| Closing rate | Average Rate | |||
| 1 euro equals to: | 31/12/2024 | 31/12/2023 | 2024 | 2023 |
| Euro | 1.000 | 1.000 | 1.000 | 1.000 |
| Indonesian rupiah | 16,851 | 17,140 | 17,162 | 16,471 |
| 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 25 years |
| Bearer plants - Rubber | 20 to 25 years |
| % Group | % Group | Consolidation | % Group | % Group | Consolidation | |
| Interest | Control | Method (*) | Interest | Control | Method (*) | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| ASIA | ||||||
| Rubber and palm | ||||||
| PT SOCFIN INDONESIA “SOCFINDO” | 90.00 | 90.00 | FI | 90.00 | 90.00 | FI |
| Rubber | ||||||
| SETHIKULA CO LTD | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| SOCFIN-KCD CO LTD | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| VARANASI CO LTD | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| COVIPHAMA CO LTD | 100.00 | 100.00 | FI | 100.00 | 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. | 35.00 | 35.00 | EM | 35.00 | 35.00 | EM |
| INDUSERVICES FR S.A. | 50.00 | 50.00 | EM | 50.00 | 50.00 | EM |
| PLANTATION NORD-SUMATRA LTD | 100.00 | 100.00 | FI | 100.00 | 100.00 | FI |
| “PNS Ltd” S.A. | ||||||
| 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. | 80.00 | 80.00 | FI | 79.92 | 79.92 | FI |
| 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 |
| TERRASIA S.A. | 47.81 | 47.81 | EM | 47.81 | 47.81 | EM |
| Land and | |||
| EUR | Buildings | concessionG of | TOTAL |
| agricultural area | |||
| Gross value as at 1 January 2023 | 318,864 | 2,341,779 | 2,660,643 |
| Additions | 0 | 1,047,577 | 1,047,577 |
| Foreign exchange differences | -11,081 | -101,983 | -113,064 |
| Gross value as at 31 December 2023 | 307,783 | 3,287,373 | 3,595,156 |
| Accumulated depreciation as at 1 January 2023 | -166,619 | -627,881 | -794,500 |
| Depreciation | -27,513 | -105,996 | -133,509 |
| Foreign exchange differences | 6,347 | 20,356 | 26,703 |
| Accumulated depreciation as at 31 December 2023 | -187,785 | -713,521 | -901,306 |
| Net book value as at 31 December 2023 | 119,998 | 2,573,852 | 2,693,850 |
| Gross value as at 1 January 2024 | 307,783 | 3,287,373 | 3,595,156 |
| Additions | 0 | 962,634 | 962,634 |
| Disposals | 0 | -437,124 | -437,124 |
| Foreign exchange differences | 19,583 | 78,730 | 98,313 |
| Gross value as at 31 December 2024 | 327,366 | 3,891,613 | 4,218,979 |
| Accumulated depreciation as at 1 January 2024 | -187,785 | -713,521 | -901,306 |
| Depreciation | -27,570 | -114,253 | -141,823 |
| Disposals | 0 | 437,124 | 437,124 |
| Foreign exchange differences | -13,049 | -9,475 | -22,524 |
| Accumulated depreciation as at 31 December 2024 | -228,404 | -400,125 | -628,529 |
| Net book value as at 31 December 2024 | 98,962 | 3,491,488 | 3,590,450 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Long-term lease liabilities | 350,199 | 356,638 |
| Short-term lease liabilities | 29,130 | 27,258 |
| TOTAL | 379,329 | 383,896 |
| 2023 | ||||||
| EUR | 2025 | 2026 | 2027 | 2028 | 2029 and | TOTAL |
| above | ||||||
| Lease liabilities | 27,388 | 27,520 | 27,653 | 34 | 274,042 | 356,637 |
| 2024 | ||||||
| EUR | 2026 | 2027 | 2028 | 2029 | 2030 and | TOTAL |
| above | ||||||
| Lease liabilities | 29,272 | 29,413 | 37 | 40 | 291,437 | 350,199 |
| 2024 | 2023 | |
| EUR | ||
| Depreciation of right-of-use assets | 141,823 | 133,509 |
| Expenses related to short-term leases and leases of low-value assets | 61,565 | 8,318 |
| Interest expense (included in the financial expenses) | 40,929 | 40,977 |
| TOTAL | 244,317 | 182,804 |
| Company | Date of initial lease | Duration of the initial | Area conceded |
| or renewal extension | lease | ||
| SETHIKULA | 2010 | 99 years | 4,273 ha |
| VARANASI | 2009 | 70 years | 2,386 ha |
| COVIPHAMA | 2008 | 70 years | 5,345 ha |
| SOCFINDO | 1990 to 2024 | 25 to 35 years | 47,417 ha |
| ConcessionsG | |||
| EUR | and patents | Softwares | TOTAL |
| Cost as at 1 January 2023 | 47,015 | 1,682,747 | 1,729,762 |
| Additions | 409 | 124,071 | 124,480 |
| Disposals | -122 | 0 | -122 |
| Foreign exchange differences | -2,038 | -46,353 | -48,391 |
| Cost as at 31 December 2023 | 45,264 | 1,760,465 | 1,805,729 |
| Accumulated depreciation as at 1 January 2023 | -47,015 | -1,444,969 | -1,491,984 |
| Depreciation | 0 | -51,568 | -51,568 |
| Depreciation reversals | 122 | 0 | 122 |
| Foreign exchange differences | 1,629 | 37,995 | 39,624 |
| Accumulated depreciation as at 31 December 2023 | -45,264 | -1,458,542 | -1,503,806 |
| Net book value as at 31 December 2023 | 0 | 301,923 | 301,923 |
| Cost as at 1 January 2024 | 45,264 | 1,760,465 | 1,805,729 |
| Additions | 0 | 103,255 | 103,255 |
| Disposals | 0 | -13 | -13 |
| Foreign exchange differences | 2,885 | 32,012 | 34,897 |
| Cost as at 31 December 2024 | 48,149 | 1,895,719 | 1,943,868 |
| Accumulated depreciation as at 1 January 2024 | -45,264 | -1,458,542 | -1,503,806 |
| Depreciation | 0 | -80,040 | -80,040 |
| Depreciation reversals | 0 | 13 | 13 |
| Foreign exchange differences | -2,885 | -26,420 | -29,305 |
| Accumulated depreciation as at 31 December 2024 | -48,149 | -1,564,989 | -1,613,138 |
| Net book value as at 31 December 2024 | 0 | 330,730 | 330,730 |
| Technical | Furniture, | Work in | Advances | ||||
| EUR | Land (**) | Buildings | installations | vehicles and | progress | and pre- | TOTAL |
| others | payments | ||||||
| Cost as at | 4,447,788 | 71,093,723 | 54,243,969 | 15,294,925 | 110,559 | 74,386 | 145,265,350 |
| 1 January 2023 | |||||||
| Additions (*) | 0 | 1,588,418 | 1,944,221 | 2,007,240 | 221,573 | 87,571 | 5,849,023 |
| Disposals | 0 | -184,117 | -687,127 | -49,723 | 0 | 0 | -920,967 |
| Transfer | -843,920 | 201,459 | 94,867 | 0 | -209,181 | -87,145 | -843,920 |
| Foreign exchange | -124,922 | -1,984,690 | -1,451,509 | -467,490 | -4,093 | -2,594 | -4,035,298 |
| differences | |||||||
| Cost as at | 3,478,946 | 70,714,793 | 54,144,421 | 16,784,952 | 118,858 | 72,218 | 145,314,188 |
| 31 December 2023 | |||||||
| Accumulated | |||||||
| depreciation as at | 0 | -49,694,730 | -43,094,687 | -11,483,089 | 0 | 0 | -104,272,506 |
| 1 January 2023 | |||||||
| Depreciation | 0 | -1,789,250 | -2,273,315 | -1,430,713 | 0 | 0 | -5,493,278 |
| Depreciation reversals | 0 | 158,912 | 601,609 | 49,623 | 0 | 0 | 810,144 |
| Foreign exchange | 0 | 1,343,932 | 1,159,710 | 347,697 | 0 | 0 | 2,851,339 |
| differences | |||||||
| Accumulated | |||||||
| depreciation as at | 0 | -49,981,136 | -43,606,683 | -12,516,482 | 0 | 0 | -106,104,301 |
| 31 December 2023 | |||||||
| Net book value as at | 3,478,946 | 20,733,657 | 10,537,738 | 4,268,470 | 118,858 | 72,218 | 39,209,887 |
| 31 December 2023 | |||||||
| Cost as at | 3,478,946 | 70,714,793 | 54,144,421 | 16,784,952 | 118,858 | 72,218 | 145,314,188 |
| 1 January 2024 | |||||||
| Additions (*) | 0 | 1,409,963 | 2,695,217 | 2,279,549 | 440,725 | 165,175 | 6,990,629 |
| Disposals | 0 | -441,704 | -4,242,816 | -1,562,994 | 0 | 0 | -6,247,514 |
| Transfer | 0 | 559,255 | 168,397 | 0 | -559,255 | -168,397 | 0 |
| Foreign exchange | 219,888 | 1,968,697 | 1,159,986 | 346,937 | 2,828 | 4,466 | 3,702,802 |
| differences | |||||||
| Cost as at | 3,698,834 | 74,211,004 | 53,925,205 | 17,848,444 | 3,156 | 73,462 | 149,760,105 |
| 31 December 2024 | |||||||
| Accumulated | |||||||
| depreciation as | 0 | -49,981,136 | -43,606,683 | -12,516,482 | 0 | 0 | -106,104,301 |
| at 1 January 2024 | |||||||
| Depreciation | 0 | -1,794,778 | -2,298,774 | -1,576,518 | 0 | 0 | -5,670,070 |
| Depreciation reversals | 0 | 410,627 | 4,131,959 | 1,551,641 | 0 | 0 | 6,094,227 |
| Foreign exchange | 0 | -1,175,899 | -865,195 | -253,313 | 0 | 0 | -2,294,407 |
| differences | |||||||
| Accumulated | |||||||
| depreciation as | 0 | -52,541,186 | -42,638,693 | -12,794,672 | 0 | 0 | -107,974,551 |
| at 31 December 2024 | |||||||
| Net book value as | 3,698,834 | 21,669,818 | 11,286,512 | 5,053,772 | 3,156 | 73,462 | 41,785,554 |
| at 31 December 2024 |
| EUR | Palm | Rubber | Nurseries | |||
| and Others | TOTAL | |||||
| Mature | Immature | Mature | Immature | (***) | ||
| Cost as at 1 January 2023 | 70,087,778 | 12,224,624 | 62,438,550 | 20,049,904 | 0 | 164,800,856 |
| Additions (*) | 0 | 7,415,390 | 0 | 1,310,752 | 1,262,177 | 9,988,319 |
| Disposals | -1,908,203 | 0 | -1,391,273 | 0 | -444,953 | -3,744,429 |
| Transfer | 4,755,361 | -4,122,492 | 11,221,078 | -11,103,067 | 93,040 | 843,920 |
| Foreign exchange differences | -1,856,675 | -432,871 | -2,161,294 | -475,634 | -23,572 | -4,950,046 |
| Cost as at 31 December 2023 | 71,078,261 | 15,084,651 | 70,107,061 | 9,781,955 | 886,692 | 166,938,620 |
| Accumulated depreciation as at 1 January 2023 | -30,752,105 | 0 | -16,831,216 | 0 | 0 | -47,583,321 |
| Depreciation | -3,406,818 | 0 | -1,714,560 | 0 | 0 | -5,121,378 |
| Depreciation reversals | 1,487,661 | 0 | 682,359 | 0 | 0 | 2,170,020 |
| Foreign exchange differences | 840,766 | 0 | 526,929 | 0 | 0 | 1,367,695 |
| Accumulated depreciation as at 31 December 2023 | -31,830,496 | 0 | -17,336,488 | 0 | 0 | -49,166,984 |
| Accumulated impairment as at 1 January 2023 | 0 | 0 | -26,862,482 | 1 | 0 | -26,862,481 |
| Foreign exchange differences | 0 | 0 | 933,502 | -1 | 0 | 933,501 |
| Accumulated impairment as at 31 December 2023 | 0 | 0 | -25,928,980 | 0 | 0 | -25,928,980 |
| Net book value as at 31 December 2023 | 39,247,765 | 15,084,651 | 26,841,593 | 9,781,955 | 886,692 | 91,842,656 |
| Cost as at 1 January 2024 | 71,078,261 | 15,084,651 | 70,107,061 | 9,781,955 | 886,692 | 166,938,620 |
| Additions (*) | 0 | 5,473,085 | 0 | 947,211 | 1,834,949 | 8,255,245 |
| Disposals | -1,052,352 | 0 | -356,449 | 0 | -624,056 | -2,032,857 |
| Transfer | 5,060,998 | -3,907,072 | 6,460,818 | -6,391,906 | -1,222,838 | 0 |
| Foreign exchange differences | 1,289,529 | 286,856 | 3,876,146 | 210,851 | 15,158 | 5,678,540 |
| Cost as at 31 December 2024 | 76,376,436 | 16,937,520 | 80,087,576 | 4,548,111 | 889,905 | 178,839,548 |
| Accumulated depreciation as at 1 January 2024 | -31,830,496 | 0 | -17,336,488 | 0 | 0 | -49,166,984 |
| Depreciation | -3,400,995 | 0 | -2,298,741 | 0 | 0 | -5,699,736 |
| Depreciation reversals | 935,475 | 0 | 284,986 | 0 | 0 | 1,220,461 |
| Foreign exchange differences | -589,837 | 0 | -775,036 | 0 | 0 | -1,364,873 |
| Accumulated depreciation as at 31 December 2024 | -34,885,853 | 0 | -20,125,279 | 0 | 0 | -55,011,132 |
| Accumulated impairment as at 1 January 2024 | 0 | 0 | -25,928,980 | 0 | 0 | -25,928,980 |
| Impairment reversal (**) | 0 | 0 | 3,898,786 | 0 | 0 | 3,898,786 |
| Foreign exchange differences | 0 | 0 | -1,494,010 | 0 | 0 | -1,494,010 |
| Accumulated impairment as at 31 December 2024 | 0 | 0 | -23,524,204 | 0 | 0 | -23,524,204 |
| Net book value as at 31 December 2024 | 41,490,583 | 16,937,520 | 36,438,093 | 4,548,111 | 889,905 | 100,304,212 |
| 2024 | 2023 | |
| EUR | ||
| Depreciation | ||
| Of right-of-use assets (Note 3) | 141,823 | 133,509 |
| Of intangible assets (Note 4) | 80,040 | 51,568 |
| Of property, plant and equipment excluding biological assets (Note 5) | 5,670,070 | 5,493,278 |
| Of biological assets (Note 6) | 5,699,736 | 5,121,377 |
| Impairment reversal | ||
| Of biological assets (Note 6) | -3,898,786 | 0 |
| TOTAL | 7,692,883 | 10,799,732 |
| Subsidiary | Main location | Percentage of equity shares | Percentage of voting rights of | ||
| of non-controlling interest | non-controlling interests | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Production of palm oil and rubber | |||||
| SOCFINDO | Indonesia | 10% | 10% | 10% | 10% |
| Net income attributed to | ||||
| Subsidiary | non-controlling interests in | Accumulated non-controlling | ||
| the subsidiary during the | interests in the subsidiary | |||
| financial period | ||||
| EUR | 2024 | 2023 | 2024 | 2023 |
| SOCFINDO | 6,189,713 | 5,490,432 | 6,228,661 | 6,710,938 |
| Subsidiaries that hold non-controlling interests that are not material individually | 639,936 | 952,708 | ||
| Non-controlling interests | 6,868,597 | 7,663,646 | ||
| EUR | ||||
| Subsidiary | Current assets | Non-current | Current | Non-Current |
| assets | liabilities | liabilities | ||
| SOCFINDO | ||||
| 2023 | 34,884,343 | 94,960,391 | 25,934,158 | 34,533,441 |
| 2024 | 40,521,326 | 101,081,121 | 38,509,814 | 35,901,721 |
| EUR | ||||
| Revenue from | Net income for | Comprehensive | Dividends paid to | |
| Subsidiary | ordinary | the period | income for the | non-controlling |
| activities | period | interests | ||
| SOCFINDO | ||||
| 2023 | 166,005,846 | 52,959,587 | 52,959,587 | 4,111,802 |
| 2024 | 169,022,443 | 64,420,699 | 64,420,699 | 6,773,247 |
| EUR | Net cash inflows (outflows) | |||
| Subsidiary | Operating | Investing | Financing | Net cash inflows |
| activities | activities | activities | (outflows) | |
| SOCFINDO | ||||
| 2023 | 65,138,520 | -15,351,501 | -41,118,016 | 8,669,003 |
| 2024 | 80,930,052 | -13,825,037 | -67,732,468 | -627,453 |
| 2024 | 2023 | |
| EUR | ||
| Value as at 1 January | 22,687,671 | 25,588,658 |
| Income from associates | 4,596,877 | 5,890,456 |
| Dividends | -3,494,328 | -8,292,174 |
| Share in other comprehensive income from associates | 0 | -337,884 |
| Increase in associate’s Equity (*) | 2,936,903 | 0 |
| Other movements | 504,302 | -161,385 |
| Value as at 31 December | 27,231,425 | 22,687,671 |
| Value of investment | Income from | Value of investment | Income from | |
| in associates | associates | in associates | associates | |
| EUR | 31/12/2024 | 2024 | 31/12/2023 | 2023 |
| Centrages | 3,246,705 | 1,883 | 3,344,822 | 79,639 |
| Immobilière de la Pépinière | 1,733,626 | -60,181 | 1,794,038 | -71,861 |
| Induservices | 209,158 | 39,014 | 170,144 | 55,471 |
| 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 |
| Sodimex FR | 1,980,344 | 163,514 | 2,116,830 | 342,281 |
| Sogescol FR | 9,434,276 | 4,490,177 | 7,533,893 | 2,791,818 |
| Terrasia | 321,843 | 13,877 | 307,966 | 13,933 |
| TOTAL | 27,231,426 | 4,596,876 | 22,687,672 | 5,890,457 |
| Total assets | Revenue | Total assets | Revenue | |
| EUR | 31/12/2024 | 2024 | 31/12/2023 | 2023 |
| 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 |
| 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 | 130,584,178 | 482,176,098 | 100,118,608 | 385,020,304 |
| Associate company | Main location | Main location | Dividend | Dividend |
| received | received | |||
| EUR | 31/12/2024 | 31/12/2023 | ||
| Socfinco | Belgium | Rendering of services | 0 | 0 |
| Socfinco FR | Switzerland | Rendering of services | 0 | 4,000,000 |
| 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 | 3,386,989 | 8,119,267 |
| Associate company | Current assets | Non-current | Current liabilities | Non-current |
| assets | 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 |
| Sodimex FR | 8,104,378 | 22,616 | 3,492,398 | 301,364 |
| Sogescol FR | 44,344,968 | 3,648,084 | 32,518,033 | 0 |
| TOTAL | 74,625,109 | 10,614,379 | 45,379,756 | 1,834,841 |
| Associate company | Current assets | Non-current | Current liabilities | Non-current |
| assets | 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 |
| Sodimex FR | 10,685,793 | 10,572 | 6,595,552 | 0 |
| Sogescol FR | 75,282,614 | 3,638,448 | 59,233,967 | 0 |
| TOTAL | 106,398,733 | 9,508,213 | 69,675,167 | 0 |
| Other | Total | |||
| Associate company | Profit from | Net income for | comprehensive | comprehensive |
| operations | the period | income | income for the | |
| period | ||||
| 2023 | EUR | EUR | EUR | |
| Centrages | 217,890 | 117,522 | 117,522 | |
| Socfinco FR | 7,755,033 | 6,488,998 | -91,830 | 6,397,168 |
| Sodimex FR | 712,284 | 609,180 | -33,645 | 575,535 |
| Sogescol FR | 7,990,852 | 6,193,674 | -87,087 | 6,106,587 |
| TOTAL | 16,676,059 | 13,409,374 | -212,563 | 13,196,811 |
| Other | Total | |||
| Associate company | Profit from | Net income for | comprehensive | comprehensive |
| operations | the period | income | income for the | |
| period | ||||
| 2024 | EUR | EUR | EUR | |
| Centrages | -33,077 | -37,989 | -37,989 | |
| Socfinco FR | 5,136,985 | 4,465,222 | 4,465,222 | |
| Sodimex FR | 442,336 | 369,626 | 369,626 | |
| Sogescol FR | 13,841,623 | 9,691,670 | 9,691,670 | |
| TOTAL | 19,387,867 | 14,488,529 | 0 | 14,488,529 |
| Associate company | Net assets of the | % stake held by | Other IFRS | Value of stake |
| associate | the Group | adjustments | held by the Group | |
| 31/12/2023 | EUR | EUR | EUR | EUR |
| Centrages | 3,295,563 | 50% | 1,697,041 | 3,344,822 |
| Socfinco FR | 14,921,076 | 50% | -354,412 | 7,106,126 |
| Sodimex FR | 4,333,232 | 50% | -49,786 | 2,116,830 |
| Sogescol FR | 15,475,019 | 50% | -203,617 | 7,533,893 |
| TOTAL | 38,024,891 | 1,089,226 | 20,101,671 |
| Associate company | Net assets of the | % stake held by | Other IFRS | Value of stake |
| associate | the Group | adjustments | held by the Group | |
| 31/12/2024 | EUR | EUR | EUR | EUR |
| Centrages | 3,057,573 | 50% | 1,717,919 | 3,246,705 |
| Socfinco FR | 19,386,298 | 50% | -274,535 | 9,418,614 |
| Sodimex FR | 4,100,813 | 50% | -70,063 | 1,980,344 |
| Sogescol FR | 19,687,095 | 50% | -409,272 | 9,434,276 |
| TOTAL | 46,231,779 | 964,050 | 24,079,939 |
| EUR | 2024 | 2023 |
| Share of profit from continued operations attributable to the Group | -2,371,185 | 118,118 |
| Share of other comprehensive income attributable to the Group | 0 | -125,259 |
| Share of total comprehensive income attributable to the Group | -2,371,185 | -7,141 |
| Total book value of investments in associates held by the Group | 3,151,487 | 2,586,000 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Fair value as at 1 January | 5,231,277 | 773,528 |
| Change in fair value (*) | -25,984 | -42,251 |
| Additions | 47,667 | 0 |
| Increase (**) | 0 | 4,500,000 |
| Foreign exchange differences | 879 | 0 |
| Fair value as at 31 December | 5,253,839 | 5,231,277 |
| Cost (historical) | Fair value | |||
| EUR | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Financial assets at fair value through other | 5,320,133 | 5,271,587 | 5,253,839 | 5,231,277 |
| comprehensive income | ||||
| 2024 | 2023 | |
| EUR | ||
| IAS 2 / IAS 41: Agricultural production | -1,948,794 | -1,476,045 |
| IAS 16: Property, plant and equipment | -5,324,415 | -4,600,547 |
| IAS 19: Pension obligations | 7,673,998 | 7,597,356 |
| IAS 12: Losses carried forward activated (*) | 550,546 | 3,571,683 |
| IAS 12: Tax latencies | -813,302 | 0 |
| IFRS 16: Leases | 8,885 | 5,463 |
| IAS 37: Provisions for risks and charges | -119,887 | 0 |
| IAS 12: Withholding Tax | -2,686,624 | -3,626,925 |
| IFRS 9: Financial assets measured at fair value through other | 15,440 | 7,594 |
| comprehensive income | ||
| IAS 41: Biological assets | 4,245,426 | 0 |
| Balance as at 31 December | 1,601,273 | 1,478,579 |
| Of which Deferred Tax Assets | 5,540,028 | 5,105,504 |
| Of which Deferred Tax Liabilities | -3,938,754 | -3,626,925 |
| 2024 | 2023 | |
| EUR | ||
| Current tax assets as at 1 January | 743,614 | 1,574,531 |
| Tax income | 3,592,554 | 3,390,475 |
| Taxes paid or recovered | -2,355,526 | -2,263,556 |
| Transfer (*) | -744,865 | -2,067,475 |
| Foreign exchange differences | -38,152 | 109,639 |
| Current tax assets as at 31 December | 1,197,625 | 743,614 |
| 2024 | 2023 | |
| EUR | ||
| Current tax liabilities as at 1 January | 2,197,334 | 11,928,557 |
| Tax expense | 29,237,228 | 21,416,571 |
| Other taxes | 328,239 | 2,075,670 |
| Taxes paid or recovered (**) | -23,165,175 | -31,244,084 |
| Transfer (*) | -735,430 | -2,062,429 |
| Foreign exchange differences | 135,752 | 83,049 |
| Current tax liabilities as at 31 December | 7,997,948 | 2,197,334 |
| 2024 | 2023 | |
| EUR | ||
| Current income tax expense (*) | 24,488,401 | 20,108,323 |
| Deferred tax expense / (income) | 87,435 | -412,214 |
| Tax expense as at 31 December | 24,575,836 | 19,696,109 |
| 2024 | 2023 | |
| EUR | ||
| IAS 12: Income Tax (*) | 2,287,383 | -644,705 |
| IAS 19: Pension obligations | 59,977 | -115,122 |
| IAS 2 / IAS 41: Fair value of agricultural produce | 440,164 | 84,754 |
| IAS 41: Biological assets (**) | -4,082,372 | 0 |
| IAS 16: Tangible assets | 633,683 | 265,647 |
| IFRS 16: Leases | -2,846 | 4,694 |
| IAS 37: Provisions | 751,446 | -7,482 |
| Deferred tax expense / (income) as at 31 December | 87,435 | -412,214 |
| 2024 | 2023 | |
| EUR | ||
| Current income tax expense | -24,488,401 | -20,108,323 |
| Income tax - balance sheet variation | 3,754,242 | -7,772,501 |
| Income tax paid | -20,734,159 | -27,880,824 |
| 2024 | 2023 | |
| EUR | ||
| Profit before tax from continuing operations | 87,177,325 | 65,524,414 |
| Nominal tax rate of the parent company | 24.94% | 24.94% |
| Nominal tax rate of subsidiaries | from 20% to 24.94% | from 20% to 24.94% |
| Income tax at nominal tax rates of subsidiaries | 18,912,650 | 14,216,425 |
| Unfunded taxes | 0 | 579 |
| Definitively taxed income / (expense) | 87,937 | -47,609 |
| Use of capital allowances | 0 | -586,234 |
| Specific tax regimes in foreign countries | 6,099,585 | 4,029,637 |
| Non-taxable income | -668,831 | -269,907 |
| Non-deductible expenses | 3,722,194 | 2,936,893 |
| Use and recognition of tax latencies | -3,596,197 | -754,926 |
| Unrecognised losses carried forward | 67 | 170,599 |
| Impact of change in tax rate | -9,646 | 0 |
| Other adjustments | 28,076 | 652 |
| Tax expense as at 31 December | 24,575,835 | 19,696,109 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Raw materialsG | 1,431,173 | 550,516 |
| Consumables | 5,025,337 | 5,443,932 |
| Spare parts | 1,634,483 | 1,361,118 |
| Production in progressG | 5,652,735 | 5,184,375 |
| Finished products | 8,034,920 | 4,377,247 |
| Gross amount (before impairment) as at 31 December | 21,778,648 | 16,917,188 |
| Inventory write-downs | 0 | -489 |
| Net amount as at 31 December | 21,778,648 | 16,916,699 |
| 2024 | 2023 | |
| EUR | ||
| Situation as at 1 January | 16,917,188 | 16,675,099 |
| Change in inventory | 5,109,302 | -765,945 |
| Fair value of agricultural products | -699,435 | 1,479,483 |
| Foreign exchange differences | 451,593 | -471,449 |
| Gross amount (before impairment) as at 31 December | 21,778,648 | 16,917,188 |
| Inventory write-downs | 0 | -489 |
| Net amount as at 31 December | 21,778,648 | 16,916,699 |
| 31/12/2023 | Raw MaterialsG | Production-in-progressG | Finished goodsG |
| Palm products (tons) | 0 | 0 | 3,773 |
| Rubber (tons) | 677 | 0 | 1,631 |
| Others (units) | 0 | 26,517,167 | 0 |
| 31/12/2024 | Raw MaterialsG | Production-in-progressG | Finished goodsG |
| Palm products (tons) | 0 | 0 | 4,157 |
| Rubber (tons) | 1,294 | 0 | 2,776 |
| Others (units) | 0 | 25,183,692 | 597,974 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Trade receivables | 1,418,576 | 2,250,462 |
| Advances and prepayments | 33,198 | 8,698 |
| TOTAL | 1,451,774 | 2,259,160 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Social security | 14,176 | 12,018 |
| Other receivables (*) | 1,806,231 | 9,856,820 |
| Accrued charges | 244,739 | 55,760 |
| TOTAL | 2,065,146 | 9,924,598 |
| 2024 | 2023 | |
| EUR | ||
| Current account | 149,037,854 | 114,574,658 |
| TOTAL | 149,037,854 | 114,574,658 |
| Ordinary shares | ||
| 31/12/2024 | 31/12/2023 | |
| Number of shares as at 31 December | 19,594,260 | 19,594,260 |
| Number of subscribed shares without designation of par value | 19,594,260 | 19,594,260 |
| 2024 | 2023 | |
| EUR | ||
| Assets and liabilities recognised in the statement of financial | ||
| position | ||
| Present value of obligations | 34,881,809 | 34,533,436 |
| Net amount recognised in the statement of financial position for | 34,881,809 | 34,533,436 |
| defined benefit plans | ||
| Components of net charge | ||
| Current service costs | 1,551,432 | 1,834,219 |
| Financial costs | 2,044,687 | 2,106,160 |
| Present Value of Benefit obligation following employee mutation | 9,096 | 664,750 |
| Past service costs | -665,986 | 23,790 |
| Defined benefit plan costs | 2,939,229 | 4,628,919 |
| Movements in liabilities / net assets recognised in the statement of | ||
| financial position | ||
| As at 1 January | 34,533,436 | 34,304,488 |
| Costs as per income statement | 2,939,229 | 4,628,919 |
| Contributions | -3,211,853 | -4,105,636 |
| Actuarial gains and losses of the year recognised in other comprehensive | 34,762 | 604,036 |
| income | ||
| Foreign exchange differences | 586,235 | -898,371 |
| As at 31 December | 34,881,809 | 34,533,436 |
| 2024 | 2023 | |
| EUR | ||
| Adjustments of liabilities related to experience | -969,312 | -2,150,024 |
| Changes in financial assumptions related to recognised liabilities | 934,550 | 1,545,988 |
| Actuarial gains and losses recognised during the period in other | -34,762 | -604,036 |
| comprehensive income |
| 2024 | 2023 | |
| EUR | ||
| ASIA | ||
| Average discount rate | from 6.88% to 7.14% | from 6.37% to 7.10% |
| Expected long-term returns of plan assets | N/A | N/A |
| Future salary increases | 7.50% | 6.50% |
| Average remaining active life of employees (in years) | 14.17 | 13.49 |
| 2024 | 2023 | |
| EUR | ||
| Actuarial value of the obligation | ||
| - Pension plan | 33,351,229 | 32,801,665 |
| - Other Long-term benefits | 1,530,580 | 1,731,771 |
| Total as at 31 December | 34,881,809 | 34,533,436 |
| Actuarial rate (on pension plan) | ||
| Increase of 0.5% | 33,732,505 | 33,382,168 |
| Decrease of 0.5% | 36,099,494 | 35,753,213 |
| Expected future salary increases (on pension plan) | ||
| Increase of 0.5% | 36,001,791 | 35,658,854 |
| Decrease of 0.5% | 33,814,893 | 33,461,593 |
| 2024 | 2023 | |
| EUR | ||
| Estimated contributions for the next financial year (in euros) | 3,785,720 | 4,267,713 |
| 2024 | 2023 | |
| Weighted average duration of defined benefit plan obligations (in years) | 13.32 | 13.04 |
| Cash | Short-term debt | Long-term | Debt | ||||
| and cash | Sub-total | and current | debt, net | related to | Sub-total | TOTAL | |
| equivalents | portion of long- | of current | leases | ||||
| term debt | portion | ||||||
| As at 1 January 2023 | 94,648,047 | 94,648,047 | -18,522,296 | -9,375,586 | -425,822 | -28,323,704 | 66,324,343 |
| Cash flows | 20,389,257 | 20,389,257 | 27,484,691 | -3,130 | 27,687 | 27,509,248 | 47,898,505 |
| Foreign exchange | -462,646 | -462,646 | 274,183 | 138,684 | 14,240 | 427,107 | -35,539 |
| differences | |||||||
| Transfers | 0 | 0 | -9,236,578 | 9,236,798 | 0 | 220 | 220 |
| Other movements with no | 0 | 0 | 0 | 3,234 | 0 | 3,234 | 3,234 |
| impact on cash flows | |||||||
| As at 31 December 2023 | 114,574,658 | 114,574,658 | 0 | 0 | -383,895 | -383,895 | 114,190,763 |
| Cash flows | 34,182,350 | 34,182,350 | 0 | 0 | 27,877 | 27,877 | 34,210,227 |
| Foreign exchange | 280,846 | 280,846 | 0 | 0 | -23,309 | -23,309 | 257,537 |
| differences | |||||||
| As at 31 December 2024 | 149,037,854 | 149,037,854 | 0 | 0 | -379,327 | -379,327 | 148,658,527 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Trade creditors: suppliers | 3,542,993 | 3,150,548 |
| Advances received and invoices to be received | 5,615,997 | 4,194,665 |
| Sub-total trade payables | 9,158,990 | 7,345,213 |
| Staff cost liabilities | 22,645,555 | 16,985,833 |
| Other payables (*) | 39,622,140 | 42,470,901 |
| Accruals | 162,986 | 260,188 |
| Sub-total other current payables | 62,430,681 | 59,716,922 |
| TOTAL | 71,589,671 | 67,062,135 |
| Non-current liabilities | 0 | 0 |
| Current liabilities | 71,589,671 | 67,062,135 |
| Financial assets | Other | Other | ||||
| Loans and | at fair value | financial | Loans and | financial | ||
| 31/12/2023 | borrowings | through other | assets and | TOTAL | borrowings | assets and |
| comprehensive | liabilities | (*) | liabilities | |||
| income | (*) | |||||
| At | At fair | At fair | ||||
| EUR | amortised | At fair value | At cost | value | value | |
| cost | ||||||
| Assets | ||||||
| Financial assets at fair value through | 0 | 5,231,277 | 0 | 5,231,277 | 0 | 0 |
| other comprehensive income | ||||||
| Long-term advances | 50,412,500 | 0 | 87,675 | 50,500,175 | 50,412,500 | 87,675 |
| Trade receivables | 0 | 0 | 2,259,161 | 2,259,161 | 0 | 2,259,161 |
| Other receivables | 0 | 0 | 9,924,597 | 9,924,597 | 0 | 9,924,597 |
| Cash and cash equivalents (**) | 0 | 0 | 114,574,658 | 114,574,658 | 0 | 114,574,658 |
| Total Assets | 50,412,500 | 5,231,277 | 126,846,091 | 182,489,868 | 50,412,500 | 126,846,091 |
| Liabilities | ||||||
| Trade payables (current) | 0 | 0 | 7,345,213 | 7,345,213 | 0 | 7,345,213 |
| Other payables (current) | 0 | 0 | 59,716,922 | 59,716,922 | 0 | 59,716,922 |
| Total Liabilities | 0 | 0 | 67,062,135 | 67,062,135 | 0 | 67,062,135 |
| 31/12/2023 | Fair Value | |||
| EUR | Level 1 | Level 2 | Level 3 | TOTAL |
| Financial assets at fair value through other | 0 | 0 | 5,231,277 | 5,231,277 |
| comprehensive income | ||||
| Financial | Other | |||||
| assets at | Other | Loans and | financial | |||
| 31/12/2024 | Loans and | fair value | financial | TOTAL | borrowings | assets and |
| borrowings | through other | assets and | (*) | liabilities | ||
| comprehensive | liabilities | (*) | ||||
| income | ||||||
| At | At fair | At fair | ||||
| EUR | amortised | At fair value | At cost | value | value | |
| cost | ||||||
| Assets | ||||||
| Financial assets at fair value through | 0 | 5,253,839 | 0 | 5,253,839 | 0 | 0 |
| other comprehensive income | ||||||
| Long-term advances | 0 | 0 | 93,223 | 93,223 | 0 | 93,223 |
| Trade receivables | 0 | 0 | 1,451,775 | 1,451,775 | 0 | 1,451,775 |
| Other receivables | 0 | 0 | 2,065,146 | 2,065,146 | 0 | 2,065,146 |
| Cash and cash equivalents (**) | 0 | 0 | 149,037,854 | 149,037,854 | 0 | 149,037,854 |
| Total Assets | 0 | 5,253,839 | 152,647,998 | 157,901,837 | 0 | 152,647,998 |
| Liabilities | ||||||
| Trade payables (current) | 0 | 0 | 9,158,991 | 9,158,991 | 0 | 9,158,991 |
| Other payables (current) | 0 | 0 | 62,430,681 | 62,430,681 | 0 | 62,430,681 |
| Total Liabilities | 0 | 0 | 71,589,672 | 71,589,672 | 0 | 71,589,672 |
| 31/12/2024 | Fair Value | |||
| EUR | Level 1 | Level 2 | Level 3 | TOTAL |
| Financial assets at fair value through other | 0 | 0 | 5,253,839 | 5,253,839 |
| comprehensive income | ||||
| 2024 | 2023 | |
| Average number of employees | ||
| Directors | 195 | 194 |
| Employees | 2,760 | 2,590 |
| Workers (including temporary workers) | 6,776 | 6,902 |
| TOTAL | 9,731 | 9,686 |
| 2024 | 2023 | |
| Staff costs | ||
| EUR | ||
| Remuneration | 65,690,909 | 58,505,265 |
| Social security and pension expenses | 4,908,667 | 6,530,200 |
| TOTAL | 70,599,576 | 65,035,465 |
| 2024 | 2023 | |
| EUR | ||
| On non-current assets / liabilities | ||
| Interest on other investments (*) | 1,394,167 | 4,629,133 |
| On current assets / liabilities | ||
| Interest from receivables and cash and cash equivalents | 6,107,481 | 4,256,771 |
| Exchange gains | 11,535,801 | 3,184,412 |
| Others | 51,824 | 35,104 |
| TOTAL | 19,089,273 | 12,105,420 |
| 2024 | 2023 | |
| EUR | ||
| On non-current assets / liabilities | ||
| Impairment on non-current assets | -90,697 | 170,407 |
| Interest expense on lease liabilities | 40,929 | 40,977 |
| On current assets / liabilities | ||
| Interest and finance expense | 720,178 | 1,024,131 |
| Impairment on current assets | 11,036 | 2,897 |
| Exchange losses | 7,380,448 | 5,693,613 |
| Others | 31 | 610,435 |
| TOTAL | 8,061,925 | 7,542,460 |
| 2024 | 2023 | |
| Net profit / (loss) for the period (in euros) | 60,913,814 | 46,103,360 |
| Average number of shares | 19,594,260 | 19,594,260 |
| Net earnings per share undiluted (in euros) | 3.11 | 2.35 |
| 2024 | 2023 | |
| Dividends and interim dividends distributed during the period | 78,377,040 | 68,579,910 |
| Number of shares | 19,594,260 | 19,594,260 |
| Dividend per share distributed during the period |
| 2024 | 2023 | |
| EUR | ||
| Short-term benefits | 12,691,356 | 11,674,417 |
| 31/12/2023 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Non-current assets | ||||
| Long-term advances (Note 12) | 50,000,000 | 132,500 | 280,000 | 50,412,500 |
| 50,000,000 | 132,500 | 280,000 | 50,412,500 | |
| Current assets | ||||
| Trade receivables | 0 | 1,078,622 | 6,988 | 1,085,610 |
| Other receivables (Note 18) | 900,000 | 8,505,786 | 0 | 9,405,786 |
| 900,000 | 9,584,408 | 6,988 | 10,491,396 | |
| Current liabilities | ||||
| Trade payables | 0 | 18,167 | 0 | 18,167 |
| Other payables (Note 24) | 5,885,386 | 8,280,574 | 18,178,167 | 32,344,127 |
| 5,885,386 | 8,298,741 | 18,178,167 | 32,362,294 |
| 2023 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Income statement | ||||
| Services and goods delivered | 0 | 8,217,506 | 74,431 | 8,291,937 |
| Services and goods received | 0 | 5,018,633 | 359,324 | 5,377,957 |
| Financial income | 4,520,047 | 149,393 | 254,465 | 4,923,905 |
| Financial expenses | 44,921 | 279,709 | 278,840 | 603,470 |
| 31/12/2024 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Current assets | ||||
| Trade receivables | 0 | 915,214 | 32,451 | 947,665 |
| Other receivables (Note 18) | 0 | 1,379,319 | 0 | 1,379,319 |
| 0 | 2,294,533 | 32,451 | 2,326,984 | |
| Current liabilities | ||||
| Trade payables | 0 | 318,407 | 0 | 318,407 |
| Other payables (Note 24) | 9,787,917 | 8,915,095 | 10,892,562 | 29,595,574 |
| 9,787,917 | 9,233,502 | 10,892,562 | 29,913,981 |
| 2024 | ||||
| EUR | Parent | Associates | Other related | TOTAL |
| parties | ||||
| Income statement | ||||
| Services and goods delivered | 0 | 8,857,633 | 47,092 | 8,904,725 |
| Services and goods received | 0 | 5,035,412 | 544,697 | 5,580,109 |
| Financial income | 1,395,047 | 187,011 | 805 | 1,582,863 |
| Financial expenses | 129,043 | 269,600 | 313,179 | 711,822 |
| EUR | Europe | Indonesia | Cambodia | TOTAL |
| Revenue from ordinary business with external customers | 0 | 167,746,950 | 10,777,027 | 178,523,977 |
| Revenue from ordinary business between segments | 0 | 0 | 0 | 0 |
| Raw materials and consumables used | 0 | -21,832,850 | -1,572,928 | -23,405,777 |
| Other expenses (*) | -2,606,287 | -12,942,915 | -1,561,016 | -17,110,218 |
| Staff costs | -7,619,990 | -53,106,687 | -4,308,788 | -65,035,465 |
| Depreciation and impairment expense | 0 | -8,837,041 | -1,962,691 | -10,799,732 |
| Other operational income and expenses (**) | -156,326 | 19,577 | -50,876 | -187,625 |
| Segmental profit / (loss) | -10,382,604 | 71,047,034 | 1,320,729 | 61,985,159 |
| Financial income and gain on disposals | 12,105,421 | |||
| Financial expenses and loss on disposals | -8,566,165 | |||
| Group share of income from associates | 5,890,456 | |||
| Income tax expense and deferred tax (expense) / income | -19,696,109 | |||
| Net Profit / (loss) for the period | 51,718,763 |
| EUR | Europe | Indonesia | Cambodia | TOTAL |
| Revenue from ordinary business with external customers | 0 | 170,239,657 | 16,193,169 | 186,432,826 |
| Revenue from ordinary business between segments | 0 | 0 | 0 | 0 |
| Raw materials and consumables used | 0 | -16,232,650 | -1,224,075 | -17,456,725 |
| Other expenses (*) | -2,800,980 | -13,935,305 | -2,234,420 | -18,970,705 |
| Staff costs | -8,885,568 | -56,624,064 | -5,089,944 | -70,599,576 |
| Depreciation and impairment expense | 0 | -8,985,617 | 1,292,736 | -7,692,881 |
| Other operational income and expenses (**) | -46,583 | 3,930,338 | 689,062 | 4,572,817 |
| Segmental profit / (loss) | -11,733,130 | 78,392,358 | 9,626,527 | 76,285,755 |
| Financial income and gain on disposals | 19,121,584 | |||
| Financial expenses and loss on disposals | -8,230,015 | |||
| Group share of income from associates | 4,596,877 | |||
| Income tax expense and deferred tax (expense) / income | -24,575,836 | |||
| Net Profit / (loss) for the period | 67,198,366 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Europe | 137,794,371 | 102,405,662 |
| Cambodia | 67,435,108 | 64,227,738 |
| Indonesia | 128,489,643 | 118,943,164 |
| TOTAL | 333,719,123 | 285,576,563 |
| IFRS 3 / IAS 16: Bearer plants | -19,799,075 | -23,403,793 |
| IAS 2 / IAS 41: Agricultural production | 2,464,555 | 3,130,129 |
| Other IFRS adjustments | -3,274,076 | -2,365,866 |
| Consolidation adjustments (intra-group and others) | 3,165,670 | 3,554,009 |
| Total consolidated segmental assets | 316,276,196 | 266,491,043 |
| Consolidated assets not included in segmental assets | ||
| Right-of-use assets | 3,590,450 | 2,693,850 |
| Investments in associates | 27,231,426 | 22,687,671 |
| Financial assets at fair value through other comprehensive income | 5,253,839 | 5,231,277 |
| Long-term advances | 93,223 | 50,500,175 |
| Deferred tax | 5,540,028 | 5,105,504 |
| Consolidated non-current assets | 41,708,966 | 86,218,478 |
| Other debtors | 2,065,146 | 9,924,597 |
| Current tax assets | 1,197,628 | 743,616 |
| Consolidated current assets | 3,262,774 | 10,668,213 |
| Total of consolidated assets in the segmental assets | 44,971,740 | 96,886,691 |
| Total assets | 361,247,936 | 363,377,733 |
| 31/12/2024 | 31/12/2023 | |
| EUR | ||
| Europe | 134,213,904 | 101,153,425 |
| Cambodia | 1,984,891 | 1,239,938 |
| Indonesia | 31,761,940 | 24,537,641 |
| TOTAL | 167,960,736 | 126,931,004 |
| Consolidation adjustments (intra-group and others) | -96,371,064 | -59,868,869 |
| Total consolidated segmental liabilities | 71,589,671 | 67,062,135 |
| Consolidated equity and liabilities not included in segmental liabili- | ||
| ties | ||
| Total equity | 242,460,423 | 255,574,006 |
| Non-current liabilities | 39,170,762 | 38,516,999 |
| Current lease liabilities | 29,130 | 27,258 |
| Current tax liabilities | 7,997,950 | 2,197,335 |
| Total consolidated equity and liabilities not included in segmental | 289,658,265 | 296,315,599 |
| liabilities | ||
| Total equity and liabilities | 361,247,937 | 363,377,733 |
| EUR | Intangible assets | Tangible assets | Biological assets | TOTAL |
| Cambodia | 0 | 480,750 | 426,311 | 907,061 |
| Indonesia | 1,172,057 | 5,368,272 | 9,562,007 | 16,102,337 |
| TOTAL | 1,172,057 | 5,849,022 | 9,988,318 | 17,009,398 |
| EUR | Intangible assets | Tangible assets | Biological assets | TOTAL |
| Cambodia | 0 | 1,511,925 | 141,015 | 1,652,940 |
| Indonesia | 1,065,888 | 5,478,705 | 8,114,229 | 14,658,822 |
| TOTAL | 1,065,888 | 6,990,630 | 8,255,244 | 16,311,763 |
| 2024 | 2023 | |
| EUR | ||
| Palm | 153,906,557 | 150,895,839 |
| Rubber | 25,960,604 | 20,651,439 |
| Other agricultural activities | 6,212,326 | 6,468,850 |
| Others | 353,339 | 507,849 |
| TOTAL | 186,432,826 | 178,523,977 |
| EUR | 2023 | |||||
| Geographical | ||||||
| location | Europe | Africa | Asia | America | TOTAL | |
| Origin | ||||||
| Asia | 8,949,515 | 228,540 | 169,310,539 | 35,384 | 178,523,978 | |
| TOTAL | 8,949,515 | 228,540 | 169,310,539 | 35,384 | 178,523,978 |
| EUR | 2024 | |||||
| Geographical | ||||||
| location | Europe | Africa | Asia | America | TOTAL | |
| Origin | ||||||
| Asia | 9,817,157 | 0 | 176,176,706 | 438,963 | 186,432,826 | |
| TOTAL | 9,817,157 | 0 | 176,176,706 | 438,963 | 186,432,826 |
| EUR | 2023 | ||||
| Category | Other agricultural | ||||
| Palm | Rubber | products | TOTAL | ||
| Business Segment | |||||
| Indonesia | 150,895,828 | 9,874,419 | 6,976,703 | 167,746,950 | |
| Cambodia | 0 | 10,777,027 | 0 | 10,777,027 | |
| TOTAL | 150,895,828 | 20,651,446 | 6,976,703 | 178,523,977 |
| EUR | 2024 | ||||
| Category | Other agricultural | ||||
| Palm | Rubber | products | TOTAL | ||
| Business Segment | |||||
| Indonesia | 153,906,555 | 9,767,436 | 6,565,666 | 170,239,657 | |
| Cambodia | 0 | 16,193,169 | 0 | 16,193,169 | |
| TOTAL | 153,906,555 | 25,960,605 | 6,565,666 | 186,432,826 |
| 2024 | 2023 | |
| EUR | ||
| Trade receivables | 1,451,775 | 2,259,161 |
| Other receivables | 2,065,146 | 9,924,597 |
| Long-term advances | 93,223 | 50,500,175 |
| Total net receivables | 3,610,144 | 62,683,933 |
| Amount not yet due | 1,874,337 | 60,299,632 |
| Amount due less than 6 months | 1,735,807 | 2,384,301 |
| Total net receivables | 3,610,144 | 62,683,933 |
| 2024 | 2023 | |
| EUR | ||
| Profit / (loss) attributable to the owners of the Parent | 60,913,814 | 46,103,360 |
| Profit / (loss) attributable to non-controlling interests | 6,284,552 | 5,615,402 |
| Share of the Group in the result from associates | -4,596,877 | -5,890,456 |
| Dividends received from associates | 3,494,328 | 8,292,174 |
| Fair value of biological assets | 526,341 | -1,213,115 |
| Depreciation, amortisation and provisions | 7,340,097 | 11,284,832 |
| Gains and losses on disposals of assets | 135,779 | 1,023,704 |
| Income tax expense and deferred tax | 24,575,836 | 19,696,109 |
| Other financial income | -19,089,273 | -12,105,421 |
| Financial expenses | 8,061,924 | 7,542,460 |
| Financial expenses included in amortisation and provisions | 79,661 | -173,304 |
| Impact of lease on EBITDA | -72,160 | -174,486 |
| TOTAL | 87,654,022 | 80,001,259 |
| 2024 | 2023 | |
| EUR | ||
| Audit (VAT included) | 453,178 | 375,814 |