| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 215 000 000.00 | |
A4 Equity method investments | | | 230 000 000.00 | |
AJ Other Intangible Assets | | | 1 230 000 000.00 | |
AT Other tangible assets | | | 1 548 000 000.00 | |
BB Receivables related to investments | | | 2 147 483 647.00 | |
BH Other financial assets | | | 795 000 000.00 | |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BP Services in progress | | | 543 000 000.00 | |
BX Customers and related accounts | | | 32 000 000.00 | |
BZ Other receivables | | | 195 000 000.00 | |
CD Marketable securities | | | 1 146 000 000.00 | |
CF Cash and cash equivalents | | | 623 000 000.00 | |
CH Prepaid expenses | | | 1 000 000.00 | |
CJ TOTAL (II) | | | 1 997 000 000.00 | |
CM Bond redemption premiums (IV) | | | 4 000 000.00 | |
CO Grand total (0 to V) | | | 2 147 483 647.00 | |
CU Other investments | | | 2 147 483 647.00 | |
CW Deferred expenses or loan issuance costs | | | 16 000 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 429 000 000.00 | 429 000 000.00 | | 429 000 000.00 |
DB Share, merger, contribution premiums, etc. | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DD Legal reserve (1) | 70 000 000.00 | 70 000 000.00 | | 70 000 000.00 |
DG Other reserves | -63 000 000.00 | -52 000 000.00 | | -63 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 000 000.00 | -11 000 000.00 | | -66 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DM Proceeds from equity securities issues | | 403 000 000.00 | | |
DO TOTAL (II) | | 403 000 000.00 | | |
DR TOTAL (IV) | | 1 000 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 1 000 000.00 | 4 000 000.00 | | 1 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 147 483 647.00 | 1 652 000 000.00 | | 2 147 483 647.00 |
DX Trade payables and related accounts | 14 000 000.00 | 15 000 000.00 | | 14 000 000.00 |
DY Tax and social security liabilities | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
EA Other liabilities | 113 000 000.00 | 847 000 000.00 | | 113 000 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
ED (V) | 20 000 000.00 | 8 000 000.00 | | 20 000 000.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EJ (including reserve relating to the purchase of original works by living artists) | -63 000 000.00 | | | -63 000 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 22 000 000.00 | 142 000 000.00 | | 22 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 147 483 647.00 | |
FJ Net sales | | | 2 147 483 647.00 | |
FQ Other income | | | 55 000 000.00 | |
FR Total operating income (I) | | | 55 000 000.00 | |
FU Purchases of raw materials and other supplies | | | 46 000 000.00 | |
FW Other purchases and external expenses | | | 2 147 483 647.00 | |
FX Taxes, duties, and similar payments | | | 137 000 000.00 | |
FZ Social Security Contributions | | | 6 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 147 483 647.00 | |
GE Other Expenses | | | 1 000 000.00 | |
GF Total Operating Expenses (II) | | | 53 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | 2 000 000.00 | |
GP Total financial income (V) | | | 87 000 000.00 | |
GU Total financial expenses (VI) | | | 153 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 000 000.00 | 17 000 000.00 | | -2 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 000 000.00 | 111 000 000.00 | | 142 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 000 000.00 | 122 000 000.00 | | 208 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 000 000.00 | -11 000 000.00 | | -66 000 000.00 |
R4 Income statement - Result for the financial year | -58 000 000.00 | 23 000 000.00 | | -58 000 000.00 |
R5 Net income of consolidated companies | -2 147 483 648.00 | 270 000 000.00 | | -2 147 483 648.00 |
R6 Group Income (Consolidated Net Income) | -2 147 483 648.00 | 293 000 000.00 | | -2 147 483 648.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | -4 000 000.00 | | | -4 000 000.00 |
7B Total provisions for depreciation | -4 000 000.00 | | | -4 000 000.00 |
7C Grand total | -4 000 000.00 | | | -4 000 000.00 |
| |
| 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 | 51 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
8B Suppliers and Related Accounts | 14 000 000.00 | 14 000 000.00 | | 14 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 000 000.00 | 113 000 000.00 | | 113 000 000.00 |
UL Receivables related to investments | 2 147 483 647.00 | 51 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
UX Other trade receivables | 32 000 000.00 | 32 000 000.00 | | 32 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 195 000 000.00 | 191 000 000.00 | 4 000 000.00 | 195 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 147 483 647.00 | 274 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 147 483 647.00 | 182 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
