| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 26 000 000.00 | |
AT Other tangible assets | | | 273 000 000.00 | |
BH Other financial assets | | | 17 000 000.00 | |
BJ TOTAL (I) | | | 316 000 000.00 | |
BV Advances and down payments on orders | 3.00 | | | 3.00 |
BX Customers and related accounts | | | 642 000 000.00 | |
BZ Other receivables | | | 493 000 000.00 | |
CH Prepaid expenses | | | 70 000 000.00 | |
CJ TOTAL (II) | | | 1 205 000 000.00 | |
CN Currency translation adjustments (V) | | | 1 000 000.00 | |
CO Grand total (0 to V) | | | 1 522 000 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000 000.00 | 38 000 000.00 | | 38 000 000.00 |
DB Share, merger, contribution premiums, etc. | 140 000 000.00 | 140 000 000.00 | | 140 000 000.00 |
DD Legal reserve (1) | 113 000 000.00 | 140 000 000.00 | | 113 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 000 000.00 | -27 000 000.00 | | 10 000 000.00 |
DJ Investment subsidies | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DK Regulated provisions | 28 000 000.00 | 27 000 000.00 | | 28 000 000.00 |
DL TOTAL (I) | 330 000 000.00 | 319 000 000.00 | | 330 000 000.00 |
DP Provisions for Risks | 426 000 000.00 | 414 000 000.00 | | 426 000 000.00 |
DR TOTAL (IV) | 426 000 000.00 | 414 000 000.00 | | 426 000 000.00 |
DX Trade payables and related accounts | 518 000 000.00 | 311 000 000.00 | | 518 000 000.00 |
DZ Fixed asset liabilities and related accounts | 246 000 000.00 | 203 000 000.00 | | 246 000 000.00 |
EC TOTAL (IV) | 764 000 000.00 | 514 000 000.00 | | 764 000 000.00 |
ED (V) | 2 000 000.00 | 1 000 000.00 | | 2 000 000.00 |
EE Grand total (I to V) | 1 522 000 000.00 | 1 248 000 000.00 | | 1 522 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 564 000 000.00 | |
FJ Net sales | | | 1 564 000 000.00 | |
FQ Other income | | | 110 000 000.00 | |
FR Total operating income (I) | | | 1 674 000 000.00 | |
FW Other purchases and external expenses | | | 948 000 000.00 | |
FX Taxes, duties, and similar payments | | | 45 000 000.00 | |
FY Salaries and Wages | | | 509 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 69 000 000.00 | |
GE Other Expenses | | | 3 000 000.00 | |
GF Total Operating Expenses (II) | | | 1 574 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | 100 000 000.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 111 000 000.00 | 117 000 000.00 | | 111 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111 000 000.00 | -117 000 000.00 | | -111 000 000.00 |
HJ Employee participation in company results | 26 000 000.00 | 23 000 000.00 | | 26 000 000.00 |
HK Income tax | -47 000 000.00 | -44 000 000.00 | | -47 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 674 000 000.00 | 1 419 000 000.00 | | 1 674 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 664 000 000.00 | 1 446 000 000.00 | | 1 664 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 000 000.00 | -27 000 000.00 | | 10 000 000.00 |
| |
| 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 | 1 222 000 000.00 | | 124 000 000.00 | 1 222 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 000 000.00 | 17 000 000.00 | |
I4 DECREASES Grand Total | | 152 000 000.00 | 1 195 000 000.00 | |
IO DECREASES Total including other intangible assets | | 1 000 000.00 | 117 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 76 000 000.00 | 1 061 000 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 116 000 000.00 | | 1 000 000.00 | 116 000 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 033 000 000.00 | | 104 000 000.00 | 1 033 000 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 000 000.00 | | 19 000 000.00 | 73 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 759 000 000.00 | 52 000 000.00 | 23 000 000.00 | 759 000 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 759 000 000.00 | 52 000 000.00 | 23 000 000.00 | 759 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 414 000 000.00 | 154 000 000.00 | 143 000 000.00 | 414 000 000.00 |
7C Grand total | 414 000 000.00 | 154 000 000.00 | 143 000 000.00 | 414 000 000.00 |
UE of which provisions and reversals: - Operating | | 19 000 000.00 | 38 000 000.00 | |
UJ - Exceptional | | 136 000 000.00 | 105 000 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 518 000 000.00 | 518 000 000.00 | | 518 000 000.00 |
8D Social Security and Other Social Organizations | 230 000 000.00 | 230 000 000.00 | | 230 000 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 13 000 000.00 | 13 000 000.00 | | 13 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
UT Other financial assets | 16 000 000.00 | 16 000 000.00 | | 16 000 000.00 |
UX Other trade receivables | 641 000 000.00 | 641 000 000.00 | | 641 000 000.00 |
VA Doubtful or disputed receivables | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 493 000 000.00 | 493 000 000.00 | | 493 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 151 000 000.00 | 1 151 000 000.00 | | 1 151 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 764 000 000.00 | 764 000 000.00 | | 764 000 000.00 |
