| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 334 000 000.00 | 43 000 000.00 | 291 000 000.00 | 334 000 000.00 |
BF Loans | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 837 000 000.00 | 1 000 000.00 | 836 000 000.00 | 837 000 000.00 |
CF Cash and cash equivalents | 34 000 000.00 | | 34 000 000.00 | 34 000 000.00 |
CJ TOTAL (II) | 871 000 000.00 | 1 000 000.00 | 870 000 000.00 | 871 000 000.00 |
CN Currency translation adjustments (V) | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
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 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DB Share, merger, contribution premiums, etc. | | 994 000 000.00 | | |
DD Legal reserve (1) | 884 000 000.00 | 884 000 000.00 | | 884 000 000.00 |
DG Other reserves | | 1 000 000.00 | | |
DH Retained earnings | -33 000 000.00 | -327 000 000.00 | | -33 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -577 000 000.00 | -701 000 000.00 | | -577 000 000.00 |
DK Regulated provisions | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DP Provisions for Risks | 484 000 000.00 | 492 000 000.00 | | 484 000 000.00 |
DR TOTAL (IV) | 484 000 000.00 | 492 000 000.00 | | 484 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DX Trade payables and related accounts | 2 000 000.00 | 1 000 000.00 | | 2 000 000.00 |
EA Other liabilities | 195 000 000.00 | 80 000 000.00 | | 195 000 000.00 |
EB Prepaid income (2) | 2 000 000.00 | | | 2 000 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
ED (V) | 27 000 000.00 | 21 000 000.00 | | 27 000 000.00 |
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 | | | 1 000 000.00 | |
FR Total operating income (I) | | | 2 000 000.00 | |
FW Other purchases and external expenses | | | 17 000 000.00 | |
FX Taxes, duties, and similar payments | | | 11 000 000.00 | |
GF Total Operating Expenses (II) | | | 28 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | -26 000 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000 000.00 | |
GL Other interest and similar income | | | 187 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 000 000.00 | |
GN Positive exchange differences | | | 21 000 000.00 | |
GP Total financial income (V) | | | 250 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 754 000 000.00 | |
GR Interest and similar expenses | | | 345 000 000.00 | |
GS Negative differences of foreign exchange | | | 20 000 000.00 | |
GU Total financial expenses (VI) | | | 1 119 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -869 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -896 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 460 000 000.00 | 1 207 000 000.00 | | 460 000 000.00 |
HH Total exceptional expenses (VIII) | 142 000 000.00 | 1 126 000 000.00 | | 142 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 318 000 000.00 | 81 000 000.00 | | 318 000 000.00 |
HK Income tax | | 19 000 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 712 000 000.00 | 1 208 000 000.00 | | 712 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 289 000 000.00 | 2 147 483 647.00 | | 1 289 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -577 000 000.00 | -701 000 000.00 | | -577 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 492 000 000.00 | | 9 000 000.00 | 492 000 000.00 |
7C Grand total | 492 000 000.00 | | 9 000 000.00 | 492 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 147 483 647.00 | 37 000 000.00 | 201 000 000.00 | 2 147 483 647.00 |
8B Suppliers and Related Accounts | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 195 000 000.00 | 195 000 000.00 | | 195 000 000.00 |
UL Receivables related to investments | 334 000 000.00 | 283 000 000.00 | 51 000 000.00 | 334 000 000.00 |
UT Other financial assets | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
VC Group and associates | 86 000 000.00 | 86 000 000.00 | | 86 000 000.00 |
VN Other taxes, similar payments | 9 000 000.00 | 9 000 000.00 | | 9 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 207 000 000.00 | 1 153 000 000.00 | 54 000 000.00 | 1 207 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 147 483 647.00 | 236 000 000.00 | 201 000 000.00 | 2 147 483 647.00 |
