| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 121 000 000.00 | 114 000 000.00 | 7 000 000.00 | 121 000 000.00 |
AH Goodwill | 1 861 000 000.00 | 11 000 000.00 | 1 850 000 000.00 | 1 861 000 000.00 |
AJ Other Intangible Assets | 308 000 000.00 | 227 000 000.00 | 81 000 000.00 | 308 000 000.00 |
AP Buildings | 41 000 000.00 | 41 000 000.00 | | 41 000 000.00 |
AR Technical installations, industrial equipment and tools | 109 000 000.00 | 93 000 000.00 | 16 000 000.00 | 109 000 000.00 |
AT Other tangible assets | 81 000 000.00 | 64 000 000.00 | 17 000 000.00 | 81 000 000.00 |
BB Receivables related to investments | 616 000 000.00 | 220 000 000.00 | 396 000 000.00 | 616 000 000.00 |
BH Other financial assets | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BT Goods | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
BV Advances and down payments on orders | 11 000 000.00 | 1 000 000.00 | 10 000 000.00 | 11 000 000.00 |
BX Customers and related accounts | 124 000 000.00 | 22 000 000.00 | 102 000 000.00 | 124 000 000.00 |
BZ Other receivables | 146 000 000.00 | | 146 000 000.00 | 146 000 000.00 |
CF Cash and cash equivalents | 102 000 000.00 | | 102 000 000.00 | 102 000 000.00 |
CH Prepaid expenses | 115 000 000.00 | | 115 000 000.00 | 115 000 000.00 |
CJ TOTAL (II) | 501 000 000.00 | 23 000 000.00 | 478 000 000.00 | 501 000 000.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CS Evaluated investments - equity method | 2 147 483 647.00 | 1 134 000 000.00 | 1 894 000 000.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000 000.00 | 100 000 000.00 | | 100 000 000.00 |
DB Share, merger, contribution premiums, etc. | 850 000 000.00 | 850 000 000.00 | | 850 000 000.00 |
DD Legal reserve (1) | 10 000 000.00 | 10 000 000.00 | | 10 000 000.00 |
DH Retained earnings | 1 164 000 000.00 | 1 080 000 000.00 | | 1 164 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 000 000.00 | 84 000 000.00 | | 19 000 000.00 |
DK Regulated provisions | 21 000 000.00 | 21 000 000.00 | | 21 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 145 000 000.00 | | 2 147 483 647.00 |
DU Loans and Debts from Credit Institutions (3) | 3 000 000.00 | 4 000 000.00 | | 3 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 824 000 000.00 | 1 994 000 000.00 | | 1 824 000 000.00 |
DX Trade payables and related accounts | 360 000 000.00 | 332 000 000.00 | | 360 000 000.00 |
DY Tax and social security liabilities | 42 000 000.00 | 40 000 000.00 | | 42 000 000.00 |
DZ Fixed asset liabilities and related accounts | 17 000 000.00 | 18 000 000.00 | | 17 000 000.00 |
EA Other liabilities | 18 000 000.00 | 24 000 000.00 | | 18 000 000.00 |
EB Prepaid income (2) | 16 000 000.00 | 5 000 000.00 | | 16 000 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 1 691 000 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 000 000.00 | |
FQ Other income | | | 30 000 000.00 | |
FR Total operating income (I) | | | 1 754 000 000.00 | |
FW Other purchases and external expenses | | | 529 000 000.00 | |
FX Taxes, duties, and similar payments | | | 32 000 000.00 | |
FY Salaries and Wages | | | 90 000 000.00 | |
FZ Social Security Contributions | | | 50 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115 000 000.00 | |
GB Operating Expenses - Provisions | | | 6 000 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 15 000 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 40 000 000.00 | |
GE Other Expenses | | | 800 000 000.00 | |
GF Total Operating Expenses (II) | | | 1 692 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | 62 000 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 000 000.00 | |
GL Other interest and similar income | | | 7 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 46 000 000.00 | |
GN Positive exchange differences | | | 41 000 000.00 | |
GP Total financial income (V) | | | 197 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 164 000 000.00 | |
GR Interest and similar expenses | | | 27 000 000.00 | |
GS Negative differences of foreign exchange | | | 40 000 000.00 | |
GU Total financial expenses (VI) | | | 231 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 000 000.00 | 11 000 000.00 | | 13 000 000.00 |
HB Exceptional income from capital transactions | 9 000 000.00 | 2 000 000.00 | | 9 000 000.00 |
HC Reversals of provisions and transfers of expenses | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
HD Total exceptional income (VII) | 37 000 000.00 | 28 000 000.00 | | 37 000 000.00 |
HE Exceptional expenses on management operations | 20 000 000.00 | 11 000 000.00 | | 20 000 000.00 |
HF Exceptional expenses on capital transactions | | 8 000 000.00 | | |
HG Exceptional depreciation and provisions | 11 000 000.00 | 2 000 000.00 | | 11 000 000.00 |
HH Total exceptional expenses (VIII) | 31 000 000.00 | 21 000 000.00 | | 31 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 000 000.00 | 7 000 000.00 | | 6 000 000.00 |
HK Income tax | 15 000 000.00 | | | 15 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 988 000 000.00 | 1 899 000 000.00 | | 1 988 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 969 000 000.00 | 1 815 000 000.00 | | 1 969 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 000 000.00 | 84 000 000.00 | | 19 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7C Grand total | 167 000 000.00 | 50 000 000.00 | -52 000 000.00 | 167 000 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Diminution reprise | Year-end amount |
YP Average staff number | 1 601.00 | 1 687.00 | | 1 601.00 |
