| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 667 613.00 | 2 246 327.00 | 1 421 286.00 | 3 667 613.00 |
BJ TOTAL (I) | 3 667 613.00 | 2 246 327.00 | 1 421 286.00 | 3 667 613.00 |
BX Customers and related accounts | 549 502.00 | | 549 502.00 | 549 502.00 |
CF Cash and cash equivalents | 2 008 084.00 | | 2 008 084.00 | 2 008 084.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 557 586.00 | | 2 557 586.00 | 2 557 586.00 |
CO Grand total (0 to V) | 6 225 199.00 | 2 246 327.00 | 3 978 872.00 | 6 225 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 810 061.00 | 1 810 061.00 | | 1 810 061.00 |
DX Trade payables and related accounts | 1 738 630.00 | 2 105 231.00 | | 1 738 630.00 |
DY Tax and social security liabilities | 2 553.00 | | | 2 553.00 |
DZ Fixed asset liabilities and related accounts | 405 588.00 | 127 193.00 | | 405 588.00 |
EA Other liabilities | 22 040.00 | 287 051.00 | | 22 040.00 |
EC TOTAL (IV) | 3 978 872.00 | 4 329 536.00 | | 3 978 872.00 |
EE Grand total (I to V) | 3 978 872.00 | 4 329 536.00 | | 3 978 872.00 |
EG Accrued income and payables due within one year | 2 168 811.00 | 2 519 475.00 | | 2 168 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 429 134.00 | | 2 429 134.00 | 2 429 134.00 |
FJ Net sales | 2 429 134.00 | | 2 429 134.00 | 2 429 134.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 429 135.00 | |
FW Other purchases and external expenses | | | 1 770 955.00 | |
FX Taxes, duties, and similar payments | | | 5 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 652 630.00 | |
GE Other Expenses | | | 379.00 | |
GF Total Operating Expenses (II) | | | 2 429 135.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 1.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 429 135.00 | 2 106 336.00 | | 2 429 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 429 135.00 | 2 106 335.00 | | 2 429 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 593 696.00 | 652 630.00 | | 1 593 696.00 |
PE DEPRECIATION Total including other intangible assets | 1 593 696.00 | 652 630.00 | | 1 593 696.00 |
| |
| 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 | 1 738 630.00 | 1 738 630.00 | | 1 738 630.00 |
8J Fixed Asset Liabilities and Related Accounts | 405 588.00 | 405 588.00 | | 405 588.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 832 100.00 | 22 039.00 | 1 810 061.00 | 1 832 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 553.00 | 2 553.00 | | 2 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 549 502.00 | 549 502.00 | | 549 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 978 871.00 | 2 168 810.00 | 1 810 061.00 | 3 978 871.00 |
