| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 2 400 000.00 | |
A4 Equity method investments | | | 617 800 000.00 | |
AJ Other Intangible Assets | 99 000.00 | 99 000.00 | | 99 000.00 |
AT Other tangible assets | 1 000.00 | 1 000.00 | | 1 000.00 |
BD Other fixed assets | 4 000.00 | 4 000.00 | | 4 000.00 |
BF Loans | 19 181 000.00 | 19 180 000.00 | 1 000.00 | 19 181 000.00 |
BH Other financial assets | 2 436 000.00 | 1 251 000.00 | 1 184 000.00 | 2 436 000.00 |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BZ Other receivables | 730 104 000.00 | | 730 104 000.00 | 730 104 000.00 |
CF Cash and cash equivalents | 43 000.00 | | 43 000.00 | 43 000.00 |
CJ TOTAL (II) | | | 1 683 100 000.00 | |
CO Grand total (0 to V) | | | 2 147 483 647.00 | |
CU Other investments | 371 779 000.00 | 24 676 000.00 | 347 103 000.00 | 371 779 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 500 000.00 | 23 500 000.00 | | 23 500 000.00 |
DB Share, merger, contribution premiums, etc. | 282 600 000.00 | 282 600 000.00 | | 282 600 000.00 |
DD Legal reserve (1) | 3 469 000.00 | 3 469 000.00 | | 3 469 000.00 |
DG Other reserves | 52 345 000.00 | 52 345 000.00 | | 52 345 000.00 |
DH Retained earnings | 651 187 000.00 | 591 639 000.00 | | 651 187 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 104 000.00 | 160 300 000.00 | | 59 104 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DP Provisions for Risks | 500 000.00 | 500 000.00 | | 500 000.00 |
DR TOTAL (IV) | 500 000.00 | 500 000.00 | | 500 000.00 |
DX Trade payables and related accounts | 103 000.00 | 116 000.00 | | 103 000.00 |
DY Tax and social security liabilities | 1 302 000.00 | 19 679 000.00 | | 1 302 000.00 |
EA Other liabilities | 4 341 000.00 | 4 387 000.00 | | 4 341 000.00 |
EC TOTAL (IV) | 92 500 000.00 | 113 300 000.00 | | 92 500 000.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
P2 LIABILITIES - Gross Technical Reserves | 3 435.00 | 3 992.00 | | 3 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 59 200 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4 100 000.00 | |
FR Total operating income (I) | | | 59 200 000.00 | |
FW Other purchases and external expenses | | | 40 000 000.00 | |
FX Taxes, duties, and similar payments | | | 207 000.00 | |
FY Salaries and Wages | | | 83 000.00 | |
FZ Social Security Contributions | | | 86 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 000 000.00 | |
GE Other Expenses | | | 1 000 000.00 | |
GF Total Operating Expenses (II) | | | 1 451 000.00 | |
GG - OPERATING RESULT (I - II) | | | 100 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 993 000.00 | |
GK Income from other securities and fixed asset receivables | | | 5 000.00 | |
GL Other interest and similar income | | | 3 873 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 109 000.00 | |
GP Total financial income (V) | | | 67 980 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 640 000.00 | |
GR Interest and similar expenses | | | 13 000.00 | |
GU Total financial expenses (VI) | | | 5 653 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 400 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 894 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 000.00 | | |
HB Exceptional income from capital transactions | | 503 232 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 833 000.00 | | |
HD Total exceptional income (VII) | | 504 066 000.00 | | |
HE Exceptional expenses on management operations | | 4 000.00 | | |
HF Exceptional expenses on capital transactions | | 360 081 000.00 | | |
HH Total exceptional expenses (VIII) | | 360 086 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 143 980 000.00 | | |
HK Income tax | -1 790 000.00 | -4 843 000.00 | | -1 790 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 999 000.00 | 527 275 000.00 | | 67 999 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 894 000.00 | 366 975 000.00 | | 8 894 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 104 000.00 | 160 300 000.00 | | 59 104 000.00 |
R6 Group Income (Consolidated Net Income) | -455 800 000.00 | 1 377 300 000.00 | | -455 800 000.00 |
R7 Share of minority interests (Non-group income) | 400 000.00 | 226 600 000.00 | | 400 000.00 |
R8 Net income, group share (parent company share) | -456 200 000.00 | 1 150 700 000.00 | | -456 200 000.00 |
| |
| 8 - Income statement (continued) | Amount year N | Amount year N-1 | | |
8B Suppliers and Related Accounts | 103 000.00 | 103 000.00 | | 103 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 745 000.00 | 1 745 000.00 | | 1 745 000.00 |
UP Loans | 19 181 000.00 | | 19 181 000.00 | 19 181 000.00 |
UT Other financial assets | 1 254 000.00 | | 1 254 000.00 | 1 254 000.00 |
VC Group and associates | 730 052 000.00 | 730 052 000.00 | | 730 052 000.00 |
VI Group and Associates | 2 596 000.00 | 2 596 000.00 | | 2 596 000.00 |
VP Miscellaneous | 52 000.00 | 52 000.00 | | 52 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 302 000.00 | 1 302 000.00 | | 1 302 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 750 539 000.00 | 730 104 000.00 | 20 435 000.00 | 750 539 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 745 000.00 | 5 745 000.00 | | 5 745 000.00 |
| |
| 16 - Income statement (continued) | Amount year N | Amount year N-1 | | |
YP Average staff number | 1.00 | | | 1.00 |
