| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 217.00 | 657.00 | 1 560.00 | 2 217.00 |
BJ TOTAL (I) | 89 230.00 | 657.00 | 88 573.00 | 89 230.00 |
BX Customers and related accounts | 95.00 | | 95.00 | 95.00 |
BZ Other receivables | 92.00 | | 92.00 | 92.00 |
CF Cash and cash equivalents | 13 107.00 | | 13 107.00 | 13 107.00 |
CJ TOTAL (II) | 13 294.00 | | 13 294.00 | 13 294.00 |
CO Grand total (0 to V) | 102 524.00 | 657.00 | 101 867.00 | 102 524.00 |
CX Development or Research and Development Expenses | 87 013.00 | | 87 013.00 | 87 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 800.00 | 50 800.00 | | 50 800.00 |
DD Legal reserve (1) | 1 373.00 | 1 373.00 | | 1 373.00 |
DH Retained earnings | -53 951.00 | -44 154.00 | | -53 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 486.00 | -9 797.00 | | -9 486.00 |
DK Regulated provisions | 87 013.00 | 87 013.00 | | 87 013.00 |
DL TOTAL (I) | 75 750.00 | 85 235.00 | | 75 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 754.00 | 8 640.00 | | 8 754.00 |
DX Trade payables and related accounts | 17 268.00 | 19 680.00 | | 17 268.00 |
DY Tax and social security liabilities | | 236.00 | | |
EA Other liabilities | 95.00 | | | 95.00 |
EC TOTAL (IV) | 26 117.00 | 28 556.00 | | 26 117.00 |
EE Grand total (I to V) | 101 866.00 | 113 791.00 | | 101 866.00 |
EG Accrued income and payables due within one year | 26 117.00 | 28 556.00 | | 26 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | -95.00 | |
FJ Net sales | | | -95.00 | |
FR Total operating income (I) | | | -95.00 | |
FW Other purchases and external expenses | | | 9 277.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 277.00 | |
GG - OPERATING RESULT (I - II) | | | -9 372.00 | |
GR Interest and similar expenses | | | 114.00 | |
GU Total financial expenses (VI) | | | 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 110.00 | | |
HE Exceptional expenses on management operations | | 381.00 | | |
HH Total exceptional expenses (VIII) | | 381.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -271.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | -95.00 | 110.00 | | -95.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 391.00 | 9 908.00 | | 9 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 486.00 | -9 797.00 | | -9 486.00 |
| |
| 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 | 126 397.00 | | | 126 397.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 87 013.00 | | | 87 013.00 |
I4 DECREASES Grand Total | | 37 167.00 | 89 230.00 | |
IN DECREASES Start-up, development, or research expenses | | | 87 013.00 | |
IO DECREASES Total including other intangible assets | | 11 570.00 | 2 217.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 597.00 | | |
KD ACQUISITIONS Total including other intangible assets | 13 787.00 | | | 13 787.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 597.00 | | | 25 597.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 824.00 | | 37 167.00 | 37 824.00 |
PE DEPRECIATION Total including other intangible assets | 12 227.00 | | 11 570.00 | 12 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 597.00 | | 25 597.00 | 25 597.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 87 013.00 | | | 87 013.00 |
7C Grand total | 87 013.00 | | | 87 013.00 |
| |
| 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 | 17 268.00 | 17 268.00 | | 17 268.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 849.00 | 8 849.00 | | 8 849.00 |
UX Other trade receivables | 92.00 | 92.00 | | 92.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187.00 | 187.00 | | 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 117.00 | 26 117.00 | | 26 117.00 |
