| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 32 000 000.00 | 21 000 000.00 | 11 000 000.00 | 32 000 000.00 |
AH Goodwill | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
AN Land | 6 000 000.00 | 1 000 000.00 | 5 000 000.00 | 6 000 000.00 |
AP Buildings | 60 000 000.00 | 30 000 000.00 | 30 000 000.00 | 60 000 000.00 |
AR Technical installations, industrial equipment and tools | 239 000 000.00 | 73 000 000.00 | 166 000 000.00 | 239 000 000.00 |
AT Other tangible assets | 16 000 000.00 | 9 000 000.00 | 7 000 000.00 | 16 000 000.00 |
AV Fixed assets in progress | 24 000 000.00 | | 24 000 000.00 | 24 000 000.00 |
BB Receivables related to investments | 2 000 000.00 | 1 000 000.00 | 1 000 000.00 | 2 000 000.00 |
BJ TOTAL (I) | 409 000 000.00 | 144 000 000.00 | 265 000 000.00 | 409 000 000.00 |
BL Raw materials, supplies | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
BN Goods in progress | 38 000 000.00 | | 38 000 000.00 | 38 000 000.00 |
BR Intermediate and finished products | 6 000 000.00 | 1 000 000.00 | 5 000 000.00 | 6 000 000.00 |
BT Goods | 75 000 000.00 | 1 000 000.00 | 74 000 000.00 | 75 000 000.00 |
BV Advances and down payments on orders | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
BX Customers and related accounts | 64 000 000.00 | 3 000 000.00 | 61 000 000.00 | 64 000 000.00 |
BZ Other receivables | 391 000 000.00 | | 391 000 000.00 | 391 000 000.00 |
CF Cash and cash equivalents | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
CJ TOTAL (II) | 587 000 000.00 | 5 000 000.00 | 583 000 000.00 | 587 000 000.00 |
CO Grand total (0 to V) | 997 000 000.00 | 149 000 000.00 | 848 000 000.00 | 997 000 000.00 |
CU Other investments | 28 000 000.00 | 6 000 000.00 | 22 000 000.00 | 28 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 244 000 000.00 | 244 000 000.00 | | 244 000 000.00 |
DC Revaluation differences | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 24 000 000.00 | 24 000 000.00 | | 24 000 000.00 |
DF Regulated reserves (1) | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DH Retained earnings | -20 000 000.00 | | | -20 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 000 000.00 | -20 000 000.00 | | -97 000 000.00 |
DK Regulated provisions | 4 000 000.00 | 9 000 000.00 | | 4 000 000.00 |
DL TOTAL (I) | 167 000 000.00 | 269 000 000.00 | | 167 000 000.00 |
DP Provisions for Risks | 5 000 000.00 | 2 000 000.00 | | 5 000 000.00 |
DQ Provisions for Expenses | 446 000 000.00 | 447 000 000.00 | | 446 000 000.00 |
DR TOTAL (IV) | 451 000 000.00 | 449 000 000.00 | | 451 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 000 000.00 | | |
DW Advances and down payments received on current orders | | 1 000 000.00 | | |
DX Trade payables and related accounts | 143 000 000.00 | 169 000 000.00 | | 143 000 000.00 |
DY Tax and social security liabilities | 58 000 000.00 | 86 000 000.00 | | 58 000 000.00 |
DZ Fixed asset liabilities and related accounts | 21 000 000.00 | 22 000 000.00 | | 21 000 000.00 |
EA Other liabilities | 6 000 000.00 | 12 000 000.00 | | 6 000 000.00 |
EB Prepaid income (2) | 2 000 000.00 | 3 000 000.00 | | 2 000 000.00 |
EC TOTAL (IV) | 228 000 000.00 | 293 000 000.00 | | 228 000 000.00 |
ED (V) | | 1 000 000.00 | | |
EE Grand total (I to V) | 848 000 000.00 | 1 015 000 000.00 | | 848 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 096 000 000.00 | 118 000 000.00 | 1 214 000 000.00 | 1 096 000 000.00 |
FD Production sold - goods | | 77 000 000.00 | 77 000 000.00 | |
FG Production sold - services | 38 000 000.00 | 12 000 000.00 | 50 000 000.00 | 38 000 000.00 |
FJ Net sales | 1 134 000 000.00 | 207 000 000.00 | 1 341 000 000.00 | 1 134 000 000.00 |
FM Inventory production | | | -1 000 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 000 000.00 | |
FQ Other income | | | 18 000 000.00 | |
FR Total operating income (I) | | | 1 385 000 000.00 | |
FS Purchases of goods (including customs duties) | | | 899 000 000.00 | |
FT Inventory change (goods) | | | 54 000 000.00 | |
FU Purchases of raw materials and other supplies | | | 5 000 000.00 | |
FV Inventory change (raw materials and supplies) | | | -28 000 000.00 | |
FW Other purchases and external expenses | | | 92 000 000.00 | |
FX Taxes, duties, and similar payments | | | 337 000 000.00 | |
FY Salaries and Wages | | | 16 000 000.00 | |
FZ Social Security Contributions | | | 26 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 000 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 000 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 11 000 000.00 | |
GE Other Expenses | | | 21 000 000.00 | |
GF Total Operating Expenses (II) | | | 1 451 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | -66 000 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 000 000.00 | |
GP Total financial income (V) | | | 4 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 000 000.00 | |
GR Interest and similar expenses | | | 2 000 000.00 | |
GU Total financial expenses (VI) | | | 4 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000 000.00 | | | 1 000 000.00 |
HB Exceptional income from capital transactions | | 1 000 000.00 | | |
HC Reversals of provisions and transfers of expenses | 23 000 000.00 | 18 000 000.00 | | 23 000 000.00 |
HD Total exceptional income (VII) | 24 000 000.00 | 19 000 000.00 | | 24 000 000.00 |
HE Exceptional expenses on management operations | 22 000 000.00 | 17 000 000.00 | | 22 000 000.00 |
HF Exceptional expenses on capital transactions | | 3 000 000.00 | | |
HG Exceptional depreciation and provisions | 33 000 000.00 | 7 000 000.00 | | 33 000 000.00 |
HH Total exceptional expenses (VIII) | 55 000 000.00 | 27 000 000.00 | | 55 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 000 000.00 | -8 000 000.00 | | -32 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 413 000 000.00 | 2 147 483 647.00 | | 1 413 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 511 000 000.00 | 2 147 483 647.00 | | 1 511 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 000 000.00 | -20 000 000.00 | | -97 000 000.00 |
| |
| 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 | 375 000 000.00 | | 172 000 000.00 | 375 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000 000.00 | |
I4 DECREASES Grand Total | | 1 000 000.00 | 409 000 000.00 | |
IO DECREASES Total including other intangible assets | | | 34 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 000 000.00 | 345 000 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000 000.00 | | 15 000 000.00 | 20 000 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 325 000 000.00 | | 158 000 000.00 | 325 000 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 000 000.00 | | | 31 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 000 000.00 | 16 000 000.00 | 1 000 000.00 | 118 000 000.00 |
PE DEPRECIATION Total including other intangible assets | 17 000 000.00 | 5 000 000.00 | | 17 000 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 000 000.00 | 11 000 000.00 | 1 000 000.00 | 101 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 000 000.00 | | 5 000 000.00 | 9 000 000.00 |
4A Provisions for litigation | | | | |
4T Provisions for foreign exchange losses | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 449 000 000.00 | 47 000 000.00 | 45 000 000.00 | 449 000 000.00 |
6X Other provisions for depreciation | 15 000 000.00 | 2 000 000.00 | 2 000 000.00 | 15 000 000.00 |
7B Total provisions for depreciation | 15 000 000.00 | 2 000 000.00 | 2 000 000.00 | 15 000 000.00 |
7C Grand total | 472 000 000.00 | 49 000 000.00 | 52 000 000.00 | 472 000 000.00 |
UE of which provisions and reversals: - Operating | | 13 000 000.00 | 28 000 000.00 | |
UG - Financial | | 3 000 000.00 | 1 000 000.00 | |
UJ - Exceptional | | 33 000 000.00 | 23 000 000.00 | |
| |
| 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 | 143 000 000.00 | 143 000 000.00 | | 143 000 000.00 |
8C Staff and Related Accounts | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
8D Social Security and Other Social Organizations | 7 000 000.00 | | | 7 000 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 21 000 000.00 | 21 000 000.00 | | 21 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
8L Deferred income | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
UL Receivables related to investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
UX Other trade receivables | 61 000 000.00 | 61 000 000.00 | | 61 000 000.00 |
UY Staff and related accounts | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VA Doubtful or disputed receivables | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
VB VAT | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
VC Group and associates | 376 000 000.00 | 376 000 000.00 | | 376 000 000.00 |
VM Income taxes | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VN Other taxes, similar payments | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 42 000 000.00 | 42 000 000.00 | | 42 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 461 000 000.00 | 459 000 000.00 | 2 000 000.00 | 461 000 000.00 |
VW VAT | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 000 000.00 | 230 000 000.00 | | 230 000 000.00 |
