Total Operating Expenses (II) | | | 28 412.00 | |
GG - OPERATING RESULT (I - II) | | | -28 411.00 | |
GR Interest and similar expenses | | | 277 671.00 | |
GU Total financial expenses (VI) | | | 277 671.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -277 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -306 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 800 062.00 | 1 200 000.00 | | 800 062.00 |
HH Total exceptional expenses (VIII) | 800 062.00 | 1 200 000.00 | | 800 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -800 062.00 | -1 200 000.00 | | -800 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 106 144.00 | 1 522 801.00 | | 1 106 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 106 144.00 | -1 522 801.00 | | -1 106 144.00 |
| |
| 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 | 5 010 428.00 | | | 5 010 428.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 800 062.00 | | | 4 800 062.00 |
I4 DECREASES Grand Total | | | 5 010 428.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 800 062.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 210 366.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 210 366.00 | | | 210 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 179 361.00 | 813 802.00 | | 4 179 361.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 000 000.00 | 800 062.00 | | 4 000 000.00 |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 361.00 | 13 740.00 | | 179 361.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 200 000.00 | | | 200 000.00 |
7C Grand total | 200 000.00 | | | 200 000.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8L Deferred income | 33 715.00 | 33 715.00 | | 33 715.00 |
UX Other trade receivables | 156 222.00 | 156 222.00 | | 156 222.00 |
VH Loans with a maturity of more than one year at origin | 84 098.00 | 84 098.00 | | 84 098.00 |
VI Group and Associates | 5 873 426.00 | 5 873 426.00 | | 5 873 426.00 |
VN Other taxes, similar payments | 97 766.00 | 97 766.00 | | 97 766.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 113.00 | 7 113.00 | | 7 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 101.00 | 261 101.00 | 8.00 | 261 101.00 |
VW VAT | 3 528.00 | 3 528.00 | | 3 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 997 167.00 | 5 997 167.00 | | 5 997 167.00 |
