| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 200 000.00 | | 13 200 000.00 | 13 200 000.00 |
AH Goodwill | 283 000.00 | 283 000.00 | | 283 000.00 |
AJ Other Intangible Assets | 28 869 000.00 | 26 706 000.00 | 2 163 000.00 | 28 869 000.00 |
AT Other tangible assets | 6 750 000.00 | 3 837 000.00 | 2 913 000.00 | 6 750 000.00 |
AV Fixed assets in progress | 73 000.00 | | 73 000.00 | 73 000.00 |
BB Receivables related to investments | 820 112 000.00 | 27 943 000.00 | 792 169 000.00 | 820 112 000.00 |
BH Other financial assets | 3 375 000.00 | | 3 375 000.00 | 3 375 000.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 1 759 207 000.00 | 1 981 982 000.00 | 2 147 483 647.00 |
BV Advances and down payments on orders | 17 000.00 | | 17 000.00 | 17 000.00 |
BX Customers and related accounts | 20 753 000.00 | 59 000.00 | 20 693 000.00 | 20 753 000.00 |
BZ Other receivables | 10 194 000.00 | | 10 194 000.00 | 10 194 000.00 |
CD Marketable securities | 153 263 000.00 | 2 155 000.00 | 151 108 000.00 | 153 263 000.00 |
CF Cash and cash equivalents | 125 612 000.00 | | 125 612 000.00 | 125 612 000.00 |
CH Prepaid expenses | 605 000.00 | | 605 000.00 | 605 000.00 |
CJ TOTAL (II) | 310 444 000.00 | 2 214 000.00 | 308 230 000.00 | 310 444 000.00 |
CM Bond redemption premiums (IV) | 519 000.00 | | 519 000.00 | 519 000.00 |
CN Currency translation adjustments (V) | 524 000.00 | | 524 000.00 | 524 000.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 1 761 421 000.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 1 700 437 000.00 | 1 168 089 000.00 | 2 147 483 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 206 036 000.00 | 1 206 036 000.00 | | 1 206 036 000.00 |
DD Legal reserve (1) | 24 303 000.00 | 24 303 000.00 | | 24 303 000.00 |
DH Retained earnings | -73 392 000.00 | 220 748 000.00 | | -73 392 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 938 000.00 | -294 140 000.00 | | -69 938 000.00 |
DL TOTAL (I) | 1 087 008 000.00 | 1 156 947 000.00 | | 1 087 008 000.00 |
DP Provisions for Risks | 17 437 000.00 | 18 345 000.00 | | 17 437 000.00 |
DQ Provisions for Expenses | 5 359 000.00 | 4 740 000.00 | | 5 359 000.00 |
DR TOTAL (IV) | 22 796 000.00 | 23 085 000.00 | | 22 796 000.00 |
DT Other Bond Issues | 628 389 000.00 | 507 837 000.00 | | 628 389 000.00 |
DU Loans and Debts from Credit Institutions (3) | 78 489 000.00 | 85 847 000.00 | | 78 489 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 391 788 000.00 | 388 469 000.00 | | 391 788 000.00 |
DX Trade payables and related accounts | 22 673 000.00 | 25 757 000.00 | | 22 673 000.00 |
DY Tax and social security liabilities | 17 899 000.00 | 23 745 000.00 | | 17 899 000.00 |
DZ Fixed asset liabilities and related accounts | 579 000.00 | 1 146 000.00 | | 579 000.00 |
EA Other liabilities | 38 472 000.00 | 81 652 000.00 | | 38 472 000.00 |
EC TOTAL (IV) | 1 178 288 000.00 | 1 114 452 000.00 | | 1 178 288 000.00 |
ED (V) | 3 163 000.00 | 5 839 000.00 | | 3 163 000.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EG Accrued income and payables due within one year | 468 053 000.00 | 483 212 000.00 | | 468 053 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 59 794 000.00 | |
FJ Net sales | | | 59 794 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 365 000.00 | |
FQ Other income | | | 12 101 000.00 | |
FR Total operating income (I) | | | 73 260 000.00 | |
FW Other purchases and external expenses | | | 27 277 000.00 | |
FX Taxes, duties, and similar payments | | | 3 219 000.00 | |
FY Salaries and Wages | | | 23 927 000.00 | |
FZ Social Security Contributions | | | 11 106 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 682 000.00 | |
GB Operating Expenses - Provisions | | | 1 133 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 15 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 799 000.00 | |
GE Other Expenses | | | 2 319 000.00 | |
GF Total Operating Expenses (II) | | | 72 477 000.00 | |
GG - OPERATING RESULT (I - II) | | | 783 000.00 | |
GH Attributed profit or transferred loss (III) | | | 10 000.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 17 108 000.00 | |
GL Other interest and similar income | | | 3 932 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 93 145 000.00 | |
GN Positive exchange differences | | | 19 154 000.00 | |
GP Total financial income (V) | | | 133 339 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 193 111 000.00 | |
GR Interest and similar expenses | | | 13 610 000.00 | |
GS Negative differences of foreign exchange | | | 18 926 000.00 | |
GU Total financial expenses (VI) | | | 225 646 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -92 308 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 515 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | 15 000.00 | | 1 000.00 |
HB Exceptional income from capital transactions | | 20 000.00 | | |
HD Total exceptional income (VII) | 1 000.00 | 35 000.00 | | 1 000.00 |
HF Exceptional expenses on capital transactions | | 19 000.00 | | |
HH Total exceptional expenses (VIII) | | 19 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | 16 000.00 | | 1 000.00 |
HK Income tax | -21 575 000.00 | -22 203 000.00 | | -21 575 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 206 610 000.00 | 149 485 000.00 | | 206 610 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 548 000.00 | 443 625 000.00 | | 276 548 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 938 000.00 | -294 140 000.00 | | -69 938 000.00 |
| |
| 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 | 2 147 483 647.00 | | 272 033 000.00 | 2 147 483 647.00 |
I3 DECREASES Total Financial Fixed Assets | 3 316 000.00 | 209 176 000.00 | 2 147 483 647.00 | 3 316 000.00 |
I4 DECREASES Grand Total | 4 044 000.00 | 209 176 000.00 | 2 147 483 647.00 | 4 044 000.00 |
IO DECREASES Total including other intangible assets | 727 000.00 | | 42 352 000.00 | 727 000.00 |
IY DECREASES Total Tangible Fixed Assets | | | 6 823 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 325 000.00 | | 753 000.00 | 42 325 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 139 000.00 | | 684 000.00 | 6 139 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 147 483 647.00 | | 270 595 000.00 | 2 147 483 647.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 122 000.00 | 3 814 000.00 | -110 000.00 | 27 122 000.00 |
PE DEPRECIATION Total including other intangible assets | 24 037 000.00 | 3 062 000.00 | -110 000.00 | 24 037 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 085 000.00 | 752 000.00 | | 3 085 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 18 345 000.00 | | 908 000.00 | 18 345 000.00 |
7C Grand total | 18 345 000.00 | | 908 000.00 | 18 345 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 628 389.00 | 3 259.00 | 285 129.00 | 628 389.00 |
8A Miscellaneous Loans and Financial Debts | 391 788.00 | 389 007.00 | 2 781.00 | 391 788.00 |
8B Suppliers and Related Accounts | 22 673.00 | 22 673.00 | | 22 673.00 |
8D Social Security and Other Social Organizations | 17 899.00 | 17 899.00 | | 17 899.00 |
8J Fixed Asset Liabilities and Related Accounts | 579.00 | 579.00 | | 579.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 472.00 | 33 917.00 | 4 554.00 | 38 472.00 |
UL Receivables related to investments | 820 112.00 | 109 501.00 | 820 112.00 | 820 112.00 |
UT Other financial assets | 3 375.00 | | | 3 375.00 |
UX Other trade receivables | 20 753.00 | 20 753.00 | 17 259.00 | 20 753.00 |
VG Loans with a maturity of up to one year at origin | 78 489.00 | 718.00 | 52 771.00 | 78 489.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 194.00 | 10 194.00 | 6 941.00 | 10 194.00 |
VS Prepaid expenses | 605.00 | 605.00 | | 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 855 040.00 | 141 053.00 | 844 312.00 | 855 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 178 288.00 | 468 053.00 | 345 235.00 | 1 178 288.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 260.00 | | | 260.00 |
