| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 2 147 483 647.00 | |
AJ Other Intangible Assets | | | 2 147 483 647.00 | |
AN Land | | | 1 668 000 000.00 | |
AT Other tangible assets | | | 2 147 483 647.00 | |
BH Other financial assets | | | 2 147 483 647.00 | |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BL Raw materials, supplies | | | 2 147 483 647.00 | |
BV Advances and down payments on orders | | | 398 000 000.00 | |
BX Customers and related accounts | | | 2 147 483 647.00 | |
BZ Other receivables | | | 2 147 483 647.00 | |
CF Cash and cash equivalents | | | 2 147 483 647.00 | |
CJ TOTAL (II) | | | 2 147 483 647.00 | |
CO Grand total (0 to V) | | | 2 147 483 647.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 381 000 000.00 | 380 000 000.00 | | 381 000 000.00 |
DB Share, merger, contribution premiums, etc. | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DG Other reserves | -91 000 000.00 | 38 000 000.00 | | -91 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DP Provisions for Risks | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DR TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DT Other Bond Issues | 1 733 000 000.00 | 1 812 000 000.00 | | 1 733 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 187 000 000.00 | 220 000 000.00 | | 187 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DX Trade payables and related accounts | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DY Tax and social security liabilities | 165 000 000.00 | 230 000 000.00 | | 165 000 000.00 |
EA Other liabilities | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
P2 LIABILITIES - Gross Technical Reserves | 696 000 000.00 | 1 184 000 000.00 | | 696 000 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 273 000 000.00 | 361 000 000.00 | | 273 000 000.00 |
| |
| 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 | | | 1 954 000 000.00 | |
FR Total operating income (I) | | | 2 147 483 647.00 | |
FS Purchases of goods (including customs duties) | | | 2 147 483 647.00 | |
FW Other purchases and external expenses | | | 2 147 483 647.00 | |
FX Taxes, duties, and similar payments | | | 618 000 000.00 | |
FY Salaries and Wages | | | 2 147 483 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 832 000 000.00 | |
GB Operating Expenses - Provisions | | | 359 000 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 558 000 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 202 000 000.00 | |
GE Other Expenses | | | 1 081 000 000.00 | |
GF Total Operating Expenses (II) | | | 2 147 483 647.00 | |
GG - OPERATING RESULT (I - II) | | | 1 124 000 000.00 | |
GO Net income from sales of marketable securities | | | 32 000 000.00 | |
GP Total financial income (V) | | | 32 000 000.00 | |
GT Net expenses on sales of marketable securities | | | 199 000 000.00 | |
GU Total financial expenses (VI) | | | 199 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -167 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 957 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
R1 Income Statement - Premiums - Earned Contributions | 317 000 000.00 | 452 000 000.00 | | 317 000 000.00 |
R8 Net income, group share (parent company share) | 696 000 000.00 | 1 184 000 000.00 | | 696 000 000.00 |
