| |
| 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 | | | 310 000 000.00 | |
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 | |
BN Goods in progress | | | 673 000 000.00 | |
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 | |
CS Evaluated investments - equity method | | | 176 000 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 392 000 000.00 | 392 000 000.00 | | 392 000 000.00 |
DG Other reserves | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DO TOTAL (II) | 1 227 000 000.00 | 1 172 000 000.00 | | 1 227 000 000.00 |
DP Provisions for Risks | 1 436 000 000.00 | 1 476 000 000.00 | | 1 436 000 000.00 |
DR TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
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 | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
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 |
P1 LIABILITIES - Equity | -143 000 000.00 | -212 000 000.00 | | -143 000 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 777 000 000.00 | 375 000 000.00 | | 777 000 000.00 |
P3 TOTAL LIABILITIES | 1 227 000 000.00 | 1 172 000 000.00 | | 1 227 000 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 875 000 000.00 | 949 000 000.00 | | 875 000 000.00 |
| |
| 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 | | | 129 000 000.00 | |
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 | | | 454 000 000.00 | |
FY Salaries and Wages | | | 2 147 483 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 258 000 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 57 000 000.00 | |
GE Other Expenses | | | 71 000 000.00 | |
GF Total Operating Expenses (II) | | | 2 147 483 647.00 | |
GG - OPERATING RESULT (I - II) | | | 1 868 000 000.00 | |
GO Net income from sales of marketable securities | | | 11 000 000.00 | |
GP Total financial income (V) | | | 11 000 000.00 | |
GT Net expenses on sales of marketable securities | | | 277 000 000.00 | |
GU Total financial expenses (VI) | | | 277 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -266 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 602 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 445 000 000.00 | 330 000 000.00 | | 445 000 000.00 |
R8 Net income, group share (parent company share) | 777 000 000.00 | 375 000 000.00 | | 777 000 000.00 |
