| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 1 600 000.00 | |
AT Other tangible assets | | | 1 700 000.00 | |
BH Other financial assets | | | 1 391 500 000.00 | |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BZ Other receivables | | | 1 648 600 000.00 | |
CF Cash and cash equivalents | | | 683 300 000.00 | |
CH Prepaid expenses | | | 9 400 000.00 | |
CJ TOTAL (II) | | | 2 147 483 647.00 | |
CO Grand total (0 to V) | | | 2 147 483 647.00 | |
CS Evaluated investments - equity method | | | 2 128 500 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 107 900 000.00 | 107 900 000.00 | | 107 900 000.00 |
DB Share, merger, contribution premiums, etc. | 65 900 000.00 | 65 900 000.00 | | 65 900 000.00 |
DH Retained earnings | 1 676 800 000.00 | 1 889 100 000.00 | | 1 676 800 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 600 000.00 | 25 700 000.00 | | 66 600 000.00 |
DL TOTAL (I) | 1 917 200 000.00 | 2 088 600 000.00 | | 1 917 200 000.00 |
DQ Provisions for Expenses | 11 700 000.00 | 9 700 000.00 | | 11 700 000.00 |
DR TOTAL (IV) | 11 700 000.00 | 9 700 000.00 | | 11 700 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EA Other liabilities | 38 800 000.00 | 36 500 000.00 | | 38 800 000.00 |
EB Prepaid income (2) | 500 000.00 | 600 000.00 | | 500 000.00 |
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 |
FD Production sold - goods | | | 4 200 000.00 | |
FJ Net sales | | | 4 200 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500 000.00 | |
FQ Other income | | | 61 200 000.00 | |
FR Total operating income (I) | | | 66 900 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 200 000.00 | |
GE Other Expenses | | | 9 900 000.00 | |
GF Total Operating Expenses (II) | | | 79 800 000.00 | |
GG - OPERATING RESULT (I - II) | | | -12 900 000.00 | |
GP Total financial income (V) | | | 267 500 000.00 | |
GU Total financial expenses (VI) | | | 205 200 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 300 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 400 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 900 000.00 | 600 000.00 | | 2 900 000.00 |
HH Total exceptional expenses (VIII) | 200 000.00 | 200 000.00 | | 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 700 000.00 | 400 000.00 | | 2 700 000.00 |
HK Income tax | 14 500 000.00 | 15 600 000.00 | | 14 500 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 300 000.00 | 50 900 000.00 | | 337 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 700 000.00 | 25 200 000.00 | | 270 700 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 600 000.00 | 25 700 000.00 | | 66 600 000.00 |
