| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 18 000 000.00 | 17 000 000.00 | | 18 000 000.00 |
BB Receivables related to investments | 2 147 483 647.00 | | 2 147 483 647.00 | 2 147 483 647.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 405 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 9 000 000.00 | | 9 000 000.00 | 9 000 000.00 |
CD Marketable securities | 855 000 000.00 | 4 000 000.00 | 851 000 000.00 | 855 000 000.00 |
CF Cash and cash equivalents | | | 1 565 000 000.00 | |
CH Prepaid expenses | 35 000 000.00 | | 35 000 000.00 | 35 000 000.00 |
CJ TOTAL (II) | 899 000 000.00 | 4 000 000.00 | 894 000 000.00 | 899 000 000.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 410 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 388 000 000.00 | 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 | 1 490 000 000.00 | 1 490 000 000.00 | | 1 490 000 000.00 |
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) | 149 000 000.00 | 149 000 000.00 | | 149 000 000.00 |
DG Other reserves | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | 522 000 000.00 | 490 000 000.00 | | 522 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 049 000 000.00 | 1 127 000 000.00 | | 1 049 000 000.00 |
DJ Investment subsidies | -635 000 000.00 | -484 000 000.00 | | -635 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DM Proceeds from equity securities issues | 86 000 000.00 | 88 000 000.00 | | 86 000 000.00 |
DO TOTAL (II) | 86 000 000.00 | 88 000 000.00 | | 86 000 000.00 |
DP Provisions for Risks | 1 745 000 000.00 | 1 745 000 000.00 | | 1 745 000 000.00 |
DQ Provisions for Expenses | | 1 000 000.00 | | |
DR TOTAL (IV) | 1 745 000 000.00 | 1 746 000 000.00 | | 1 745 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
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 | 6 000 000.00 | 7 000 000.00 | | 6 000 000.00 |
DY Tax and social security liabilities | 1 000 000.00 | -1 000 000.00 | | 1 000 000.00 |
DZ Fixed asset liabilities and related accounts | 24 000 000.00 | 9 000 000.00 | | 24 000 000.00 |
EA Other liabilities | 13 000 000.00 | 4 000 000.00 | | 13 000 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
ED (V) | 1 393 000 000.00 | | | 1 393 000 000.00 |
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 | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
P8 LIABILITIES - Profit or Loss for the Year | 347 000 000.00 | 594 000 000.00 | | 347 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 000 000.00 | |
FR Total operating income (I) | | | 4 000 000.00 | |
FW Other purchases and external expenses | | | 65 000 000.00 | |
FX Taxes, duties, and similar payments | | | 1 000 000.00 | |
FY Salaries and Wages | | | 2 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GB Operating Expenses - Provisions | | | 2 000 000.00 | |
GF Total Operating Expenses (II) | | | 68 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | -64 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 334 000 000.00 | |
GO Net income from sales of marketable securities | | | 1 659 000 000.00 | |
GP Total financial income (V) | | | 1 659 000 000.00 | |
GT Net expenses on sales of marketable securities | | | 569 000 000.00 | |
GU Total financial expenses (VI) | | | 569 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 091 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 027 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 28 000 000.00 | | | 28 000 000.00 |
HD Total exceptional income (VII) | 28 000 000.00 | | | 28 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 000 000.00 | | | 28 000 000.00 |
HK Income tax | 5 000 000.00 | -5 000 000.00 | | 5 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 691 000 000.00 | 1 581 000 000.00 | | 1 691 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 642 000 000.00 | 453 000 000.00 | | 642 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 049 000 000.00 | 1 127 000 000.00 | | 1 049 000 000.00 |
R6 Group Income (Consolidated Net Income) | 1 531 000 000.00 | 1 230 000 000.00 | | 1 531 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 180 000 000.00 | 208 000 000.00 | | 180 000 000.00 |
7C Grand total | 180 000 000.00 | 208 000 000.00 | | 180 000 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 000 000.00 | | | 6 000 000.00 |
8D Social Security and Other Social Organizations | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 24 000 000.00 | | | 24 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 000 000.00 | | | 13 000 000.00 |
UL Receivables related to investments | 2 147 483 647.00 | 1 129 000 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
UX Other trade receivables | 27 000 000.00 | 9 000 000.00 | | 27 000 000.00 |
VG Loans with a maturity of up to one year at origin | 601 000 000.00 | 808 000 000.00 | 242 000 000.00 | 601 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 147 483 647.00 | 789 000 000.00 | 1 129 000 000.00 | 2 147 483 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 702 000 000.00 | 1 108 000 000.00 | 2 147 483 647.00 | 702 000 000.00 |
