| 1 euro equals to: | Closing rate | Average rate | ||
| 31/12/2024 | 31/12/2023 | 2024 | 2023 | |
| Euro | 1.000 | 1.000 | 1.000 | 1.000 |
| CFA franc | 655.957 | 655.957 | 655.957 | 655.957 |
| Ghanaian cedi | 15.2718 | 13.1274 | 15.3080 | 12.0698 |
| Nigerian naira | 1,594.89 | 994.55 | 1,602.06 | 661.63 |
| Dobra of São Tomé | 24.50 | 24.50 | 24.50 | 24.50 |
| Congolese franc | 2,956 | 2,961 | 3,040 | 2,514 |
| US dollar | 1.0389 | 1.1050 | 1.0804 | 1.0826 |
| Patents | 3 to 5 years |
| Other intangible assets | 3 to 5 years |
| Software | 3 to 5 years |
| ConcessionsG | Length of the concessionsG |
| Buildings | 20 to 50 years |
| Technical installations | 3 to 20 years |
| Furniture, vehicles and others | 3 to 20 years |
| Bearer plants – Palm | 20 to 26 years |
| Bearer plants - Rubber | 20 to 33 years |
| % Group | % Group | Consolidation | % Group | % Group | Consolidation | |
| Interest | Control | Method (*) | Interest | Control | Method (*) | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| AFRICA | ||||||
| Rubber and palm | ||||||
| SOCIETE DES CAOUTCHOUCS DE GRAND-BEREBY “SOGB” S.A. | 63.69 | 73.16 | FI | 63.69 | 73.16 | FI |
| PLANTATIONS SOCFINAF GHANA “PSG” LTD | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| OKOMU OIL PALM COMPANY PLC | 66.38 | 66.38 | FI | 66.38 | 66.38 | FI |
| SOCIETE AFRICAINE FORESTIERE ET AGRICOLE DU CAMEROUN | 69.05 | 69.05 | FI | 69.05 | 69.05 | FI |
| “SAFACAM” S.A. | ||||||
| SOCIETE CAMEROUNAISE DE PALMERAIES “SOCAPALM” S.A. | 67.46 | 67.46 | FI | 67.46 | 67.46 | FI |
| Rubber | ||||||
| LIBERIAN AGRICULTURAL COMPANY “LAC” | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| SALALA RUBBER CORPORATION “SRC” | 0.00 | 0.00 | NC | 100.00 | 100.00 | FI |
| SUD COMOË CAOUTCHOUC “SCC” S.A. | 60.95 | 70.01 | FI | 60.95 | 70.01 | FI |
| Palm | ||||||
| SOCFIN AGRICULTURAL COMPANY “SAC” LTD | 93.00 | 93.00 | FI | 93.00 | 93.00 | FI |
| SOCIETE DES PALMERAIES DE LA FERME SUISSE “SPFS” S.A. | 67.46 | 100.00 | FI | 67.46 | 100.00 | FI |
| AGRIPALMA LDA | 88.00 | 88.00 | FI | 88.00 | 88.00 | FI |
| BRABANTA S.A.U. | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| Other activities | ||||||
| BEREBY-FINANCES “BEFIN” S.A. | 87.06 | 87.06 | FI | 87.06 | 87.06 | FI |
| CAMSEEDS S.A. | 67.52 | 100.00 | FI | 67.52 | 100.00 | FI |
| EUROPE | ||||||
| Other activities | ||||||
| CENTRAGES S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| IMMOBILIERE DE LA PEPINIERE S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| INDUSERVICES S.A. | 30.00 | 30.00 | EM | 30.00 | 30.00 | EM |
| INDUSERVICES FR S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| SOCIETE ANONYME FORESTIERE AGRICOLE “SAFA” S.A.S. | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| SOCFINCO S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| SOCFINCO FR S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| SOCFINDE S.A. | 20.00 | 20.00 | EM | 20.00 | 20.00 | EM |
| SODIMEX FR S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| SOGESCOL FR S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| STP INVEST S.A. | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| TERRASIA S.A. | 33.28 | 33.28 | EM | 33.28 | 33.28 | EM |
| Furniture, | Land and | |||
| concessionG of | ||||
| EUR | vehicles and | Buildings | agricultural | TOTAL |
| other | area | |||
| Gross value as at 1 January 2023 | 10,819,535 | 535,523 | 7,582,758 | 18,937,816 |
| Additions | 10,151,459 | 0 | 14,357,096 (*) | 24,508,555 |
| Disposals | -4,402,886 | 0 | 0 | -4,402,886 |
| HyperinflationG | 0 | 0 | 3,213,055 | 3,213,055 |
| Transfer | 0 | 0 | -185,995 | -185,995 |
| Foreign exchange differences | -3,219,325 | -831 | -391,540 | -3,611,696 |
| Gross value as at 31 December 2023 | 13,348,783 | 534,692 | 24,575,374 | 38,458,849 |
| Accumulated depreciation as at 1 January 2023 | -7,798,762 | -465,096 | -2,504,392 | -10,768,250 |
| Depreciation | -3,641,708 | -31,842 | -559,689 | -4,233,239 |
| Depreciation reversals | 4,402,886 | 0 | 0 | 4,402,886 |
| Transfer to assets held for sale | 0 | 0 | 152,144 | 152,144 |
| Foreign exchange differences | 1,180,354 | 230 | 39,566 | 1,220,150 |
| Accumulated depreciation as at 31 December 2023 | -5,857,230 | -496,708 | -2,872,371 | -9,226,309 |
| Net book value as at 31 December 2023 | 7,491,553 | 37,984 | 21,703,003 | 29,232,540 |
| Gross value as at 1 January 2024 | 13,348,783 | 534,692 | 24,575,374 | 38,458,849 |
| Additions | 6,147,366 | 210,993 | 376,810 | 6,735,169 |
| Disposals | -634,711 | 0 | 0 | -634,711 |
| Hyperinflation | 0 | 0 | 1,670,694 | 1,670,694 |
| Transfer | -10,297 | 0 | 0 | -10,297 |
| Foreign exchange differences | -2,011,332 | -288 | -130,594 | -2,142,214 |
| Gross value as at 31 December 2024 | 16,839,809 | 745,397 | 26,492,284 | 44,077,490 |
| Accumulated depreciation as at 1 January 2024 | -5,857,230 | -496,708 | -2,872,371 | -9,226,309 |
| Depreciation | -3,827,697 | -45,904 | -535,802 | -4,409,403 |
| Depreciation reversals | 641,732 | 0 | 0 | 641,732 |
| Hyperinflation | 0 | 0 | -116,663 | -116,663 |
| Transfer | 3,592 | 0 | 0 | 3,592 |
| Foreign exchange differences | 527,800 | 82 | -24,878 | 503,004 |
| Accumulated depreciation as at 31 December 2024 | -8,511,803 | -542,530 | -3,549,714 | -12,604,047 |
| Net book value as at 31 December 2024 | 8,328,006 | 202,867 | 22,942,570 | 31,473,443 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Long-term lease liabilities | 26,184,654 | 24,950,880 |
| Short-term lease liabilities | 3,274,791 | 2,778,042 |
| TOTAL | 29,459,445 | 27,728,922 |
| 2024 | 2023 | |
| EUR | ||
| Depreciation of right-of-use assets | 4,409,403 | 4,233,239 |
| Hyperinflation | 116,663 | 0 |
| Expenses related to short-term leases and leases of low-value assets | 1,773,996 | 2,154,944 |
| Interest expense (included in the financial expenses) | 3,254,417 | 3,411,779 |
| TOTAL | 9,554,479 | 9,799,962 |
| Company (*) | Date of initial lease or | Duration of the initial | Area conceded | ||
| renewal extension | lease | ||||
| SAC | 2011/2012/2013/2014 | 50 years | 18,473 ha | (1) | |
| LAC | 1959 | 77 years | 121,407 ha | ||
| SOGB | 1995 | 99 years | 34,712 ha | ||
| PSG | 2013/2016/2022 | 50 years | 18,304 ha | ||
| OKOMU | 1986/1993/1999//2014 | 92 to 99 years | 33,113 ha | ||
| SOCAPALM | 2005 | 55 years | 58,063 ha | ||
| SAFACAM | 2022 | 3 years | 2,161 ha | (3) | |
| AGRIPALMA | 2009 | 25 years | 1,735 ha | (2)(4) | |
| BRABANTA | 2004 to 2022 | 25 years | 8,380 ha |
| ConcessionsG | Other | |||
| EUR | and patents | Softwares | intangible | TOTAL |
| assets | ||||
| Cost as at 1 January 2023 | 1,633,382 | 405,561 | 630,810 | 2,669,753 |
| Additions | 0 | 15,621 | 0 | 15,621 |
| Disposals | 0 | 0 | -177 | -177 |
| Transfer | 0 | 0 | -35,710 | -35,710 |
| Foreign exchange differences | -489,272 | -21,759 | -13,624 | -524,655 |
| Cost as at 31 December 2023 | 1,144,110 | 399,423 | 581,299 | 2,124,832 |
| Accumulated amortisation as at 1 January 2023 | -245,606 | -405,161 | -569,086 | -1,219,853 |
| Amortisation | -24,459 | -746 | -29,603 | -54,808 |
| Transfer | 0 | 0 | 35,710 | 35,710 |
| Foreign exchange differences | 70,469 | 21,759 | 13,624 | 105,852 |
| Accumulated amortisation as at 31 December 2023 | -199,596 | -384,148 | -549,355 | -1,133,099 |
| Net book value as at 31 December 2023 | 944,514 | 15,275 | 31,944 | 991,733 |
| Cost as at 1 January 2024 | 1,144,110 | 399,423 | 581,299 | 2,124,832 |
| Additions | 0 | 0 | 1,750 | 1,750 |
| Foreign exchange differences | -157,888 | 12,432 | 0 | -145,456 |
| Cost as at 31 December 2024 | 986,222 | 411,855 | 583,049 | 1,981,126 |
| Accumulated amortisation as at 1 January 2024 | -199,596 | -384,148 | -549,355 | -1,133,099 |
| Amortisation | -19,331 | -5,282 | -29,192 | -53,805 |
| Foreign exchange differences | 25,262 | -12,432 | 0 | 12,830 |
| Accumulated amortisation as at 31 December 2024 | -193,665 | -401,862 | -578,547 | -1,174,074 |
| Net book value as at 31 December 2024 | 792,557 | 9,993 | 4,502 | 807,052 |
| Land and | Technical | Furniture, | Work in | Advances | |||
| EUR | nurseries | Buildings | installations | vehicles and | progress | and | TOTAL |
| (**) | others | prepayments | |||||
| Cost as at 1 January 2023 | 9,367,879 | 252,932,179 | 167,690,988 | 221,376,452 | 14,260,711 | 865,583 | 666,493,792 |
| Additions (*) | 0 | 4,599,712 | 5,234,624 | 13,420,048 | 12,189,105 | 676,214 | 36,119,703 |
| Disposals | 0 | -150,984 | -445,823 | -3,383,491 | -1,487,422 | 0 | -5,467,720 |
| HyperinflationG | 0 | 3,559,352 | 4,626,554 | 1,723,126 | 0 | 0 | 9,909,032 |
| Transfer | -1,482,854 | 10,296,975 | 2,197,008 | 3,184,170 | -14,548,501 | -1,069,328 | -1,422,530 |
| Transfer to assets held for sale | 0 | -5,971,824 | 0 | -1,261,309 | 0 | 0 | -7,233,133 |
| Foreign exchange differences | -2,259,961 | -19,590,147 | -39,010,253 | -14,835,108 | -1,276,793 | -8,376 | -76,980,638 |
| Cost as at 31 December 2023 | 5,625,064 | 245,675,263 | 140,293,098 | 220,223,888 | 9,137,100 | 464,093 | 621,418,506 |
| Accumulated depreciation as at 1 January 2023 | -1,193,432 | -137,332,463 | -77,292,225 | -170,418,829 | 0 | 0 | -386,236,949 |
| Depreciation | -16,518 | -12,150,672 | -8,955,871 | -13,400,168 | 0 | 0 | -34,523,229 |
| Depreciation reversals | 0 | 140,444 | 306,131 | 3,370,914 | 0 | 0 | 3,817,489 |
| Transfer | 19,670 | -61,214 | -393 | 393 | 0 | 0 | -41,544 |
| Transfer to assets held for sale | 0 | 3,631,134 | 0 | 975,370 | 0 | 0 | 4,606,504 |
| Foreign exchange differences | 5,941 | 6,213,514 | 10,482,218 | 9,540,193 | 0 | 0 | 26,241,866 |
| Accumulated depreciation as at 31 December 2023 | -1,184,339 | -139,559,257 | -75,460,140 | -169,932,127 | 0 | 0 | -386,135,863 |
| Accumulated impairment as at 1 January 2023 | 0 | -409,129 | -2,131,536 | -182,271 | 0 | 0 | -2,722,936 |
| Impairment | 0 | -298,687 | 0 | 0 | 0 | 0 | -298,687 |
| Impairment reversal | 0 | 0 | 133,234 | 0 | 0 | 0 | 133,234 |
| Transfer to assets held for sale | 0 | 385,553 | 0 | 0 | 0 | 0 | 385,553 |
| Foreign exchange differences | 0 | 7,968 | 0 | 0 | 0 | 0 | 7,968 |
| Accumulated impairment as at 31 December 2023 | 0 | -314,295 | -1,998,302 | -182,271 | 0 | 0 | -2,494,868 |
| Net book value as at 31 December 2023 | 4,440,725 | 105,801,711 | 62,834,656 | 50,109,490 | 9,137,100 | 464,093 | 232,787,775 |
| Cost as at 1 January 2024 | 5,625,064 | 245,675,263 | 140,293,098 | 220,223,888 | 9,137,100 | 464,093 | 621,418,506 |
| Additions (*) | 0 | 3,686,752 | 5,032,154 | 12,076,784 | 16,787,996 | 796,475 | 38,380,161 |
| Disposals | -188,727 | -522,467 | -187,947 | -5,756,522 | 0 | 0 | -6,655,663 |
| Hyperinflation | 0 | 1,416,644 | 1,574,857 | 564,982 | 0 | 0 | 3,556,483 |
| Transfer | 0 | 4,124,572 | 7,877,030 | -3,485,352 | -7,924,576 | -385,900 | 205,774 |
| Foreign exchange differences | -771,964 | -1,604,054 | -12,296,352 | -3,702,973 | -174,480 | -1,213 | -18,551,036 |
| Cost as at 31 December 2024 | 4,664,373 | 252,776,710 | 142,292,840 | 219,920,807 | 17,826,040 | 873,455 | 638,354,225 |
| Accumulated depreciation as at 1 January 2024 | -1,184,339 | -139,559,257 | -75,460,140 | -169,932,127 | 0 | 0 | -386,135,863 |
| Depreciation | -16,710 | -11,507,635 | -7,745,756 | -11,638,335 | 0 | 0 | -30,908,436 |
| Depreciation reversals | 0 | 177,301 | 131,661 | 5,597,054 | 0 | 0 | 5,906,016 |
| Hyperinflation | 0 | -421,804 | -804,587 | -621,363 | 0 | 0 | -1,847,754 |
| Transfer | 0 | 0 | -7,973,937 | 7,973,937 | 0 | 0 | 0 |
| Foreign exchange differences | -35 | -346,844 | 2,892,515 | 1,741,485 | 0 | 0 | 4,287,121 |
| Accumulated depreciation as at 31 December 2024 | -1,201,084 | -151,658,239 | -88,960,244 | -166,879,349 | 0 | 0 | -408,698,916 |
| Accumulated impairment as at 1 January 2024 | 0 | -314,295 | -1,998,302 | -182,271 | 0 | 0 | -2,494,868 |
| Impairment reversal | 0 | 86,230 | 135,866 | 0 | 0 | 0 | 222,096 |
| Foreign exchange differences | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated impairment as at 31 December 2024 | 0 | -228,065 | -1,862,436 | -182,271 | 0 | 0 | -2,272,772 |
| Net book value as at 31 December 2024 | 3,463,289 | 100,890,406 | 51,470,160 | 52,859,187 | 17,826,040 | 873,455 | 227,382,537 |
| EUR | Palm | Rubber | Nurseries and | |||
| Others (**) | TOTAL | |||||
| Mature | Immature | Mature | Immature | |||
| Cost as at 1 January 2023 | 363,609,691 | 5,508,065 | 192,975,090 | 38,483,204 | 7,131 | 600,583,181 |
| Additions (*) | 0 | 3,490,349 | 0 | 5,634,066 | 521,397 | 9,645,812 |
| Disposals | -934,198 | -386,833 | -2,955,273 | 0 | -769,566 | -5,045,870 |
| HyperinflationG | 3,386,453 | 0 | 1,689,724 | 0 | 0 | 5,076,177 |
| Transfer | 3,546,358 | -3,512,803 | 8,938,826 | -8,765,028 | 1,275,501 | 1,482,854 |
| Transfer to assets held for sale | 0 | 0 | -40,811,858 | -4,002,517 | -71,764 | -44,886,139 |
| Foreign exchange differences | -37,402,896 | -98,312 | -9,850,140 | -2,944,059 | -188,941 | -50,484,348 |
| Cost as at 31 December 2023 | 332,205,408 | 5,000,466 | 149,986,369 | 28,405,666 | 773,758 | 516,371,667 |
| Accumulated depreciation as at 1 January 2023 | -132,538,731 | 0 | -60,632,580 | 0 | -3,160 | -193,174,471 |
| Depreciation | -14,497,818 | 0 | -7,567,771 | 0 | -302 | -22,065,891 |
| Depreciation reversals | 931,881 | 0 | 2,534,073 | 0 | 0 | 3,465,954 |
| Transfer | 889 | 0 | 0 | 0 | -19,670 | -18,781 |
| Transfer to assets held for sale | 0 | 0 | 5,837,046 | 0 | 0 | 5,837,046 |
| Foreign exchange differences | 9,779,930 | 0 | 2,927,522 | 0 | 0 | 12,707,452 |
| Accumulated depreciation as at 31 December 2023 | -136,323,849 | 0 | -56,901,710 | 0 | -23,132 | -193,248,691 |
| Accumulated impairment as at 1 January 2023 | -23,590,118 | 0 | -30,770,318 | -2,803,518 | 0 | -57,163,954 |
| Impairment | 0 | 0 | -6,632,680 | -915,146 | 0 | -7,547,826 |
| Transfer | 0 | 0 | -851,402 | 851,402 | 0 | 0 |
| Transfer to assets held for sale | 0 | 0 | 34,311,388 | 2,768,543 | 0 | 37,079,931 |
| Foreign exchange differences | 2,853,205 | 0 | 1,545,550 | 98,716 | 0 | 4,497,471 |
| Accumulated impairment as at 31 December 2023 | -20,736,913 | 0 | -2,397,462 | -3 | 0 | -23,134,378 |
| Net book value as at 31 December 2023 | 175,144,646 | 5,000,466 | 90,687,197 | 28,405,663 | 750,626 | 299,988,598 |
| Cost as at 1 January 2024 | 332,205,408 | 5,000,466 | 149,986,369 | 28,405,666 | 773,758 | 516,371,667 |
| Additions (*) | 0 | 4,372,433 | 207,892 | 6,022,264 | 282,406 | 10,884,995 |
| Disposals | -2,587,264 | -608,993 | -4,932,047 | -91,267 | 0 | -8,219,571 |
| Hyperinflation | 3,880,373 | 0 | 1,209,194 | 0 | 0 | 5,089,567 |
| Transfer | 2,380,254 | -2,319,938 | 7,800,324 | -7,800,324 | -60,315 | 1 |
| Foreign exchange differences | -2,797,674 | -27,756 | -3,500 | -335,229 | -67,755 | -3,231,914 |
| Cost as at 31 December 2024 | 333,081,097 | 6,416,212 | 154,268,232 | 26,201,110 | 928,094 | 520,894,745 |
| Accumulated depreciation as at 1 January 2024 | -136,323,849 | 0 | -56,901,710 | 0 | -23,132 | -193,248,691 |
| Depreciation | -15,079,045 | 0 | -6,336,156 | 0 | -303 | -21,415,504 |
| Depreciation reversals | 2,587,264 | 0 | 3,171,710 | 0 | 0 | 5,758,974 |
| Hyperinflation | -822,978 | 0 | -251,249 | 0 | 0 | -1,074,227 |
| Foreign exchange differences | 563,907 | 0 | 614,261 | 0 | 0 | 1,178,168 |
| Accumulated depreciation as at 31 December 2024 | -149,074,701 | 0 | -59,703,144 | 0 | -23,435 | -208,801,280 |
| Accumulated impairment as at 1 January 2024 | -20,736,913 | 0 | -2,397,462 | -3 | 0 | -23,134,378 |
| Impairment | -227,342 | 0 | 0 | 0 | 0 | -227,342 |
| Foreign exchange differences | -291,179 | 0 | 136,410 | 0 | 0 | -154,769 |
| Accumulated impairment as at 31 December 2024 | -21,255,434 | 0 | -2,261,052 | -3 | 0 | -23,516,489 |
| Net book value as at 31 December 2024 | 162,750,962 | 6,416,212 | 92,304,036 | 26,201,107 | 904,659 | 288,576,976 |
| 2024 | 2023 | |
| EUR | ||
| Depreciation and amortisation | ||
| Of intangible assets (Note 4) | 53,805 | 54,808 |
| Of property, plant and equipment excluding biological assets (Note 5) (*) | 32,756,190 | 34,523,229 |
| Of biological assets (Note 6) (*) | 22,489,731 | 22,065,891 |
| Of right-of-use assets (Note 3) (*) | 4,526,066 | 4,233,239 |
| Impairment and impairment reversal | ||
| Of property, plant and equipment excluding biological assets (Note 5) | -222,096 | 165,453 |
| Of biological assets (Note 6) | 227,342 | 7,547,826 |
| TOTAL | 59,831,038 | 68,590,446 |
| Subsidiary | Main location | Percentage of equity shares | Percentage of voting rights | ||
| of non-controlling interest | of non-controlling interests | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Production of palm oil and rubber | |||||
| SOGB | Côte d’Ivoire | 36% | 36% | 27% | 27% |
| OKOMU | Nigeria | 34% | 34% | 34% | 34% |
| SAFACAM | Cameroon | 31% | 31% | 31% | 31% |
| SOCAPALM | Cameroon | 33% | 33% | 33% | 33% |
| Net income attributed to | ||||
| EUR | non-controlling interests in | Accumulated non-controlling | ||
| the subsidiary during the | interests in the subsidiary | |||
| financial period | ||||
| 2024 | 2023 | 2024 | 2023 | |
| Subsidiary | ||||
| SOGB | 7,730,403 | 1,816,310 | 39,557,311 | 34,428,578 |
| OKOMU | 9,254,519 | 11,532,083 | 12,612,409 | 13,610,634 |
| SAFACAM | 977,083 | -340,054 | 13,358,299 | 12,682,330 |
| SOCAPALM | 4,144,543 | 5,833,015 | 27,408,242 | 29,186,471 |
| Subsidiaries that hold non-controlling interests that are not significant individually | 10,465,020 | 10,137,102 | ||
| Non-controlling interests | 103,401,281 | 100,045,115 | ||
| EUR | ||||
| 2023 | Current | Non-current | Current | Non-Current |
| assets | assets | liabilities | Liabilities | |
| Subsidiary | ||||
| SOGB | 39,237,673 | 96,453,663 | 35,692,377 | 7,376,308 |
| OKOMU | 23,453,222 | 59,724,716 | 17,910,393 | 24,411,400 |
| SAFACAM | 13,883,373 | 34,456,093 | 11,913,763 | 7,092,036 |
| SOCAPALM | 28,442,311 | 111,898,820 | 31,614,481 | 5,254,925 |
| EUR | ||||
| 2024 | ||||
| SOGB | 40,702,405 | 94,919,366 | 23,694,915 | 6,891,247 |
| OKOMU | 22,984,839 | 50,369,814 | 24,152,737 | 13,900,840 |
| SAFACAM | 14,348,699 | 34,647,702 | 10,520,634 | 5,829,629 |
| SOCAPALM | 27,143,220 | 112,732,284 | 37,154,606 | 1,516,694 |
| EUR | ||||
| 2023 | ||||
| Revenue from | Net income | Comprehen- | Dividends | |
| Subsidiary | ordinary | for the | sive income | paid to non- |
| activities | period | for the | controlling | |
| period | interests | |||
| SOGB | 111,971,288 | 8,034,526 | 8,034,526 | 5,480,113 |
| OKOMU | 113,518,676 | 35,264,066 | 35,264,066 | 8,816,146 |
| SAFACAM | 35,943,252 | 933,817 | 933,817 | 1,303,922 |
| SOCAPALM | 129,002,660 | 18,194,012 | 18,194,012 | 5,107,090 |
| EUR | ||||
| 2024 | ||||
| SOGB | 136,312,714 | 19,987,271 | 19,987,271 | 2,750,076 |
| OKOMU | 81,277,158 | 26,127,523 | 26,127,523 | 4,804,879 |
| SAFACAM | 44,987,896 | 4,240,244 | 4,240,244 | 287,131 |
| SOCAPALM | 154,353,699 | 15,869,417 | 15,869,417 | 5,901,526 |
| EUR | ||||
| 2023 | ||||
| Net cash inflows (outflows) | Net cash | |||
| Subsidiary | Operating | Investing | Financing | inflows |
| activities | activities | activities | (outflows) | |
| SOGB | 30,182,499 | -8,399,725 | -18,023,120 | 3,759,654 |
| OKOMU | 32,367,223 | -11,180,148 | -25,909,506 | -4,722,431 |
| SAFACAM | 5,355,954 | -4,585,446 | -2,522,796 | -1,752,289 |
| SOCAPALM | 35,566,217 | -11,080,808 | -19,192,268 | 5,293,141 |
| EUR | ||||
| 2024 | ||||
| SOGB | 23,309,905 | -9,498,240 | -15,491,033 | -1,679,368 |
| OKOMU | 31,159,075 | -10,140,922 | -15,469,383 | 5,548,771 |
| SAFACAM | 8,680,251 | -3,781,083 | -2,641,087 | 2,258,082 |
| SOCAPALM | 31,709,026 | -14,465,968 | -20,230,963 | -2,987,905 |
| 2024 | 2023 | |
| EUR | ||
| Value as at 1 January | 24,499,660 | 27,288,358 |
| Income from associates | 4,681,925 | 6,002,745 |
| Dividends | -3,894,328 | -8,292,174 |
| Share in other comprehensive income from associates | 0 | -337,884 |
| Increase in associates’s Equity (*) | 2,936,903 | 0 |
| Other movements | 504,302 | -161,386 |
| Value as at 31 December | 28,728,462 | 24,499,660 |
| Value of | Income from | Value of | Income from | |
| investment in | associates | investment in | associates | |
| associates | associates | |||
| 31/12/2024 | 2024 | 31/12/2023 | 2023 | |
| EUR | ||||
| Centrages | 3,248,519 | 1,883 | 3,346,636 | 79,639 |
| Immobilière de la Pépinière | 1,733,626 | -60,181 | 1,794,038 | -71,861 |
| Induservices | 179,278 | 33,441 | 145,837 | 47,547 |
| Induservices FR | 556,217 | -2,380,685 | 0 | 125,258 |
| Socfinco | 330,643 | 16,790 | 313,853 | -4,683 |
| Socfinco FR | 9,418,614 | 2,312,487 | 7,106,126 | 2,558,601 |
| Socfinde | 1,542,839 | 94,839 | 1,848,000 | 124,448 |
| Sodimex FR | 1,980,344 | 163,514 | 2,116,830 | 342,281 |
| Sogescol FR | 9,434,275 | 4,490,177 | 7,533,893 | 2,791,818 |
| Terrasia | 304,106 | 9,660 | 294,446 | 9,698 |
| TOTAL | 28,728,461 | 4,681,925 | 24,499,659 | 6,002,746 |
| Total assets | Revenue | Total assets | Revenue | |
| 31/12/2024 | 2024 | 31/12/2023 | 2023 | |
| EUR | ||||
| Centrages | 3,513,590 | 4,133,102 | 3,973,190 | 3,921,004 |
| Immobilière de la Pépinière | 3,527,021 | 542,766 | 3,738,399 | 512,571 |
| Induservices | 825,299 | 2,000,440 | 1,080,076 | 2,240,040 |
| Induservices FR | 8,079,485 | 4,277,158 | 7,823,488 | 3,651,270 |
| Socfinco | 1,561,286 | 0 | 1,581,948 | 0 |
| Socfinco FR | 22,775,929 | 26,198,369 | 25,146,251 | 26,708,826 |
| Socfinde | 142,309,736 | 0 | 110,740,705 | 0 |
| Sodimex FR | 10,696,365 | 19,727,530 | 8,126,993 | 21,344,372 |
| Sogescol FR | 78,921,062 | 425,221,366 | 47,993,053 | 326,642,221 |
| Terrasia | 684,141 | 75,367 | 655,210 | 0 |
| TOTAL | 272,893,914 | 482,176,098 | 210,859,313 | 385,020,304 |
| Associate company | Main location | Main activity | Dividend received | Dividend received |
| 31/12/2024 | 31/12/2023 | |||
| EUR | ||||
| Socfinco FR | Switzerland | Rendering of services | 0 | 4,000,000 |
| Socfinde | Luxembourg | Financial Holding | 400,000 | 0 |
| Sodimex FR | Switzerland | Purchase and sale of equipment | 300,000 | 375,000 |
| Sogescol FR | Switzerland | Trade of tropical products | 3,086,989 | 3,744,267 |
| TOTAL | 3,786,989 | 8,119,267 |
| Associate company | Current assets | Non-current | Current | Non-current |
| assets | liabilities | liabilities | ||
| 31/12/2023 | EUR | EUR | EUR | EUR |
| Centrages | 2,473,196 | 1,499,994 | 677,627 | 0 |
| Socfinco FR | 19,702,567 | 5,443,685 | 8,691,698 | 1,533,477 |
| Socfinde | 107,749,118 | 2,991,587 | 97,660,026 | 6,412,830 |
| Sodimex FR | 8,104,378 | 22,616 | 3,492,398 | 321,364 |
| Sogescol FR | 44,344,968 | 3,648,084 | 32,518,033 | 397,673 |
| TOTAL | 182,374,227 | 13,605,966 | 143,039,782 | 8,665,344 |
| Associate company | Current assets | Non-current | Current | Non-current |
| assets | liabilities | liabilities | ||
| 31/12/2024 | EUR | EUR | EUR | EUR |
| Centrages | 2,395,093 | 1,118,497 | 456,017 | 0 |
| Socfinco FR | 18,035,233 | 4,740,696 | 3,389,631 | 0 |
| Socfinde | 139,268,149 | 3,041,587 | 130,689,832 | 6,412,830 |
| Sodimex FR | 10,685,793 | 10,572 | 6,595,552 | 17,955 |
| Sogescol FR | 75,282,614 | 3,638,448 | 59,233,967 | 0 |
| TOTAL | 245,666,882 | 12,549,800 | 200,364,999 | 6,430,785 |
| Other | Total | |||
| Associate company | Profit from | Net income for | comprehensive | comprehensive |
| operations | the period | income for the | income for the | |
| period | period | |||
| 2023 | EUR | EUR | EUR | EUR |
| Centrages | 217,890 | 117,522 | 0 | 117,522 |
| Socfinco FR | 7,755,033 | 6,488,998 | -91,830 | 6,397,168 |
| Socfinde | -64,129 | 644,758 | 0 | 644,758 |
| Sodimex FR | 712,284 | 609,180 | -33,645 | 575,535 |
| Sogescol FR | 7,990,852 | 6,193,674 | -87,087 | 6,106,587 |
| TOTAL | 16,611,930 | 14,054,132 | -212,563 | 13,841,569 |
| Other | Total | |||
| Associate company | Profit from | Net income for | comprehensive | comprehensive |
| operations | the period | income for the | income for the | |
| period | period | |||
| 2024 | EUR | EUR | EUR | EUR |
| Centrages | -33,077 | -37,989 | 0 | -37,989 |
| Socfinco FR | 5,136,985 | 4,465,222 | 0 | 4,465,222 |
| Socfinde | -57,041 | 539,225 | 0 | 539,225 |
| Sodimex FR | 442,336 | 369,626 | 0 | 369,626 |
| Sogescol FR | 13,841,623 | 9,711,688 | 0 | 9,711,688 |
| TOTAL | 19,330,826 | 15,047,772 | 0 | 15,047,772 |
| Net assets of | % stake held by | Other IFRS | Value of stake | |
| Associate company | the associate | the Group | adjustments | held by the |
| Group | ||||
| 31/12/2023 | EUR | EUR | EUR | |
| Centrages | 3,295,563 | 50% | 1,698,855 | 3,346,636 |
| Socfinco FR | 14,921,077 | 50% | -354,413 | 7,106,126 |
| Socfinde | 6,667,849 | 20% | 514,430 | 1,848,000 |
| Sodimex FR | 4,313,232 | 50% | -39,786 | 2,116,830 |
| Sogescol FR | 15,077,346 | 50% | -4,780 | 7,533,893 |
| TOTAL | 44,275,067 | 1,814,306 | 21,951,485 |
| Net assets of | % stake held by | Other IFRS | Value of stake | |
| Associate company | the associate | the Group | adjustments | held by the |
| Group | ||||
| 31/12/2024 | EUR | EUR | EUR | |
| Centrages | 3,057,573 | 50% | 1,719,733 | 3,248,519 |
| Socfinco FR | 19,386,298 | 50% | -274,535 | 9,418,614 |
| Socfinde | 5,207,074 | 20% | 501,424 | 1,542,839 |
| Sodimex FR | 4,082,858 | 50% | -61,085 | 1,980,344 |
| Sogescol FR | 19,687,095 | 50% | -409,273 | 9,434,275 |
| TOTAL | 51,420,898 | 1,476,264 | 25,624,591 |
| 2024 | 2023 | |
| EUR | ||
| Share of profit from continued operations attributable to the Group | -2,380,975 | 185,598 |
| Share of other comprehensive income attributable to the Group | 0 | -125,259 |
| Share of total comprehensive income attributable to the Group | -2,380,975 | 60,339 |
| Total book value of investments in associates held by the Group | 3,103,871 | 2,548,175 |
| 2024 | 2023 | |
| EUR | ||
| Fair value as at 1 January | 4,800,038 | 300,038 |
| Additions | 0 | 4,500,000 |
| Fair value as at 31 December | 4,800,038 | 4,800,038 |
| Cost (historical) | Fair value | |||
| EUR | ||||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Financial assets at fair value through other | 4,800,038 | 4,800,038 | 4,800,038 | 4,800,038 |
| comprehensive income | ||||
| 2024 | 2023 | |
| EUR | ||
| IAS 2 / IAS 41: Agricultural production | -2,659,036 | -915,418 |
| IAS 12: Losses carried forward activated | 5,171,080 | 238,349 |
| IAS 12: Tax latencies (*) | -6,931,640 | -6,474,314 |
| IAS 16: Property, plant and equipment (**) | -13,916,767 | -16,196,712 |
| IAS 19: Pension obligations | 2,757,288 | 2,545,646 |
| IAS 21: Translation differences | 0 | -1,210,662 |
| IAS 37: Provisions for risks and charges | 946,458 | 375,811 |
| IAS 38: Formation expenses | -9,465 | 0 |
| IAS 38: Research costs | 316,988 | 360,975 |
| IFRS 9: Financial assets measured at fair value through other comprehensive income | 0 | -47,377 |
| IFRS 16: Leases (**) | -31,609 | -44,883 |
| IAS 41: Biological assets (**) | -919,292 | -480,896 |
| Others | -4,933 | -83 |
| Balance as at 31 December | -15,280,928 | -21,849,564 |
| Of which deferred tax assets | 12,390,875 | 2,735,633 |
| Of which deferred tax liabilities | -27,671,802 | -24,585,197 |
| 2024 | 2023 | |
| EUR | ||
| Current tax assets as at 1 January | 9,549,094 | 12,438,610 |
| Tax income | 1,443,799 | 1,133,981 |
| Other taxes | 10,086,112 | 9,529,471 |
| Taxes paid or recovered | -944,164 | -263,201 |
| Transfer (*) | -13,654,242 | -12,782,933 |
| Transfer to assets held for sale | 0 | -299,780 |
| Foreign exchange differences | -414,587 | -207,054 |
| Current tax assets as at 31 December | 6,066,012 | 9,549,094 |
| 2024 | 2023 | |
| EUR | ||
| Current tax liabilities as at 1 January | 28,701,137 | 40,651,438 |
| Tax expense | 34,918,600 | 31,897,496 |
| Other taxes (*) | 43,162,648 | 38,366,780 |
| Taxes paid or recovered (**) | -56,890,316 | -58,507,765 |
| Transfer (***) | -14,178,878 | -13,881,093 |
| Foreign exchange differences | -4,727,516 | -9,825,719 |
| Current tax liabilities as at 31 December | 30,985,675 | 28,701,137 |
| 2024 | 2023 | |
| EUR | ||
| Income tax expense (*) | 37,722,511 | 36,557,147 |
| Deferred tax expense / (income) | -1,004,672 | 4,971,264 |
| Tax expense as at 31 December | 36,717,839 | 41,528,411 |
| 2024 | 2023 | |
| EUR | ||
| IAS 12: Deferred taxes | 382,364 | -102,571 |
| IAS 19: Pension obligations | -354,828 | 1,553,831 |
| IAS 38: Intangible assets | 43,879 | 484,856 |
| IAS 2 / IAS 41: Fair value of agricultural produce | 1,886,214 | -2,143,595 |
| IFRS 9: Forward exchange contracts | -29,412 | 0 |
| IFRS 3: Fair valuation of buildings | -364 | -16,005 |
| IAS 12: New tax latencies | 2,843,286 | 2,523,222 |
| IAS 12: Tax latencies recognised | -4,691,904 | 0 |
| IAS 16: Tangible assets | 410,940 | 539,398 |
| IAS 37: Provisions for risks and charges | -681,417 | 25,932 |
| IAS 21: Foreign exchange differences | -751,573 | 1,819,832 |
| IFRS 16: Leases | -66,719 | 286,364 |
| Others | 4,862 | 0 |
| Deferred tax expense / (income) as at 31 December | -1,004,672 | 4,971,264 |
| 2024 | 2023 | |
| EUR | ||
| Income tax expense paid during the period | -37,722,511 | -36,557,147 |
| Income tax – movement financial position | 7,757,536 | 1,401,592 |
| Income tax paid | -29,964,975 | -35,155,555 |
| 2024 | 2023 | |
| EUR | ||
| Profit before tax from continuing operations | 113,817,135 | 84,850,434 |
| Nominal tax rate of the parent company | 24.94% | 24.94% |
| Nominal tax rate of subsidiaries | from 0% to 33% | from 0% to 33% |
| Income tax at nominal tax rates of subsidiaries | 26,544,284 | 18,981,308 |
| Definitively taxed income | 3,317,996 | 2,843,271 |
| Use of unrecognised capital allowances | -544,530 | -192,116 |
| Specific tax regimes in foreign countries | 7,856,944 | 7,215,176 |
| Non-taxable income | -6,327,763 | -5,601,483 |
| Non-deductible expenses | 7,799,038 | 6,629,405 |
| Use and recognition of tax latencies | -7,061,820 | -1,410,695 |
| Unrecognised losses carried forward | 3,065,503 | 8,294,995 |
| Other tax benefits | -24,392 | -10,671 |
| Additional tax assessment | 3,287,343 | 232,357 |
| Impact of change in tax rate | -1,194,771 | 4,552,406 |
| Other adjustments | 7 | -5,542 |
| Tax expense as at 31 December | 36,717,839 | 41,528,411 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Raw materials | 33,419,082 | 24,638,464 |
| Consumables | 17,675,787 | 16,850,225 |
| Spare parts | 34,182,829 | 30,663,090 |
| Production in progress | 725,886 | 858,179 |
| Finished products | 19,283,456 | 17,728,911 |
| Down-payments and orders in progress | 3,226,579 | 2,945,178 |
| Gross amount (before impairment) as at 31 December | 108,513,619 | 93,684,047 |
| Inventory write-downs | -6,459,851 | -4,947,343 |
| Net amount as at 31 December | 102,053,768 | 88,736,704 |
| 2024 | 2023 | |
| EUR | ||
| Situation as at 1 January | 93,684,047 | 111,161,829 |
| Change in inventory | 11,553,053 | 5,770,503 |
| Fair value of agricultural products | 6,985,822 | -9,522,251 |
| Transfer to assets held for sale | 0 | -956,711 |
| Hyperinflation | 225,880 | 0 |
| Foreign exchange differences | -3,935,183 | -12,769,323 |
| Gross amount (before impairment) as at 31 December | 108,513,619 | 93,684,047 |
| Inventory write-downs | -6,459,851 | -4,947,343 |
| Net amount as at 31 December | 102,053,768 | 88,736,704 |
| 31/12/2023 | Raw materialsG | Production-in- | Finished goodsG |
| progressG | |||
| Crude Palm Oil / Palm Kernel Oil (tons) | 0 | 0 | 10,843 |
| Rubber (tons) | 33,065 | 0 | 9,799 |
| Others (units) | 0 | 0 | 2,386,647 |
| 31/12/2024 | Raw materialsG | Production-in- | Finished goodsG |
| progressG | |||
| Crude Palm Oil / Palm Kernel Oil (tons) | 0 | 0 | 6,439 |
| Rubber (tons) | 30,503 | 0 | 11,347 |
| Others (units) | 0 | 0 | 8,259,150 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Trade receivables | 28,750,979 | 22,784,333 |
| Advances and prepayments | 3,516,525 | 4,451,502 |
| TOTAL | 32,267,504 | 27,235,835 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Social security | 1,132,601 | 1,247,379 |
| Other receivables (*) | 14,141,323 | 21,252,251 |
| Accrued charges | 454,580 | 631,589 |
| TOTAL | 15,728,504 | 23,131,219 |
| 2024 | 2023 | |
| EUR | ||
| Current account | 40,464,609 | 39,741,654 |
| TOTAL | 40,464,609 | 39,741,654 |
| 2024 | 2023 | |
| EUR | ||
| Current account | 40,464,609 | 39,741,654 |
| Bank overdrafts (*) | -5,026,090 | -3,470,366 |
| TOTAL | 35,438,519 | 36,271,288 |
| Ordinary shares | ||
| 31/12/2024 | 31/12/2023 | |
| Number of shares | 17,836,650 | 17,836,650 |
| Number of subscribed shares without designation of par value | 17,836,650 | 17,836,650 |
| 2024 | 2023 | |||||
| EUR | ||||||
| Fair value of | Fair value of | |||||
| Present value | the defined | Net amount | Present value | the defined | Net amount | |
| of obligations | benefit plans | recognised | of obligations | benefit plans | recognised | |
| assets | assets | |||||
| Assets and liabilities recognised in the | ||||||
| statement of financial position | ||||||
| Present value of obligations | 14,499,786 | -1,333,054 | 13,166,732 | 13,932,928 | -1,431,667 | 12,501,261 |
| Net amount recognised in the statement of | 14,499,786 | -1,333,054 | 13,166,732 | 13,932,928 | -1,431,667 | 12,501,261 |
| financial position for defined benefit plans | ||||||
| Components of net charge | ||||||
| Current service costs | 812,117 | 0 | 812,117 | 716,745 | 0 | 716,745 |
| Financial costs | 1,056,642 | 23,824 | 1,080,466 | 1,047,943 | 23,504 | 1,071,447 |
| Interest income on plan assets | 0 | -229,001 | -229,001 | 0 | -170,158 | -170,158 |
| Early retirement, reductions, liquidations | 0 | 0 | 0 | -5,875 | 0 | -5,875 |
| Past service costs | 0 | 0 | 0 | 300,283 | 0 | 300,283 |
| Defined benefit plan costs | 1,868,759 | -205,177 | 1,663,582 | 2,059,096 | -146,654 | 1,912,442 |
| Movements in liabilities / net assets recognised | ||||||
| in the statement of financial position | ||||||
| As at 1 January | 13,932,928 | -1,431,667 | 12,501,261 | 13,689,168 | -1,322,634 | 12,366,534 |
| Costs as per income statement | 1,868,759 | -205,177 | 1,663,582 | 2,059,096 | -146,654 | 1,912,442 |
| Contributions by employer | -934,503 | -680,676 | -1,615,179 | -699,064 | -671,544 | -1,370,608 |
| Costs of services rendered | -211,986 | 211,986 | 0 | -179,306 | 179,306 | 0 |
| Actuarial gains and losses of the year recognised in | 481,640 | 149,111 | 630,751 | 1,387,967 | 80,332 | 1,468,299 |
| other comprehensive income | ||||||
| Reclassification of net asset | 0 | 623,370 | 623,370 | 0 | 449,526 | 449,526 |
| Foreign exchange differences | -637,052 | 0 | -637,052 | -2,324,932 | 0 | -2,324,932 |
| As at 31 December | 14,499,787 | -1,333,054 | 13,166,733 | 13,932,928 | -1,431,667 | 12,501,261 |
| 2024 | 2023 | |||||
| Fair value of | Fair value of | |||||
| EUR | Present value | the defined | Net amount | Present value | the defined | Net amount |
| of obligations | benefit plans | recognised | of obligations | benefit plans | recognised | |
| assets | assets | |||||
| Adjustments of liabilities related to experience | -1,402,613 | 0 | -1,402,613 | -912,093 | 0 | -912,093 |
| Changes in financial assumptions related to | 422,885 | 0 | 422,885 | 171,518 | 0 | 171,518 |
| recognised liabilities | ||||||
| Changes in demographic assumptions related to | 498,087 | 0 | 498,087 | -647,390 | 0 | -647,390 |
| recognised liabilities | ||||||
| Return on assets in the plan excl. interest | 0 | -149,111 | -149,111 | 0 | -80,332 | -80,332 |
| income | ||||||
| Actuarial gains and losses recognised during | -481,641 | -149,111 | -630,752 | -1,387,965 | -80,332 | -1,468,297 |
| the period in other comprehensive income |
| 2024 | 2023 | |
| AFRICA | ||
| Average discount rate | from 4.71% to 20.16% | from 5.42% to 17.11% |
| Expected long-term returns of plan assets | 315,821 | 229,001 |
| Future salary increases | from 1.74% to 10.80% | from 1.74% to 10.70% |
| Average remaining active life of employees (in years) | 18.33 | 19.06 |
| 2024 | 2023 | |
| EUR | ||
| Actuarial value of the obligation | ||
| - Pension plan | 14,499,786 | 13,932,928 |
| - Fair value of plan assets | -1,333,054 | -1,431,667 |
| Total as at 31 December | 13,166,732 | 12,501,261 |
| Actuarial rate (on pension plan) | ||
| Increase of 0.5% | 14,083,715 | 13,515,787 |
| Decrease of 0.5% | 14,941,729 | 14,375,266 |
| Expected future salary increases (on pension plan) | ||
| Increase of 0.5% | 14,916,305 | 14,360,688 |
| Decrease of 0.5% | 14,104,320 | 13,526,805 |
| 2025 | 2024 | |
| Estimated contributions for the next financial year (in euros) | 2,831,681 | 1,812,594 |
| 2024 | 2023 | |
| Weighted average duration of defined benefit plan obligations (in years) | 5.5 | 6.1 |
| 2024 | 2023 | |
| EUR | ||
| Accounted expense for the defined contribution pension plan | 2,637,484 | 2,621,986 |
| 31/12/2023 | |||
| EUR | < 1 year | > 1 year | TOTAL |
| Loans held by financial institutions | 13,137,581 | 17,357,744 | 30,495,325 |
| Lease liabilities | 2,778,042 | 24,950,880 | 27,728,922 |
| Other loans (*) | 47,495,679 | 85,420,573 | 132,916,252 |
| Bank overdrafts (**) | 3,470,366 | 0 | 3,470,366 |
| TOTAL | 66,881,668 | 127,729,197 | 194,610,865 |
| 31/12/2024 | |||
| EUR | < 1 year | > 1 year | TOTAL |
| Loans held by financial institutions | 4,957,772 | 8,354,164 | 13,311,936 |
| Lease liabilities | 3,274,791 | 26,184,654 | 29,459,445 |
| Other loans (*) | 50,122,589 | 30,000,000 | 80,122,589 |
| Bank overdrafts (**) | 5,026,090 | 0 | 5,026,090 |
| TOTAL | 63,381,242 | 64,538,818 | 127,920,060 |
| 31/12/2023 | |||||
| EUR | Fixed Rate | Rate | Floating rate | Rate | TOTAL |
| Loans held by financial institutions | |||||
| Côte d’Ivoire | 175,639 | 5.50% | 0 | - | 175,639 |
| Nigeria | 7,240,279 | 5.00% to 10.00% | 0 | - | 7,240,279 |
| Cameroon | 8,316,825 | 5.70% to 7.09% | 0 | - | 8,316,825 |
| Ghana | 1,625,000 | 4.00% | 0 | - | 1,625,000 |
| 17,357,743 | 0 | 17,357,743 | |||
| Other loans | |||||
| Europe | 80,000,000 | 6.00% to 6.25% | 0 | - | 80,000,000 |
| Sierra Leone | 5,420,573 | 0% to 3.00% | 0 | - | 5,420,573 |
| 85,420,573 | 0 | 85,420,573 | |||
| TOTAL | 102,778,316 | 0 | 102,778,316 |
| 31/12/2024 | |||||
| EUR | Fixed Rate | Rate | Floating rate | Rate | TOTAL |
| Loans held by financial institutions | |||||
| Nigeria | 3,804,741 | 5.00% | 0 | - | 3,804,741 |
| Cameroon | 4,549,422 | 5.70% to 7.09% | 0 | - | 4,549,422 |
| 8,354,163 | 0 | 8,354,163 | |||
| Other loans | |||||
| Europe | 30,000,000 | 6.25% | 0 | - | 30,000,000 |
| 30,000,000 | 0 | 30,000,000 | |||
| TOTAL | 38,354,163 | 0 | 38,354,163 |
| 31/12/2023 | ||||||||
| EUR | C FA | NGN | STN | USD | GHS | CDF | TOTAL EUR | |
| Loans held by financial | 1,625,000 | 8,492,464 | 7,240,279 | 0 | 0 | 0 | 0 | 17,357,743 |
| insitutions | ||||||||
| Other loans | 80,000,000 | 0 | 0 | 0 | 5,420,573 | 0 | 0 | 85,420,573 |
| Lease liabilities | 0 | 20,289,243 | 3,236,272 | 112,602 | 1,260,191 | 25,509 | 27,063 | 24,950,880 |
| TOTAL | 81,625,000 | 28,781,707 | 10,476,551 | 112,602 | 6,680,764 | 25,509 | 27,063 | 127,729,196 |
| 31/12/2024 | ||||||||
| EUR | C FA | NGN | STN | USD | GHS | CDF | TOTAL EUR | |
| Loans held by financial | 0 | 4,549,422 | 3,804,741 | 0 | 0 | 0 | 0 | 8,354,163 |
| insitutions | ||||||||
| Other loans | 30,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000,000 |
| Lease liabilities | 0 | 21,455,410 | 2,377,968 | 101,977 | 2,201,431 | 21,772 | 26,096 | 26,184,654 |
| TOTAL | 30,000,000 | 26,004,832 | 6,182,709 | 101,977 | 2,201,431 | 21,772 | 26,096 | 64,538,817 |
| 31/12/2023 | ||||||
| EUR | 2025 | 2026 | 2027 | 2028 | 2029 and | TOTAL |
| above | ||||||
| Loans held by financial institutions | 8,362,989 | 4,773,585 | 4,061,408 | 2,685,043 | 1,051,182 | 20,934,207 |
| Lease liabilities | 2,332,498 | 1,812,884 | 1,534,512 | 121,920 | 19,149,066 | 24,950,880 |
| Other loans | 6,937,466(*) | 85,000,000(*) | 0 | 0 | 3,487,181 | 95,424,647 |
| TOTAL | 17,632,952 | 91,586,469 | 5,595,920 | 2,806,963 | 23,687,429 | 141,309,733 |
| 31/12/2024 | ||||||
| EUR | 2026 | 2027 | 2028 | 2029 | 2030 and | TOTAL |
| above | ||||||
| Loans held by financial institutions | 3,857,659 | 3,197,038 | 1,999,062 | 655,502 | 0 | 9,709,261 |
| Lease liabilities | 2,804,012 | 2,505,730 | 731,656 | 158,689 | 19,984,567 | 26,184,654 |
| Other loans | 31,875,000(*) | 0 | 0 | 0 | 0 | 31,875,000 |
| TOTAL | 38,536,671 | 5,702,768 | 2,730,718 | 814,191 | 19,984,567 | 67,768,915 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Cash and cash equivalents | 40,464,609 | 39,741,654 |
| Long-term debt net of current portion | -38,354,164 | -102,778,317 |
| Short-term debt and current portion of long-term debt | -60,106,451 | -64,103,627 |
| Lease liabilities | -29,459,445 | -27,728,922 |
| Net debt | -87,455,451 | -154,869,212 |
| Cash and cash equivalents | 40,464,609 | 39,741,654 |
| Loan bearing interest at a fixed rate | -98,460,615 | -166,881,944 |
| Lease liabilities | -29,459,445 | -27,728,922 |
| Net debt | -87,455,451 | -154,869,212 |
| Short-term | ||||||||
| Cash | debt and | Long-term | Debt | |||||
| and cash | Bank | Sub-total | current | debt, net | related to | Sub-total | TOTAL | |
| equivalents | overdraft | portion of | of current | leases | ||||
| long-term | portion | |||||||
| debt | ||||||||
| As at 1 January 2023 | 63,638,032 | -10,695,901 | 52,942,131 | -72,781,426 | -163,937,124 | -10,206,202 | -246,924,752 | -193,982,621 |
| Cash flows | -14,319,139 | 7,225,534 | -7,093,605 | 24,092,568 | 37,988,001 | 4,623,622 | 66,704,191 | 59,610,586 |
| Foreign exchange differences | -9,216,071 | 0 | -9,216,071 | 138,407 | 9,990,476 | 2,274,529 | 12,403,412 | 3,187,341 |
| Transfer | 0 | 0 | 0 | -12,082,811 | 13,180,334 | 0 | 1,097,523 | 1,097,523 |
| Transfer to assets held for sale | -361,169 | 0 | -361,169 | 0 | 0 | 45,866 | 45,866 | -315,303 |
| Other movements with no impact | 0 | 0 | 0 | 0 | 0 | -24,466,733 | -24,466,733 | -24,466,733 |
| on cash flows | ||||||||
| As at 31 December 2023 | 39,741,653 | -3,470,367 | 36,271,286 | -60,633,262 | -102,778,313 | -27,728,918 | -191,140,493 | -154,869,207 |
| Cash flows | 3,780,801 | -1,555,724 | 2,225,077 | 18,483,418 | 49,615,658 | 3,704,820 | 71,803,896 | 74,028,973 |
| Foreign exchange differences | -3,057,847 | 0 | -3,057,847 | 847,338 | 2,702,982 | 1,481,976 | 5,032,296 | 1,974,449 |
| Transfer | 0 | 0 | 0 | -13,777,856 | 12,105,513 | 6,707 | -1,665,636 | -1,665,636 |
| Other movements with no impact | 0 | 0 | 0 | 0 | 0 | -6,924,024 | -6,924,024 | -6,924,024 |
| on cash flows | ||||||||
| As at 31 December 2024 | 40,464,607 | -5,026,091 | 35,438,516 | -55,080,362 | -38,354,160 | -29,459,439 | -122,893,961 | -87,455,445 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Non-current other payables | 1,321,911 | 1,332,110 |
| Trade creditors: suppliers | 41,774,847 | 35,295,036 |
| Advances received and invoices to be received | 9,624,547 | 11,102,007 |
| Subtotal trade payables | 51,399,394 | 46,397,043 |
| Staff cost liabilities | 7,548,310 | 6,110,763 |
| Other payables | 5,293,059 | 11,555,848 |
| Accruals (*) | 7,360,084 | 6,372,256 |
| Subtotal current other payables | 20,201,453 | 24,038,867 |
| TOTAL | 72,922,758 | 71,768,020 |
| Non-current liabilities | 1,321,911 | 1,332,110 |
| Current liabilities | 71,600,847 | 70,435,910 |
| Financial | ||||||
| assets at | Other financial | Other financial | ||||
| 31/12/2023 | Loans and | fair value | assets and | TOTAL | Loans and | assets and |
| borrowings | through other | liabilities | borrowings (*) | liabilities (*) | ||
| comprehensive | ||||||
| income | ||||||
| EUR | At amortised | At fair value | At cost | At fair value | At fair value | |
| cost | ||||||
| Assets | ||||||
| Financial assets at fair value through other | 0 | 4,800,038 | 0 | 4,800,038 | 0 | 0 |
| comprehensive income | ||||||
| Long-term advances | 1,502,170 | 0 | 513,733 | 2,015,903 | 1,502,170 | 513,733 |
| Other non-current assets | 0 | 0 | 3,089,715 | 3,089,715 | 0 | 3,089,715 |
| Trade receivables | 0 | 0 | 27,235,836 | 27,235,836 | 0 | 27,235,836 |
| Other receivables | 0 | 0 | 23,131,220 | 23,131,220 | 0 | 23,131,220 |
| Cash and cash equivalents (**) | 0 | 0 | 39,741,654 | 39,741,654 | 0 | 39,741,654 |
| Total assets | 1,502,170 | 4,800,038 | 93,712,158 | 100,014,366 | 1,502,170 | 93,712,158 |
| Liabilities | ||||||
| Long-term debts (**) | 102,778,317 | 0 | 0 | 102,778,317 | 100,229,159 | 0 |
| Other non-current liabilities (***) | 0 | 0 | 1,332,110 | 1,332,110 | 0 | 1,332,110 |
| Short-term debts (**) | 60,633,260 | 0 | 3,470,367 | 64,103,627 | 60,633,260 | 3,470,367 |
| Trade payables (current) (***) | 0 | 0 | 46,397,043 | 46,397,043 | 0 | 46,397,043 |
| Other payables (current) (***) | 0 | 0 | 24,038,868 | 24,038,868 | 0 | 24,038,868 |
| Total liabilities | 163,411,577 | 0 | 75,238,388 | 238,649,965 | 160,862,419 | 75,238,388 |
| 31/12/2023 | Fair Value | |||
| EUR | Level 1 | Level 2 | Level 3 | TOTAL |
| Financial assets at fair value through other | 0 | 0 | 4,800,038 | 4,800,038 |
| comprehensive income | ||||
| Financial | ||||||
| assets at | Other | Other | ||||
| Loans and | fair value | financial | Loans and | financial | ||
| 31/12/2024 | borrowings | through | assets and | TOTAL | borrowings | assets and |
| other com- | liabilities | (*) | liabilities (*) | |||
| prehensive | ||||||
| income | ||||||
| At | ||||||
| EUR | amortised | At fair value | At cost | At fair value | At fair value | |
| cost | ||||||
| Assets | ||||||
| Financial assets at fair value through | 0 | 4,800,038 | 0 | 4,800,038 | 0 | 0 |
| other comprehensive income | ||||||
| Long-term advances | 1,239,441 | 0 | 506,993 | 1,746,434 | 1,239,441 | 506,993 |
| Other non-current assets | 0 | 0 | 3,710,342 | 3,710,342 | 0 | 3,710,342 |
| Trade receivables | 0 | 0 | 32,267,503 | 32,267,503 | 0 | 32,267,503 |
| Other receivables | 0 | 0 | 15,728,504 | 15,728,504 | 0 | 15,728,504 |
| Cash and cash equivalents (**) | 0 | 0 | 40,464,609 | 40,464,609 | 0 | 40,464,609 |
| Total assets | 1,239,441 | 4,800,038 | 92,677,951 | 98,717,430 | 1,239,441 | 92,677,951 |
| Liabilities | ||||||
| Long-term debts (**) | 38,354,164 | 0 | 0 | 38,354,164 | 38,226,992 | 0 |
| Other non-current liabilities (***) | 0 | 0 | 1,321,911 | 1,321,911 | 0 | 1,321,911 |
| Short-term debts (**) | 55,080,361 | 0 | 5,026,090 | 60,106,451 | 55,080,361 | 5,026,090 |
| Trade payables (current) (***) | 0 | 0 | 51,399,394 | 51,399,394 | 0 | 51,399,394 |
| Other payables (current) (***) | 0 | 0 | 20,201,453 | 20,201,453 | 0 | 20,201,453 |
| Total liabilities | 93,434,525 | 0 | 77,948,848 | 171,383,373 | 93,307,353 | 77,948,848 |
| 31/12/2024 | Fair Value | |||
| EUR | Level 1 | Level 2 | Level 3 | TOTAL |
| Financial assets at fair value through other | 0 | 0 | 4,800,038 | 4,800,038 |
| comprehensive income | ||||
| 2024 | 2023 | |
| Staff costs | ||
| EUR | ||
| Remuneration | 70,201,602 | 69,702,788 |
| Social security and pension expenses | 8,365,554 | 9,207,095 |
| TOTAL | 78,567,156 | 78,909,883 |
| 2024 | 2023 | |
| Average number of employees | ||
| Directors | 121 | 118 |
| Employees | 5,824 | 5,126 |
| Workers (including temporary workers) | 18,879 | 18,696 |
| TOTAL | 24,824 | 23,940 |
| 2024 | 2023 | |
| EUR | ||
| Interest from receivables and cash and cash equivalents | 392,745 | 419,665 |
| Exchange gains | 28,373,454 | 22,174,456 |
| Others (*) | 2,893,276 | 258,206 |
| TOTAL | 31,659,475 | 22,852,327 |
| 2024 | 2023 | |
| EUR | ||
| Interest and finance expense | 7,953,154 | 11,245,986 |
| Interest expenses on lease liabilities | 3,254,417 | 3,411,779 |
| Exchange losses | 25,226,993 | 26,848,781 |
| Others | 547,461 | 1,516,828 |
| TOTAL | 36,982,025 | 43,023,374 |
| 2024 | 2023 | |
| Net profit / (loss) for the period (in euros) | 56,798,533 | 28,248,339 |
| Average number of shares | 17,836,650 | 17,836,650 |
| Net earnings per share undiluted (in euros) | 3.18 | 1.58 |
| 2024 | 2023 | |
| Dividends and interim dividends distributed during the period | 0 | 0 |
| Number of shares | 17,836,650 | 17,836,650 |
| Dividend per share paid during the period |
| 2024 | 2023 | |
| EUR | ||
| Short-term benefits | 474,747 | 488,730 |
| 31/12/2023 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Non-current assets | ||||
| Long-term advances | 0 | 130,000 | 280,000 | 410,000 |
| 0 | 130,000 | 280,000 | 410,000 | |
| Current assets | ||||
| Trade receivables | 0 | 18,248,109 | 0 | 18,248,109 |
| Other receivables (Note 17) | 0 | 16,003,218 | 14,339 | 16,017,557 |
| 0 | 34,251,327 | 14,339 | 34,265,666 | |
| Non-current liabilities | ||||
| Financial debts (Note 22) | 80,000,000 | 3,395,056 | 3,487,181 | 86,882,237 |
| 80,000,000 | 3,395,056 | 3,487,181 | 86,882,237 | |
| Current liabilities | ||||
| Financial debts (Note 22) | 0 | 0 | 40,705,753 | 40,705,753 |
| Trade payables | 0 | 16,879,628 | 6,031 | 16,885,659 |
| Other payables (Note 23) | 1,250,000 | 3,912,871 | 660 | 5,163,531 |
| 1,250,000 | 20,792,499 | 40,712,444 | 62,754,943 |
| 2023 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Income statement | ||||
| Services and goods delivered | 0 | 198,623,366 | 0 | 198,623,366 |
| Services and goods received | 0 | 44,144,608 | 658,211 | 44,802,819 |
| Financial income | 0 | 254,618 | 0 | 254,618 |
| Financial expenses | 5,786,549 | 310,356 | 2,003,287 | 8,100,192 |
| 31/12/2024 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Current assets | ||||
| Trade receivables | 0 | 26,562,342 | 0 | 26,562,342 |
| Other receivables (Note 17) | 0 | 8,933,781 | 13,470 | 8,947,251 |
| 0 | 35,496,124 | 13,470 | 35,509,594 | |
| Non-current liabilities | ||||
| Financial debts (Note 22) | 30,000,000 | 509,491 | 903 | 30,510,394 |
| 30,000,000 | 509,491 | 903 | 30,510,394 | |
| Current liabilities | ||||
| Financial debts (Note 22) | 642,361 | 0 | 43,982,261 | 44,624,622 |
| Trade payables | 0 | 14,849,277 | 31,507 | 14,880,784 |
| Other payables (Note 23) | 0 | 2,945,443 | 660 | 2,946,103 |
| 642,361 | 17,794,720 | 44,014,428 | 62,451,509 |
| 2024 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Income statement | ||||
| Services and goods delivered | 0 | 257,195,825 | 0 | 257,195,825 |
| Services and goods received | 0 | 41,041,515 | 922,000 | 41,963,515 |
| Financial income | 0 | 302,858 | 0 | 302,858 |
| Financial expenses | 3,907,118 | 46,028 | 2,400,000 | 6,353,146 |
| Sierra | Côte | São Tomé | Congo | |||||||
| EUR | Europe | Leone | Liberia | d'Ivoire | Ghana | Nigeria | Cameroon | and | (DRC) | TOTAL |
| Principe | ||||||||||
| Revenue from ordinary | ||||||||||
| business with external | 0 | 44,340,974 | 36,813,393 | 160,456,976 | 34,514,182 | 113,518,677 | 156,987,751 | 5,511,788 | 10,923,105 | 563,066,846 |
| customers | ||||||||||
| Revenue from ordinary | ||||||||||
| business between | 0 | 0 | 0 | 142,039 | 0 | 0 | 0 | 0 | 0 | 142,039 |
| segments | ||||||||||
| Raw materials and | 0 | -9,871,828 | -14,655,657 | -85,800,296 | -5,767,731 | -23,467,006 | -52,489,312 | -2,141,205 | -3,839,471 | -198,032,506 |
| consumables used | ||||||||||
| Other expenses (*) | -2,760,646 | -6,819,654 | -10,822,984 | -21,217,101 | -3,063,113 | -36,461,249 | -32,737,251 | -1,531,005 | -3,089,851 | -118,502,853 |
| Staff costs | 0 | -6,200,117 | -8,196,073 | -29,184,999 | -4,598,807 | -2,986,458 | -22,056,316 | -2,216,606 | -3,470,508 | -78,909,883 |
| Depreciation and | 0 | -7,320,901 | -13,907,357 | -11,619,861 | -2,350,323 | -8,431,352 | -19,884,067 | -1,346,455 | -3,730,129 | -68,590,445 |
| impairment expense | ||||||||||
| Other operational | 1,102,029 | -1,458,697 | -1,415,146 | -59,267 | -203,855 | 10,166,980 | -116,544 | -238,200 | -1,598,184 | 6,179,116 |
| income and expenses (**) | ||||||||||
| Segmental profit / (loss) | -1,658,616 | 12,669,776 | -12,183,825 | 12,575,452 | 18,530,353 | 52,339,593 | 29,704,262 | -1,961,683 | -4,805,038 | 105,210,274 |
| Financial income and | 23,005,905 | |||||||||
| gain on disposals | ||||||||||
| Financial expenses and | -43,365,744 | |||||||||
| loss on disposals | ||||||||||
| Group share of income | 6,002,745 | |||||||||
| from associates | ||||||||||
| Income tax expense and | ||||||||||
| deferred tax (expense) / | -41,528,411 | |||||||||
| income | ||||||||||
| Net Profit / (loss) for | 49,324,768 | |||||||||
| the period |
| Sierra | Côte | São Tomé | Congo | |||||||
| EUR | Europe | Leone | Liberia | d'Ivoire | Ghana | Nigeria | Cameroon | and | (DRC) | TOTAL |
| Principe | ||||||||||
| Revenue from ordinary | ||||||||||
| business with external | 0 | 36,173,045 | 41,386,727 | 192,312,963 | 31,225,313 | 81,277,153 | 190,843,095 | 5,439,779 | 12,724,876 | 591,382,950 |
| customers | ||||||||||
| Revenue from ordinary | ||||||||||
| business between | 0 | 0 | 0 | 181,737 | 0 | 0 | 0 | 0 | 0 | 181,737 |
| segments | ||||||||||
| Raw materials and | 0 | -7,902,602 | -5,379,820 | -91,507,678 | -4,648,969 | -11,876,188 | -70,169,794 | -1,400,552 | -2,892,884 | -195,778,485 |
| consumables used | ||||||||||
| Other expenses (*) | -3,432,596 | -6,897,187 | -17,066,305 | -23,690,750 | -3,031,418 | -28,824,359 | -39,901,479 | -1,979,936 | -2,536,200 | -127,360,230 |
| Staff costs | -239,750 | -8,309,246 | -8,345,726 | -28,286,341 | -5,328,019 | -1,017,338 | -21,323,285 | -2,250,577 | -3,466,873 | -78,567,156 |
| Depreciation and | 0 | -7,133,509 | -5,174,916 | -11,147,579 | -5,040,249 | -4,295,495 | -20,577,477 | -3,506,001 | -2,955,811 | -59,831,038 |
| impairment expense | ||||||||||
| Other operational | 1,206,767 | -2,508,507 | -3,334,668 | 195,692 | -554,960 | -1,086,698 | -819,290 | -271,138 | -4,080,542 | -11,253,343 |
| income and expenses (**) | ||||||||||
| Segmental profit / (loss) | -2,465,579 | 3,421,994 | 2,085,292 | 37,876,154 | 12,621,698 | 34,177,075 | 38,051,769 | -3,968,425 | -3,207,433 | 118,592,545 |
| Financial income and | 34,148,646 | |||||||||
| gain on disposals | ||||||||||
| Financial expenses and | -38,924,056 | |||||||||
| loss on disposals | ||||||||||
| Group share of income | 4,681,925 | |||||||||
| from associates | ||||||||||
| Income tax expense and | ||||||||||
| deferred tax (expense) / | -36,717,839 | |||||||||
| income | ||||||||||
| Net Profit / (loss) for | 81,781,222 | |||||||||
| the period |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Europe | 2,470,841 | 1,489,353 |
| Sierra Leone | 125,589,443 | 123,185,982 |
| Liberia | 125,895,953 | 115,836,618 |
| Côte d’Ivoire | 156,984,041 | 151,924,753 |
| Ghana | 34,590,758 | 37,518,498 |
| Nigeria | 73,267,846 | 81,865,152 |
| Cameroon | 177,372,347 | 178,037,147 |
| São Tomé and Principe | 23,300,264 | 26,624,876 |
| Congo (DRC) | 49,879,235 | 51,567,843 |
| TOTAL | 769,350,728 | 768,050,223 |
| IFRS 3 / IAS 16: Bearer plants | -18,642,032 | -18,545,344 |
| IAS 2 / IAS 41: Agricultural production | 7,760,052 | 1,036,347 |
| Other IFRS adjustments | -6,672,709 | -6,556,682 |
| Consolidation adjustments (intra-group and others) | -57,907,036 | -52,372,458 |
| Total consolidated segmental assets | 693,889,004 | 691,612,086 |
| Consolidated assets not included in segmental assets | ||
| Right-of-use assets | 31,473,450 | 29,232,550 |
| Investments in associates | 28,728,462 | 24,499,660 |
| Financial assets at fair value through other comprehensive income | 4,800,038 | 4,800,038 |
| Long-term advances | 1,746,434 | 2,015,903 |
| Deferred tax | 12,390,875 | 2,735,632 |
| Other non-current assets | 3,710,342 | 3,089,715 |
| Consolidated non-current assets | 82,849,601 | 66,373,498 |
| Other debtors | 15,728,504 | 23,131,220 |
| Current tax assets | 6,066,013 | 9,549,095 |
| Consolidated current assets | 21,794,516 | 32,680,315 |
| Total of consolidated assets in the segmental assets | 104,644,118 | 99,053,812 |
| Assets classified as held for sale | 0 | 6,313,418 |
| Total assets | 798,533,121 | 796,979,317 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Europe | 71,664,116 | 3,261,194 |
| Sierra Leone | 2,141,812 | 2,453,806 |
| Liberia | 7,059,949 | 7,008,789 |
| Côte d’Ivoire | 18,401,404 | 29,593,122 |
| Ghana | 2,906,865 | 597,314 |
| Nigeria | 6,318,461 | 3,674,454 |
| Cameroon | 31,406,383 | 27,352,202 |
| São Tomé and Principe | 5,181,397 | 4,435,416 |
| Congo (DRC) | 1,974,123 | 2,393,585 |
| TOTAL | 147,054,510 | 80,769,881 |
| Other IFRS adjustments | 2,109,067 | 2,294,545 |
| Consolidation adjustments (intra-group and others) | -77,562,730 | -12,628,515 |
| Total consolidated segmental liabilities | 71,600,846 | 70,435,910 |
| Consolidated equity and liabilities not included in segmental liabilities | ||
| Total equity | 525,152,562 | 463,930,610 |
| Non-current liabilities | 106,699,276 | 166,147,779 |
| Current financial debts | 60,106,451 | 64,103,627 |
| Current lease liabilities | 3,274,791 | 2,778,042 |
| Current tax liabilities | 30,985,675 | 28,701,137 |
| Provisions | 713,520 | 597,934 |
| Total consolidated equity and liabilities not included in segmental liabilities | 726,932,275 | 726,259,128 |
| Liabilities associated with assets classified as held for sale | 0 | 284,279 |
| Total equity and liabilities | 798,533,122 | 796,979,317 |
| EUR | Intangible assets | Tangible assets | Biological assets | TOTAL |
| Sierra Leone | 0 | 2,535,268 | 0 | 2,535,268 |
| Liberia | 0 | 2,492,307 | 1,238,634 | 3,730,941 |
| Côte d’Ivoire | 15,621 | 5,647,697 | 3,685,695 | 9,349,013 |
| Ghana | 0 | 1,580,958 | 160,462 | 1,741,420 |
| Nigeria | 0 | 10,397,083 | 759,758 | 11,156,841 |
| Cameroon | 0 | 12,548,621 | 3,801,263 | 16,349,884 |
| São Tomé and Principe | 0 | 811,212 | 0 | 811,212 |
| Congo (DRC) | 0 | 106,557 | 0 | 106,557 |
| TOTAL | 15,621 | 36,119,704 | 9,645,812 | 45,781,136 |
| EUR | Intangible assets | Tangible assets | Biological assets | TOTAL |
| Sierra Leone | 0 | 2,918,570 | 0 | 2,918,570 |
| Liberia | 0 | 3,045,124 | 772,505 | 3,817,629 |
| Côte d’Ivoire | 1,750 | 6,302,699 | 4,416,626 | 10,721,075 |
| Ghana | 0 | 1,792,455 | 7,489 | 1,799,944 |
| Nigeria | 0 | 8,320,017 | 2,061,827 | 10,381,845 |
| Cameroon | 0 | 15,434,392 | 3,626,548 | 19,060,940 |
| São Tomé and Principe | 0 | 288,366 | 0 | 288,366 |
| Congo (DRC) | 0 | 278,538 | 0 | 278,538 |
| TOTAL | 1,750 | 38,380,160 | 10,884,996 | 49,266,907 |
| 2024 | 2023 | |
| EUR | ||
| Palm | 352,185,922 | 370,064,088 |
| Rubber | 232,052,741 | 186,846,082 |
| Other agricultural activities | 1,974,806 | 1,717,350 |
| Others | 5,169,491 | 4,439,331 |
| TOTAL | 591,382,960 | 563,066,850 |
| EUR | 2023 | |||||||||
| Geographical | Côte | Sierra | Other | Rest of | ||||||
| location | Europe | Liberia | d’Ivoire | Nigeria | Cameroon | Congo | Leone | African | the world | TOTAL |
| Origin | countries | |||||||||
| Sierra Leone | 3,640,928 | 0 | 0 | 0 | 0 | 0 | 40,700,046 | 0 | 0 | 44,340,974 |
| Liberia | 34,963,720 | 1,849,674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,813,394 |
| Côte d’Ivoire | 89,813,516 | 0 | 27,089,750 | 0 | 0 | 0 | 0 | 1,266,572 | 42,287,138 | 160,456,976 |
| Ghana | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,514,182 | 0 | 34,514,182 |
| Nigeria | 0 | 0 | 0 | 113,518,677 | 0 | 0 | 0 | 0 | 0 | 113,518,677 |
| Cameroon | 11,639,991 | 0 | 0 | 0 | 145,347,760 | 0 | 0 | 0 | 0 | 156,987,752 |
| São Tomé and | 5,222,997 | 0 | 0 | 0 | 0 | 0 | 0 | 288,791 | 0 | 5,511,788 |
| Principe | ||||||||||
| Congo (DRC) | 0 | 0 | 0 | 0 | 0 | 10,923,105 | 0 | 0 | 0 | 10,923,105 |
| TOTAL | 145,281,153 | 1,849,674 | 27,089,750 | 113,518,677 | 145,347,760 | 10,923,105 | 40,700,045 | 36,069,545 | 42,287,138 | 563,066,847 |
| EUR | 2024 | |||||||||
| Geographical | Côte | Sierra | Other | Rest of | ||||||
| location | Europe | Ghana | d’Ivoire | Nigeria | Cameroon | Congo | Leone | African | the world | TOTAL |
| Origin | countries | |||||||||
| Sierra Leone | 0 | 0 | 0 | 0 | 0 | 0 | 36,173,045 | 0 | 0 | 36,173,045 |
| Liberia | 41,385,338 | 0 | 0 | 0 | 0 | 0 | 0 | 1,388 | 0 | 41,386,727 |
| Côte d’Ivoire | 119,868,974 | 0 | 21,202,960 | 0 | 0 | 0 | 0 | 1,355,054 | 49,885,974 | 192,312,963 |
| Ghana | 0 | 31,225,313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,225,313 |
| Nigeria | 0 | 0 | 0 | 81,277,153 | 0 | 0 | 0 | 0 | 0 | 81,277,153 |
| Cameroon | 22,275,641 | 0 | 0 | 0 | 168,567,454 | 0 | 0 | 0 | 0 | 190,843,095 |
| São Tomé and | 5,253,903 | 0 | 0 | 0 | 0 | 0 | 185,876 | 0 | 5,439,779 | |
| Principe | 0 | |||||||||
| Congo (DRC) | 0 | 0 | 0 | 0 | 0 | 12,724,876 | 0 | 0 | 0 | 12,724,876 |
| TOTAL | 188,783,856 | 31,225,313 | 21,202,960 | 81,277,153 | 168,567,454 | 12,724,876 | 36,173,045 | 1,542,319 | 49,885,974 | 591,382,950 |
| 2023 | ||||
| EUR | ||||
| Category | Other agricultural | |||
| Business | Palm | Rubber | products | TOTAL |
| Segment | ||||
| Sierra Leone | 44,340,974 | 0 | 0 | 44,340,974 |
| Liberia | 0 | 36,813,393 | 0 | 36,813,393 |
| Côte d’Ivoire | 30,964,234 | 126,880,126 | 2,612,616 | 160,456,976 |
| Ghana | 33,301,860 | 1,136,571 | 75,751 | 34,514,182 |
| Nigeria | 101,319,579 | 12,017,173 | 181,926 | 113,518,677 |
| Cameroon | 143,702,547 | 9,998,817 | 3,286,387 | 156,987,751 |
| São Tomé and Principe | 5,511,788 | 0 | 0 | 5,511,788 |
| Congo (DRC) | 10,923,105 | 0 | 0 | 10,923,105 |
| TOTAL | 370,064,087 | 186,846,079 | 6,156,680 | 563,066,846 |
| 2024 | ||||
| EUR | ||||
| Category | Other agricultural | |||
| Business | Palm | Rubber | products | TOTAL |
| Segment | ||||
| Sierra Leone | 36,173,045 | 0 | 0 | 36,173,045 |
| Liberia | 0 | 41,385,339 | 1,388 | 41,386,727 |
| Côte d’Ivoire | 29,716,535 | 159,211,619 | 3,384,808 | 192,312,963 |
| Ghana | 29,401,919 | 1,771,651 | 51,743 | 31,225,313 |
| Nigeria | 67,125,503 | 14,058,216 | 93,434 | 81,277,153 |
| Cameroon | 171,623,331 | 15,625,913 | 3,593,851 | 190,843,095 |
| São Tomé and Principe | 5,420,706 | 0 | 19,073 | 5,439,779 |
| Congo (DRC) | 12,724,876 | 0 | 0 | 12,724,876 |
| TOTAL | 352,185,915 | 232,052,737 | 7,144,298 | 591,382,950 |
| 2024 | 2023 | |
| EUR | ||
| Trade receivables | 34,144,347 | 29,023,129 |
| Provision incurred mainly on non-operational receivables | -1,876,844 | -1,787,293 |
| Other receivables | 15,728,504 | 23,131,220 |
| Total net receivables | 47,996,007 | 50,367,056 |
| Amount not yet due | 46,536,635 | 50,345,512 |
| Amount due less than 6 months | 744,991 | 0 |
| Amount due for more than 6 months and less than one year | 689,156 | 0 |
| Amount due for more than one year | 25,225 | 21,544 |
| Total net receivables | 47,996,007 | 50,367,056 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| ASSETS | ||
| Non-Current Assets | ||
| Right-of-use assets | 0 | 33,851 |
| Property, plant and equipment | 0 | 2,241,077 |
| Non-current biological assets | 0 | 1,969,162 |
| 0 | 4,244,090 | |
| Current Assets | ||
| Inventories | 0 | 956,711 |
| Current biological assets | 0 | 21,188 |
| Trade receivables | 0 | 2,973 |
| Other receivables | 0 | 427,509 |
| Current tax assets | 0 | 299,777 |
| Cash and cash equivalents | 0 | 361,169 |
| 0 | 2,069,328 | |
| Assets classified as held for sale | 0 | 6,313,418 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| LIABILITIES | ||
| Non-Current Liabilities | ||
| Long-term lease liabilities | 0 | 35,449 |
| 0 | 35,449 | |
| Current Liabilities | ||
| Short-term lease liabilities | 0 | 10,417 |
| Trade payables | 0 | 119,584 |
| Other payables | 0 | 118,829 |
| 0 | 248,830 | |
| Liabilities associated with assets classified as held for sale | 0 | 284,279 |
| 2024 | 2023 | |
| EUR | ||
| Audit (VAT included) | 815,053 | 732,412 |
| 2024 | 2023 | |
| EUR | ||
| Profit / (loss) attributable to the owners of the Parent | 56,798,533 | 28,248,339 |
| Profit / (loss) attributable to non-controlling interests | 24,982,689 | 21,076,429 |
| Share of the Group in the result from associates | -4,681,925 | -6,002,745 |
| Dividends from associates | 3,894,328 | 8,292,174 |
| Fair value of biological assets | -7,419,470 | 9,659,361 |
| Depreciation, amortisation and provisions | 69,018,943 | 69,602,128 |
| Gains and losses on disposals of assets | -547,141 | 188,791 |
| Income tax expense and deferred tax | 36,717,839 | 41,528,411 |
| Other financial income | -31,659,474 | -22,852,327 |
| Other financial income included in depreciation write-backs | 19,843 | 0 |
| Financial expenses | 36,982,026 | 43,023,377 |
| Financial expenses included in amortisation and provisions | -25,749 | -739,026 |
| Impact of lease on EBITDA | -7,663,977 | -7,645,019 |
| EBITDA excluding the impact of lease | 176,416,464 | 184,379,893 |