| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 123 828 000.00 | 87 190 000.00 | 36 638 000.00 | 123 828 000.00 |
BD Other fixed assets | 2 033 830 000.00 | 412 537 000.00 | 1 621 293 000.00 | 2 033 830 000.00 |
BH Other financial assets | 11 438 000.00 | 8 088 000.00 | 3 350 000.00 | 11 438 000.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BX Customers and related accounts | 8 081 000.00 | 327 000.00 | 7 754 000.00 | 8 081 000.00 |
BZ Other receivables | 132 900 000.00 | 2 796 000.00 | 130 104 000.00 | 132 900 000.00 |
CF Cash and cash equivalents | 539 733 000.00 | | 539 733 000.00 | 539 733 000.00 |
CJ TOTAL (II) | 680 714 000.00 | 3 123 000.00 | 677 591 000.00 | 680 714 000.00 |
CN Currency translation adjustments (V) | | | | |
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 |
CU Other investments | 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. | 210 919 000.00 | 210 919 000.00 | | 210 919 000.00 |
DD Legal reserve (1) | 318 001 000.00 | 252 534 000.00 | | 318 001 000.00 |
DH Retained earnings | 925 273 000.00 | 96 601 000.00 | | 925 273 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 139 410 000.00 | 1 309 338 000.00 | | 1 139 410 000.00 |
DK Regulated provisions | 15 905 000.00 | 17 738 000.00 | | 15 905 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DP Provisions for Risks | | 71 000.00 | | |
DR TOTAL (IV) | | 71 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 13 000.00 | 21 000.00 | | 13 000.00 |
DX Trade payables and related accounts | 57 000.00 | 258 000.00 | | 57 000.00 |
DY Tax and social security liabilities | 3 316 000.00 | 694 000.00 | | 3 316 000.00 |
DZ Fixed asset liabilities and related accounts | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EA Other liabilities | 455 309 000.00 | 401 012 000.00 | | 455 309 000.00 |
EB Prepaid income (2) | 12 165 000.00 | 8 485 000.00 | | 12 165 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
ED (V) | 61 000.00 | 176 000.00 | | 61 000.00 |
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 |
FG Production sold - services | | | 4 982 000.00 | |
FJ Net sales | | | 4 982 000.00 | |
FO Operating subsidies | | | 12 155 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 448 000.00 | |
FQ Other income | | | 679 000.00 | |
FR Total operating income (I) | | | 19 264 000.00 | |
FW Other purchases and external expenses | | | 77 347 000.00 | |
FX Taxes, duties, and similar payments | | | 7 205 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 084 000.00 | |
GE Other Expenses | | | 242 000.00 | |
GF Total Operating Expenses (II) | | | 87 878 000.00 | |
GG - OPERATING RESULT (I - II) | | | -68 614 000.00 | |
GP Total financial income (V) | | | 293 089 000.00 | |
GU Total financial expenses (VI) | | | 4 830 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 288 259 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 645 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 7 532 000.00 | 3 638 000.00 | | 7 532 000.00 |
HH Total exceptional expenses (VIII) | 1 499 000.00 | 1 700 000.00 | | 1 499 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 034 000.00 | 1 938 000.00 | | 6 034 000.00 |
HK Income tax | 19 758 000.00 | 21 845 000.00 | | 19 758 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 147 483 647.00 | 1 944 582 000.00 | | 2 147 483 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 480 742 000.00 | 635 243 000.00 | | 1 480 742 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 139 410 000.00 | 1 309 338 000.00 | | 1 139 410 000.00 |
| |
| 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 | | 2 147 483 647.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 985 340 000.00 | 2 147 483 647.00 | |
I4 DECREASES Grand Total | | 1 985 340 000.00 | 2 147 483 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
| |
| 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 | 13 000.00 | 13 000.00 | | 13 000.00 |
8B Suppliers and Related Accounts | 57 000.00 | 57 000.00 | | 57 000.00 |
8D Social Security and Other Social Organizations | 3 316 000.00 | 3 316 000.00 | | 3 316 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 147 483 647.00 | 1 922 834 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 455 309 000.00 | 455 309 000.00 | | 455 309 000.00 |
UL Receivables related to investments | 36 638 000.00 | 36 638 000.00 | | 36 638 000.00 |
UX Other trade receivables | 8 081 000.00 | 8 081 000.00 | | 8 081 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 130 104 000.00 | 130 104 000.00 | | 130 104 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 823 000.00 | 174 823 000.00 | | 174 823 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
