| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 575 129.00 | 797 272.00 | 777 856.00 | 1 575 129.00 |
AT Other tangible assets | 17 373.00 | 13 362.00 | 4 011.00 | 17 373.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 1 640 930.00 | 848 203.00 | 792 727.00 | 1 640 930.00 |
BV Advances and down payments on orders | 26 444.00 | | 26 444.00 | 26 444.00 |
BX Customers and related accounts | 93 948.00 | 63 382.00 | 30 566.00 | 93 948.00 |
BZ Other receivables | 324 074.00 | | 324 071.00 | 324 074.00 |
CF Cash and cash equivalents | 17 299.00 | | 17 299.00 | 17 299.00 |
CH Prepaid expenses | 542.00 | | 542.00 | 542.00 |
CJ TOTAL (II) | 462 307.00 | 63 382.00 | 398 925.00 | 462 307.00 |
CO Grand total (0 to V) | 2 103 237.00 | 911 584.00 | 1 191 652.00 | 2 103 237.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
CR Shares due in more than one year | 75 054.00 | | | 75 054.00 |
CX Development or Research and Development Expenses | 46 928.00 | 37 568.00 | 9 360.00 | 46 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170.00 | 170.00 | | 170.00 |
DB Share, merger, contribution premiums, etc. | 447 051.00 | 447 051.00 | | 447 051.00 |
DH Retained earnings | -1 821 221.00 | -1 000 638.00 | | -1 821 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -752 833.00 | -820 582.00 | | -752 833.00 |
DL TOTAL (I) | -2 126 832.00 | -1 374 000.00 | | -2 126 832.00 |
DP Provisions for Risks | 369 982.00 | 233 000.00 | | 369 982.00 |
DR TOTAL (IV) | 369 982.00 | 233 000.00 | | 369 982.00 |
DU Loans and Debts from Credit Institutions (3) | 20 000.00 | 30 053.00 | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 136 973.00 | 1 806 687.00 | | 2 136 973.00 |
DX Trade payables and related accounts | 619 300.00 | 580 876.00 | | 619 300.00 |
DY Tax and social security liabilities | 162 501.00 | 223 184.00 | | 162 501.00 |
EA Other liabilities | 9 729.00 | 9 000.00 | | 9 729.00 |
EC TOTAL (IV) | 2 948 503.00 | 2 649 801.00 | | 2 948 503.00 |
EE Grand total (I to V) | 1 191 652.00 | 1 508 802.00 | | 1 191 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 745.00 | | 23 745.00 | 23 745.00 |
FJ Net sales | 23 745.00 | | 23 745.00 | 23 745.00 |
FN Capitalized production | | | | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 241.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 26 987.00 | |
FW Other purchases and external expenses | | | 114 608.00 | |
FX Taxes, duties, and similar payments | | | 4 819.00 | |
FY Salaries and Wages | | | 116 095.00 | |
FZ Social Security Contributions | | | 41 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 325 046.00 | |
GB Operating Expenses - Provisions | | | 136 982.00 | |
GE Other Expenses | | | 331.00 | |
GF Total Operating Expenses (II) | | | 739 535.00 | |
GG - OPERATING RESULT (I - II) | | | -712 548.00 | |
GR Interest and similar expenses | | | 40 285.00 | |
GU Total financial expenses (VI) | | | 40 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -752 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -4 609.00 | | |
HG Exceptional depreciation and provisions | | 4 917.00 | | |
HH Total exceptional expenses (VIII) | | 308.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -308.00 | | |
HK Income tax | | -84 183.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 987.00 | 363 858.00 | | 26 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 779 820.00 | 1 184 441.00 | | 779 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -752 833.00 | -820 582.00 | | -752 833.00 |
| |
| 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 | 1 640 930.00 | | 6 791.00 | 1 640 930.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 46 928.00 | | | 46 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | 6 791.00 | 1 640 930.00 | |
IN DECREASES Start-up, development, or research expenses | | | 46 928.00 | |
IO DECREASES Total including other intangible assets | | | 1 575 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 791.00 | 17 373.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 575 129.00 | | | 1 575 129.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 373.00 | | 6 791.00 | 17 373.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 523 156.00 | 325 046.00 | | 523 156.00 |
CY DEPRECIATION Start-up, development, or research expenses | 28 183.00 | 9 386.00 | | 28 183.00 |
PE DEPRECIATION Total including other intangible assets | 484 653.00 | 312 619.00 | | 484 653.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 320.00 | 3 041.00 | | 10 320.00 |
| |
| 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 | 233 000.00 | 136 982.00 | | 233 000.00 |
6T Receivables | 63 382.00 | | | 63 382.00 |
7B Total provisions for depreciation | 63 382.00 | | | 63 382.00 |
7C Grand total | 296 382.00 | 136 982.00 | | 296 382.00 |
UE of which provisions and reversals: - Operating | | 136 982.00 | | |
| |
| 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 | 619 300.00 | 619 300.00 | | 619 300.00 |
8C Staff and Related Accounts | 54 904.00 | 54 904.00 | | 54 904.00 |
8D Social Security and Other Social Organizations | 90 961.00 | 90 961.00 | | 90 961.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 729.00 | 9 729.00 | | 9 729.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
UX Other trade receivables | 18 894.00 | 18 894.00 | | 18 894.00 |
UZ Social Security, other social security organizations | 40.00 | 40.00 | | 40.00 |
VA Doubtful or disputed receivables | 75 054.00 | | 75 054.00 | 75 054.00 |
VB VAT | 100 253.00 | 100 253.00 | | 100 253.00 |
VC Group and associates | 208 022.00 | 208 022.00 | | 208 022.00 |
VH Loans with a maturity of more than one year at origin | 20 000.00 | 10 000.00 | 10 000.00 | 20 000.00 |
VI Group and Associates | 2 136 973.00 | 2 136 973.00 | | 2 136 973.00 |
VK Loans repaid during the year | 10 000.00 | | | 10 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 308.00 | 3 308.00 | | 3 308.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 759.00 | 15 759.00 | | 15 759.00 |
VS Prepaid expenses | 542.00 | 542.00 | | 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 065.00 | 343 511.00 | 76 554.00 | 420 065.00 |
VW VAT | 13 329.00 | 13 329.00 | | 13 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 948 503.00 | 2 938 503.00 | 10 000.00 | 2 948 503.00 |
