| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 2 147 483 647.00 | |
A2 TOTAL ASSETS | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
A3 TOTAL ASSETS | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
AJ Other Intangible Assets | | | 997 000 000.00 | |
AT Other tangible assets | | | 2 147 483 647.00 | |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BZ Other receivables | | | 2 147 483 647.00 | |
CH Prepaid expenses | | | 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 | | | 1 525 000 000.00 | |
P3 TOTAL LIABILITIES | 1 061 239 000.00 | 1 040 485 000.00 | | 1 061 239 000.00 |
P4 LIABILITIES - Share Premiums | 93 111 000.00 | 93 111 000.00 | | 93 111 000.00 |
P5 LIABILITIES - Reserves | 967 590 000.00 | 822 558 000.00 | | 967 590 000.00 |
P7 LIABILITIES - Retained Earnings | 63 024 000.00 | 60 000 000.00 | | 63 024 000.00 |
P9 TOTAL LIABILITIES | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
R1 Income Statement - Premiums - Earned Contributions | 464 713 000.00 | 439 807 000.00 | | 464 713 000.00 |
R2 Income Statement - Claims Expenses | -183 348 000.00 | 195 686 000.00 | | -183 348 000.00 |
R3 Income Statement - Technical Result | 87 166 000.00 | 57 218 000.00 | | 87 166 000.00 |
| |
| 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 |
DG Other reserves | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DJ Investment subsidies | 707 000 000.00 | 2 147 483 647.00 | | 707 000 000.00 |
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 |
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 |
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 | 1 516 000 000.00 | 1 045 000 000.00 | | 1 516 000 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 2 147 483 647.00 | 1 610 000 000.00 | | 2 147 483 647.00 |
P8 LIABILITIES - Profit or Loss for the Year | 1 049 000 000.00 | 1 239 000 000.00 | | 1 049 000 000.00 |
| |
| 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 | |
FR Total operating income (I) | | | 2 147 483 647.00 | |
FW Other purchases and external expenses | | | 2 147 483 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 273 000 000.00 | |
GB Operating Expenses - Provisions | | | 1 783 000 000.00 | |
GF Total Operating Expenses (II) | | | 2 147 483 647.00 | |
GG - OPERATING RESULT (I - II) | | | 2 147 483 647.00 | |
GO Net income from sales of marketable securities | | | 220 000 000.00 | |
GP Total financial income (V) | | | 220 000 000.00 | |
GT Net expenses on sales of marketable securities | | | 82 000 000.00 | |
GU Total financial expenses (VI) | | | 82 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 147 483 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 946 000 000.00 | -1 045 000 000.00 | | -1 946 000 000.00 |
R6 Group Income (Consolidated Net Income) | 2 147 483 647.00 | 1 744 000 000.00 | | 2 147 483 647.00 |
R7 Share of minority interests (Non-group income) | -282 000 000.00 | -134 000 000.00 | | -282 000 000.00 |
R8 Net income, group share (parent company share) | 2 147 483 647.00 | 1 610 000 000.00 | | 2 147 483 647.00 |