| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 76 981.00 | 76 981.00 | | 76 981.00 |
AP Buildings | 12 596 856.00 | 8 754 130.00 | 3 842 726.00 | 12 596 856.00 |
AR Technical installations, industrial equipment and tools | 512 949.00 | 388 445.00 | 124 505.00 | 512 949.00 |
AT Other tangible assets | 873 115.00 | 321 782.00 | 551 333.00 | 873 115.00 |
AV Fixed assets in progress | 316 627.00 | | 316 627.00 | 316 627.00 |
BB Receivables related to investments | 598 000 000.00 | | 598 000 000.00 | 598 000 000.00 |
BD Other fixed assets | 1 143.00 | | 1 143.00 | 1 143.00 |
BH Other financial assets | 34 303.00 | | 34 303.00 | 34 303.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 39 001 338.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 19 610 205.00 | | 19 610 205.00 | 19 610 205.00 |
CD Marketable securities | 117 351.00 | | 117 351.00 | 117 351.00 |
CH Prepaid expenses | 24 402.00 | | 24 402.00 | 24 402.00 |
CJ TOTAL (II) | 19 751 958.00 | | 19 751 958.00 | 19 751 958.00 |
CN Currency translation adjustments (V) | 500 809.00 | | 500 809.00 | 500 809.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 39 001 338.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 29 460 000.00 | 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 | 28 517 360.00 | 28 517 360.00 | | 28 517 360.00 |
DB Share, merger, contribution premiums, etc. | 637 255 560.00 | 637 255 560.00 | | 637 255 560.00 |
DD Legal reserve (1) | 2 851 810.00 | 2 851 810.00 | | 2 851 810.00 |
DG Other reserves | 556 338 748.00 | 556 338 748.00 | | 556 338 748.00 |
DH Retained earnings | 1 855 456 260.00 | 1 047 509 312.00 | | 1 855 456 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 053 791.00 | 807 946 948.00 | | 82 053 791.00 |
DK Regulated provisions | 27 888.00 | 14 106.00 | | 27 888.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DP Provisions for Risks | 3 185 893.00 | 3 075 589.00 | | 3 185 893.00 |
DR TOTAL (IV) | 3 185 893.00 | 3 075 589.00 | | 3 185 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 618 024 000.00 | 376 000 000.00 | | 618 024 000.00 |
DX Trade payables and related accounts | 676 020.00 | 317 863.00 | | 676 020.00 |
DY Tax and social security liabilities | 157 147.00 | 156 834.00 | | 157 147.00 |
EA Other liabilities | 12 800 693.00 | 875 996.00 | | 12 800 693.00 |
EC TOTAL (IV) | 631 657 859.00 | 377 350 693.00 | | 631 657 859.00 |
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 |
FG Production sold - services | 3 443 797.00 | | 3 443 797.00 | 3 443 797.00 |
FJ Net sales | 3 443 797.00 | | 3 443 797.00 | 3 443 797.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 445 657.00 | |
FR Total operating income (I) | | | 3 889 454.00 | |
FU Purchases of raw materials and other supplies | | | 45.00 | |
FW Other purchases and external expenses | | | 2 763 083.00 | |
FX Taxes, duties, and similar payments | | | 191 778.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 645 837.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 500 809.00 | |
GE Other Expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 4 101 595.00 | |
GG - OPERATING RESULT (I - II) | | | -212 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 126 336.00 | |
GL Other interest and similar income | | | 10.00 | |
GN Positive exchange differences | | | 6.00 | |
GP Total financial income (V) | | | 84 126 352.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 84 126 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 914 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 879.00 | 7 474 188.00 | | 879.00 |
HB Exceptional income from capital transactions | | 925 546.00 | | |
HC Reversals of provisions and transfers of expenses | 1 526.00 | 31 134 545.00 | | 1 526.00 |
HD Total exceptional income (VII) | 2 405.00 | 39 534 279.00 | | 2 405.00 |
HE Exceptional expenses on management operations | 1 237.00 | 36 972.00 | | 1 237.00 |
HG Exceptional depreciation and provisions | 15 308.00 | 8 444.00 | | 15 308.00 |
HH Total exceptional expenses (VIII) | 16 545.00 | 45 416.00 | | 16 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 140.00 | 39 488 863.00 | | -14 140.00 |
HK Income tax | 1 846 280.00 | 4 616 294.00 | | 1 846 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 018 211.00 | 819 250 335.00 | | 88 018 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 964 420.00 | 11 303 387.00 | | 5 964 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 053 791.00 | 807 946 948.00 | | 82 053 791.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 147 483 647.00 | | 598 613 582.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | 267 000 000.00 | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | 267 384 720.00 | 2 147 483 647.00 | |
IO DECREASES Total including other intangible assets | | | 76 981.00 | |
IY DECREASES Total Tangible Fixed Assets | | 384 720.00 | 14 299 548.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 981.00 | | | 76 981.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 094 062.00 | | 590 207.00 | 14 094 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 598 023 375.00 | 2 147 483 647.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 014 185.00 | 645 837.00 | 118 684.00 | 9 014 185.00 |
PE DEPRECIATION Total including other intangible assets | 76 981.00 | | | 76 981.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 937 204.00 | 645 837.00 | 118 684.00 | 8 937 204.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 106.00 | 15 308.00 | 1 526.00 | 14 106.00 |
4T Provisions for foreign exchange losses | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 075 589.00 | 555 961.00 | 445 657.00 | 3 075 589.00 |
7B Total provisions for depreciation | 29 460 000.00 | | | 29 460 000.00 |
7C Grand total | 32 549 695.00 | 571 269.00 | 447 183.00 | 32 549 695.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 500 809.00 | 445 657.00 | |
UJ - Exceptional | | 15 308.00 | 1 526.00 | |
| |
| 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 | 618 024 000.00 | 618 024 000.00 | | 618 024 000.00 |
8B Suppliers and Related Accounts | 676 020.00 | 676 020.00 | | 676 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 800 693.00 | 12 800 693.00 | | 12 800 693.00 |
UL Receivables related to investments | 598 000 000.00 | 598 000 000.00 | | 598 000 000.00 |
UT Other financial assets | 34 303.00 | | 34 303.00 | 34 303.00 |
VB VAT | 107 883.00 | 107 883.00 | | 107 883.00 |
VC Group and associates | 3 625 923.00 | 3 625 923.00 | | 3 625 923.00 |
VI Group and Associates | 87 577.00 | 87 577.00 | | 87 577.00 |
VM Income taxes | 15 850 593.00 | 15 850 593.00 | | 15 850 593.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 806.00 | 25 806.00 | | 25 806.00 |
VS Prepaid expenses | 24 402.00 | 24 402.00 | | 24 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 617 668 910.00 | 617 634 607.00 | 34 303.00 | 617 668 910.00 |
VW VAT | 69 570.00 | 69 570.00 | | 69 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 631 657 859.00 | 631 657 859.00 | | 631 657 859.00 |
