| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 736 000 000.00 | 43 000 000.00 | 693 000 000.00 | 736 000 000.00 |
BJ TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
BZ Other receivables | 1 832 000 000.00 | 5 000 000.00 | 1 827 000 000.00 | 1 832 000 000.00 |
CF Cash and cash equivalents | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CJ TOTAL (II) | 1 833 000 000.00 | 5 000 000.00 | 1 828 000 000.00 | 1 833 000 000.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 | 2 147 483 647.00 |
CU Other investments | 2 147 483 647.00 | 2 147 483 647.00 | 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 | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DD Legal reserve (1) | 884 000 000.00 | 884 000 000.00 | | 884 000 000.00 |
DH Retained earnings | -2 147 483 648.00 | -2 147 483 648.00 | | -2 147 483 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 534 000 000.00 | -804 000 000.00 | | -1 534 000 000.00 |
DK Regulated provisions | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DL TOTAL (I) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DQ Provisions for Expenses | 208 000 000.00 | 204 000 000.00 | | 208 000 000.00 |
DR TOTAL (IV) | 208 000 000.00 | 204 000 000.00 | | 208 000 000.00 |
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 | 3 000 000.00 | | | 3 000 000.00 |
EA Other liabilities | 1 373 000 000.00 | 1 197 000 000.00 | | 1 373 000 000.00 |
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 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 000 000.00 | |
GF Total Operating Expenses (II) | | | 6 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | -6 000 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270 000 000.00 | |
GL Other interest and similar income | | | 65 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 357 000 000.00 | |
GN Positive exchange differences | | | 6 000 000.00 | |
GP Total financial income (V) | | | 698 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 678 000 000.00 | |
GR Interest and similar expenses | | | 403 000 000.00 | |
GS Negative differences of foreign exchange | | | 2 000 000.00 | |
GU Total financial expenses (VI) | | | 2 083 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 385 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 391 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 000 000.00 | 1 058 000 000.00 | | 8 000 000.00 |
HH Total exceptional expenses (VIII) | 8 000 000.00 | 1 058 000 000.00 | | 8 000 000.00 |
HK Income tax | -143 000 000.00 | | | -143 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 706 000 000.00 | 2 147 483 647.00 | | 706 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 954 000 000.00 | 2 147 483 647.00 | | 1 954 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 534 000 000.00 | -804 000 000.00 | | -1 534 000 000.00 |
| |
| 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 | 204 000 000.00 | 5 000 000.00 | -1 000 000.00 | 204 000 000.00 |
7C Grand total | 204 000 000.00 | 5 000 000.00 | -1 000 000.00 | 204 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
8B Suppliers and Related Accounts | 3 000 000.00 | | | 3 000 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 373 000 000.00 | | | 1 373 000 000.00 |
UL Receivables related to investments | 73 000 000.00 | 663 000 000.00 | 736 000 000.00 | 73 000 000.00 |
VP Miscellaneous | 1 830 000 000.00 | | 1 830 000 000.00 | 1 830 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 906 000 000.00 | 663 000 000.00 | 2 147 483 647.00 | 1 906 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
