{
 "documentInfo": {
  "documentType": "https://xbrl.org/2021/xbrl-json",
  "features": {
   "xbrl:canonicalValues": true
  },
  "namespaces": {
   "EPC": "https://www.epc-groupe.com",
   "ifrs-full": "http://xbrl.ifrs.org/taxonomy/2021-03-24/ifrs-full",
   "iso4217": "http://www.xbrl.org/2003/iso4217",
   "scheme": "http://standards.iso.org/iso/17442",
   "xbrl": "https://xbrl.org/2021",
   "xbrli": "http://www.xbrl.org/2003/instance"
  },
  "taxonomy": [
   "https://www.epc-groupe.com/969500USKOS4RHAJLM09-2022-12-31.xsd"
  ]
 },
 "facts": {
  "f10713": {
   "value": "467511000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Revenue",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10715": {
   "value": "377631000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Revenue",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10718": {
   "value": "2338000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherRevenue",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10720": {
   "value": "2413000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherRevenue",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10723": {
   "value": "221565000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RawMaterialsAndConsumablesUsed",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10725": {
   "value": "153991000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RawMaterialsAndConsumablesUsed",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10729": {
   "value": "105052000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:MiscellaneousOtherOperatingExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10731": {
   "value": "95402000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:MiscellaneousOtherOperatingExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10735": {
   "value": "-2513000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ChangesInInventoriesOfFinishedGoodsAndWorkInProgress",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10737": {
   "value": "-781000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ChangesInInventoriesOfFinishedGoodsAndWorkInProgress",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10741": {
   "value": "100831000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherEmployeeExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10743": {
   "value": "92802000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherEmployeeExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10746": {
   "value": "24018000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DepreciationAndAmortisationExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10748": {
   "value": "22316000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DepreciationAndAmortisationExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10752": {
   "value": "-1755000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ImpairmentsAndReversalsOfProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10754": {
   "value": "2793000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ImpairmentsAndReversalsOfProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10758": {
   "value": "-4174000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherOperatingIncomeExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10760": {
   "value": "-1788000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherOperatingIncomeExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10764": {
   "value": "7714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10766": {
   "value": "5714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10770": {
   "value": "26191000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ProfitLossOfAssociatesAndJointVenturesAfterShareOfProfitLossOfAssociatesAndJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10772": {
   "value": "17447000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ProfitLossOfAssociatesAndJointVenturesAfterShareOfProfitLossOfAssociatesAndJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10776": {
   "value": "732000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:NonCurrentIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10778": {
   "value": "648000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:NonCurrentIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10782": {
   "value": "25459000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:OperationgProfitBeforeGoodwillImpairment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10784": {
   "value": "16799000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:OperationgProfitBeforeGoodwillImpairment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10788": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ImpairmentOfFixedAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10790": {
   "value": "-832000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ImpairmentOfFixedAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10794": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:GoodwillImpairment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10796": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:GoodwillImpairment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10799": {
   "value": "25459000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossFromOperatingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10801": {
   "value": "17631000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossFromOperatingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10805": {
   "value": "3637000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CostGainOfNetDebt",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10807": {
   "value": "2778000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CostGainOfNetDebt",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10811": {
   "value": "980000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:FinanceIncomeCost",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10813": {
   "value": "-2701000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:FinanceIncomeCost",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10816": {
   "value": "22802000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossBeforeTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10818": {
   "value": "12152000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossBeforeTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10822": {
   "value": "3819000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10824": {
   "value": "5438000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxExpenseContinuingOperations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10829": {
   "value": "18983000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossFromContinuingOperations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10831": {
   "value": "6714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossFromContinuingOperations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10838": {
   "value": "18983000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10840": {
   "value": "6714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10845": {
   "value": "17670000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10847": {
   "value": "5857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10851": {
   "value": "1313000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossAttributableToNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10853": {
   "value": "857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLossAttributableToNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10857": {
   "value": "8.4",
   "decimals": 2,
   "dimensions": {
    "concept": "ifrs-full:BasicEarningsLossPerShare",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR/xbrli:shares"
   }
  },
  "f10859": {
   "value": "3.17",
   "decimals": 2,
   "dimensions": {
    "concept": "ifrs-full:BasicEarningsLossPerShare",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR/xbrli:shares"
   }
  },
  "f10863": {
   "value": "8.4",
   "decimals": 2,
   "dimensions": {
    "concept": "ifrs-full:DilutedEarningsLossPerShare",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR/xbrli:shares"
   }
  },
  "f10865": {
   "value": "3.17",
   "decimals": 2,
   "dimensions": {
    "concept": "ifrs-full:DilutedEarningsLossPerShare",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR/xbrli:shares"
   }
  },
  "f10884": {
   "value": "18983000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10886": {
   "value": "6714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10895": {
   "value": "-118000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ForexExchangeOnFullyConsolidatedCompanies",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10897": {
   "value": "-1471000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ForexExchangeOnFullyConsolidatedCompanies",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10902": {
   "value": "-1053000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ForexExchangeOnJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10904": {
   "value": "-1601000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ForexExchangeOnJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10907": {
   "value": "1668000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10909": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10913": {
   "value": "417000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10915": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10919": {
   "value": "2422000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10921": {
   "value": "3072000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10925": {
   "value": "1474000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ActuarialGainsAndLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAssetOnFullyConsolidatedCompanies",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10927": {
   "value": "-7741000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ActuarialGainsAndLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAssetOnFullyConsolidatedCompanies",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10932": {
   "value": "-377000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10934": {
   "value": "1399000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10938": {
   "value": "134000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ActuarialGainsAndLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAssetOnJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10940": {
   "value": "235000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ActuarialGainsAndLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAssetOnJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10946": {
   "value": "-15000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillNotBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10948": {
   "value": "-48000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxRelatingToShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillNotBeReclassifiedToProfitOrLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10953": {
   "value": "-1216000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10955": {
   "value": "6155000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10958": {
   "value": "20189000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10960": {
   "value": "15941000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10963": {
   "value": "19016000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10965": {
   "value": "14629000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10969": {
   "value": "1173000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeAttributableToNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10971": {
   "value": "1312000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncomeAttributableToNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10991": {
   "value": "9390000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Goodwill",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10993": {
   "value": "9509000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Goodwill",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10997": {
   "value": "4615000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IntangibleAssetsOtherThanGoodwill",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f10999": {
   "value": "3613000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IntangibleAssetsOtherThanGoodwill",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11003": {
   "value": "111181000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PropertyPlantAndEquipment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11005": {
   "value": "98108000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PropertyPlantAndEquipment",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11009": {
   "value": "24468000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RightofuseAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11011": {
   "value": "25822000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RightofuseAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11015": {
   "value": "33251000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:InvestmentAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11017": {
   "value": "29018000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:InvestmentAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11021": {
   "value": "3236000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentFinancialAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11023": {
   "value": "1080000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentFinancialAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11027": {
   "value": "6971000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DeferredTaxAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11029": {
   "value": "6454000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DeferredTaxAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11032": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11034": {
   "value": "23000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11037": {
   "value": "193112000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11039": {
   "value": "173627000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11043": {
   "value": "60423000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Inventories",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11045": {
   "value": "39534000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Inventories",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11049": {
   "value": "137206000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:TradeAndOtherReceivables",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11051": {
   "value": "116716000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:TradeAndOtherReceivables",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11054": {
   "value": "1860000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentReceivablesFromTaxesOtherThanIncomeTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11056": {
   "value": "2198000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentReceivablesFromTaxesOtherThanIncomeTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11059": {
   "value": "9418000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherCurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11061": {
   "value": "9107000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherCurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11065": {
   "value": "27710000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11067": {
   "value": "22853000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11070": {
   "value": "236617000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11072": {
   "value": "190408000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11078": {
   "value": "429729000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Assets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11080": {
   "value": "364035000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Assets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11100": {
   "value": "7015000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IssuedCapital",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11102": {
   "value": "7015000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IssuedCapital",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11105": {
   "value": "97130000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:Reserves",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11107": {
   "value": "90178000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:Reserves",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11111": {
   "value": "17670000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RetainedEarningsExcludingProfitLossForReportingPeriod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11113": {
   "value": "5857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RetainedEarningsExcludingProfitLossForReportingPeriod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11116": {
   "value": "121815000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EquityAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11118": {
   "value": "103050000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EquityAttributableToOwnersOfParent",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11122": {
   "value": "4565000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11124": {
   "value": "3079000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11127": {
   "value": "126380000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11129": {
   "value": "106129000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11133": {
   "value": "68812000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentPortionOfOtherNoncurrentBorrowings",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11135": {
   "value": "50326000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentPortionOfOtherNoncurrentBorrowings",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11139": {
   "value": "13911000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentLeaseLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11141": {
   "value": "15291000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentLeaseLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11145": {
   "value": "1761000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DeferredTaxLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11147": {
   "value": "1505000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DeferredTaxLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11151": {
   "value": "10810000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentProvisionsForEmployeeBenefits",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11153": {
   "value": "10718000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentProvisionsForEmployeeBenefits",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11157": {
   "value": "19208000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherLongtermProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11159": {
   "value": "21721000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherLongtermProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11162": {
   "value": "1018000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11164": {
   "value": "798000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherNoncurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11167": {
   "value": "115520000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11169": {
   "value": "100359000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:NoncurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11173": {
   "value": "144038000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:TradeAndOtherPayables",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11175": {
   "value": "118323000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:TradeAndOtherPayables",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11178": {
   "value": "2480000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentTaxLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11180": {
   "value": "2657000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentTaxLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11184": {
   "value": "24517000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11186": {
   "value": "17664000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11190": {
   "value": "8495000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:LeaseLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11192": {
   "value": "8751000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:LeaseLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11196": {
   "value": "3002000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherShorttermProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11198": {
   "value": "2429000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherShorttermProvisions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11201": {
   "value": "5297000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherCurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11203": {
   "value": "7723000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherCurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11206": {
   "value": "187829000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11208": {
   "value": "157547000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CurrentLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11211": {
   "value": "303349000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:LiabilitiesOtherThanLiabilitiesHeldForSale",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11213": {
   "value": "257906000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:LiabilitiesOtherThanLiabilitiesHeldForSale",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11219": {
   "value": "429729000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EquityAndLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11222": {
   "value": "364035000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EquityAndLiabilities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11240": {
   "value": "18983000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11242": {
   "value": "6714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11246": {
   "value": "-7714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11248": {
   "value": "-5714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11251": {
   "value": "-19690000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11253": {
   "value": "-23415000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDepreciationAndAmortisationExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11257": {
   "value": "-555000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInOtherAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11259": {
   "value": "-1083000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDecreaseIncreaseInOtherAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11263": {
   "value": "103000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForReconcileProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11265": {
   "value": "8000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForReconcileProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11269": {
   "value": "-690000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForFinanceIncomeCost",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11271": {
   "value": "1172000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForFinanceIncomeCost",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11274": {
   "value": "31000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromSaleOrIssueOfTreasuryShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11276": {
   "value": "26000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromSaleOrIssueOfTreasuryShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11279": {
   "value": "-190000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForSharebasedPayments",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11281": {
   "value": "-709000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForSharebasedPayments",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11285": {
   "value": "2365000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:DividendsReceivedFromJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11287": {
   "value": "1710000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:DividendsReceivedFromJointVentures",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11290": {
   "value": "-29000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDividendIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11292": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForDividendIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11301": {
   "value": "33216000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CashFlowAfterCosrOfFnancialDebtNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11303": {
   "value": "29055000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CashFlowAfterCosrOfFnancialDebtNetOfTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11308": {
   "value": "-3819000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForIncomeTaxExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11310": {
   "value": "-5438000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:AdjustmentsForIncomeTaxExpense",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11314": {
   "value": "-3637000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:AdjustmentsForCostOfNetDebt",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11316": {
   "value": "-2778000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:AdjustmentsForCostOfNetDebt",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11325": {
   "value": "40672000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CashFlowFromOperationsBeforeCostOfNetFinancialDebtAndTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11327": {
   "value": "37271000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CashFlowFromOperationsBeforeCostOfNetFinancialDebtAndTax",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11331": {
   "value": "-14822000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInWorkingCapital",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11333": {
   "value": "-4951000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInWorkingCapital",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11336": {
   "value": "-5300000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxesPaidRefund",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11338": {
   "value": "-4270000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncomeTaxesPaidRefund",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11341": {
   "value": "20550000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11343": {
   "value": "28050000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11347": {
   "value": "175000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11349": {
   "value": "1573000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11354": {
   "value": "29066000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11356": {
   "value": "15907000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11359": {
   "value": "8000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PurchaseOfAvailableforsaleFinancialAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11361": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PurchaseOfAvailableforsaleFinancialAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11364": {
   "value": "-1230000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ChangeInLoansAndAdvancesGranted",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11366": {
   "value": "489000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ChangeInLoansAndAdvancesGranted",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11369": {
   "value": "775000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11371": {
   "value": "808000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11379": {
   "value": "29000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsReceived",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11381": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsReceived",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11387": {
   "value": "-27215000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11389": {
   "value": "-17161000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11392": {
   "value": "24000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromIssuingShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11394": {
   "value": "7474000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromIssuingShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11403": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromContributionsOfNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11405": {
   "value": "490000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromContributionsOfNoncontrollingInterests",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11409": {
   "value": "51554000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11411": {
   "value": "7334000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProceedsFromBorrowingsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11415": {
   "value": "24566000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11417": {
   "value": "9092000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:RepaymentsOfBorrowingsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11421": {
   "value": "10615000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11423": {
   "value": "9896000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11426": {
   "value": "3875000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:InterestPaidClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11428": {
   "value": "2811000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:InterestPaidClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11441": {
   "value": "203000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11443": {
   "value": "32000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11449": {
   "value": "12319000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11451": {
   "value": "-6533000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11454": {
   "value": "263000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11456": {
   "value": "443000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:EffectOfExchangeRateChangesOnCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11462": {
   "value": "5917000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11464": {
   "value": "4799000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11468": {
   "value": "21001000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11470": {
   "value": "16202000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11474": {
   "value": "26918000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11476": {
   "value": "21001000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11479": {
   "value": "5917000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11481": {
   "value": "4799000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseInCashAndCashEquivalents",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11514": {
   "value": "5220000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11516": {
   "value": "-2478000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11518": {
   "value": "81908000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11520": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11522": {
   "value": "-4342000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11524": {
   "value": "80307000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11526": {
   "value": "1133000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11528": {
   "value": "81440000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2020-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11532": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11534": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11536": {
   "value": "5700000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11538": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11540": {
   "value": "3072000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11542": {
   "value": "8772000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11544": {
   "value": "455000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11546": {
   "value": "9227000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11549": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11551": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11553": {
   "value": "5857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11555": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11557": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11559": {
   "value": "5857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11561": {
   "value": "857000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11563": {
   "value": "6714000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11567": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11569": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11571": {
   "value": "11557000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11573": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11575": {
   "value": "3072000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11577": {
   "value": "14629000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11579": {
   "value": "1312000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11581": {
   "value": "15941000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11584": {
   "value": "1795000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11586": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11588": {
   "value": "5679000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11590": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11592": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11594": {
   "value": "7474000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11596": {
   "value": "490000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11598": {
   "value": "7964000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11601": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11603": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11605": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11607": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11609": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11611": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11613": {
   "value": "32000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11615": {
   "value": "32000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11618": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11620": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11622": {
   "value": "682000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11624": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11626": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11628": {
   "value": "682000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11630": {
   "value": "27000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11632": {
   "value": "709000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11635": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11637": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11639": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11641": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11643": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11645": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11647": {
   "value": "147000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11649": {
   "value": "147000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11652": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11654": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11656": {
   "value": "-42000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11658": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11660": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11662": {
   "value": "-42000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11664": {
   "value": "2000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11666": {
   "value": "-40000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00/2022-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11669": {
   "value": "7015000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11671": {
   "value": "-2478000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11673": {
   "value": "99784000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11675": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11677": {
   "value": "-1270000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11679": {
   "value": "103050000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11681": {
   "value": "3079000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11683": {
   "value": "106129000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2021-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11687": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11689": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11691": {
   "value": "-1108000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11693": {
   "value": "1251000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11695": {
   "value": "1203000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11697": {
   "value": "1346000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11699": {
   "value": "-140000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11701": {
   "value": "1206000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:OtherComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11704": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11706": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11708": {
   "value": "17670000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11710": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11712": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11714": {
   "value": "17670000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11716": {
   "value": "1313000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11718": {
   "value": "18983000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ProfitLoss",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11722": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11724": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11726": {
   "value": "16562000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11728": {
   "value": "1251000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11730": {
   "value": "1203000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11732": {
   "value": "19016000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11734": {
   "value": "1173000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11736": {
   "value": "20189000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:ComprehensiveIncome",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11739": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11741": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11743": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11745": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11747": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11749": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11751": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11753": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:CapitalIncrease",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11756": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11758": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11760": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11762": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11764": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11766": {
   "value": "-0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11768": {
   "value": "215000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11770": {
   "value": "215000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:DividendsPaidOtherShares",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11773": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11775": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11777": {
   "value": "176000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11779": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11781": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11783": {
   "value": "176000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11785": {
   "value": "15000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11787": {
   "value": "190000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTreasuryShareTransactions",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11790": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11792": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11794": {
   "value": "-362000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11796": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11798": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11800": {
   "value": "-362000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11802": {
   "value": "506000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11804": {
   "value": "144000",
   "decimals": -3,
   "dimensions": {
    "concept": "EPC:ScopeVariations",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11807": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11809": {
   "value": "-58000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11811": {
   "value": "-7000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11813": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11815": {
   "value": "0",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11817": {
   "value": "-64000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11819": {
   "value": "7000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11821": {
   "value": "-57000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:IncreaseDecreaseThroughTransfersAndOtherChangesEquity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f11824": {
   "value": "7015000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ClassesOfShareCapitalMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11826": {
   "value": "-2536000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:TreasurySharesMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11828": {
   "value": "116152000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:RetainedEarningsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11830": {
   "value": "1251000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiabilityMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11832": {
   "value": "-67000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11834": {
   "value": "121815000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:EquityAttributableToOwnersOfParentMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11836": {
   "value": "4565000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "ifrs-full:ComponentsOfEquityAxis": "ifrs-full:NoncontrollingInterestsMember",
    "unit": "iso4217:EUR"
   }
  },
  "f11838": {
   "value": "126380000",
   "decimals": -3,
   "dimensions": {
    "concept": "ifrs-full:Equity",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2023-01-01T00:00:00",
    "unit": "iso4217:EUR"
   }
  },
  "f12069": {
   "value": "<span class=\"S28E9 S87 S2\" id=\"t5_134\">PR\u00c9SENTATION G\u00c9N\u00c9RALE </span><span class=\"S28EA S2C S2\" id=\"t6_134\">Le groupe EPC est un groupe international. EPC SA est une soci\u00e9t\u00e9 anonyme cot\u00e9e \u00e0 la bourse de Paris </span><span class=\"S28EB S2C S2\" id=\"t7_134\">(ISIN FR0000039026) immatricul\u00e9e en France. EPC pratique principalement trois activit\u00e9s : </span><span class=\"S28EC S88 S2\" id=\"t8_134\">\u2022 </span><span class=\"S28ED S2C S2\" id=\"t9_134\">La </span><span class=\"S28EE S2B S2\" id=\"ta_134\">fabrication d\u2019explosifs \u00e0 usage civil et leur mise en \u0153uvre (forage minage), </span><span class=\"S28EF S88 S2\" id=\"tb_134\">\u2022 </span><span class=\"S28F0 S2B S2\" id=\"tc_134\">La d\u00e9construction et l\u2019\u00e9conomie circulaire </span><span class=\"S28F1 S88 S2\" id=\"td_134\">\u2022 </span><span class=\"S28F2 S2C S2\" id=\"te_134\">Autres activit\u00e9s diversifi\u00e9es (produits chimiques). </span><span class=\"S28F3 S2B S2\" id=\"tf_134\">La soci\u00e9t\u00e9 m\u00e8re, Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et de Produits Chimiques, est une s</span><span class=\"S28F4 S2C S2\" id=\"tg_134\">oci\u00e9t\u00e9 anonyme </span><span class=\"S28F5 S2C S2\" id=\"th_134\">fran\u00e7aise dont le si\u00e8ge social est situ\u00e9 \u00e0 la Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense. </span><span class=\"S28F6 S2C S2\" id=\"ti_134\">Les comptes consolid\u00e9s du Groupe EPC au 31 d\u00e9cembre 2022 ont \u00e9t\u00e9 arr\u00eat\u00e9s par le Conseil </span><span class=\"S28F7 S2B S2\" id=\"tj_134\">d\u2019Administration du 28 mars </span><span class=\"S28F8 S2C S2\" id=\"tk_134\">2023, qui en a autoris\u00e9 la publication. </span><span class=\"S28F9 S2B S2\" id=\"tl_134\">Sauf indication contraire, tous les montants sont exprim\u00e9s en milliers d\u2019euros. </span><span class=\"S28FA S4D2 S2\" id=\"tm_134\">2. </span><span class=\"S28FB S87 S2\" id=\"tn_134\">FAITS MARQUANTS </span><span class=\"S28FC S2A S2\" id=\"to_134\">DE L\u2019EXERCICE </span><span class=\"S28FD S2A S2\" id=\"tp_134\">2.1. Signature avec Vinci d\u2019un contrat pour la r\u00e9alisation du forage</span><span class=\"S28FE S87 S2\" id=\"tq_134\">-minage sur le barrage de </span><span class=\"S28FF S87 S2\" id=\"tr_134\">Sambangalou au S\u00e9n\u00e9gal </span><span class=\"S2900 S2B S2\" id=\"ts_134\">Le barrage hydro\u00e9lectrique de Sambangalou est port\u00e9 par l\u2019OMVG Organisation pour la Mise en Valeur </span><span class=\"S2901 S2C S2\" id=\"tt_134\">du fleuve Gambie (institution regroupant le S\u00e9n\u00e9gal, la Guin\u00e9e, la Guin\u00e9e Bissau et la Gambie). </span><span class=\"S2902 S2B S2\" id=\"tu_134\">Ce projet d\u2019infrastructure majeur est situ\u00e9 au Sud Est du S\u00e9n\u00e9gal, \u00e0 800km de Dakar </span><span class=\"S2903 S2C S2\" id=\"tv_134\">; il consiste en la </span><span class=\"S2904 S2B S2\" id=\"tw_134\">construction d\u2019un barrage de 128MW qui permettra la production d\u2019\u00e9nergie renouv</span><span class=\"S2905 S2C S2\" id=\"tx_134\">elable. Il permettra </span><span class=\"S2906 S2B S2\" id=\"ty_134\">\u00e9galement le d\u00e9veloppement de l\u2019irrigation des terres agricoles ainsi que l\u2019approvisionnement en eau </span><span class=\"S2907 S2B S2\" id=\"tz_134\">potable des localit\u00e9s environnantes. L\u2019\u00e9nergie produite sera distribu\u00e9e au travers d\u2019un r\u00e9seau \u00e9lectrique </span><span class=\"S2908 S2C S2\" id=\"t10_134\">aux zones les plus recul\u00e9es </span><span class=\"S2909 S2B S2\" id=\"t11_134\">des 4 pays membres de l\u2019OMVG. </span><span class=\"S290A S2B S2\" id=\"t12_134\">La construction a \u00e9t\u00e9 confi\u00e9e \u00e0 un groupement d\u2019entreprises pilot\u00e9 par Vinci Construction </span><span class=\"S290B S2B S2\" id=\"t13_134\">La forte pr\u00e9sence d\u2019EPC au S\u00e9n\u00e9gal et l\u2019expertise reconnue du groupe dans ce type de projets </span><span class=\"S290C S2B S2\" id=\"t14_134\">d\u2019infrastructure ont conduit Vinci \u00e0 confie</span><span class=\"S290D S2C S2\" id=\"t15_134\">r \u00e0 notre filiale EPC Mineex S\u00e9n\u00e9gal la r\u00e9alisation de la totalit\u00e9 </span><span class=\"S15BA S2C S2\" id=\"t16_134\">du lot forage-minage incluant la fourniture des explosifs. </span><span class=\"S290E S2C S2\" id=\"t17_134\">Les travaux qui d\u00e9marreront au deuxi\u00e8me trimestre 2023 pr\u00e9voient </span><span class=\"S290F S2B S2\" id=\"t18_134\">l\u2019abatage \u00e0 l\u2019explosif de plus de 2 </span><span class=\"S2910 S2C S2\" id=\"t19_134\">millions de m3 de gr\u00e9s et 40 000 m2 de pr\u00e9-splitting. </span><span class=\"S2911 S2B S2\" id=\"t1a_134\">Les travaux qui s\u2019\u00e9tendront sur 2 ans et demi devraient g\u00e9n\u00e9rer un chiffre d\u2019affaires cumul\u00e9 d\u2019environ </span><span class=\"S2912 S2B S2\" id=\"t1b_134\">7 millions d\u2019\u20ac. </span><span class=\"S2913 S87 S2\" id=\"t1c_134\">2.2. Fermeture de la co-entreprise KEMEK US </span><span class=\"S2914 S2C S2\" id=\"t1d_134\">Fin 2021, KEMEK US aux Etats-</span><span class=\"S2915 S2B S2\" id=\"t1e_134\">Unis n\u2019a pas \u00e9t\u00e9 en mesure de renou</span><span class=\"S2916 S2C S2\" id=\"t1f_134\">veler le contrat qui la liait avec </span><span class=\"S2917 S2C S2\" id=\"t1g_134\">son principal client dans des conditions \u00e9conomiques satisfaisantes. Les actionnaires de la co-entreprise, </span><span class=\"S2918 S2C S2\" id=\"t1h_134\">EPC et CRH, ont d\u00e9cid\u00e9 en mars de fermer cette soci\u00e9t\u00e9 dont le mod\u00e8le \u00e9conomique \u00e9tait fortement </span><span class=\"S2919 S2C S2\" id=\"t1i_134\">compromis. </span><span class=\"S291A S2C S2\" id=\"t1j_134\">Les impacts comptables du non-</span><span class=\"S291B S2B S2\" id=\"t1k_134\">renouvellement du contrat (et du risque de fermeture qu\u2019il engendrait) </span><span class=\"S291C S2C S2\" id=\"t1l_134\">ont \u00e9t\u00e9 int\u00e9gralement provisionn\u00e9s dans les comptes 2021 du groupe EPC. </span><span class=\"S291D S2B S2\" id=\"t4_135\">Les cessions d\u2019actifs r\u00e9alis\u00e9es suite \u00e0 la d\u00e9cision de fermeture se sont d\u00e9roul\u00e9es de man</span><span class=\"S291E S2C S2\" id=\"t5_135\">i\u00e8re nettement </span><span class=\"S291F S2B S2\" id=\"t6_135\">plus favorable qu\u2019anticip\u00e9. Cela a permis de financer les frais de fermeture et de rembourser une partie </span><span class=\"S2920 S2B S2\" id=\"t7_135\">des pr\u00eats (2,2 M\u20ac \u00e0 EPC SA et 0,4 M\u20ac \u00e0 KEMEK) qui avaient \u00e9t\u00e9 provisionn\u00e9s lors de la cl\u00f4ture 2021. </span><span class=\"S38F S87 S2\" id=\"t8_135\">2.3. Guerre entre </span><span class=\"S2921 S2A S2\" id=\"t9_135\">l\u2019Ukraine et la Russie et ses cons\u00e9quences macro</span><span class=\"S2922 S87 S2\" id=\"ta_135\">-\u00e9conomiques </span><span class=\"S2923 S2B S2\" id=\"tb_135\">Le Groupe n\u2019a aucune implantation en Ukraine et en Russie. </span><span class=\"S2924 S2C S2\" id=\"tc_135\">N\u00e9anmoins, le d\u00e9clenchement de la Guerre en Ukraine a entrain\u00e9 une forte tension sur le march\u00e9 du gaz </span><span class=\"S2925 S2C S2\" id=\"td_135\">en Europe, propulsant son prix \u00e0 </span><span class=\"S2926 S2B S2\" id=\"te_135\">des niveaux jamais atteints durant l\u2019\u00e9t\u00e9. Les cours qui avaient atteint </span><span class=\"S2927 S2C S2\" id=\"tf_135\">un pic en ao\u00fbt sont progressivement repartis \u00e0 la baisse \u00e0 partir de septembre Tout en restant \u00e0 un niveau </span><span class=\"S2928 S2C S2\" id=\"tg_135\">historiquement \u00e9lev\u00e9. </span><span class=\"S2929 S2B S2\" id=\"th_135\">Les sanctions adopt\u00e9es par l\u2019Union Europ\u00e9enne sur les </span><span class=\"S292A S2C S2\" id=\"ti_135\">propri\u00e9taires des principales entreprises Russes </span><span class=\"S292B S2B S2\" id=\"tj_135\">fournissant l\u2019ammoniaque et le nitrate d\u2019ammonium dense ont \u00e9galement contribu\u00e9 \u00e0 mettre fortement </span><span class=\"S292C S2C S2\" id=\"tk_135\">sous tension les fournisseurs de Nitrate Europ\u00e9en qui d\u00e9pendaient largement de la Russie pour leurs </span><span class=\"S292D S2C S2\" id=\"tl_135\">approvisionnements. </span><span class=\"S292E S2B S2\" id=\"tm_135\">Ceci s\u2019est r\u00e9percut\u00e9 imm\u00e9diatement sur les prix d\u2019achat du Nitrate d\u2019Ammonium par le groupe. </span><span class=\"S292F S2B S2\" id=\"tn_135\">Face \u00e0 cette situation, le groupe a acc\u00e9l\u00e9r\u00e9 la diversification de ses sources d\u2019approvisionnement afin de </span><span class=\"S2930 S2C S2\" id=\"to_135\">b\u00e9n\u00e9ficier du meilleur prix disponible dans chaque zone g\u00e9ographique afin de rester comp\u00e9titif sur </span><span class=\"S2931 S2C S2\" id=\"tp_135\">chacun de ses march\u00e9s. </span><span class=\"S2932 S2B S2\" id=\"tq_135\">La hausse rapide des prix du Fuel et d\u2019autres produits comme l\u2019Aluminium est venue renforcer encore </span><span class=\"S2933 S2C S2\" id=\"tr_135\">les co\u00fbts mati\u00e8re. </span><span class=\"S2934 S2B S2\" id=\"ts_135\">Gr\u00e2ce aux clauses d\u2019ajustement de prix introduites da</span><span class=\"S2935 S2C S2\" id=\"tt_135\">ns les contrats, ces hausses ont \u00e9t\u00e9 retransf\u00e9r\u00e9es </span><span class=\"S2936 S2C S2\" id=\"tu_135\">rapidement au march\u00e9 qui les acceptent. </span><span class=\"S2937 S2B S2\" id=\"tv_135\">Les hausses d\u2019inflation et de taux qui ont \u00e9t\u00e9 aggrav\u00e9es par le conflit ont \u00e9t\u00e9 prises en compte dans les </span><span class=\"S2938 S2B S2\" id=\"tw_135\">diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation (Provision environnementa</span><span class=\"S2939 S2C S2\" id=\"tx_135\">le, engagements de retraite notamment, tests </span><span class=\"S293A S2C S2\" id=\"ty_135\">UGT). </span><span class=\"S293B S2A S2\" id=\"tz_135\">2.4. Mise en place d\u2019un nouveau financement senior pour accompagner le d\u00e9veloppement du </span><span class=\"S293C S87 S2\" id=\"t10_135\">groupe </span><span class=\"SD37 S2C S2\" id=\"t11_135\">EPC S.A. a sign\u00e9 le 20 juillet 2022 un nouvel accord de financement senior. </span><span class=\"S293D S2C S2\" id=\"t12_135\">Cet accord pr\u00e9voit, dans la m\u00eame convention de cr\u00e9dit : </span><span class=\"S293E S984 S2\" id=\"t13_135\">- </span><span class=\"S293F S2B S2\" id=\"t14_135\">d\u2019une part la mise en place avec ses partenaires bancaires BNP Paribas, LCL, HSBC et CIC </span><span class=\"S2940 S2B S2\" id=\"t15_135\">d\u2019un Cr\u00e9dit renouvelable confirm\u00e9 de 30 M\u20ac et d\u2019une maturit\u00e9 de 5 ans avec deux options </span><span class=\"S2941 S2B S2\" id=\"t16_135\">d\u2019extension d\u2019une ann\u00e9e chacune. Cette ligne permet not</span><span class=\"S2942 S2C S2\" id=\"t17_135\">amment de refinancer le Cr\u00e9dit </span><span class=\"S2943 S2B S2\" id=\"t18_135\">renouvelable existant qui \u00e9tait tir\u00e9 \u00e0 hauteur de 15.5 M\u20ac et arrivait \u00e0 \u00e9ch\u00e9ance en mars 2024. </span><span class=\"S2945 S2B S2\" id=\"t5_136\">d\u2019autre part la mise en place avec La Banque Postale Asset Management d\u2019une tranche </span><span class=\"S2946 S2B S2\" id=\"t6_136\">remboursable in fine d\u2019un montant de 20 M\u20ac et d\u2019une maturit\u00e9 de 7 ans. Ce pr\u00eat, assorti de </span><span class=\"S2947 S2C S2\" id=\"t7_136\">crit\u00e8res ESG (Environnementaux, Sociaux et de Gouvernance) ambitieux qui traduisent </span><span class=\"S2948 S2B S2\" id=\"t8_136\">l\u2019engagement du Groupe EPC en mati\u00e8re de Responsabilit\u00e9 Sociale et Environnementale </span><span class=\"S2949 S2B S2\" id=\"t9_136\">(RSE), vient notamment refinancer les obligations existantes d\u2019un montant de 15 M\u20ac qui </span><span class=\"S294A S2C S2\" id=\"ta_136\">arrivaient \u00e0 \u00e9ch\u00e9ance en mars 2023. </span><span class=\"S294B S2C S2\" id=\"tb_136\">Ces nouveaux financements renforcent la liquidit\u00e9 du Groupe tout en lui permettant de rallonger la </span><span class=\"S294C S2C S2\" id=\"tc_136\">maturit\u00e9 moyenne de son endettement. </span><span class=\"S294D S2B S2\" id=\"td_136\">La part in fine de 20M\u20ac a fait l\u2019objet d\u2019une couverture de taux fin juillet 2022. </span><span class=\"S294E S2B S2\" id=\"te_136\">La bonne situation financi\u00e8re du Groupe a permis d\u2019optimiser les conditions contr</span><span class=\"S294F S2C S2\" id=\"tf_136\">actuelles. Ces </span><span class=\"S2950 S2B S2\" id=\"tg_136\">nouveaux financements, sans s\u00fbret\u00e9s, b\u00e9n\u00e9ficient d\u2019une marge am\u00e9lior\u00e9e et sont encadr\u00e9s par un unique </span><span class=\"S2951 S2C S2\" id=\"th_136\">covenant de dette nette sur Ebitda. </span><span class=\"S2952 S2C S2\" id=\"ti_136\">Les montants de ces lignes de cr\u00e9dit ont \u00e9t\u00e9 dimensionn\u00e9s afin de permettre au Groupe EPC de saisir </span><span class=\"S2953 S2C S2\" id=\"tj_136\">des opportunit\u00e9s de croissance organique ou de croissance externe et de soutenir son plan de </span><span class=\"S2954 S2B S2\" id=\"tk_136\">d\u00e9veloppement en France et \u00e0 l\u2019international. </span><span class=\"S2955 S2C S2\" id=\"tl_136\">BNP Paribas et LCL sont les arrangeurs de ces nouveaux financements. Le cabinet Hogan Lovells </span><span class=\"S2956 S2C S2\" id=\"tm_136\">(Paris) LLP est le conseil juridique des pr\u00eateurs. </span><span class=\"S2957 S2C S2\" id=\"tn_136\">Le Groupe EPC a \u00e9t\u00e9 assist\u00e9 dans cette op\u00e9ration par Kepler Cheuvreux, en tant que conseil financier </span><span class=\"S2958 S2C S2\" id=\"to_136\">exclusif et par le cabinet Addleshaw Goddard (Europe) LLP, en tant que conseil juridique. </span><span class=\"S2959 S2A S2\" id=\"tp_136\">2.5. Processus de cession de l\u2019activi</span><span class=\"S295A S87 S2\" id=\"tq_136\">t\u00e9 d\u00e9construction engag\u00e9 puis report\u00e9 </span><span class=\"S295B S2B S2\" id=\"tr_136\">Le Conseil d\u2019administration d\u2019EPC SA indique que dans le cadre de la revue r\u00e9guli\u00e8re de ses options </span><span class=\"S295C S2B S2\" id=\"ts_136\">strat\u00e9giques, il \u00e9value p\u00e9riodiquement l\u2019opportunit\u00e9 de r\u00e9aliser des op\u00e9rations de croissance externe ou </span><span class=\"S295D S2C S2\" id=\"tt_136\">des cessions </span><span class=\"S295E S2B S2\" id=\"tu_136\">d\u2019activit\u00e9s. </span><span class=\"S295F S2B S2\" id=\"tv_136\">\u00c0 ce titre la Soci\u00e9t\u00e9 a inform\u00e9 le march\u00e9 le 9 septembre 2022 qu\u2019un processus d\u2019ench\u00e8res organis\u00e9 visant </span><span class=\"S2960 S2C S2\" id=\"tw_136\">une possible cession de son activit\u00e9 D\u00e9construction avait \u00e9t\u00e9 initi\u00e9. </span><span class=\"S2961 S2B S2\" id=\"tx_136\">Le groupe a re\u00e7u de nombreuses marques d\u2019int\u00e9r\u00eat et deux offres fe</span><span class=\"S2962 S2C S2\" id=\"ty_136\">rmes. </span><span class=\"S2963 S2C S2\" id=\"tz_136\">N\u00e9anmoins le contexte \u00e9conomique jug\u00e9 incertain par les potentiels acheteurs, combin\u00e9 au durcissement </span><span class=\"S2964 S2C S2\" id=\"t10_136\">des conditions de financement, a orient\u00e9 les offres \u00e0 la baisse. Les prix fermes propos\u00e9s ont \u00e9t\u00e9 jug\u00e9s </span><span class=\"S2965 S2C S2\" id=\"t11_136\">nettement insuffisants par le Conseil, mettant ainsi fin \u00e0 cette phase de discussion. </span><span class=\"S2966 S2C S2\" id=\"t12_136\">Le groupe est extr\u00eamement confiant dans la qualit\u00e9 des entreprises propos\u00e9es \u00e0 la vente et dans la grande </span><span class=\"S2967 S2B S2\" id=\"t13_136\">qualit\u00e9 de l\u2019\u00e9quipe de management qui les dirige. Le P\u00f4le D\u00e9construction est aujourd\u2019hui un des leader </span><span class=\"S2968 S2C S2\" id=\"t14_136\">Fran\u00e7</span><span class=\"S2969 S2B S2\" id=\"t15_136\">ais du secteur. La solide croissance du chiffre d\u2019affaires a \u00e9t\u00e9 r\u00e9alis\u00e9e en maintenant un niveau de </span><span class=\"S296A S2C S2\" id=\"t16_136\">profitabilit\u00e9 remarquablement constant depuis plus de 10 ans. </span><span class=\"S296B S2B S2\" id=\"t17_136\">Le groupe continuera, comme il l\u2019a toujours fait, \u00e0 accompagner l\u2019activit\u00e9 d\u00e9construction dan</span><span class=\"S296C S2C S2\" id=\"t18_136\">s son </span><span class=\"S296D S2B S2\" id=\"t19_136\">d\u00e9veloppement organique. La limitation de l\u2019artificialisation des sols et les contraintes r\u00e9glementaires </span><span class=\"S296E S2C S2\" id=\"t1a_136\">de plus en plus fortes dans le recyclage et le r\u00e9emploi des d\u00e9chets du b\u00e2timent constituent des \u00e9l\u00e9ments </span><span class=\"S296F S2C S2\" id=\"t1b_136\">fondamentalement porteurs pour cette activit\u00e9. Le groupe apportera tout le soutien n\u00e9cessaire \u00e0 son </span><span class=\"S2970 S2C S2\" id=\"t1c_136\">d\u00e9veloppement. </span><span class=\"S2971 S2B S2\" id=\"t1d_136\">Ce secteur d\u2019activit\u00e9 class\u00e9 en activit\u00e9 destin\u00e9e \u00e0 \u00eatre c\u00e9d\u00e9e dans les comptes semestriels a \u00e9t\u00e9 reclass\u00e9 </span><span class=\"S2972 S2C S2\" id=\"t1e_136\">dans les activit\u00e9s poursuivies dans les pr\u00e9sents comptes annuels. </span><span class=\"S2973 S87 S2\" id=\"t4_137\">2.6. Signature du contrat de fourniture de produits pyrotechniques et de fabrication sur site </span><span class=\"S2974 S2A S2\" id=\"t5_137\">d\u2019explosifs avec les chantiers op\u00e9rationnels CO6 et CO7 du TELT (Tunnel Euralpin Lyon Turin) </span><span class=\"S2975 S2C S2\" id=\"t6_137\">La nouvelle ligne ferroviaire Lyon-</span><span class=\"S2976 S2B S2\" id=\"t7_137\">Turin comprend une section transfrontali\u00e8re d\u2019environ 67 km qui </span><span class=\"S2977 S2C S2\" id=\"t8_137\">reliera Saint-Jean-de-Maurienne \u00e0 Bussoleno en Italie o\u00f9 elle se raccordera \u00e0 la ligne historique. </span><span class=\"S2978 S2B S2\" id=\"t9_137\">L\u2019ouvrage principal de la section transfrontali\u00e8re est constitu\u00e9 d\u2019un tunnel de base bitube de 57,5 km </span><span class=\"S2979 S2C S2\" id=\"ta_137\">entre Saint-Julien-Montdenis et Suse. </span><span class=\"S297A S2C S2\" id=\"tb_137\">Le </span><span class=\"S297B S2A S2\" id=\"tc_137\">Ma\u00eetre d\u2019ouvrage </span><span class=\"S297C S2C S2\" id=\"td_137\">est la soci\u00e9t\u00e9 TELT. Le montant de la section transfrontali\u00e8re est de 8,6 milliards </span><span class=\"S297D S2B S2\" id=\"te_137\">d\u2019euros. </span><span class=\"S297E S2C S2\" id=\"tf_137\">C\u00f4t\u00e9 France, le g\u00e9nie civil du tunnel de base est d\u00e9compos\u00e9 en 4 Chantiers Op\u00e9rationnels (CO) </span><span class=\"S297F S2C S2\" id=\"tg_137\">num\u00e9rot\u00e9s de 5 \u00e0 8. </span><span class=\"S2980 S2C S2\" id=\"th_137\">Les </span><span class=\"S2981 S410 S2\" id=\"ti_137\">\u00ab Travaux de construction du tunnel de base \u00e0 partir des attaques des </span><span class=\"S2982 S410 S2\" id=\"tj_137\">descenderies de La Praz et de Saint-Martin-la-Porte \u00bb, </span><span class=\"S2983 S2B S2\" id=\"tk_137\">ont \u00e9t\u00e9 attribu\u00e9s \u00e0 un groupement d\u2019entreprises </span><span class=\"S2984 S2C S2\" id=\"tl_137\">constitu\u00e9 de VINCI Construction Grands Projets (Mandataire), VINCI Construction France, Dodin </span><span class=\"S2985 S2C S2\" id=\"tm_137\">Campenon Bernard et Webuild et comprend les chantiers op\u00e9rationnels CO 6 et CO 7. </span><span class=\"S2986 S2B S2\" id=\"tn_137\">C\u2019est dans ce cadre que le gr</span><span class=\"S2987 S2C S2\" id=\"to_137\">oupement a confi\u00e9 \u00e0 EPC la fourniture des produits pyrotechniques et la </span><span class=\"S2988 S2B S2\" id=\"tp_137\">fabrication sur site des explosifs (via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs (UMFE). </span><span class=\"S2989 S2B S2\" id=\"tq_137\">Les travaux \u00e0 l\u2019explosifs concerneront environ 18km (soit plus d\u2019un million de m3 de roch</span><span class=\"S298A S2C S2\" id=\"tr_137\">es \u00e0 abattre). </span><span class=\"S298B S2B S2\" id=\"ts_137\">Le chantier mobilisera plusieurs UMFE. L\u2019ensemble des fournitures et prestations d\u2019un montant cumul\u00e9 </span><span class=\"S298C S2B S2\" id=\"tt_137\">attendu sup\u00e9rieur \u00e0 10 millions d\u2019\u20ac viennent de d\u00e9marrer. Ils s\u2019\u00e9tendront sur une dur\u00e9e de 5 ans. </span><span class=\"S298D S2B S2\" id=\"tu_137\">Le groupe EPC est fier d\u2019avoir \u00e9t\u00e9 s\u00e9lect</span><span class=\"S298E S2C S2\" id=\"tv_137\">ionn\u00e9 pour participer \u00e0 la construction de cette infrastructure </span><span class=\"S298F S2C S2\" id=\"tw_137\">exceptionnelle. </span><span class=\"S2990 S2B S2\" id=\"tx_137\">C\u2019est l\u2019expertise et le savoir</span><span class=\"S2991 S2C S2\" id=\"ty_137\">-faire reconnu des \u00e9quipes EPC dans le domaine des travaux souterrains, </span><span class=\"S2992 S2C S2\" id=\"tz_137\">qui ont conduit le groupement \u00e0 confier \u00e0 notre filiale EPC-France, la r\u00e9alisation de ces prestations. </span><span class=\"S2993 S87 S2\" id=\"t10_137\">2.7. Signature avec la Soci\u00e9t\u00e9 Mini\u00e8re de la Lobo S.A, Tietto Minerals (ASX </span><span class=\"S2994 S2A S2\" id=\"t11_137\">: TIE) d\u2019un contrat </span><span class=\"S2995 S87 S2\" id=\"t12_137\">de minage avec fabrication sur site. </span><span class=\"S2996 S2B S2\" id=\"t13_137\">Le projet Abudjar Gold est situ\u00e9 \u00e0 Zoukougbeu, dans la r\u00e9gion de Daloa, C\u00f4te d\u2019Ivoire. </span><span class=\"S2997 S2C S2\" id=\"t14_137\">Cett</span><span class=\"S2998 S2B S2\" id=\"t15_137\">e mine d\u2019or en phase d\u2019ouverture a une dur\u00e9e de vie estim\u00e9e \u00e0 11 ans et les explorations en cours </span><span class=\"S2999 S2B S2\" id=\"t16_137\">laissent entrevoir des possibilit\u00e9s d\u2019extension de l\u2019exploitation. Les travaux d\u2019am\u00e9nagement du site </span><span class=\"S299A S2C S2\" id=\"t17_137\">minier sont en cours et le premier lingot devrait sortir au quatri\u00e8me trimestre. </span><span class=\"S299B S2B S2\" id=\"t18_137\">Avec, pour les six prochaines ann\u00e9es, une production annuelle confirm\u00e9e de 200.000 onces d\u2019or, ce </span><span class=\"S299C S2B S2\" id=\"t19_137\">projet s\u2019inscrit comme un des plus grands de C\u00f4te d\u2019Ivoire. </span><span class=\"S299D S2B S2\" id=\"t1a_137\">La solide implantation d\u2019EPC en C\u00f4te d\u2019Ivoire ainsi que son expertise dans le d\u00e9ploiement d\u2019usines de </span><span class=\"S299E S2B S2\" id=\"t1b_137\">fabrication modulaires (Emulsion Modular Plant) ont conduit le client \u00e0 s\u2019engager sur une p\u00e9riode de 5 </span><span class=\"S299F S2B S2\" id=\"t1c_137\">ans. EPC C\u00f4te d\u2019Ivoire fournira l\u2019ensemble des explosifs dont le principal sera fabriqu\u00e9 directement sur </span><span class=\"S29A0 S2C S2\" id=\"t1d_137\">le site de la mine</span><span class=\"S29A1 S2B S2\" id=\"t1e_137\">. La mise en \u0153uvre de ces derniers a \u00e9galement \u00e9t\u00e9 confi\u00e9e aux \u00e9quipes EPC. </span><span class=\"S29A2 S2C S2\" id=\"t1f_137\">Le support technique pilot\u00e9 par la suite logicielle VERTEX </span><span class=\"S29A3 S2E S2\" id=\"t1g_137\">\u00e2 </span><span class=\"S29A4 S2C S2\" id=\"t1h_137\">a \u00e9galement \u00e9t\u00e9 un \u00e9l\u00e9ment majeur de </span><span class=\"S29A5 S2C S2\" id=\"t1i_137\">diff\u00e9renciation. Permettant un suivi en temps r\u00e9el des op\u00e9rations \u00ab Mine to Mill \u00bb, cette solution permet </span><span class=\"S29A6 S2B S2\" id=\"t1j_137\">au client d\u2019\u00eatre certain de profiter des derni\u00e8res technologies pour suivre l\u2019efficacit\u00e9 de ses op\u00e9rations </span><span class=\"S29A7 S2B S2\" id=\"t1k_137\">en amont de l\u2019usine de traitement. </span><span class=\"S29A8 S2B S2\" id=\"t4_138\">Le contrat devrait g\u00e9n\u00e9rer un chiffre d\u2019affaires d\u2019environ 10 millions d\u2019\u20ac par an. </span><span class=\"S29A9 S87 S2\" id=\"t5_138\">2.8. Signature par la co-</span><span class=\"S29AA S2A S2\" id=\"t6_138\">entreprise MCS d\u2019une lettre d\u2019intention ferme pour la fourniture des </span><span class=\"S29AB S87 S2\" id=\"t7_138\">explosifs n\u00e9cessaires au percement des tunnels (lots 2 et 3) du projet NEOM en Arabie Saoudite </span><span class=\"S29AC S2C S2\" id=\"t8_138\">Notre co-</span><span class=\"S29AD S2B S2\" id=\"t9_138\">entreprise MCS en Arabie Saoudite s\u2019est vu attribuer la f</span><span class=\"S29AE S2C S2\" id=\"ta_138\">ourniture des explosifs pour le </span><span class=\"S29AF S2C S2\" id=\"tb_138\">percement des tunnels 2 et 3 de NEOM la ville du futur en cours de construction en Arabie Saoudite. </span><span class=\"S29B0 S2C S2\" id=\"tc_138\">Le consortium FCSJV, titulaire du contrat principal, a attribu\u00e9 \u00e0 MCS la fourniture et le stockage de ces </span><span class=\"S29B1 S2C S2\" id=\"td_138\">produits qui comprend \u00e0 la fois </span><span class=\"S29B2 S984 S2\" id=\"te_138\">- </span><span class=\"S29B3 S2C S2\" id=\"tf_138\">les explosifs encartouch\u00e9s, </span><span class=\"S29B4 S984 S2\" id=\"tg_138\">- </span><span class=\"S29B5 S2C S2\" id=\"th_138\">les accessoires de tirs </span><span class=\"S60F S984 S2\" id=\"ti_138\">- </span><span class=\"S29B6 S2B S2\" id=\"tj_138\">et la fabrication sur site des explosifs via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs en </span><span class=\"S29B7 S2C S2\" id=\"tk_138\">sous-terrain (Spurs</span><span class=\"S29B8 S2B S2\" id=\"tl_138\">\u2122</span><span class=\"S29B9 S2C S2\" id=\"tm_138\">). </span><span class=\"S29BA S2C S2\" id=\"tn_138\">Les Spurs</span><span class=\"S29BB S2B S2\" id=\"to_138\">\u2122 </span><span class=\"S29BC S2C S2\" id=\"tp_138\">n\u00e9cessaires \u00e0 la r\u00e9alisation de ce projet seront fournis par EPC Innovation. </span><span class=\"S29BD S2B S2\" id=\"tq_138\">Le montant total de la commande s\u2019\u00e9l\u00e8ve \u00e0 150 MSAR sur 24 mois (environ 38 M\u20ac). </span><span class=\"S29BE S2B S2\" id=\"tr_138\">Cette nouvelle r\u00e9ussite commerciale \u00e0 l\u2019international traduit l\u2019excellence des technologies EPC dans le </span><span class=\"S29BF S2C S2\" id=\"ts_138\">domaine des travaux publics en g\u00e9n\u00e9ral et du percement de tunnel en particulier. </span><span class=\"S29C0 S87 S2\" id=\"tt_138\">2.9. Fusion des soci\u00e9t\u00e9s Mineex et EPC S\u00e9n\u00e9gal pour former EPC Mineex S\u00e9n\u00e9gal </span><span class=\"S29C1 S2C S2\" id=\"tu_138\">Les deux soci\u00e9t\u00e9s du groupe pr\u00e9sentes au S\u00e9n\u00e9gal, EPC S\u00e9n\u00e9gal et Mineex, ont \u00e9t\u00e9 fusionn\u00e9es avec effet </span><span class=\"S29C2 S2C S2\" id=\"tv_138\">r\u00e9troactif au premier janvier 2022. Cette op\u00e9ration a pour but de mieux coordonner les activit\u00e9s de vente </span><span class=\"S29C3 S2B S2\" id=\"tw_138\">d\u2019explosifs et de forage minage sur ce march\u00e9 clef de l\u2019Afrique de l\u2019Ouest. </span><span class=\"S29C4 S2C S2\" id=\"tx_138\">Cette op\u00e9ration capitalistique renforce \u00e9galement le partenariat avec madame Rokhaya Sall, dirigeante </span><span class=\"S29C5 S2C S2\" id=\"ty_138\">et fondatrice de Mineex, qui a pris la direction du nouvel ensemble tout en demeurant actionnaire. </span><span class=\"S29C6 S2A S2\" id=\"tz_138\">2.10. Cr\u00e9ation d\u2019EPC Chemicals Services </span><span class=\"S29C7 S2B S2\" id=\"t10_138\">L\u2019activit\u00e9 Additifs diesels d\u2019EPC UK a \u00e9t\u00e9 filialis\u00e9e le 14 mars 2022. Elle a \u00e9t\u00e9 transf\u00e9r\u00e9e \u00e0 une filiale </span><span class=\"S29C8 S2B S2\" id=\"t11_138\">\u00e0 100% d\u2019EPC UK, EPC </span><span class=\"S29C9 S2C S2\" id=\"t12_138\">Chemicals Services. </span><span class=\"S29CA S4D2 S2\" id=\"t13_138\">3. </span><span class=\"S29CB S87 S2\" id=\"t14_138\">PRINCIPES COMPTABLES </span><span class=\"S29CC S87 S2\" id=\"t15_138\">3.1. Principes g\u00e9n\u00e9raux et normes comptables </span><span class=\"S29CD S2B S2\" id=\"t16_138\">Les \u00e9tats financiers consolid\u00e9s sont pr\u00e9sent\u00e9s en milliers d\u2019euros et toutes les valeurs sont arrondies au </span><span class=\"S29CE S2C S2\" id=\"t17_138\">millier le plus proche sauf indication contraire. </span><span class=\"S29CF S87 S2\" id=\"t4_139\">3.1.1 Conformit\u00e9 aux normes comptables </span><span class=\"S29D0 S2C S2\" id=\"t5_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29D1 S2B S2\" id=\"t6_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales d\u2019information </span><span class=\"S29D2 S2C S2\" id=\"t7_139\">financi\u00e8re </span><span class=\"S29D3 S2C S2\" id=\"t8_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union europ\u00e9enne \u00e0 </span><span class=\"S29D4 S2C S2\" id=\"t9_139\">la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29D5 S2C S2\" id=\"ta_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29D6 S2C S2\" id=\"tb_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29D7 S2C S2\" id=\"tc_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29D8 S2B S2\" id=\"td_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29D9 S2C S2\" id=\"te_139\">Commission eu</span><span class=\"S29DA S2B S2\" id=\"tf_139\">rop\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29DB S2A0A S2\" id=\"tg_139\">http://ec.europa.eu/internal_market/accounting/ias_fr.htm </span><span class=\"S29DC S87 S2\" id=\"th_139\">3.1.1 </span><span class=\"S29DD S87 S2\" id=\"ti_139\">Les normes suivantes sont applicables \u00e0 compte</span><span class=\"S29DE S2A S2\" id=\"tj_139\">r du 1er janvier 2021 sur l\u2019information </span><span class=\"S29DF S87 S2\" id=\"tk_139\">financi\u00e8re pr\u00e9sent\u00e9e : </span><span class=\"S29E0 S2C S2\" id=\"tl_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil Europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29E1 S2C S2\" id=\"tm_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales </span><span class=\"S29E2 S2B S2\" id=\"tn_139\">d\u2019information financi\u00e8re </span><span class=\"S29E3 S2C S2\" id=\"to_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union Europ\u00e9enne </span><span class=\"S29E4 S2C S2\" id=\"tp_139\">\u00e0 la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29E5 S2C S2\" id=\"tq_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29E6 S2C S2\" id=\"tr_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29E7 S2C S2\" id=\"ts_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29E8 S2B S2\" id=\"tt_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29E9 S2B S2\" id=\"tu_139\">Commission europ\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29EA S2A0B S2\" id=\"tv_139\">https://ec.europa.eu/info/law/international-accounting-standards-regulation-ec-no-1606- </span><span class=\"S29EB S2A0B S2\" id=\"tw_139\">2002/amending-and-supplementary-acts/acts-adopted-basis-regulatory-procedure-scrutiny-rps_en </span><span class=\"S29EC S87 S2\" id=\"tx_139\">3.1.2. </span><span class=\"S29ED S87 S2\" id=\"ty_139\">Les normes suivantes sont applicables \u00e0 compter du 1er janvier 2022 sur </span><span class=\"S29EE S2A S2\" id=\"tz_139\">l\u2019information financi\u00e8re pr\u00e9sent\u00e9e </span><span class=\"S29EF S87 S2\" id=\"t10_139\">: </span><span class=\"S29F0 S801 S2\" id=\"t11_139\">\u25aa </span><span class=\"S29F1 S2C S2\" id=\"t12_139\">Amendements IFRS 3 : Mise \u00e0 jour des r\u00e9f\u00e9rences au cadre conceptuel </span><span class=\"S29F2 S801 S2\" id=\"t13_139\">\u25aa </span><span class=\"S29F3 S2C S2\" id=\"t14_139\">Amendements IAS 16 </span><span class=\"S29F4 S2B S2\" id=\"t15_139\">: Comptabilisation des produits g\u00e9n\u00e9r\u00e9s avant la mise en service d\u2019une </span><span class=\"S29F5 S2C S2\" id=\"t16_139\">immobilisation ; </span><span class=\"S29F6 S801 S2\" id=\"t17_139\">\u25aa </span><span class=\"S29F7 S2C S2\" id=\"t18_139\">Amendement IAS 37 : Contrats d\u00e9ficitaires </span><span class=\"S29F8 S2B S2\" id=\"t19_139\">\u2013 </span><span class=\"S29F9 S2C S2\" id=\"t1a_139\">Co\u00fbt \u00e0 prendre en compte pour comptabiliser une </span><span class=\"S29FA S2C S2\" id=\"t1b_139\">provision pour contrat d\u00e9ficitaire ; </span><span class=\"S29FB S801 S2\" id=\"t1c_139\">\u25aa </span><span class=\"S29FC S2C S2\" id=\"t1d_139\">Amendement IFRIC sur logiciels SaaS </span><span class=\"S29FD S2B S2\" id=\"t1e_139\">(IAS38) : Le Groupe a finalis\u00e9 ses travaux d\u2019analyse sur </span><span class=\"S29FE S2B S2\" id=\"t1f_139\">l\u2019exercice et n\u2019a pas identifi\u00e9 d\u2019impact financie</span><span class=\"S29FF S2C S2\" id=\"t1g_139\">r du changement de m\u00e9thode ; </span><span class=\"S2A00 S801 S2\" id=\"t1h_139\">\u25aa </span><span class=\"S2A01 S2C S2\" id=\"t1i_139\">Amendement \u00e0 IAS 1 et IAS 8 : modification de la d\u00e9finition du terme \u00ab significatif \u00bb ; </span><span class=\"S2A02 S801 S2\" id=\"t1j_139\">\u25aa </span><span class=\"S2A03 S2C S2\" id=\"t1k_139\">IAS 41, Imp\u00f4t dans les \u00e9valuations de la Juste Valeur ; </span><span class=\"S2A04 S801 S2\" id=\"t1l_139\">\u25aa </span><span class=\"S2A05 S2B S2\" id=\"t1m_139\">IFRS 9, D\u00e9comptabilisation d\u2019un passif financier </span><span class=\"S2A06 S2C S2\" id=\"t1n_139\">: frais et commissions \u00e0 int\u00e9grer dans le test </span><span class=\"S2A07 S2C S2\" id=\"t1o_139\">de 10%. </span><span class=\"S2A08 S2B S2\" id=\"t1p_139\">Ces amendements n\u2019ont pas eu d\u2019impact sur les comptes du Groupe</span><span class=\"S2A09 S2C S2\" id=\"t1q_139\">. </span><span class=\"S2460 SE55 S2\" id=\"t1_140\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_140\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_140\">140 </span><span class=\"S2A0C S87 S2\" id=\"t4_140\">3.1.3. </span><span class=\"S2A0D S87 S2\" id=\"t5_140\">Les nouvelles normes, amendements \u00e0 des normes existantes et interpr\u00e9tations </span><span class=\"S2A0E S2A S2\" id=\"t6_140\">suivantes ont \u00e9t\u00e9 publi\u00e9es mais ne sont pas applicables au 31 d\u00e9cembre 2022 et n\u2019ont </span><span class=\"S2A0F S87 S2\" id=\"t7_140\">pas \u00e9t\u00e9 adopt\u00e9es par anticipation : </span><span class=\"S2A10 S88 S2\" id=\"t8_140\">\u2022 </span><span class=\"S2A11 S2C S2\" id=\"t9_140\">IFRS 17 </span><span class=\"S2A12 S2B S2\" id=\"ta_140\">: Contrat d\u2019assurance </span><span class=\"S2A13 S2C S2\" id=\"tb_140\">-</span><span class=\"S2A14 S2B S2\" id=\"tc_140\">incluant les amendements \u00e0 IFRS 17 dont la date d\u2019entr\u00e9e </span><span class=\"S2A15 S2C S2\" id=\"td_140\">en vigueur est au 1er janvier 2023 </span><span class=\"S2A16 S88 S2\" id=\"te_140\">\u2022 </span><span class=\"S2A17 S2C S2\" id=\"tf_140\">IFRS 17 et IFRS 9 </span><span class=\"S2A18 S2B S2\" id=\"tg_140\">: Premi\u00e8re application d\u2019IFRS 17 et IFRS 9 informations comparatives </span><span class=\"S2A19 S2C S2\" id=\"th_140\">dont la </span><span class=\"S2A1A S2B S2\" id=\"ti_140\">date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A1B S88 S2\" id=\"tj_140\">\u2022 </span><span class=\"S2A1C S2C S2\" id=\"tk_140\">Amendements \u00e0 IAS 1 : Classement des passifs en tant que passifs courants ou non courants </span><span class=\"S2A1D S2B S2\" id=\"tl_140\">\u2013 </span><span class=\"S2A1E S2B S2\" id=\"tm_140\">report de la date d\u2019entr\u00e9e en vigueur au 1er janvier 2024 </span><span class=\"S2A1F S88 S2\" id=\"tn_140\">\u2022 </span><span class=\"S2A20 S2C S2\" id=\"to_140\">Amendement \u00e0 IAS1 et IFRS Practice Statement 2 : Informations \u00e0 fournir sur les m\u00e9thodes </span><span class=\"S2A21 S2B S2\" id=\"tp_140\">comptables significatives dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023 </span><span class=\"S2A22 S88 S2\" id=\"tq_140\">\u2022 </span><span class=\"S2A23 S2C S2\" id=\"tr_140\">Amendement \u00e0 IAS 8 </span><span class=\"S2A24 S2B S2\" id=\"ts_140\">: D\u00e9finition des estimations comptables dont la date d\u2019entr\u00e9e en </span><span class=\"S2A25 S2C S2\" id=\"tt_140\">vigueur est au 1er janvier 2023 </span><span class=\"S2A26 S88 S2\" id=\"tu_140\">\u2022 </span><span class=\"S2A27 S2C S2\" id=\"tv_140\">Amendements \u00e0 IAS 12 : I</span><span class=\"S2A28 S2B S2\" id=\"tw_140\">mp\u00f4ts diff\u00e9r\u00e9s relatifs aux actifs et passifs r\u00e9sultant d\u2019une </span><span class=\"S2A29 S2B S2\" id=\"tx_140\">transaction unique dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A2A S87 S2\" id=\"ty_140\">3.2. </span><span class=\"S2A2B S87 S2\" id=\"tz_140\">M\u00e9thodes de consolidation </span><span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S2A4C S87 S2\" id=\"tb_141\">3.2.2. Op\u00e9rations intra-groupes </span><span class=\"S2A4D S2C S2\" id=\"tc_141\">Les op\u00e9ratio</span><span class=\"S2A4E S2B S2\" id=\"td_141\">ns et transactions r\u00e9ciproques d\u2019actif et de passif, de produits et de charges entre entreprises </span><span class=\"S2A4F S2C S2\" id=\"te_141\">int\u00e9gr\u00e9es sont \u00e9limin\u00e9es dans les comptes consolid\u00e9s. Cette \u00e9limination est r\u00e9alis\u00e9e : </span><span class=\"S866 S88 S2\" id=\"tf_141\">\u2022 </span><span class=\"S2A50 S2B S2\" id=\"tg_141\">en totalit\u00e9 si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre deux entreprises int\u00e9gr\u00e9e</span><span class=\"S2A51 S2C S2\" id=\"th_141\">s globalement, </span><span class=\"S2A52 S88 S2\" id=\"ti_141\">\u2022 </span><span class=\"S2A53 S2B S2\" id=\"tj_141\">\u00e0 hauteur du pourcentage d\u2019int\u00e9gration de l\u2019entreprise si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre une </span><span class=\"S2A54 S2C S2\" id=\"tk_141\">entreprise int\u00e9gr\u00e9e globalement et une entreprise int\u00e9gr\u00e9e proportionnellement (utilis\u00e9 </span><span class=\"S2A55 S2B S2\" id=\"tl_141\">uniquement dans l\u2019information sectorielle qui utilise l\u2019int\u00e9</span><span class=\"S2A56 S2C S2\" id=\"tm_141\">gration proportionnelle), </span><span class=\"S2A57 S88 S2\" id=\"tn_141\">\u2022 </span><span class=\"S2A58 S2B S2\" id=\"to_141\">\u00e0 hauteur du pourcentage de d\u00e9tention de l\u2019entreprise mise en \u00e9quivalence dans le cas de r\u00e9sultat </span><span class=\"S2A59 S2C S2\" id=\"tp_141\">interne r\u00e9alis\u00e9 entre une entreprise int\u00e9gr\u00e9e globalement et une entreprise mise en \u00e9quivalence. </span><span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span><div class=\"S0\" id=\"p142\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg142Overlay\"></div><div id=\"pg142\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_142\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_142\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_142\">142 </span><span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2A9F S2A S2\" id=\"t1c_142\">3.3. R\u00e8gles et m\u00e9thodes d\u2019\u00e9valuation </span><span class=\"S2AA0 S87 S2\" id=\"t1d_142\">3.3.1 Recours \u00e0 des estimations </span><span class=\"S2AA1 S2B S2\" id=\"t1e_142\">L\u2019\u00e9tablissement des \u00e9tats financiers n\u00e9cessite d\u2019effectuer des estimations et de formuler des hypoth\u00e8ses </span><span class=\"S2AA2 S2C S2\" id=\"t1f_142\">qui peuvent affecter les montants figurant dans ces \u00e9tats financiers, notamment en ce qui concerne les </span><span class=\"S2AA3 S2C S2\" id=\"t1g_142\">\u00e9l\u00e9ments suivants : </span></div></div><div class=\"S0\" id=\"p143\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg143Overlay\"></div><div id=\"pg143\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_143\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_143\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_143\">143 </span><span class=\"S2AA4 S88 S2\" id=\"t4_143\">\u2022 </span><span class=\"S2AA5 S2B S2\" id=\"t5_143\">L\u2019\u00e9valuation des provisions </span><span class=\"S2AA6 S2C S2\" id=\"t6_143\">et des engagements de retraites </span><span class=\"S2AA7 S88 S2\" id=\"t7_143\">\u2022 </span><span class=\"S2AA8 S2B S2\" id=\"t8_143\">L\u2019\u00e9valuation des imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2AA9 S88 S2\" id=\"t9_143\">\u2022 </span><span class=\"S2AAA S2C S2\" id=\"ta_143\">Les \u00e9valuations retenues pour les tests de perte de valeur </span><span class=\"S2AAB S88 S2\" id=\"tb_143\">\u2022 </span><span class=\"S2AAC S2B S2\" id=\"tc_143\">L\u2019\u00e9valuation des co\u00fbts de d\u00e9mant\u00e8lement, d\u00e9contamination et de remise en \u00e9tat des sites </span><span class=\"S2AAD S2B S2\" id=\"td_143\">Ces estimations partent d\u2019une hypoth\u00e8se de continuit\u00e9 d\u2019exploitation et sont \u00e9tablies en fonction des </span><span class=\"S2AAE S2C S2\" id=\"te_143\">informations disponibles lors de leur \u00e9tablissement. Les estimations peuvent \u00eatre r\u00e9vis\u00e9es si les </span><span class=\"S2AAF S2C S2\" id=\"tf_143\">circonstances sur lesquelles elles \u00e9taient fond\u00e9es \u00e9voluent ou par suite de nouvelles informations. Les </span><span class=\"S2AB0 S2C S2\" id=\"tg_143\">r\u00e9sultats r\u00e9els peuvent \u00eatre diff\u00e9rents de ces estimations. </span><span class=\"S2AB1 S2B S2\" id=\"th_143\">L\u2019impact, connu \u00e0 ce jour des risques climatiques a \u00e9t\u00e9 int\u00e9gr\u00e9 dans les diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation </span><span class=\"S2AB2 S2C S2\" id=\"ti_143\">utilis\u00e9s par le groupe. </span><span class=\"S2AB3 S2B S2\" id=\"tj_143\">L\u2019\u00e9volution li\u00e9e aux modifications structurelles des modes </span><span class=\"S2AB4 S2C S2\" id=\"tk_143\">de consommation, notamment le carburant </span><span class=\"S2AB5 S2B S2\" id=\"tl_143\">diesel, ont \u00e9t\u00e9 pris en compte dans nos pr\u00e9visions pour l\u2019activit\u00e9 additifs. La d\u00e9pendance du groupe \u00e0 </span><span class=\"S2AB6 S2B S2\" id=\"tm_143\">l\u2019\u00e9gard de certains fournisseurs ainsi que les fluctuations du prix des mati\u00e8res premi\u00e8res influent sur les </span><span class=\"S2AB7 S2C S2\" id=\"tn_143\">pr\u00e9vi</span><span class=\"S2AB8 S2B S2\" id=\"to_143\">sions de marge. Enfin les primes d\u2019assurance pr\u00e9visionnelles int\u00e8grent le risque accru li\u00e9 au </span><span class=\"S2AB9 S2C S2\" id=\"tp_143\">changement climatique. </span><span class=\"S2ABA S2C S2\" id=\"tq_143\">Plusieurs opportunit\u00e9s ont \u00e9galement \u00e9t\u00e9 int\u00e9gr\u00e9es notamment : </span><span class=\"S2ABB S88 S2\" id=\"tr_143\">\u2022 </span><span class=\"S2ABC S2B S2\" id=\"ts_143\">Le d\u00e9veloppement de l\u2019Economie circulaire li\u00e9 \u00e0 la rar\u00e9faction et au rench</span><span class=\"S2ABD S2C S2\" id=\"tt_143\">\u00e9rissement des </span><span class=\"S2ABE S2C S2\" id=\"tu_143\">mat\u00e9riaux primaires pour le b\u00e2timent. </span><span class=\"S2ABF S88 S2\" id=\"tv_143\">\u2022 </span><span class=\"S2AC0 S2B S2\" id=\"tw_143\">Le d\u00e9veloppement de l\u2019industrie extractive des m\u00e9taux li\u00e9s \u00e0 la transition \u00e9nerg\u00e9tique. </span><span class=\"S2AC1 S87 S2\" id=\"tx_143\">3.3.2 </span><span class=\"S2AC2 S87 S2\" id=\"ty_143\">Perte de valeur des actifs </span><span class=\"S2AC3 S2C S2\" id=\"tz_143\">Des tests de perte de valeur sont effectu\u00e9s syst\u00e9matiquement au moins une fois par an pour les actifs </span><span class=\"S2AC4 S2B S2\" id=\"t10_143\">incorporels \u00e0 dur\u00e9e de vie ind\u00e9finie, ou plus souvent s\u2019il existe un indice de perte de valeur. </span><span class=\"S2AC5 S2B S2\" id=\"t11_143\">Des tests sont effectu\u00e9s d\u00e8s qu\u2019il existe un indice de perte de valeur pour les immobilisations corporelles </span><span class=\"S2AC6 S2C S2\" id=\"t12_143\">et incorporelles \u00e0 dur\u00e9e de vie d\u00e9finie. </span><span class=\"S2AC7 S2C S2\" id=\"t13_143\">Les indices de perte de valeur suivis par le Groupe sont de deux types : </span><span class=\"S2AC8 S88 S2\" id=\"t14_143\">\u2022 </span><span class=\"S2AC9 S2C S2\" id=\"t15_143\">Externes </span><span class=\"S2ACA S2B S2\" id=\"t16_143\">: mati\u00e8res premi\u00e8res, taux d\u2019int\u00e9r\u00eats, modification substantielle du contexte </span><span class=\"S2ACB S2C S2\" id=\"t17_143\">r\u00e9glementaire. </span><span class=\"S2ACC S88 S2\" id=\"t18_143\">\u2022 </span><span class=\"S2ACD S2C S2\" id=\"t19_143\">Internes </span><span class=\"S2ACE S2B S2\" id=\"t1a_143\">: incident majeur d\u2019exploitation, baisse d\u2019activit\u00e9 durable, </span><span class=\"S2ACF S2C S2\" id=\"t1b_143\">modifications substantielles </span><span class=\"S2AD0 S2B S2\" id=\"t1c_143\">des conditions et autorisation d\u2019exploitation. </span><span class=\"S2AD1 S2B S2\" id=\"t1d_143\">Lorsque le montant recouvrable d\u2019une Unit\u00e9 G\u00e9n\u00e9ratrice de Tr\u00e9sorerie (UGT) est inf\u00e9rieur \u00e0 la valeur </span><span class=\"S2AD2 S2B S2\" id=\"t1e_143\">nette comptable des actifs rattach\u00e9s \u00e0 l\u2019UGT, une perte de valeur est constat\u00e9</span><span class=\"S2AD3 S2C S2\" id=\"t1f_143\">e. </span><span class=\"S2AD4 S2C S2\" id=\"t1g_143\">La valeur recouvrable est la valeur la plus \u00e9lev\u00e9e entre, la valeur actualis\u00e9e des flux futurs de tr\u00e9sorerie </span><span class=\"S2AD5 S2B S2\" id=\"t1h_143\">g\u00e9n\u00e9r\u00e9s par l\u2019UGT, augment\u00e9e, le cas \u00e9ch\u00e9ant, de sa valeur de sortie \u00e0 la fin de sa dur\u00e9e d\u2019utilit\u00e9 pr\u00e9vue, </span><span class=\"S2AD6 S2C S2\" id=\"t1i_143\">et la juste valeur diminu\u00e9e du co\u00fbt de cession. </span><span class=\"S2AD7 S2B S2\" id=\"t1j_143\">Une UGT est d\u00e9finie comme \u00e9tant le plus petit ensemble d\u2019actifs dont l\u2019utilisation continue g\u00e9n\u00e8re des </span><span class=\"S2AD8 S2B S2\" id=\"t1k_143\">entr\u00e9es de tr\u00e9sorerie de fa\u00e7on ind\u00e9pendante des autres actifs ou ensemble d\u2019actifs du Groupe. Elle inclut </span><span class=\"S2AD9 S2B S2\" id=\"t1l_143\">les \u00e9carts d\u2019acquisition qui lui </span><span class=\"S2ADA S2C S2\" id=\"t1m_143\">sont attribuables. </span></div></div><div class=\"S0\" id=\"p144\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg144Overlay\"></div><div id=\"pg144\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_144\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_144\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_144\">144 </span><span class=\"S2ADB S2C S2\" id=\"t4_144\">Le groupe compte 3 UGT nomm\u00e9es comme suit : </span><span class=\"S2ADC S88 S2\" id=\"t5_144\">\u2022 </span><span class=\"S2ADD S2C S2\" id=\"t6_144\">Zone Europe - Am\u00e9rique (France / Royaume-Uni / Scandinavie / EPC Innovation / Benelux / </span><span class=\"S2ADE S2C S2\" id=\"t7_144\">Canada / Chili / Italie / Espagne / / Maroc), </span><span class=\"S2ADF S88 S2\" id=\"t8_144\">\u2022 </span><span class=\"S2AE0 S2C S2\" id=\"t9_144\">Zone D\u00e9molition (France), </span><span class=\"S2AE1 S88 S2\" id=\"ta_144\">\u2022 </span><span class=\"S2AE2 S2C S2\" id=\"tb_144\">Zone Afrique Moyen Orient Asi</span><span class=\"S2AE3 S2B S2\" id=\"tc_144\">e (Guin\u00e9e Conakry / S\u00e9n\u00e9gal / Cameroun / Gabon / C\u00f4te d\u2019Ivoire </span><span class=\"S2AE4 S2C S2\" id=\"td_144\">/ Burkina Faso / B\u00e9nin et Japon / Singapour et Nouvelle Cal\u00e9donie). </span><span class=\"S2AE5 S2C S2\" id=\"te_144\">Les goodwill sont test\u00e9s au niveau des UGT. </span><span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span></div></div><div class=\"S0\" id=\"p145\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg145Overlay\"></div><div id=\"pg145\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_145\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_145\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_145\">145 </span><span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span></div></div><div class=\"S0\" id=\"p146\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg146Overlay\"></div><div id=\"pg146\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_146\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_146\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_146\">146 </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span></div></div><div class=\"S0\" id=\"p147\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg147Overlay\"></div><div id=\"pg147\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_147\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_147\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_147\">147 </span><span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span><span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span></div></div><div class=\"S0\" id=\"p148\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg148Overlay\"></div><div id=\"pg148\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span><span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span></div></div><div class=\"S0\" id=\"p149\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg149Overlay\"></div><div id=\"pg149\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span><span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span></div></div><div class=\"S0\" id=\"p150\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg150Overlay\"></div><div id=\"pg150\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_150\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_150\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_150\">150 </span><span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span><span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span><span class=\"S2C2A S2C S2\" id=\"t1a_150\">de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sultat. </span></div></div><div class=\"S0\" id=\"p151\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg151Overlay\"></div><div id=\"pg151\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_151\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_151\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_151\">151 </span><span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span><span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span><span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span></div></div><div class=\"S0\" id=\"p152\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg152Overlay\"></div><div id=\"pg152\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_152\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_152\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_152\">152 </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span><span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span></div></div><div class=\"S0\" id=\"p153\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg153Overlay\"></div><div id=\"pg153\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_153{
fill: #FFFFFF;
}
.g1_153{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,673.6H422.3v-63H113.7v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,654.9H417V629.5H119v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,673.6H543.5v-63H422.3v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,654.9H538.2V629.5H427.6v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,673.6H664.7v-63H543.5v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,654.9H659.4V629.5H548.8v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,673.6H785.9v-63H664.7v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,654.9H780.6V629.5H670v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,610.6H422.3v-.8H113.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,610.6H543.5v-.8H423v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,610.6H664.7v-.8H544.2v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,610.6H785.9v-.8H665.4v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M113.7,699.9H422.3V674.4H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,699.9H417V674.4H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,699.9H543.5V674.4H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,699.9H538.2V674.4H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,699.9H664.7V674.4H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,699.9H659.4V674.4H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,699.9H785.9V674.4H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,699.9H780.6V674.4H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,674.4H422.3v-.8H113.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,674.4H543.5v-.8H423v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,674.4H664.7v-.8H544.2v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,674.4H785.9v-.8H665.4v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M113.7,725.4H422.3V699.9H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,725.4H417V699.9H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,725.4H543.5V699.9H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,725.4H538.2V699.9H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,725.4H664.7V699.9H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,725.4H659.4V699.9H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,725.4H785.9V699.9H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,725.4H780.6V699.9H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,750.9H422.3V725.4H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,750.9H417V725.4H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,750.9H543.5V725.4H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,750.9H538.2V725.4H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,750.9H664.7V725.4H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,750.9H659.4V725.4H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,750.9H785.9V725.4H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,750.9H780.6V725.4H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,776.2H422.3V750.9H113.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,776.2H417V750.9H119v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,776.2H543.5V750.9H422.3v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,776.2H538.2V750.9H427.6v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,776.2H664.7V750.9H543.5v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,776.2H659.4V750.9H548.8v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,776.2H785.9V750.9H664.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,776.2H780.6V750.9H670v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,801.6H422.3V776.2H113.7v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,801.6H417V776.2H119v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,801.6H543.5V776.2H422.3v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,801.6H538.2V776.2H427.6v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,801.6H664.7V776.2H543.5v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,801.6H659.4V776.2H548.8v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,801.6H785.9V776.2H664.7v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,801.6H780.6V776.2H670v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,827.1H422.3V801.6H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,827.1H417V801.6H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,827.1H543.5V801.6H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,827.1H538.2V801.6H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,827.1H664.7V801.6H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,827.1H659.4V801.6H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,827.1H785.9V801.6H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,827.1H780.6V801.6H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,852.6H422.3V827.1H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,852.6H417V827.1H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,852.6H543.5V827.1H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,852.6H538.2V827.1H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,852.6H664.7V827.1H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,852.6H659.4V827.1H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,852.6H785.9V827.1H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,852.6H780.6V827.1H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,877.9H422.3V852.6H113.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,877.9H417V852.6H119v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,877.9H543.5V852.6H422.3v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,877.9H538.2V852.6H427.6v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,877.9H664.7V852.6H543.5v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,877.9H659.4V852.6H548.8v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,877.9H785.9V852.6H664.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,877.9H780.6V852.6H670v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,903.4H422.3V877.9H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,903.4H417V877.9H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,903.4H543.5V877.9H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,903.4H538.2V877.9H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,903.4H664.7V877.9H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,903.4H659.4V877.9H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,903.4H785.9V877.9H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,903.4H780.6V877.9H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,929.6H422.3V904.1H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,929.6H417V904.1H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,929.6H543.5V904.1H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,929.6H538.2V904.1H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,929.6H664.7V904.1H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,929.6H659.4V904.1H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,929.6H785.9V904.1H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,929.6H780.6V904.1H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,904.1H422.3v-.7H113.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,904.1H543.5v-.7H423v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,904.1H664.7v-.7H544.2v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,904.1H785.9v-.7H665.4v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M112.6,930.3H422.3v-.7H112.6v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M421.2,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M421.9,930.3H543.5v-.7H421.9v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M542.4,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.1,930.3H664.7v-.7H543.1v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M663.6,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.3,930.3H785.9v-.7H664.3v.7Z" class="g1_153" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_153\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_153\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_153\">153 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_153\">4. </span><span class=\"S28E9 S87 S2\" id=\"t5_153\">INFORMATION SECTORIELLE </span><span class=\"S2C80 S2C S2\" id=\"t6_153\">Conform\u00e9ment \u00e0 la norme IFRS 8 </span><span class=\"S2C81 S2B S2\" id=\"t7_153\">\u2013 </span><span class=\"S2C82 S410 S2\" id=\"t8_153\">secteurs op\u00e9rationnels</span><span class=\"S2C83 S2B S2\" id=\"t9_153\">, l\u2019information sectorielle pr\u00e9sent\u00e9e est </span><span class=\"S2C84 S2C S2\" id=\"ta_153\">\u00e9tablie sur la </span><span class=\"S2C85 S2B S2\" id=\"tb_153\">base des donn\u00e9es de gestion internes utilis\u00e9es pour l\u2019analyse de la performance des </span><span class=\"S2C86 S2C S2\" id=\"tc_153\">activit\u00e9s. </span><span class=\"S2C87 S2C S2\" id=\"td_153\">Les informations relatives aux secteurs op\u00e9rationnels pr\u00e9sent\u00e9s suivent les m\u00eames r\u00e8gles comptables </span><span class=\"S2C88 S2C S2\" id=\"te_153\">que celles utilis\u00e9es pour les \u00e9tats financiers consolid\u00e9s. </span><span class=\"S2C89 S2C S2\" id=\"tf_153\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2C8A S2C S2\" id=\"tg_153\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2C8B S2C S2\" id=\"th_153\">sorties) de p\u00e9rim\u00e8tre. </span><span class=\"S2C8C S2C S2\" id=\"ti_153\">Les zones sont pr\u00e9sent\u00e9es de la mani\u00e8re suivante : </span><span class=\"S2C8D S88 S2\" id=\"tj_153\">\u2022 </span><span class=\"S2C8E S2C S2\" id=\"tk_153\">Zone 1 </span><span class=\"S2C8F S2B S2\" id=\"tl_153\">\u2013 </span><span class=\"S2C90 S2C S2\" id=\"tm_153\">Europe </span><span class=\"S2C91 S2B S2\" id=\"tn_153\">\u2013 </span><span class=\"S2C92 S2C S2\" id=\"to_153\">Am\u00e9rique </span><span class=\"S2C93 S88 S2\" id=\"tp_153\">\u2022 </span><span class=\"S2C94 S2C S2\" id=\"tq_153\">Zone 2 </span><span class=\"S2C95 S2B S2\" id=\"tr_153\">\u2013 </span><span class=\"S2C96 S2C S2\" id=\"ts_153\">Afrique </span><span class=\"S2C97 S2B S2\" id=\"tt_153\">\u2013 </span><span class=\"S2C98 S2C S2\" id=\"tu_153\">Moyen-Orient </span><span class=\"S2C99 S2B S2\" id=\"tv_153\">\u2013 </span><span class=\"S2C9A S2C S2\" id=\"tw_153\">Asie </span><span class=\"S2C9B S2C S2\" id=\"tx_153\">Elles comprennent les activit\u00e9s Explosifs, Forage-minage et D\u00e9construction et Economie circulaire. </span><span class=\"S2C9C S87 S2\" id=\"ty_153\">4.1. Informations comparatives </span><span class=\"S2C9D S87 S2\" id=\"tz_153\">4.1.1. Produit des activit\u00e9s ordinaires publi\u00e9, par zone g\u00e9ographique </span><span class=\"S2C9E S410 S2\" id=\"t10_153\">En milliers d'euros </span><span class=\"S2C9F S87 S2\" id=\"t11_153\">Exercice 2022 </span><span class=\"S2CA0 S87 S2\" id=\"t12_153\">Exercice 2021 </span><span class=\"S2CA1 S87 S2\" id=\"t13_153\">Variation % </span><span class=\"S2CA2 S87 S2\" id=\"t14_153\">Zone 1 </span><span class=\"S2CA3 S2A S2\" id=\"t15_153\">\u2013 </span><span class=\"S2CA4 S87 S2\" id=\"t16_153\">Europe </span><span class=\"S2CA5 S2A S2\" id=\"t17_153\">\u2013 </span><span class=\"S2CA6 S87 S2\" id=\"t18_153\">Am\u00e9rique (1) </span><span class=\"S2CA7 S87 S2\" id=\"t19_153\">401 049 </span><span class=\"S2CA8 S87 S2\" id=\"t1a_153\">338 128 </span><span class=\"S2CA9 S87 S2\" id=\"t1b_153\">18,61% </span><span class=\"S2CAA S2C S2\" id=\"t1c_153\">Explosifs et forage minage </span><span class=\"S2CAB S2C S2\" id=\"t1d_153\">270 504 </span><span class=\"S2CAC S2C S2\" id=\"t1e_153\">216 440 </span><span class=\"S2CAD S2C S2\" id=\"t1f_153\">24,98% </span><span class=\"S2CAE S2C S2\" id=\"t1g_153\">D\u00e9construction </span><span class=\"S2CAF S2C S2\" id=\"t1h_153\">95 739 </span><span class=\"S2CB0 S2C S2\" id=\"t1i_153\">94 045 </span><span class=\"S2CB1 S2C S2\" id=\"t1j_153\">1,80% </span><span class=\"S2CB2 S2C S2\" id=\"t1k_153\">Economie circulaire </span><span class=\"S2CB3 S2C S2\" id=\"t1l_153\">13 921 </span><span class=\"S2CB4 S2C S2\" id=\"t1m_153\">12 896 </span><span class=\"S2CB5 S2C S2\" id=\"t1n_153\">7,95% </span><span class=\"S2CB6 S2C S2\" id=\"t1o_153\">Additifs et autres </span><span class=\"S2CB7 S2C S2\" id=\"t1p_153\">20 884 </span><span class=\"S2CB8 S2C S2\" id=\"t1q_153\">14 747 </span><span class=\"S2CB9 S2C S2\" id=\"t1r_153\">41,62% </span><span class=\"S2CBA S87 S2\" id=\"t1s_153\">Zone 2 </span><span class=\"S2CBB S2A S2\" id=\"t1t_153\">\u2013 </span><span class=\"S2CBC S87 S2\" id=\"t1u_153\">Afrique Moyen-Orient </span><span class=\"S2CBD S2A S2\" id=\"t1v_153\">\u2013 </span><span class=\"S2CBE S87 S2\" id=\"t1w_153\">Asie (2) </span><span class=\"S2CBF S87 S2\" id=\"t1x_153\">116 058 </span><span class=\"S2CC0 S87 S2\" id=\"t1y_153\">73 670 </span><span class=\"S2CC1 S87 S2\" id=\"t1z_153\">57,54% </span><span class=\"S2CC2 S2C S2\" id=\"t20_153\">Explosifs et forage minage </span><span class=\"S2CC3 S2C S2\" id=\"t21_153\">116 058 </span><span class=\"S2CC4 S2C S2\" id=\"t22_153\">73 670 </span><span class=\"S2CC5 S2C S2\" id=\"t23_153\">57,54% </span><span class=\"S2CC6 S87 S2\" id=\"t24_153\">Total </span><span class=\"S2CC7 S87 S2\" id=\"t25_153\">517 107 </span><span class=\"S2CC8 S87 S2\" id=\"t26_153\">411 798 </span><span class=\"S2CC9 S87 S2\" id=\"t27_153\">25,57% </span><span class=\"S2CCA S2B S2\" id=\"t28_153\">En 2022, le portefeuille de client\u00e8le reste particuli\u00e8rement diversifi\u00e9 dans l\u2019ensemble des domaines </span><span class=\"S2CCB S2B S2\" id=\"t29_153\">d\u2019activit\u00e9 du groupe. </span><span class=\"S2CCC S2B S2\" id=\"t2a_153\">Les dix principaux clients du groupe repr\u00e9sentent moins de 15% du chiffre d\u2019affaires. </span><span class=\"S2CCD S2C S2\" id=\"t2b_153\">Le carnet de commande correspond au montant total du prix des transactions affect\u00e9es aux obligations </span><span class=\"S2CCE S2C S2\" id=\"t2c_153\">de prestation non remplies au 31 d\u00e9cembre 2022. Il int\u00e8gre le prix de base des transactions ainsi que les </span><span class=\"S2CCF S2C S2\" id=\"t2d_153\">contreparties variables et les incidences des modifications de contrats concern\u00e9s. Par mesure de </span><span class=\"S2CD0 S2B S2\" id=\"t2e_153\">simplification, il n\u2019inclut pas les contrats dont la dur\u00e9e initiale est inf\u00e9rieure \u00e0 1 an ainsi que ceux pour </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_154\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_154\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_154\">154 </span><span class=\"S2CD1 S2C S2\" id=\"t4_154\">lesquels les entit\u00e9s peuvent comptabiliser des produits des activit\u00e9s ordinaires pour le montant qu'elles </span><span class=\"S2CD2 S2C S2\" id=\"t5_154\">ont le droit de facturer. Au 31 d\u00e9ce</span><span class=\"S2CD3 S2B S2\" id=\"t6_154\">mbre 2022, le montant total du carnet de commande s\u2019\u00e9l\u00e8ve \u00e0 91M\u20ac, </span><span class=\"S2CD4 S2C S2\" id=\"t7_154\">dont 71% devraient \u00eatre reconnus en produits en 2023. </span><span class=\"S2CD5 S2B S2\" id=\"t8_154\">L\u2019activit\u00e9 consolid\u00e9e du groupe (y compris co</span><span class=\"S2CD6 S2C S2\" id=\"t9_154\">-entreprises) a continu\u00e9 \u00e0 cro\u00eetre sur un rythme tr\u00e8s </span><span class=\"S2CD7 S2B S2\" id=\"ta_154\">soutenu au cours de l\u2019exercice 2022. </span><span class=\"S2CD8 S2B S2\" id=\"tb_154\">Elle s\u2019\u00e9tablit \u00e0 517,1 M\u20ac en progression de 25,6 % sur l\u2019ann\u00e9e </span><span class=\"S2CD9 S2B S2\" id=\"tc_154\">2022. A p\u00e9rim\u00e8tre et taux de change constant la croissance s\u2019\u00e9tablit \u00e0 23.3% par rapport \u00e0 l\u2019exercice </span><span class=\"S2CDA S2C S2\" id=\"td_154\">2021. </span><span class=\"S2CDB S87 S2\" id=\"te_154\">(1) </span><span class=\"S2CDC S87 S2\" id=\"tf_154\">Europe </span><span class=\"S2CDD S2A S2\" id=\"tg_154\">\u2013 </span><span class=\"S2CDE S87 S2\" id=\"th_154\">Am\u00e9rique </span><span class=\"S2CDF S2B S2\" id=\"ti_154\">L\u2019activit\u00e9 Additifs s\u2019est l\u00e9g\u00e8rement redress\u00e9e cette ann\u00e9e </span><span class=\"S2CE0 S2C S2\" id=\"tj_154\">sans pour autant atteindre le point mort. </span><span class=\"S2CE1 S2B S2\" id=\"tk_154\">L\u2019activit\u00e9 D\u00e9construction progresse sur l\u2019ann\u00e9e avec de tr\u00e8s belles affaires r\u00e9alis\u00e9es notamment dans le </span><span class=\"S2CE2 S2C S2\" id=\"tl_154\">domaine du patrimoine (Villers Cotter\u00eats, Grand </span><span class=\"S2CE3 S2B S2\" id=\"tm_154\">\u2013 </span><span class=\"S2CE4 S2C S2\" id=\"tn_154\">Palais) et dans le secteur industriel notamment gr\u00e2ce </span><span class=\"S2CE5 S2C S2\" id=\"to_154\">\u00e0 la </span><span class=\"S2CE6 S2B S2\" id=\"tp_154\">nouvelle agence en r\u00e9gion lyonnaise. L\u2019activit\u00e9 d\u00e9samiantage a \u00e9galement \u00e9t\u00e9 bien orient\u00e9e avec de </span><span class=\"S2CE7 S2C S2\" id=\"tq_154\">nombreux contrats notamment dans le grand Ouest. </span><span class=\"S2CE8 S2B S2\" id=\"tr_154\">L\u2019Economie circulaire continue sa progression avec une croissance de pr\u00e8s de 8% dans un </span><span class=\"S2CE9 S2C S2\" id=\"ts_154\">environnement qui reste porteur. La r\u00e9novation de la plateforme de Nantes acquise mis 2022 se poursuit, </span><span class=\"S2CEA S2B S2\" id=\"tt_154\">elle n\u2019a pas contribu\u00e9 \u00e0 l\u2019augmentation du chiffre d\u2019affaires en 2022. </span><span class=\"S2CEB S2C S2\" id=\"tu_154\">Les Explosifs et le Forage Minage sur la zone Europe M\u00e9diterran\u00e9e Am\u00e9rique affichent une croissance </span><span class=\"S2CEC S2C S2\" id=\"tv_154\">annuelle tr\u00e8s solide de 25% par rapport \u00e0 2021. </span><span class=\"S2CED S2B S2\" id=\"tw_154\">En France et en Belgique, l\u2019activit\u00e9 a \u00e9t\u00e9 bonne notamment en fin d\u2019ann\u00e9e avec un quatri\u00e8me trimestre </span><span class=\"S2CEE S2B S2\" id=\"tx_154\">en hausse de plus de 30% par rapport \u00e0 2021. L\u2019activit\u00e9 export a \u00e9t\u00e9 particuli\u00e8rement dynamique vers </span><span class=\"S2CEF S2B S2\" id=\"ty_154\">l\u2019Afr</span><span class=\"S2CF0 S2C S2\" id=\"tz_154\">ique. </span><span class=\"S2CF1 S2B S2\" id=\"t10_154\">L\u2019Espagne reste bien orient\u00e9e. En Italie, l\u2019activit\u00e9 est au rendez</span><span class=\"S2CF2 S2C S2\" id=\"t11_154\">-vous tant dans le march\u00e9 des carri\u00e8res </span><span class=\"S2CF3 S2B S2\" id=\"t12_154\">qu\u2019en tunnel dans un contexte de prix qui se sont significativement redress\u00e9s. </span><span class=\"S2CF4 S2C S2\" id=\"t13_154\">La croissance de la Su\u00e8de a surtout \u00e9t\u00e9 port\u00e9e par la succursale eu Groenland. Malgr\u00e9 la hausse des prix, </span><span class=\"S2CF5 S2C S2\" id=\"t14_154\">le march\u00e9 des travaux en Su\u00e8de est rest\u00e9 porteur en 2022. </span><span class=\"S2CF6 S2B S2\" id=\"t15_154\">Au Maroc, apr\u00e8s un d\u00e9but d\u2019ann\u00e9e tr\u00e8s difficile, la tendance s\u2019est am\u00e9lior\u00e9e en fin d\u2019ann\u00e9e, le niveau </span><span class=\"S2CF7 S2B S2\" id=\"t16_154\">des prix de march\u00e9 s\u2019est redress\u00e9 dans des volumes qui </span><span class=\"S2CF8 S2C S2\" id=\"t17_154\">se stabilisent. Une nouvelle mine de cuivre, dans </span><span class=\"S2CF9 S2B S2\" id=\"t18_154\">la province de Taroudant, cliente d\u2019EPC Maroc, a d\u00e9marr\u00e9 son exploitation contribuant \u00e0 l\u2019am\u00e9lioration </span><span class=\"S2CFA S2C S2\" id=\"t19_154\">des volumes. </span><span class=\"S2CFB S2B S2\" id=\"t1a_154\">La production d\u2019explosifs au Royaume</span><span class=\"S2CFC S2C S2\" id=\"t1b_154\">-</span><span class=\"S2CFD S2B S2\" id=\"t1c_154\">Uni s\u2019est maintenue \u00e0 un bon niveau malgr\u00e9 les incer</span><span class=\"S2CFE S2C S2\" id=\"t1d_154\">titudes </span><span class=\"S2CFF S2B S2\" id=\"t1e_154\">politiques et l\u2019inflation. Les prix de vente sont rest\u00e9s \u00e9lev\u00e9s tout au long de l\u2019exercice. La tendance est </span><span class=\"S2D00 S2B S2\" id=\"t1f_154\">\u00e9galement bien orient\u00e9e en Irlande avec une croissance de plus de 17% sur l\u2019ensemble de l\u2019ann\u00e9e par </span><span class=\"S2D01 S2C S2\" id=\"t1g_154\">rapport \u00e0 2021. </span><span class=\"S2D02 S2B S2\" id=\"t1h_154\">L\u2019activit\u00e9 a \u00e9t\u00e9 excellente au Canada. La filiale termine l\u2019ann\u00e9e avec un chiffre d\u2019affaires de 41,8 M\u20ac </span><span class=\"S2D03 S2C S2\" id=\"t1i_154\">en hausse de 57% (\u00e0 taux de change constant) par rapport \u00e0 2021. </span><span class=\"S2D04 S87 S2\" id=\"t4_155\">(2) </span><span class=\"S2D05 S87 S2\" id=\"t5_155\">Afrique </span><span class=\"S2D06 S2A S2\" id=\"t6_155\">\u2013 </span><span class=\"S2D07 S87 S2\" id=\"t7_155\">Moyen orient </span><span class=\"S2D08 S2A S2\" id=\"t8_155\">\u2013 </span><span class=\"S2D09 S87 S2\" id=\"t9_155\">Asie Pacifique </span><span class=\"S2299 S2C S2\" id=\"ta_155\">La zone (y compris Joint-</span><span class=\"S2D0A S2B S2\" id=\"tb_155\">venture) affiche une progression d\u2019activit\u00e9 </span><span class=\"S2D0B S2C S2\" id=\"tc_155\">de plus de 57 % en termes r\u00e9els. </span><span class=\"S2D0C S2C S2\" id=\"td_155\">Au Moyen Orient, le d\u00e9marrage des diff\u00e9rents contrat miniers avec le groupe Maaden en Arabie </span><span class=\"S2D0D S2B S2\" id=\"te_155\">Saoudite a permis \u00e0 l\u2019activit\u00e9 de doubler sur l\u2019ann\u00e9e chez MCS \u00e0 taux de change constant. La croissance </span><span class=\"S2D0E S2C S2\" id=\"tf_155\">devrait continuer avec le d\u00e9marrage du projet NEOM sign\u00e9 fin 2022. La croissance chez AREX aux </span><span class=\"S2D0F S2B S2\" id=\"tg_155\">Emirats Arabes Unis s\u2019\u00e9tablit \u00e0 4% (\u00e0 taux de change constant). L\u2019appr\u00e9ciation du dollar a \u00e9galement </span><span class=\"S2D10 S2C S2\" id=\"th_155\">am\u00e9lior\u00e9 la contribution de ces deux filiales en termes r\u00e9els. </span><span class=\"S2D11 S2C S2\" id=\"ti_155\">La mine de Goro en Nouvelle-Cal\u00e9donie, port\u00e9e par les hauts niveaux des cours du Nickel, donne un </span><span class=\"S2D12 S2B S2\" id=\"tj_155\">niveau d\u2019activit\u00e9 satisfaisant \u00e0 notre filiale locale. </span><span class=\"S2D13 S2B S2\" id=\"tk_155\">L\u2019activit\u00e9 de l\u2019Afrique sub</span><span class=\"S2D14 S2C S2\" id=\"tl_155\">-saharienne est \u00e9galement tr\u00e8s bien orient\u00e9e avec une croissance de 35% sur </span><span class=\"SA2B S2B S2\" id=\"tm_155\">l\u2019ann\u00e9e. </span><span class=\"S2D15 S2B S2\" id=\"tn_155\">EPC C\u00f4te d\u2019Ivoire reste le principal contributeur avec une hausse du chiffre d\u2019affaires de 60% sur </span><span class=\"S2D16 S2B S2\" id=\"to_155\">l\u2019ann\u00e9e. La mont\u00e9e en charge du contrat Perseus sign\u00e9 fin 2021 explique cette bonne performance dans </span><span class=\"S2D17 S2C S2\" id=\"tp_155\">un march\u00e9 globalement bien orient\u00e9. </span><span class=\"S2D18 S2B S2\" id=\"tq_155\">En Guin\u00e9e la baisse d\u2019activit\u00e9 sur le contrat CBG a \u00e9t\u00e9 compens\u00e9e par la reprise des activit\u00e9s d\u2019EPC </span><span class=\"S2D19 S2B S2\" id=\"tr_155\">Guin\u00e9e qui avait \u00e9t\u00e9 perturb\u00e9es en 2021 par des probl\u00e8mes d\u2019autorisations administratives aujourd\u2019hui </span><span class=\"S2D1A S2B S2\" id=\"ts_155\">r\u00e9gl\u00e9s. L\u2019appr\u00e9ciation du Franc Guin\u00e9en a \u00e9galement contribu\u00e9 \u00e0 am\u00e9liorer la performa</span><span class=\"S2D1B S2C S2\" id=\"tt_155\">nce de ces filiales </span><span class=\"S2D1C S2C S2\" id=\"tu_155\">en terme r\u00e9els. </span><span class=\"S2D1D S2C S2\" id=\"tv_155\">EPC Gabon et EPC Mineex S\u00e9n\u00e9gal ont \u00e9galement tr\u00e8s bien perform\u00e9 cette ann\u00e9e ; les march\u00e9s </span><span class=\"S2D1E S2C S2\" id=\"tw_155\">int\u00e9rieurs ont confirm\u00e9 leur dynamisme. </span><span class=\"S2D1F S87 S2\" id=\"tx_155\">4.1.2. Produit des activit\u00e9s ordinaires \u00e0 taux de change et p\u00e9rim\u00e8tre constant </span><span class=\"S2D20 S2C S2\" id=\"ty_155\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2D21 S2C S2\" id=\"tz_155\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2D22 S2C S2\" id=\"t10_155\">sortie) de p\u00e9rim\u00e8tre. </span><span class=\"S2D23 S411 S2\" id=\"t11_155\">En milliers d\u2019euros </span><span class=\"S2D24 S87 S2\" id=\"t12_155\">31 d\u00e9cembre 2022 </span><span class=\"S2D25 S87 S2\" id=\"t13_155\">31 d\u00e9cembre 2021 </span><span class=\"S2D26 S87 S2\" id=\"t14_155\">Retrait\u00e9 taux de </span><span class=\"S2D27 S87 S2\" id=\"t15_155\">change et p\u00e9rim\u00e8tre </span><span class=\"S2D28 S87 S2\" id=\"t16_155\">constant (1) </span><span class=\"S2D29 S87 S2\" id=\"t17_155\">Variation % </span><span class=\"S2D2A S2C S2\" id=\"t18_155\">Zone 1 - Europe - Am\u00e9rique </span><span class=\"S2D2B S2C S2\" id=\"t19_155\">401 049 </span><span class=\"S2D2C S2C S2\" id=\"t1a_155\">339 262 </span><span class=\"S2D2D S2C S2\" id=\"t1b_155\">18,21% </span><span class=\"S2D2E S2C S2\" id=\"t1c_155\">Zone 2 - Afrique</span><span class=\"S2D2F S2B S2\" id=\"t1d_155\">\u2013</span><span class=\"S2D30 S2C S2\" id=\"t1e_155\">Moyen-Orient </span><span class=\"S2D31 S2B S2\" id=\"t1f_155\">\u2013 </span><span class=\"S2D32 S2C S2\" id=\"t1g_155\">Asie </span><span class=\"S2D33 S2C S2\" id=\"t1h_155\">116 058 </span><span class=\"S2D34 S2C S2\" id=\"t1i_155\">80 092 </span><span class=\"S2D35 S2C S2\" id=\"t1j_155\">44,91% </span><span class=\"S2D36 S87 S2\" id=\"t1k_155\">Total </span><span class=\"S2D37 S87 S2\" id=\"t1l_155\">517 107 </span><span class=\"S2D38 S87 S2\" id=\"t1m_155\">419 354 </span><span class=\"S2D39 S87 S2\" id=\"t1n_155\">23,31% </span><span class=\"S2D3A S2C S2\" id=\"t1o_155\">(1) </span><span class=\"S2D3B S2C S2\" id=\"t1p_155\">Entr\u00e9e de p\u00e9rim\u00e8tre : soci\u00e9t\u00e9 Normat Services acquise fin 2021. </span><span class=\"S2C2B S87 S2\" id=\"t4_156\">4.1.3. R\u00e9sultat op\u00e9rationnel courant par zone g\u00e9ographique </span><span class=\"S2D3C S411 S2\" id=\"t5_156\">En milliers d\u2019euros </span><span class=\"S2D3D S87 S2\" id=\"t6_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"t7_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D3F S2C S2\" id=\"t8_156\">Zone 1 - Europe </span><span class=\"S2D40 S2B S2\" id=\"t9_156\">\u2013 </span><span class=\"S2D41 S2C S2\" id=\"ta_156\">Am\u00e9rique </span><span class=\"S2D42 S2C S2\" id=\"tb_156\">11 587 </span><span class=\"S2D43 S2C S2\" id=\"tc_156\">5 797 </span><span class=\"S2D44 S2C S2\" id=\"td_156\">Zone 2 - Afrique </span><span class=\"S2D45 S2B S2\" id=\"te_156\">\u2013 </span><span class=\"S2D46 S2C S2\" id=\"tf_156\">Moyen Orient </span><span class=\"S2D47 S2B S2\" id=\"tg_156\">\u2013 </span><span class=\"S2D48 S2C S2\" id=\"th_156\">Asie </span><span class=\"S2D49 S2C S2\" id=\"ti_156\">15 646 </span><span class=\"S2D4A S2C S2\" id=\"tj_156\">12 686 </span><span class=\"S2D4B S87 S2\" id=\"tk_156\">Total </span><span class=\"S2D4C S87 S2\" id=\"tl_156\">27 233 </span><span class=\"S2D4D S87 S2\" id=\"tm_156\">14 481 </span><span class=\"S2D4E S87 S2\" id=\"tn_156\">4.1.4. R\u00e9sultat net consolid\u00e9 par zone g\u00e9ographique </span><span class=\"S2D4F S411 S2\" id=\"to_156\">En milliers d\u2019euros </span><span class=\"S2D50 S87 S2\" id=\"tp_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D51 S87 S2\" id=\"tq_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D52 S2C S2\" id=\"tr_156\">Zone 1 - Europe </span><span class=\"S2D53 S2B S2\" id=\"ts_156\">\u2013 </span><span class=\"S2D54 S2C S2\" id=\"tt_156\">Am\u00e9rique </span><span class=\"S2D55 S2C S2\" id=\"tu_156\">7 041 </span><span class=\"S2D56 S2C S2\" id=\"tv_156\">(2 597) </span><span class=\"S2D57 S2C S2\" id=\"tw_156\">Zone 2 - Afrique </span><span class=\"S2D58 S2B S2\" id=\"tx_156\">\u2013 </span><span class=\"S2D59 S2C S2\" id=\"ty_156\">Moyen Orient </span><span class=\"S2D5A S2B S2\" id=\"tz_156\">\u2013 </span><span class=\"S2D5B S2C S2\" id=\"t10_156\">Asie </span><span class=\"S2D5C S2C S2\" id=\"t11_156\">11 942 </span><span class=\"S2D5D S2C S2\" id=\"t12_156\">9 311 </span><span class=\"S2D5E S87 S2\" id=\"t13_156\">Total </span><span class=\"S2D5F S87 S2\" id=\"t14_156\">18 983 </span><span class=\"S2D60 S87 S2\" id=\"t15_156\">6 714 </span>.2. R\u00e9sultats sectoriels <span class=\"S2D61 S87 S2\" id=\"t5_157\">4.2.1 </span><span class=\"S2D62 S87 S2\" id=\"t6_157\">Zone 1 - Europe </span><span class=\"S2D63 S2A S2\" id=\"t7_157\">\u2013 </span><span class=\"S2D64 S87 S2\" id=\"t8_157\">Am\u00e9rique </span><span class=\"S2D65 S411 S2\" id=\"t9_157\">En milliers d\u2019euros </span><span class=\"S2D66 S87 S2\" id=\"ta_157\">31 d\u00e9cembre 2022 </span><span class=\"S2D67 S87 S2\" id=\"tb_157\">31 d\u00e9cembre 2021 </span><span class=\"S2D68 S2C S2\" id=\"tc_157\">Produit des activit\u00e9s ordinaires </span><span class=\"S2D69 S2C S2\" id=\"td_157\">424 490 </span><span class=\"S2D6A S2C S2\" id=\"te_157\">357 885 </span><span class=\"S2D6B S2C S2\" id=\"tf_157\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2D6C S2C S2\" id=\"tg_157\">(23 441) </span><span class=\"S2D6D S2C S2\" id=\"th_157\">(19 757) </span><span class=\"S2D6E S87 S2\" id=\"ti_157\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2D6F S87 S2\" id=\"tj_157\">401 049 </span><span class=\"S2D70 S87 S2\" id=\"tk_157\">338 128 </span><span class=\"S2D71 S87 S2\" id=\"tl_157\">R\u00e9sultat op\u00e9rationnel courant incluant la part des </span><span class=\"S2D72 S87 S2\" id=\"tm_157\">co-entreprises mises en \u00e9quivalence </span><span class=\"S2D73 S87 S2\" id=\"tn_157\">11 587 </span><span class=\"S2D74 S87 S2\" id=\"to_157\">5 797 </span><span class=\"S2D75 S87 S2\" id=\"tp_157\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2D76 S87 S2\" id=\"tq_157\">d'acquisition </span><span class=\"S2D77 S87 S2\" id=\"tr_157\">10 855 </span><span class=\"S2D78 S87 S2\" id=\"ts_157\">5 149 </span><span class=\"S2D79 S2C S2\" id=\"tt_157\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2D7A S2C S2\" id=\"tu_157\">0 </span><span class=\"S2D7B S2C S2\" id=\"tv_157\">832 </span><span class=\"S2D7C S2C S2\" id=\"tw_157\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2D7D S2C S2\" id=\"tx_157\">- </span><span class=\"S2D7E S2C S2\" id=\"ty_157\">0 </span><span class=\"S2D7F S87 S2\" id=\"tz_157\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2D80 S87 S2\" id=\"t10_157\">10 855 </span><span class=\"S2D81 S87 S2\" id=\"t11_157\">5 981 </span><span class=\"S2D82 S2C S2\" id=\"t12_157\">Charges financi\u00e8res </span><span class=\"S2D83 S2B S2\" id=\"t13_157\">\u2013 </span><span class=\"S2D84 S2C S2\" id=\"t14_157\">net </span><span class=\"S2D85 S2C S2\" id=\"t15_157\">(1 603) </span><span class=\"S2D86 S2C S2\" id=\"t16_157\">(4 819) </span><span class=\"S2D87 S87 S2\" id=\"t17_157\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2D88 S87 S2\" id=\"t18_157\">9 252 </span><span class=\"S2D89 S87 S2\" id=\"t19_157\">1 162 </span><span class=\"S2D8A S2C S2\" id=\"t1a_157\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2D8B S2C S2\" id=\"t1b_157\">(2 211) </span><span class=\"S2D8C S2C S2\" id=\"t1c_157\">(3 759) </span><span class=\"S2D8D S87 S2\" id=\"t1d_157\">R\u00e9sultat net </span><span class=\"S2D8E S2A S2\" id=\"t1e_157\">\u2013 </span><span class=\"S2D8F S87 S2\" id=\"t1f_157\">activit\u00e9s poursuivies </span><span class=\"S2D90 S87 S2\" id=\"t1g_157\">7 041 </span><span class=\"S2D91 S87 S2\" id=\"t1h_157\">(2 597) </span><span class=\"S2D92 S2C S2\" id=\"t1i_157\">R\u00e9sultat net </span><span class=\"S2D93 S2B S2\" id=\"t1j_157\">\u2013 </span><span class=\"S2D94 S2C S2\" id=\"t1k_157\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2D95 S2C S2\" id=\"t1l_157\">- </span><span class=\"S2D96 S2C S2\" id=\"t1m_157\">- </span><span class=\"S2D97 S87 S2\" id=\"t1n_157\">R\u00e9sultat net total </span><span class=\"S2D98 S87 S2\" id=\"t1o_157\">7 041 </span><span class=\"S2D99 S87 S2\" id=\"t1p_157\">(2 597) </span><span class=\"S2D9A S87 S2\" id=\"t4_158\">4.2.2 Zone 2 - Afrique </span><span class=\"S2D9B S2A S2\" id=\"t5_158\">\u2013 </span><span class=\"S2D9C S87 S2\" id=\"t6_158\">Moyen-Orient </span><span class=\"S2D9D S2A S2\" id=\"t7_158\">\u2013 </span><span class=\"S2D9E S87 S2\" id=\"t8_158\">Asie </span><span class=\"S2D9F S411 S2\" id=\"t9_158\">En milliers d\u2019euros </span><span class=\"S2DA0 S87 S2\" id=\"ta_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DA1 S87 S2\" id=\"tb_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DA2 S2C S2\" id=\"tc_158\">Produit des activit\u00e9s ordinaires </span><span class=\"S2DA3 S2C S2\" id=\"td_158\">118 639 </span><span class=\"S2DA4 S2C S2\" id=\"te_158\">76 599 </span><span class=\"S2DA5 S2C S2\" id=\"tf_158\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2DA6 S2C S2\" id=\"tg_158\">(2 581) </span><span class=\"S2DA7 S2C S2\" id=\"th_158\">(2 929) </span><span class=\"S2DA8 S87 S2\" id=\"ti_158\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2DA9 S87 S2\" id=\"tj_158\">116 058 </span><span class=\"S2DAA S87 S2\" id=\"tk_158\">73 670 </span><span class=\"S2DAB S87 S2\" id=\"tl_158\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2DAC S87 S2\" id=\"tm_158\">d'acquisition </span><span class=\"S2DAD S87 S2\" id=\"tn_158\">15 646 </span><span class=\"S2DAE S87 S2\" id=\"to_158\">12 684 </span><span class=\"S2DAF S2C S2\" id=\"tp_158\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2DB0 S2C S2\" id=\"tq_158\">- </span><span class=\"S2DB1 S2C S2\" id=\"tr_158\">- </span><span class=\"S2DB2 S2C S2\" id=\"ts_158\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2DB3 S2C S2\" id=\"tt_158\">- </span><span class=\"S2DB4 S2C S2\" id=\"tu_158\">- </span><span class=\"S2DB5 S87 S2\" id=\"tv_158\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2DB6 S87 S2\" id=\"tw_158\">15 646 </span><span class=\"S2DB7 S87 S2\" id=\"tx_158\">12 684 </span><span class=\"S2DB8 S2C S2\" id=\"ty_158\">Charges financi\u00e8res </span><span class=\"S2DB9 S2B S2\" id=\"tz_158\">\u2013 </span><span class=\"S2DBA S2C S2\" id=\"t10_158\">net </span><span class=\"S2DBB S2C S2\" id=\"t11_158\">(1 022) </span><span class=\"S2DBC S2C S2\" id=\"t12_158\">(542) </span><span class=\"S2DBD S87 S2\" id=\"t13_158\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2DBE S87 S2\" id=\"t14_158\">14 624 </span><span class=\"S2DBF S87 S2\" id=\"t15_158\">12 142 </span><span class=\"S2DC0 S2C S2\" id=\"t16_158\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2DC1 S2C S2\" id=\"t17_158\">(2 682) </span><span class=\"S2DC2 S2C S2\" id=\"t18_158\">(2 831) </span><span class=\"S2DC3 S87 S2\" id=\"t19_158\">R\u00e9sultat net </span><span class=\"S2DC4 S2A S2\" id=\"t1a_158\">\u2013 </span><span class=\"S2DC5 S87 S2\" id=\"t1b_158\">activit\u00e9s poursuivies </span><span class=\"S2DC6 S87 S2\" id=\"t1c_158\">11 942 </span><span class=\"S2DC7 S87 S2\" id=\"t1d_158\">9 311 </span><span class=\"S2DC8 S2C S2\" id=\"t1e_158\">R\u00e9sultat net </span><span class=\"S2DC9 S2B S2\" id=\"t1f_158\">\u2013 </span><span class=\"S2DCA S2C S2\" id=\"t1g_158\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2DCB S2C S2\" id=\"t1h_158\">- </span><span class=\"S2DCC S2C S2\" id=\"t1i_158\">- </span><span class=\"S2DCD S87 S2\" id=\"t1j_158\">R\u00e9sultat net total </span><span class=\"S2DCE S87 S2\" id=\"t1k_158\">11 942 </span><span class=\"S2DCF S87 S2\" id=\"t1l_158\">9 311 </span><span class=\"S2DD0 S87 S2\" id=\"t1m_158\">4.3. Autres \u00e9l\u00e9ments sectoriels inclus dans le compte de r\u00e9sultat, sans contrepartie de tr\u00e9sorerie </span><span class=\"S2DD1 S87 S2\" id=\"t1n_158\">4.3.1. Zone 1 </span><span class=\"S2DD2 S2A S2\" id=\"t1o_158\">\u2013 </span><span class=\"S2DD3 S87 S2\" id=\"t1p_158\">Europe </span><span class=\"S2DD4 S2A S2\" id=\"t1q_158\">\u2013 </span><span class=\"S2DD5 S87 S2\" id=\"t1r_158\">Am\u00e9rique </span><span class=\"S2DD6 S411 S2\" id=\"t1s_158\">En milliers d\u2019euros </span><span class=\"S2DD7 S87 S2\" id=\"t1t_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DD8 S87 S2\" id=\"t1u_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DD9 S2C S2\" id=\"t1v_158\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DDA S2C S2\" id=\"t1w_158\">immobilisations </span><span class=\"S2DDB S2C S2\" id=\"t1x_158\">(21 401) </span><span class=\"S2DDC S2C S2\" id=\"t1y_158\">(19 940) </span><span class=\"S2DDD S2C S2\" id=\"t1z_158\">Dot/Rep. aux provisions </span><span class=\"S2DDE S2C S2\" id=\"t20_158\">3 359 </span><span class=\"S2DDF S2C S2\" id=\"t21_158\">(2 </span><span class=\"S2DE0 S2C S2\" id=\"t22_158\">124) </span><span class=\"S2DE1 S87 S2\" id=\"t4_159\">4.3.2. Zone 2 </span><span class=\"S2DE2 S2A S2\" id=\"t5_159\">\u2013 </span><span class=\"S2DE3 S87 S2\" id=\"t6_159\">Afrique </span><span class=\"S2DE4 S2A S2\" id=\"t7_159\">\u2013 </span><span class=\"S2DE5 S87 S2\" id=\"t8_159\">Moyen-Orient </span><span class=\"S2DE6 S2A S2\" id=\"t9_159\">\u2013 </span><span class=\"S2DE7 S87 S2\" id=\"ta_159\">Asie </span><span class=\"S2D3C S411 S2\" id=\"tb_159\">En milliers d\u2019euros </span><span class=\"S2DE8 S87 S2\" id=\"tc_159\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"td_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DE9 S2C S2\" id=\"te_159\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DEA S2C S2\" id=\"tf_159\">immobilisations </span><span class=\"S2DEB S2C S2\" id=\"tg_159\">(4 515) </span><span class=\"S2DEC S2C S2\" id=\"th_159\">(3 402) </span><span class=\"S2DED S2C S2\" id=\"ti_159\">Dot/Rep. aux provisions </span><span class=\"S2DEE S2C S2\" id=\"tj_159\">(1 929) </span><span class=\"S2DEF S2C S2\" id=\"tk_159\">(688) </span><span class=\"S2DF0 S87 S2\" id=\"tl_159\">4.4. Investissements sectoriels </span><span class=\"S2DF1 S411 S2\" id=\"tm_159\">En milliers d\u2019euros </span><span class=\"S2DF2 S87 S2\" id=\"tn_159\">31 d\u00e9cembre 2022 </span><span class=\"S2DF3 S87 S2\" id=\"to_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DF4 S2C S2\" id=\"tp_159\">Zone 1 - Europe </span><span class=\"S2DF5 S2B S2\" id=\"tq_159\">\u2013 </span><span class=\"S2DF6 S2C S2\" id=\"tr_159\">Am\u00e9rique (1) </span><span class=\"S2DF7 S2C S2\" id=\"ts_159\">22 539 </span><span class=\"S2DF8 S2C S2\" id=\"tt_159\">12 990 </span><span class=\"S2DF9 S2C S2\" id=\"tu_159\">Zone 2 </span><span class=\"S2DFA S2B S2\" id=\"tv_159\">\u2013 </span><span class=\"S2DFB S2C S2\" id=\"tw_159\">Afrique </span><span class=\"S2DFC S2B S2\" id=\"tx_159\">\u2013 </span><span class=\"S2DFD S2C S2\" id=\"ty_159\">Moyen-Orient </span><span class=\"S2DFE S2B S2\" id=\"tz_159\">\u2013 </span><span class=\"S2DFF S2C S2\" id=\"t10_159\">Asie </span><span class=\"S2E00 S2C S2\" id=\"t11_159\">8 190 </span><span class=\"S2E01 S2C S2\" id=\"t12_159\">5 841 </span><span class=\"S2E02 S87 S2\" id=\"t13_159\">Investissements (incorp. et corp.)* </span><span class=\"S2E03 S87 S2\" id=\"t14_159\">30 729 </span><span class=\"S2E04 S87 S2\" id=\"t15_159\">18 831 </span><span class=\"S2E05 S2C S2\" id=\"t16_159\">*hors investissements financ\u00e9s par contrat de locations financement </span><span class=\"S2E06 S2C S2\" id=\"t17_159\">(1) </span><span class=\"S2E07 S2C S2\" id=\"t18_159\">La hausse des investissements sur la zone Europe </span><span class=\"S2E08 S2B S2\" id=\"t19_159\">Am\u00e9rique s\u2019explique par les investissements </span><span class=\"S2E09 S2B S2\" id=\"t1a_159\">au Canada et dans l\u2019\u00e9conomie circulaire en France. </span>.5. Etat de Passage de l\u2019information sectorielle publi\u00e9e au compte de r\u00e9sultat consolid\u00e9 <span class=\"S2E0C S87 S2\" id=\"t5_160\">31 d\u00e9cembre 2022 </span><span class=\"S2E0D S410 S2\" id=\"t6_160\">En milliers </span><span class=\"S2E0E S411 S2\" id=\"t7_160\">d\u2019euros </span><span class=\"S2E0F S87 S2\" id=\"t8_160\">Information sectorielle </span><span class=\"S2E10 S87 S2\" id=\"t9_160\">IFRS 10 et 11 </span><span class=\"S2E11 S87 S2\" id=\"ta_160\">Compte de r\u00e9sultat </span><span class=\"S2E12 S87 S2\" id=\"tb_160\">Zone 1 </span><span class=\"S2E13 S87 S2\" id=\"tc_160\">Zone 2 </span><span class=\"S2E14 S87 S2\" id=\"td_160\">Total </span><span class=\"S2E15 S87 S2\" id=\"te_160\">Zone 1 </span><span class=\"S2E16 S87 S2\" id=\"tf_160\">Zone 2 </span><span class=\"S2E17 S87 S2\" id=\"tg_160\">Total </span><span class=\"S2E18 S87 S2\" id=\"th_160\">Zone 1 </span><span class=\"S2E19 S87 S2\" id=\"ti_160\">Zone 2 </span><span class=\"S2E1A S87 S2\" id=\"tj_160\">Total </span><span class=\"S2E1B S87 S2\" id=\"tk_160\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2E1C S87 S2\" id=\"tl_160\">401 049 </span><span class=\"S2E1D S87 S2\" id=\"tm_160\">116 058 </span><span class=\"S2E1E S87 S2\" id=\"tn_160\">517 107 </span><span class=\"S2E1F S87 S2\" id=\"to_160\">(11 898) </span><span class=\"S2E20 S87 S2\" id=\"tp_160\">(37 698) </span><span class=\"S2E21 S87 S2\" id=\"tq_160\">(49 596) </span><span class=\"S2E22 S87 S2\" id=\"tr_160\">389 151 </span><span class=\"S2E23 S87 S2\" id=\"ts_160\">78 360 </span><span class=\"S2E24 S87 S2\" id=\"tt_160\">467 511 </span><span class=\"S2E25 S2C S2\" id=\"tu_160\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2E26 S2C S2\" id=\"tv_160\">\u00e9quivalence </span><span class=\"S2E27 S2C S2\" id=\"tw_160\">- </span><span class=\"S2E28 S2C S2\" id=\"tx_160\">- </span><span class=\"S2E29 S2C S2\" id=\"ty_160\">- </span><span class=\"S2E2A S2C S2\" id=\"tz_160\">2 626 </span><span class=\"S2E2B S2C S2\" id=\"t10_160\">5 088 </span><span class=\"S2E2C S2C S2\" id=\"t11_160\">7 714 </span><span class=\"S2E2D S2C S2\" id=\"t12_160\">2 626 </span><span class=\"S2E2E S2C S2\" id=\"t13_160\">5 088 </span><span class=\"S2E2F S2C S2\" id=\"t14_160\">7 714 </span><span class=\"S2E30 S87 S2\" id=\"t15_160\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2E31 S87 S2\" id=\"t16_160\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2E32 S87 S2\" id=\"t17_160\">11 587 </span><span class=\"S2E33 S87 S2\" id=\"t18_160\">15 646 </span><span class=\"S2E34 S87 S2\" id=\"t19_160\">27 233 </span><span class=\"S2E35 S87 S2\" id=\"t1a_160\">(249) </span><span class=\"S2E36 S87 S2\" id=\"t1b_160\">(794) </span><span class=\"S2E37 S87 S2\" id=\"t1c_160\">(1 043) </span><span class=\"S2E38 S87 S2\" id=\"t1d_160\">11 337 </span><span class=\"S2E39 S87 S2\" id=\"t1e_160\">14 853 </span><span class=\"S2E3A S87 S2\" id=\"t1f_160\">26 190 </span><span class=\"S2E3B S87 S2\" id=\"t1g_160\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2E3C S87 S2\" id=\"t1h_160\">\u00e9carts d'acquisition </span><span class=\"S2E3D S87 S2\" id=\"t1i_160\">10 855 </span><span class=\"S2E3E S87 S2\" id=\"t1j_160\">15 646 </span><span class=\"S2E3F S87 S2\" id=\"t1k_160\">26 500 </span><span class=\"S2E40 S87 S2\" id=\"t1l_160\">(249) </span><span class=\"S2E41 S87 S2\" id=\"t1m_160\">(794) </span><span class=\"S2E42 S87 S2\" id=\"t1n_160\">(1 042) </span><span class=\"S2E43 S87 S2\" id=\"t1o_160\">10 606 </span><span class=\"S2E44 S87 S2\" id=\"t1p_160\">14 852 </span><span class=\"S2E45 S87 S2\" id=\"t1q_160\">25 458 </span><span class=\"S2E46 S2C S2\" id=\"t1r_160\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2E47 S2C S2\" id=\"t1s_160\">- </span><span class=\"S2E48 S2C S2\" id=\"t1t_160\">- </span><span class=\"S2E49 S2C S2\" id=\"t1u_160\">- </span><span class=\"S2E4A S2C S2\" id=\"t1v_160\">- </span><span class=\"S2E4B S2C S2\" id=\"t1w_160\">- </span><span class=\"S2E4C S2C S2\" id=\"t1x_160\">- </span><span class=\"S2E4D S2C S2\" id=\"t1y_160\">- </span><span class=\"S2E4E S2C S2\" id=\"t1z_160\">- </span><span class=\"S2E4F S2C S2\" id=\"t20_160\">- </span><span class=\"S2E50 S2C S2\" id=\"t21_160\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2E51 S2C S2\" id=\"t22_160\">- </span><span class=\"S2E52 S2C S2\" id=\"t23_160\">- </span><span class=\"S2E53 S2C S2\" id=\"t24_160\">- </span><span class=\"S2E54 S2C S2\" id=\"t25_160\">- </span><span class=\"S2E55 S2C S2\" id=\"t26_160\">- </span><span class=\"S2E56 S2C S2\" id=\"t27_160\">- </span><span class=\"S2E57 S2C S2\" id=\"t28_160\">- </span><span class=\"S2E58 S2C S2\" id=\"t29_160\">- </span><span class=\"S2E59 S2C S2\" id=\"t2a_160\">- </span><span class=\"S2E5A S87 S2\" id=\"t2b_160\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2E5B S87 S2\" id=\"t2c_160\">10 855 </span><span class=\"S2E5C S87 S2\" id=\"t2d_160\">15 646 </span><span class=\"S2E5D S87 S2\" id=\"t2e_160\">26 501 </span><span class=\"S2E5E S87 S2\" id=\"t2f_160\">(249) </span><span class=\"S2E5F S87 S2\" id=\"t2g_160\">(794) </span><span class=\"S2E60 S87 S2\" id=\"t2h_160\">(1 043) </span><span class=\"S2E61 S87 S2\" id=\"t2i_160\">10 606 </span><span class=\"S2E62 S87 S2\" id=\"t2j_160\">14 852 </span><span class=\"S2E63 S87 S2\" id=\"t2k_160\">25 458 </span><span class=\"S2E64 S2C S2\" id=\"t2l_160\">Charges financi\u00e8res </span><span class=\"S2E65 S2B S2\" id=\"t2m_160\">\u2013 </span><span class=\"S2E66 S2C S2\" id=\"t2n_160\">net </span><span class=\"S2E67 S2C S2\" id=\"t2o_160\">(1 603) </span><span class=\"S2E68 S2C S2\" id=\"t2p_160\">(1 022) </span><span class=\"S2E69 S2C S2\" id=\"t2q_160\">(2 625) </span><span class=\"S2E6A S2C S2\" id=\"t2r_160\">(77) </span><span class=\"S2E6B S2C S2\" id=\"t2s_160\">45 </span><span class=\"S2E6C S2C S2\" id=\"t2t_160\">(32) </span><span class=\"S2E6D S2C S2\" id=\"t2u_160\">(1 680) </span><span class=\"S2E6E S2C S2\" id=\"t2v_160\">(977) </span><span class=\"S2E6F S2C S2\" id=\"t2w_160\">(2 657) </span><span class=\"S2E70 S87 S2\" id=\"t2x_160\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2E71 S87 S2\" id=\"t2y_160\">9 252 </span><span class=\"S2E72 S87 S2\" id=\"t2z_160\">14 624 </span><span class=\"S2E73 S87 S2\" id=\"t30_160\">23 876 </span><span class=\"S2E74 S87 S2\" id=\"t31_160\">(326) </span><span class=\"S2E75 S87 S2\" id=\"t32_160\">(749) </span><span class=\"S2E76 S87 S2\" id=\"t33_160\">(1 075) </span><span class=\"S2E77 S87 S2\" id=\"t34_160\">8 926 </span><span class=\"S2E78 S87 S2\" id=\"t35_160\">13 875 </span><span class=\"S2E79 S87 S2\" id=\"t36_160\">22 801 </span><span class=\"S2E7A S2C S2\" id=\"t37_160\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2E7B S2C S2\" id=\"t38_160\">(2 211) </span><span class=\"S2E7C S2C S2\" id=\"t39_160\">(2 682) </span><span class=\"S2E7D S2C S2\" id=\"t3a_160\">(4 893) </span><span class=\"S2E7E S2C S2\" id=\"t3b_160\">326 </span><span class=\"S2E7F S2C S2\" id=\"t3c_160\">749 </span><span class=\"S2E80 S2C S2\" id=\"t3d_160\">1 075 </span><span class=\"S2E81 S2C S2\" id=\"t3e_160\">(1 885) </span><span class=\"S2E82 S2C S2\" id=\"t3f_160\">(1 933) </span><span class=\"S2E83 S2C S2\" id=\"t3g_160\">(3 818) </span><span class=\"S2E84 S87 S2\" id=\"t3h_160\">R\u00e9sultat net </span><span class=\"S2E85 S2A S2\" id=\"t3i_160\">\u2013 </span><span class=\"S2E86 S87 S2\" id=\"t3j_160\">activit\u00e9s poursuivies </span><span class=\"S2E87 S87 S2\" id=\"t3k_160\">7 041 </span><span class=\"S2E88 S87 S2\" id=\"t3l_160\">11 942 </span><span class=\"S2E89 S87 S2\" id=\"t3m_160\">18 983 </span><span class=\"S2E8A S2C S2\" id=\"t3n_160\">- </span><span class=\"S2E8B S2C S2\" id=\"t3o_160\">- </span><span class=\"S2E8C S2C S2\" id=\"t3p_160\">- </span><span class=\"S2E8D S87 S2\" id=\"t3q_160\">7 041 </span><span class=\"S2E8E S87 S2\" id=\"t3r_160\">11 942 </span><span class=\"S2E8F S87 S2\" id=\"t3s_160\">18 983 </span><span class=\"S2E90 S2C S2\" id=\"t3t_160\">R\u00e9sultat net </span><span class=\"S2E91 S2B S2\" id=\"t3u_160\">\u2013 </span><span class=\"S2E92 S2C S2\" id=\"t3v_160\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2E93 S2C S2\" id=\"t3w_160\">- </span><span class=\"S2E94 S2C S2\" id=\"t3x_160\">- </span><span class=\"S2E95 S2C S2\" id=\"t3y_160\">- </span><span class=\"S2E96 S2C S2\" id=\"t3z_160\">- </span><span class=\"S2E97 S2C S2\" id=\"t40_160\">- </span><span class=\"S2E98 S2C S2\" id=\"t41_160\">- </span><span class=\"S2E99 S2C S2\" id=\"t42_160\">- </span><span class=\"S2E9A S2C S2\" id=\"t43_160\">- </span><span class=\"S2E9B S2C S2\" id=\"t44_160\">- </span><span class=\"S2E9C S87 S2\" id=\"t45_160\">R\u00e9sultat net total </span><span class=\"S2E9D S87 S2\" id=\"t46_160\">7 041 </span><span class=\"S2E9E S87 S2\" id=\"t47_160\">11 942 </span><span class=\"S2E9F S87 S2\" id=\"t48_160\">18 983 </span><span class=\"S2EA0 S2C S2\" id=\"t49_160\">- </span><span class=\"S2EA1 S2C S2\" id=\"t4a_160\">- </span><span class=\"S2EA2 S2C S2\" id=\"t4b_160\">- </span><span class=\"S2EA3 S87 S2\" id=\"t4c_160\">7 041 </span><span class=\"S2EA4 S87 S2\" id=\"t4d_160\">11 942 </span><span class=\"S2EA5 S87 S2\" id=\"t4e_160\">18 983 </span><span class=\"S2EA6 S87 S2\" id=\"t4_161\">31 d\u00e9cembre 2021 </span><span class=\"S2EA7 S411 S2\" id=\"t5_161\">En milliers d\u2019euros </span><span class=\"S2EA8 S87 S2\" id=\"t6_161\">Information sectorielle </span><span class=\"S2EA9 S87 S2\" id=\"t7_161\">IFRS 10 et 11 </span><span class=\"S2EAA S87 S2\" id=\"t8_161\">Compte de r\u00e9sultat </span><span class=\"S2EAB S87 S2\" id=\"t9_161\">Zone 1 </span><span class=\"S2EAC S87 S2\" id=\"ta_161\">Zone 2 </span><span class=\"S2EAD S87 S2\" id=\"tb_161\">Total </span><span class=\"S2EAE S87 S2\" id=\"tc_161\">Zone 1 </span><span class=\"S2EAF S87 S2\" id=\"td_161\">Zone 2 </span><span class=\"S2EB0 S87 S2\" id=\"te_161\">Total </span><span class=\"S2EB1 S87 S2\" id=\"tf_161\">Zone 1 </span><span class=\"S2EB2 S87 S2\" id=\"tg_161\">Zone 2 </span><span class=\"S2EB3 S87 S2\" id=\"th_161\">Total </span><span class=\"S2EB4 S87 S2\" id=\"ti_161\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2EB5 S87 S2\" id=\"tj_161\">338 128 </span><span class=\"S2EB6 S87 S2\" id=\"tk_161\">73 670 </span><span class=\"S2EB7 S87 S2\" id=\"tl_161\">411 798 </span><span class=\"S2EB8 S87 S2\" id=\"tm_161\">(14 045) </span><span class=\"S2EB9 S87 S2\" id=\"tn_161\">(20 122) </span><span class=\"S2EBA S87 S2\" id=\"to_161\">(34 167) </span><span class=\"S2EBB S87 S2\" id=\"tp_161\">324 083 </span><span class=\"S2EBC S87 S2\" id=\"tq_161\">53 548 </span><span class=\"S2EBD S87 S2\" id=\"tr_161\">377 631 </span><span class=\"S2EBE S2C S2\" id=\"ts_161\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2EBF S2C S2\" id=\"tt_161\">\u00e9quivalence </span><span class=\"S2EC0 S2C S2\" id=\"tu_161\">- </span><span class=\"S2EC1 S2C S2\" id=\"tv_161\">- </span><span class=\"S2EC2 S2C S2\" id=\"tw_161\">- </span><span class=\"S2EC3 S2C S2\" id=\"tx_161\">2 516 </span><span class=\"S2EC4 S2C S2\" id=\"ty_161\">3 198 </span><span class=\"S2EC5 S2C S2\" id=\"tz_161\">5 714 </span><span class=\"S2EC6 S2C S2\" id=\"t10_161\">2 516 </span><span class=\"S2EC7 S2C S2\" id=\"t11_161\">3 198 </span><span class=\"S2EC8 S2C S2\" id=\"t12_161\">5 714 </span><span class=\"S2EC9 S87 S2\" id=\"t13_161\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2ECA S87 S2\" id=\"t14_161\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2ECB S87 S2\" id=\"t15_161\">5 797 </span><span class=\"S2ECC S87 S2\" id=\"t16_161\">12 684 </span><span class=\"S2ECD S87 S2\" id=\"t17_161\">18 481 </span><span class=\"S2ECE S87 S2\" id=\"t18_161\">(181) </span><span class=\"S2ECF S87 S2\" id=\"t19_161\">(853) </span><span class=\"S2ED0 S87 S2\" id=\"t1a_161\">(1 034) </span><span class=\"S2ED1 S87 S2\" id=\"t1b_161\">5 615 </span><span class=\"S2ED2 S87 S2\" id=\"t1c_161\">11 832 </span><span class=\"S2ED3 S87 S2\" id=\"t1d_161\">17 447 </span><span class=\"S2ED4 S87 S2\" id=\"t1e_161\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2ED5 S87 S2\" id=\"t1f_161\">\u00e9carts d'acquisition </span><span class=\"S2ED6 S87 S2\" id=\"t1g_161\">5 149 </span><span class=\"S2ED7 S87 S2\" id=\"t1h_161\">12 684 </span><span class=\"S2ED8 S87 S2\" id=\"t1i_161\">17 833 </span><span class=\"S2ED9 S87 S2\" id=\"t1j_161\">(181) </span><span class=\"S2EDA S87 S2\" id=\"t1k_161\">(853) </span><span class=\"S2EDB S87 S2\" id=\"t1l_161\">(1 034) </span><span class=\"S2EDC S87 S2\" id=\"t1m_161\">4 968 </span><span class=\"S2EDD S87 S2\" id=\"t1n_161\">11 831 </span><span class=\"S2EDE S87 S2\" id=\"t1o_161\">16 799 </span><span class=\"S2EDF S2C S2\" id=\"t1p_161\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2EE0 S2C S2\" id=\"t1q_161\">- </span><span class=\"S2EE1 S2C S2\" id=\"t1r_161\">- </span><span class=\"S2EE2 S2C S2\" id=\"t1s_161\">- </span><span class=\"S2EE3 S2C S2\" id=\"t1t_161\">- </span><span class=\"S2EE4 S2C S2\" id=\"t1u_161\">- </span><span class=\"S2EE5 S2C S2\" id=\"t1v_161\">- </span><span class=\"S2EE6 S2C S2\" id=\"t1w_161\">0 </span><span class=\"S2EE7 S2C S2\" id=\"t1x_161\">0 </span><span class=\"S2EE8 S2C S2\" id=\"t1y_161\">0 </span><span class=\"S2EE9 S2C S2\" id=\"t1z_161\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2EEA S2C S2\" id=\"t20_161\">832 </span><span class=\"S2EEB S2C S2\" id=\"t21_161\">- </span><span class=\"S2EEC S2C S2\" id=\"t22_161\">832 </span><span class=\"S2EED S2C S2\" id=\"t23_161\">- </span><span class=\"S2EEE S2C S2\" id=\"t24_161\">- </span><span class=\"S2EEF S2C S2\" id=\"t25_161\">- </span><span class=\"S2EF0 S2C S2\" id=\"t26_161\">832 </span><span class=\"S2EF1 S2C S2\" id=\"t27_161\">0 </span><span class=\"S2EF2 S2C S2\" id=\"t28_161\">832 </span><span class=\"S2EF3 S87 S2\" id=\"t29_161\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2EF4 S87 S2\" id=\"t2a_161\">5 981 </span><span class=\"S2EF5 S87 S2\" id=\"t2b_161\">12 684 </span><span class=\"S2EF6 S87 S2\" id=\"t2c_161\">18 665 </span><span class=\"S2EF7 S87 S2\" id=\"t2d_161\">(181) </span><span class=\"S2EF8 S87 S2\" id=\"t2e_161\">(853) </span><span class=\"S2EF9 S87 S2\" id=\"t2f_161\">(1 034) </span><span class=\"S2EFA S87 S2\" id=\"t2g_161\">5 800 </span><span class=\"S2EFB S87 S2\" id=\"t2h_161\">11 831 </span><span class=\"S2EFC S87 S2\" id=\"t2i_161\">17 631 </span><span class=\"S2EFD S2C S2\" id=\"t2j_161\">Charges financi\u00e8res </span><span class=\"S2EFE S2B S2\" id=\"t2k_161\">\u2013 </span><span class=\"S2EFF S2C S2\" id=\"t2l_161\">net </span><span class=\"S2F00 S2C S2\" id=\"t2m_161\">(4 819) </span><span class=\"S2F01 S2C S2\" id=\"t2n_161\">(542) </span><span class=\"S2F02 S2C S2\" id=\"t2o_161\">(5 361) </span><span class=\"S2F03 S2C S2\" id=\"t2p_161\">(197) </span><span class=\"S2F04 S2C S2\" id=\"t2q_161\">79 </span><span class=\"S2F05 S2C S2\" id=\"t2r_161\">(118) </span><span class=\"S2F06 S2C S2\" id=\"t2s_161\">(5 016) </span><span class=\"S2F07 S2C S2\" id=\"t2t_161\">(463) </span><span class=\"S2F08 S2C S2\" id=\"t2u_161\">(5 479) </span><span class=\"S2F09 S87 S2\" id=\"t2v_161\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2F0A S87 S2\" id=\"t2w_161\">1 162 </span><span class=\"S2F0B S87 S2\" id=\"t2x_161\">12 142 </span><span class=\"S2F0C S87 S2\" id=\"t2y_161\">13 304 </span><span class=\"S2F0D S87 S2\" id=\"t2z_161\">(378) </span><span class=\"S2F0E S87 S2\" id=\"t30_161\">(774) </span><span class=\"S2F0F S87 S2\" id=\"t31_161\">(1 152) </span><span class=\"S2F10 S87 S2\" id=\"t32_161\">784 </span><span class=\"S2F11 S87 S2\" id=\"t33_161\">11 368 </span><span class=\"S2F12 S87 S2\" id=\"t34_161\">12 152 </span><span class=\"S2F13 S2C S2\" id=\"t35_161\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2F14 S2C S2\" id=\"t36_161\">(3 759) </span><span class=\"S2F15 S2C S2\" id=\"t37_161\">(2 831) </span><span class=\"S2F16 S2C S2\" id=\"t38_161\">(6 590) </span><span class=\"S2F17 S2C S2\" id=\"t39_161\">378 </span><span class=\"S2F18 S2C S2\" id=\"t3a_161\">774 </span><span class=\"S2F19 S2C S2\" id=\"t3b_161\">1 152 </span><span class=\"S2F1A S2C S2\" id=\"t3c_161\">(3 381) </span><span class=\"S2F1B S2C S2\" id=\"t3d_161\">(2 057) </span><span class=\"S2F1C S2C S2\" id=\"t3e_161\">(5 438) </span><span class=\"S2F1D S87 S2\" id=\"t3f_161\">R\u00e9sultat net </span><span class=\"S2F1E S2A S2\" id=\"t3g_161\">\u2013 </span><span class=\"S2F1F S87 S2\" id=\"t3h_161\">activit\u00e9s poursuivies </span><span class=\"S2F20 S87 S2\" id=\"t3i_161\">(2 597) </span><span class=\"S2F21 S87 S2\" id=\"t3j_161\">9 311 </span><span class=\"S2F22 S87 S2\" id=\"t3k_161\">6 714 </span><span class=\"S2F23 S2C S2\" id=\"t3l_161\">- </span><span class=\"S2F24 S2C S2\" id=\"t3m_161\">- </span><span class=\"S2F25 S2C S2\" id=\"t3n_161\">- </span><span class=\"S2F26 S87 S2\" id=\"t3o_161\">(2 597) </span><span class=\"S2F27 S87 S2\" id=\"t3p_161\">9 311 </span><span class=\"S2F28 S87 S2\" id=\"t3q_161\">6 714 </span><span class=\"S2F29 S2C S2\" id=\"t3r_161\">R\u00e9sultat net </span><span class=\"S2F2A S2B S2\" id=\"t3s_161\">\u2013 </span><span class=\"S2F2B S2C S2\" id=\"t3t_161\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2F2C S2C S2\" id=\"t3u_161\">- </span><span class=\"S2F2D S2C S2\" id=\"t3v_161\">- </span><span class=\"S2F2E S2C S2\" id=\"t3w_161\">- </span><span class=\"S2F2F S2C S2\" id=\"t3x_161\">- </span><span class=\"S2F30 S2C S2\" id=\"t3y_161\">- </span><span class=\"S2F31 S2C S2\" id=\"t3z_161\">- </span><span class=\"S2F32 S2C S2\" id=\"t40_161\">- </span><span class=\"S2F33 S2C S2\" id=\"t41_161\">- </span><span class=\"S2F34 S2C S2\" id=\"t42_161\">- </span><span class=\"S2F35 S87 S2\" id=\"t43_161\">R\u00e9sultat net total </span><span class=\"S2F36 S87 S2\" id=\"t44_161\">(2 597) </span><span class=\"S2F37 S87 S2\" id=\"t45_161\">9 311 </span><span class=\"S2F38 S87 S2\" id=\"t46_161\">6 714 </span><span class=\"S2F39 S2C S2\" id=\"t47_161\">- </span><span class=\"S2F3A S2C S2\" id=\"t48_161\">- </span><span class=\"S2F3B S2C S2\" id=\"t49_161\">- </span><span class=\"S2F3C S87 S2\" id=\"t4a_161\">(2 597) </span><span class=\"S2F3D S87 S2\" id=\"t4b_161\">9 311 </span><span class=\"S2F3E S87 S2\" id=\"t4c_161\">6 714 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_162\">5. </span><span class=\"S28E9 S87 S2\" id=\"t5_162\">NOTES RELATIVES AU COMPTE DE RESULTAT </span><span class=\"S2F3F S87 S2\" id=\"t6_162\">5.1. </span><span class=\"S2F40 S2A S2\" id=\"t7_162\">Chiffres d\u2019affaires </span><span class=\"S2F41 S410 S2\" id=\"t8_162\">En milliers d'euros </span><span class=\"S2F42 S87 S2\" id=\"t9_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F43 S87 S2\" id=\"ta_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F44 S2C S2\" id=\"tb_162\">Europe M\u00e9diterran\u00e9e et Am\u00e9rique </span><span class=\"S2F45 S2C S2\" id=\"tc_162\">389 151 </span><span class=\"S2F46 S2C S2\" id=\"td_162\">324 083 </span><span class=\"S2F47 S2C S2\" id=\"te_162\">Afrique Moyen Orient et Asie </span><span class=\"S2F48 S2C S2\" id=\"tf_162\">78 360 </span><span class=\"S2F49 S2C S2\" id=\"tg_162\">53 548 </span><span class=\"S2F4A S87 S2\" id=\"th_162\">Total des produits des activit\u00e9s ordinaires </span><span class=\"S2F4B S87 S2\" id=\"ti_162\">467 511 </span><span class=\"S2F4C S87 S2\" id=\"tj_162\">377 631 </span><span class=\"S2F4D S2B S2\" id=\"tk_162\">L\u2019activit\u00e9 consolid\u00e9e du groupe est rest\u00e9e soutenue au cours de l\u2019exercice 2022. Elle s\u2019\u00e9tablit \u00e0 467,5 </span><span class=\"S2F4E S2B S2\" id=\"tl_162\">M\u20ac en progression de 23,8 % sur l\u2019ann\u00e9e 2022. A p\u00e9rim\u00e8tre et taux de change la croissance s\u2019\u00e9tablit \u00e0 </span><span class=\"S2F4F S2B S2\" id=\"tm_162\">22.3% par rapport \u00e0 l\u2019exercice 2021. </span><span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S2460 SE55 S2\" id=\"t1_163\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_163\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_163\">163 </span><span class=\"S2F83 S2A S2\" id=\"t4_163\">5.3. Variation des stocks d\u2019en</span><span class=\"S2F84 S87 S2\" id=\"t5_163\">-cours et de produits finis au compte de r\u00e9sultat </span><span class=\"S2F85 S411 S2\" id=\"t6_163\">En milliers d\u2019euros </span><span class=\"S2F86 S87 S2\" id=\"t7_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F87 S87 S2\" id=\"t8_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F88 S2C S2\" id=\"t9_163\">Production stock\u00e9e de biens </span><span class=\"S2F89 S2C S2\" id=\"ta_163\">605 </span><span class=\"S2F8A S2C S2\" id=\"tb_163\">278 </span><span class=\"S2F8B S2B S2\" id=\"tc_163\">Variation d\u2019en</span><span class=\"S2F8C S2C S2\" id=\"td_163\">-cours de production de biens </span><span class=\"S2F8D S2C S2\" id=\"te_163\">1 908 </span><span class=\"S2F8E S2C S2\" id=\"tf_163\">503 </span><span class=\"S2F8F S87 S2\" id=\"tg_163\">Total </span><span class=\"S2F90 S87 S2\" id=\"th_163\">2 513 </span><span class=\"S2F91 S87 S2\" id=\"ti_163\">781 </span><span class=\"S2F92 S87 S2\" id=\"tj_163\">5.4. Charges de personnel </span><span class=\"S2F93 S411 S2\" id=\"tk_163\">En milliers d\u2019euros </span><span class=\"S2F94 S87 S2\" id=\"tl_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F95 S87 S2\" id=\"tm_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F96 S2C S2\" id=\"tn_163\">R\u00e9mun\u00e9rations </span><span class=\"S2F97 S2C S2\" id=\"to_163\">(72 642) </span><span class=\"S2F98 S2C S2\" id=\"tp_163\">(65 761) </span><span class=\"S2F99 S2C S2\" id=\"tq_163\">Charges sociales </span><span class=\"S2F9A S2C S2\" id=\"tr_163\">(26 252) </span><span class=\"S2F9B S2C S2\" id=\"ts_163\">(24 836) </span><span class=\"S2F9C S2C S2\" id=\"tt_163\">Autres charges ou produits </span><span class=\"S2F9D S2C S2\" id=\"tu_163\">(1 937) </span><span class=\"S2F9E S2C S2\" id=\"tv_163\">(2 205) </span><span class=\"S2F9F S87 S2\" id=\"tw_163\">Total charges de personnel </span><span class=\"S2FA0 S87 S2\" id=\"tx_163\">(100 831) </span><span class=\"S2FA1 S87 S2\" id=\"ty_163\">(92 802) </span><span class=\"S2FA2 S118C S2\" id=\"tz_163\">Effectifs consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2FA3 S87 S2\" id=\"t10_163\">Cat\u00e9gorie de personnel (Int\u00e9gration globale) </span><span class=\"S2FA4 S87 S2\" id=\"t11_163\">31 d\u00e9cembre 2022 </span><span class=\"S2FA5 S87 S2\" id=\"t12_163\">31 d\u00e9cembre 2021 </span><span class=\"S2FA6 S2C S2\" id=\"t13_163\">Ing\u00e9nieurs et cadres </span><span class=\"S2FA7 S2C S2\" id=\"t14_163\">315 </span><span class=\"S2FA8 S2C S2\" id=\"t15_163\">297 </span><span class=\"S2FA9 S2C S2\" id=\"t16_163\">Agents de ma\u00eetrise, techniciens &amp; employ\u00e9s </span><span class=\"S2FAA S2C S2\" id=\"t17_163\">861 </span><span class=\"S2FAB S2C S2\" id=\"t18_163\">849 </span><span class=\"S2FAC S2C S2\" id=\"t19_163\">Ouvriers </span><span class=\"S2FAD S2C S2\" id=\"t1a_163\">803 </span><span class=\"S2FAE S2C S2\" id=\"t1b_163\">764 </span><span class=\"S2FAF S87 S2\" id=\"t1c_163\">Total </span><span class=\"S2FB0 S87 S2\" id=\"t1d_163\">des </span><span class=\"S2FB1 S87 S2\" id=\"t1e_163\">effectifs </span><span class=\"S2FB2 S87 S2\" id=\"t1f_163\">des </span><span class=\"S2FB3 S87 S2\" id=\"t1g_163\">soci\u00e9t\u00e9s </span><span class=\"S2FB4 S87 S2\" id=\"t1h_163\">int\u00e9gr\u00e9es </span><span class=\"S2FB5 S87 S2\" id=\"t1i_163\">globalement </span><span class=\"S2FB6 S87 S2\" id=\"t1j_163\">1 979 </span><span class=\"S2FB7 S87 S2\" id=\"t1k_163\">1 910 </span><span class=\"S2FB8 S87 S2\" id=\"t1l_163\">Co-Entreprises </span><span class=\"S2FB9 S2C S2\" id=\"t1m_163\">581 </span><span class=\"S2FBA S2C S2\" id=\"t1n_163\">558 </span><span class=\"S2FBB S87 S2\" id=\"t1o_163\">Total des effectifs </span><span class=\"S2FBC S87 S2\" id=\"t1p_163\">2 560 </span><span class=\"S2FBD S87 S2\" id=\"t1q_163\">2 468 </span><span class=\"S2FBE S2C S2\" id=\"t1r_163\">Les effectifs sont pris en compte \u00e0 100% pour toutes les soci\u00e9t\u00e9s y compris pour les co-entreprises. </span><span class=\"S2FBF S87 S2\" id=\"t4_164\">5.5. Dotations et reprises de provisions </span><span class=\"S2FC0 S411 S2\" id=\"t5_164\">En milliers d\u2019euros </span><span class=\"S2FC1 S87 S2\" id=\"t6_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FC2 S87 S2\" id=\"t7_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FC3 S2C S2\" id=\"t8_164\">Sinistres </span><span class=\"S2FC4 S2C S2\" id=\"t9_164\">(471) </span><span class=\"S2FC5 S2C S2\" id=\"ta_164\">1 170 </span><span class=\"S2FC6 S2C S2\" id=\"tb_164\">Litiges </span><span class=\"S2FC7 S2C S2\" id=\"tc_164\">101 </span><span class=\"S2FC8 S2C S2\" id=\"td_164\">(19) </span><span class=\"S2FC9 S2C S2\" id=\"te_164\">D\u00e9mant\u00e8lement, d\u00e9pollution </span><span class=\"S2FCA S2C S2\" id=\"tf_164\">(45) </span><span class=\"S2FCB S2C S2\" id=\"tg_164\">97 </span><span class=\"S2FCC S2C S2\" id=\"th_164\">Pertes \u00e0 terminaison </span><span class=\"S2FCD S2C S2\" id=\"ti_164\">(541) </span><span class=\"S2FCE S2C S2\" id=\"tj_164\">100 </span><span class=\"S2FCF S2C S2\" id=\"tk_164\">Garanties </span><span class=\"S2FD0 S2C S2\" id=\"tl_164\">0 </span><span class=\"S2FD1 S2C S2\" id=\"tm_164\">- </span><span class=\"S2FD2 S2C S2\" id=\"tn_164\">Autres pour Risques et Charges (1) </span><span class=\"S2FD3 S2C S2\" id=\"to_164\">2 589 </span><span class=\"S2FD4 S2C S2\" id=\"tp_164\">(1 651) </span><span class=\"S2FD5 S2C S2\" id=\"tq_164\">Clients (2) </span><span class=\"S2FD6 S2C S2\" id=\"tr_164\">1 605 </span><span class=\"S2FD7 S2C S2\" id=\"ts_164\">(1 418) </span><span class=\"S2FD8 S2C S2\" id=\"tt_164\">Stocks </span><span class=\"S2FD9 S2C S2\" id=\"tu_164\">303 </span><span class=\"S2FDA S2C S2\" id=\"tv_164\">(236) </span><span class=\"S2FDB S2C S2\" id=\"tw_164\">Autres actifs circulants (3) </span><span class=\"S2FDC S2C S2\" id=\"tx_164\">(1 786) </span><span class=\"S2FDD S2C S2\" id=\"ty_164\">(836) </span><span class=\"S2FDE S87 S2\" id=\"tz_164\">Total des dotations et reprises de provisions </span><span class=\"S2FDF S87 S2\" id=\"t10_164\">1 755 </span><span class=\"S2FE0 S87 S2\" id=\"t11_164\">(2 793) </span><span class=\"S2FE1 S2B S2\" id=\"t12_164\">(1) Dont reprise de provision d\u2019\u00e9vacuation des d\u00e9chets sur le site Ecocentre (1M\u20ac). Pour rappel en </span><span class=\"S2FE2 S2C S2\" id=\"t13_164\">2021 une provision a \u00e9t\u00e9 constat\u00e9e relative \u00e0 un litige. </span><span class=\"S2FE3 S2C S2\" id=\"t14_164\">(2) La variation est principalement due au dotations/reprises des clients au Maroc et en Italie. </span><span class=\"S2FE4 S2C S2\" id=\"t15_164\">(3) Sont provisionn\u00e9s les cr\u00e9dits de TVA des filiales africaines. </span><span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span><span class=\"S300E S2B S2\" id=\"t2c_164\">(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier. </span><span class=\"S2460 SE55 S2\" id=\"t1_165\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_165\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_165\">165 </span><span class=\"S300F S87 S2\" id=\"t4_165\">5.7. Autres produits et charges op\u00e9rationnels </span><span class=\"S3010 S411 S2\" id=\"t5_165\">En milliers d\u2019euros </span><span class=\"S3011 S87 S2\" id=\"t6_165\">31 d\u00e9cembre 2022 </span><span class=\"S3012 S87 S2\" id=\"t7_165\">31 d\u00e9cembre 2021 </span><span class=\"S3013 S2C S2\" id=\"t8_165\">Autres frais (1) </span><span class=\"S3014 S2C S2\" id=\"t9_165\">(732) </span><span class=\"S3015 S2C S2\" id=\"ta_165\">(648) </span><span class=\"S3016 S87 S2\" id=\"tb_165\">Total autres produits et charges non courants </span><span class=\"S3017 S87 S2\" id=\"tc_165\">(732) </span><span class=\"S3018 S87 S2\" id=\"td_165\">(648) </span><span class=\"S3019 S2B S2\" id=\"te_165\">(1) Sur l\u2019exercice 2022, les autres frais comprennent principalement des honoraires dans le cadre du </span><span class=\"S301A S2C S2\" id=\"tf_165\">processus de vente de </span><span class=\"S301B S2B S2\" id=\"tg_165\">l\u2019activit\u00e9 d\u00e9construction (op\u00e9ration suspendue fin 2022). Pour rappel en 2021, les </span><span class=\"S301C S2C S2\" id=\"th_165\">autres frais concernaient principalement des honoraires engag\u00e9s dans le cadre des travaux de valorisation </span><span class=\"S2F92 S2B S2\" id=\"ti_165\">de l\u2019offre publique et la conversion des parts fondateurs. </span><span class=\"S301D S87 S2\" id=\"tj_165\">5.8. Frais de recherche et d\u00e9veloppement </span><span class=\"S301E S2C S2\" id=\"tk_165\">Le Groupe ne pratique pas de recherche fondamentale. </span><span class=\"S301F S2B S2\" id=\"tl_165\">Les frais de d\u00e9veloppement sont port\u00e9s \u00e0 l\u2019actif d\u00e8s lors que les crit\u00e8res mentionn\u00e9s dans la norme IAS </span><span class=\"S3020 S2C S2\" id=\"tm_165\">38 \u00ab Immobilisations incorporelles \u00bb sont d\u00e9montr\u00e9s. En 2022, c</span><span class=\"S3021 S2B S2\" id=\"tn_165\">ertains de ces crit\u00e8res n\u2019\u00e9tant pas </span><span class=\"S3022 S2B S2\" id=\"to_165\">remplis, l\u2019ensemble de ces co\u00fbts a \u00e9t\u00e9 comptabilis\u00e9 en charges. </span><span class=\"S3023 S2B S2\" id=\"tp_165\">Les charges imputables sur l\u2019exercice se r\u00e9sument comme suit : </span><span class=\"S3024 S11ED S2\" id=\"tq_165\">En milliers d\u2019euros </span><span class=\"S3025 S87 S2\" id=\"tr_165\">Exercice 2022 </span><span class=\"S3026 S87 S2\" id=\"ts_165\">Exercice 2021 </span><span class=\"S3027 S2C S2\" id=\"tt_165\">Frais de recherche </span><span class=\"S3028 S2C S2\" id=\"tu_165\">2 332 </span><span class=\"S3029 S2C S2\" id=\"tv_165\">2 188 </span><span class=\"S302A S87 S2\" id=\"tw_165\">Total </span><span class=\"S302B S87 S2\" id=\"tx_165\">2 332 </span><span class=\"S302C S87 S2\" id=\"ty_165\">2 188 </span><span class=\"S1A99 S2C S2\" id=\"tz_165\">La Recherche &amp; D\u00e9veloppement 2022 concerne principalement les explosifs civils. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span><span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span><span class=\"S2460 SE55 S2\" id=\"t1_167\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_167\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_167\">167 </span><span class=\"S3072 S87 S2\" id=\"t4_167\">5.10. Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S3073 S2B S2\" id=\"t5_167\">La charge d\u2019imp\u00f4ts sur le r\u00e9sultat s\u2019analyse de la fa\u00e7on suivante </span><span class=\"S3074 S2C S2\" id=\"t6_167\">: </span><span class=\"S3075 S411 S2\" id=\"t7_167\">En milliers d\u2019euros </span><span class=\"S3076 S87 S2\" id=\"t8_167\">31 d\u00e9cembre 2022 </span><span class=\"S3077 S87 S2\" id=\"t9_167\">31 d\u00e9cembre 2021 </span><span class=\"S3078 S2B S2\" id=\"ta_167\">(Charge) / produit d\u2019imp\u00f4ts </span><span class=\"S3079 S2C S2\" id=\"tb_167\">exigibles </span><span class=\"S307A S2C S2\" id=\"tc_167\">(4 333) </span><span class=\"S307B S2C S2\" id=\"td_167\">(3 633) </span><span class=\"S307C S2B S2\" id=\"te_167\">(Charge) / produit d\u2019imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S307D S2C S2\" id=\"tf_167\">514 </span><span class=\"S307E S2C S2\" id=\"tg_167\">(1 805) </span><span class=\"S307F S87 S2\" id=\"th_167\">Total </span><span class=\"S3080 S87 S2\" id=\"ti_167\">(3 819) </span><span class=\"S3081 S87 S2\" id=\"tj_167\">(5 438) </span><span class=\"S3082 S2C S2\" id=\"tk_167\">Imp\u00f4ts reclass\u00e9s en activit\u00e9s abandonn\u00e9es </span><span class=\"S3083 S2C S2\" id=\"tl_167\">- </span><span class=\"S3084 S2C S2\" id=\"tm_167\">- </span><span class=\"S3085 S2A S2\" id=\"tn_167\">Charge (produit) d\u2019imp\u00f4t \u00e9limin\u00e9 sur le tableau de </span><span class=\"S3086 S87 S2\" id=\"to_167\">flux de tr\u00e9sorerie </span><span class=\"S3087 S87 S2\" id=\"tp_167\">(3 819) </span><span class=\"S3088 S87 S2\" id=\"tq_167\">(5 438) </span><span class=\"S3089 S2C S2\" id=\"tr_167\">Le </span><span class=\"S308A S2B S2\" id=\"ts_167\">montant de l\u2019imp\u00f4t comptabilis\u00e9 comprend la CVAE pour (556) K\u20ac au titre de l\u2019exercice 2022, contre </span><span class=\"S308B S2B S2\" id=\"tt_167\">(579) K\u20ac en 2021. </span><span class=\"S308C S2A S2\" id=\"tu_167\">Rapprochement entre imp\u00f4t th\u00e9orique au taux l\u00e9gal d\u2019imposition France et imp\u00f4t effectif : </span><span class=\"S308D S411 S2\" id=\"tv_167\">En milliers d\u2019euros </span><span class=\"S308E S87 S2\" id=\"tw_167\">31 d\u00e9cembre 2022 </span><span class=\"S308F S87 S2\" id=\"tx_167\">31 d\u00e9cembre 2021 </span><span class=\"S3090 S2C S2\" id=\"ty_167\">R\u00e9sultat avant imp\u00f4t et part du r\u00e9sultat des entreprises </span><span class=\"S3091 S2C S2\" id=\"tz_167\">mises en \u00e9quivalences </span><span class=\"S3092 S2C S2\" id=\"t10_167\">15 087 </span><span class=\"S3093 S2C S2\" id=\"t11_167\">6 437 </span><span class=\"S3094 S2B S2\" id=\"t12_167\">Taux d\u2019imposition th\u00e9orique en vigueur en France </span><span class=\"S3095 S2C S2\" id=\"t13_167\">25,00% </span><span class=\"S3096 S2C S2\" id=\"t14_167\">26,50% </span><span class=\"S3097 S87 S2\" id=\"t15_167\">Imp\u00f4t th\u00e9orique attendu </span><span class=\"S3098 S87 S2\" id=\"t16_167\">(3 772) </span><span class=\"S3099 S87 S2\" id=\"t17_167\">(1 706) </span><span class=\"S309A S2C S2\" id=\"t18_167\">D\u00e9ficits reportables de la p\u00e9riode non activ\u00e9s </span><span class=\"S309B S2C S2\" id=\"t19_167\">(3 028) </span><span class=\"S309C S2C S2\" id=\"t1a_167\">(4 876) </span><span class=\"S309D S2C S2\" id=\"t1b_167\">D\u00e9ficits ant\u00e9rieurs non activ\u00e9s utilis\u00e9s sur la p\u00e9riode </span><span class=\"S309E S2C S2\" id=\"t1c_167\">2 168 </span><span class=\"S309F S2C S2\" id=\"t1d_167\">2 497 </span><span class=\"S30A0 S2C S2\" id=\"t1e_167\">(D\u00e9sactivation) et ou activation des d\u00e9ficits sur la p\u00e9riode </span><span class=\"S30A1 S2C S2\" id=\"t1f_167\">(1) </span><span class=\"S30A2 S2C S2\" id=\"t1g_167\">194 </span><span class=\"S30A3 S2C S2\" id=\"t1h_167\">(781) </span><span class=\"S30A4 S2C S2\" id=\"t1i_167\">Incidence de la variation de taux (report variable) </span><span class=\"S30A5 S2C S2\" id=\"t1j_167\">79 </span><span class=\"S30A6 S2C S2\" id=\"t1k_167\">581 </span><span class=\"S30A7 S2C S2\" id=\"t1l_167\">Diff\u00e9rentiel de taux sur r\u00e9sultat \u00e9tranger </span><span class=\"S30A8 S2C S2\" id=\"t1m_167\">(100) </span><span class=\"S30A9 S2C S2\" id=\"t1n_167\">104 </span><span class=\"S30AA S2C S2\" id=\"t1o_167\">Autres diff\u00e9rences (2) </span><span class=\"S30AB S2C S2\" id=\"t1p_167\">1 057 </span><span class=\"S30AC S2C S2\" id=\"t1q_167\">(851) </span><span class=\"S30AD S87 S2\" id=\"t1r_167\">Imp\u00f4t comptabilis\u00e9 </span><span class=\"S30AE S87 S2\" id=\"t1s_167\">(3 402) </span><span class=\"S30AF S87 S2\" id=\"t1t_167\">(5 035) </span><span class=\"S30B0 S2C S2\" id=\"t1u_167\">CVAE </span><span class=\"S30B1 S2C S2\" id=\"t1v_167\">(417) </span><span class=\"S30B2 S2C S2\" id=\"t1w_167\">(404) </span><span class=\"S30B3 S87 S2\" id=\"t1x_167\">Imp\u00f4t compte de r\u00e9sultat </span><span class=\"S30B4 S87 S2\" id=\"t1y_167\">(3 819) </span><span class=\"S30B5 S87 S2\" id=\"t1z_167\">(5 438) </span><span class=\"S30B6 S2C S2\" id=\"t20_167\">(1) </span><span class=\"S30B7 S2B S2\" id=\"t21_167\">Au 31 d\u00e9cembre 2022, le montant des actifs d\u2019imp\u00f4t diff\u00e9r\u00e9 </span><span class=\"S30B8 S2C S2\" id=\"t22_167\">reconnu au titre des d\u00e9ficits reportables </span><span class=\"S30B9 S2B S2\" id=\"t23_167\">de l\u2019int\u00e9gration fiscale fran\u00e7aise s\u2019\u00e9l\u00e8ve \u00e0 2 </span><span class=\"S30BA S2B S2\" id=\"t24_167\">483 K\u20ac. Ce montant correspond \u00e0 l'imp\u00f4t calcul\u00e9 sur le </span><span class=\"S30BB S2C S2\" id=\"t25_167\">b\u00e9n\u00e9fice pr\u00e9visionnel des cinq prochaines ann\u00e9es, imputable sur les d\u00e9ficits ant\u00e9rieurs. La revue du </span><span class=\"S30BC S2C S2\" id=\"t26_167\">plan fiscal </span><span class=\"S30BD S2B S2\" id=\"t27_167\">a conduit \u00e0 activer un d\u00e9ficit compl\u00e9mentaire de 194 K\u20ac. A la cl\u00f4ture 2022, le groupe </span><span class=\"S30BE S2B S2\" id=\"t28_167\">dispose au niveau de l\u2019int\u00e9gration fiscale en France d\u2019un stock non</span><span class=\"S30BF S2C S2\" id=\"t29_167\">-</span><span class=\"S30C0 S2B S2\" id=\"t2a_167\">activ\u00e9 d\u2019imp\u00f4ts diff\u00e9r\u00e9s de </span><span class=\"S30C1 S2C S2\" id=\"t2b_167\">11 </span><span class=\"S30C2 S2B S2\" id=\"t2c_167\">013 K\u20ac au titre des d\u00e9ficits reportables. </span><span class=\"S30C3 S2C S2\" id=\"t2d_167\">Pour rappel au 31 d\u00e9cembre 2021, la revue du plan fiscal en Espagne, au Maroc et en Su\u00e8de a conduit </span><span class=\"S30C4 S2C S2\" id=\"t2e_167\">reprendre respectivement la totalit\u00e9 des imp\u00f4ts diff\u00e9r\u00e9s actifs espagnols 1 </span><span class=\"S30C5 S2B S2\" id=\"t2f_167\">118 K\u20ac, 180 K\u20ac sur d\u00e9ficit </span><span class=\"S30C6 S2B S2\" id=\"t2g_167\">marocains et 34 K\u20ac sur d\u00e9ficit su\u00e9dois. </span><span class=\"S30C7 S2C S2\" id=\"t2h_167\">(2) </span><span class=\"S30C8 S2C S2\" id=\"t2i_167\">Les autres diff\u00e9rences sont principalemen</span><span class=\"S30C9 S2B S2\" id=\"t2j_167\">t constitu\u00e9es d\u2019un abattement forfaitaire en Afrique de </span><span class=\"S30CA S2C S2\" id=\"t2k_167\">- </span><span class=\"S30CB S2B S2\" id=\"t2l_167\">1M\u20ac. </span><span class=\"S30CC S2B S2\" id=\"t4_168\">Les taux d\u2019imp\u00f4t applicables sont les suivants : </span><span class=\"S30CD S87 S2\" id=\"t5_168\">Pays </span><span class=\"S30CE S87 S2\" id=\"t6_168\">Imp\u00f4ts diff\u00e9r\u00e9s 2022 </span><span class=\"S30CF S87 S2\" id=\"t7_168\">R\u00e9el 2022 </span><span class=\"S30D0 S87 S2\" id=\"t8_168\">R\u00e9el 2021 </span><span class=\"S30D1 S2C S2\" id=\"t9_168\">Belgique </span><span class=\"S30D2 S2C S2\" id=\"ta_168\">B\u00e9nin </span><span class=\"S30D3 S2C S2\" id=\"tb_168\">Burkina Faso </span><span class=\"S30D4 S2C S2\" id=\"tc_168\">Espagne </span><span class=\"S30D5 S2C S2\" id=\"td_168\">France </span><span class=\"S30D6 S2C S2\" id=\"te_168\">Royaume-Uni </span><span class=\"S30D7 S2C S2\" id=\"tf_168\">Guin\u00e9e </span><span class=\"S30D8 S2C S2\" id=\"tg_168\">Irlande </span><span class=\"S30D9 S2C S2\" id=\"th_168\">Italie </span><span class=\"S30DA S2C S2\" id=\"ti_168\">Luxembourg </span><span class=\"S30DB S2C S2\" id=\"tj_168\">Maroc </span><span class=\"S30DC S2C S2\" id=\"tk_168\">Norv\u00e8ge </span><span class=\"S30DD S2C S2\" id=\"tl_168\">Portugal </span><span class=\"S30DE S2C S2\" id=\"tm_168\">S\u00e9n\u00e9gal </span><span class=\"S30DF S2C S2\" id=\"tn_168\">Su\u00e8de </span><span class=\"S30E0 S2C S2\" id=\"to_168\">Gabon </span><span class=\"S30E1 S2C S2\" id=\"tp_168\">Arabie Saoudite </span><span class=\"S30E2 S2C S2\" id=\"tq_168\">Cameroun </span><span class=\"S30E3 S2B S2\" id=\"tr_168\">C\u00f4te d\u2019Ivoire </span><span class=\"S30E4 S2C S2\" id=\"ts_168\">Canada </span><span class=\"S30E5 S2C S2\" id=\"tt_168\">Chili </span><span class=\"S30E6 S2C S2\" id=\"tu_168\">Nouvelle Cal\u00e9donie </span><span class=\"S30E7 S2C S2\" id=\"tv_168\">P\u00e9rou </span><span class=\"S30E8 S2C S2\" id=\"tw_168\">Singapour </span><span class=\"S30E9 S2C S2\" id=\"tx_168\">25% </span><span class=\"S30EA S2C S2\" id=\"ty_168\">30% </span><span class=\"S30EB S2C S2\" id=\"tz_168\">27,50% </span><span class=\"S30EC S2C S2\" id=\"t10_168\">25% </span><span class=\"S30ED S2C S2\" id=\"t11_168\">25% </span><span class=\"S30EE S2C S2\" id=\"t12_168\">25% </span><span class=\"S30EF S2C S2\" id=\"t13_168\">30% </span><span class=\"S30F0 S2C S2\" id=\"t14_168\">15% </span><span class=\"S30F1 S2C S2\" id=\"t15_168\">27,9% </span><span class=\"S30F2 S2C S2\" id=\"t16_168\">24,94% </span><span class=\"S30F3 S2C S2\" id=\"t17_168\">31% </span><span class=\"S30F4 S2C S2\" id=\"t18_168\">22% </span><span class=\"S30F5 S2C S2\" id=\"t19_168\">21% </span><span class=\"S30F6 S2C S2\" id=\"t1a_168\">30% </span><span class=\"S30F7 S2C S2\" id=\"t1b_168\">20,6% </span><span class=\"S30F8 S2C S2\" id=\"t1c_168\">30% </span><span class=\"S30F9 S2C S2\" id=\"t1d_168\">20% </span><span class=\"S30FA S2C S2\" id=\"t1e_168\">33% </span><span class=\"S30FB S2C S2\" id=\"t1f_168\">25% </span><span class=\"S30FC S2C S2\" id=\"t1g_168\">26,50% </span><span class=\"S30FD S2C S2\" id=\"t1h_168\">27% </span><span class=\"S30FE S2C S2\" id=\"t1i_168\">35% </span><span class=\"S30FF S2C S2\" id=\"t1j_168\">29,50% </span><span class=\"S3100 S2C S2\" id=\"t1k_168\">17% </span><span class=\"S3101 S2C S2\" id=\"t1l_168\">25% </span><span class=\"S3102 S2C S2\" id=\"t1m_168\">30% </span><span class=\"S3103 S2C S2\" id=\"t1n_168\">27,50% </span><span class=\"S3104 S2C S2\" id=\"t1o_168\">25% </span><span class=\"S3105 S2C S2\" id=\"t1p_168\">25% </span><span class=\"S3106 S2C S2\" id=\"t1q_168\">19% </span><span class=\"S3107 S2C S2\" id=\"t1r_168\">30% </span><span class=\"S3108 S2C S2\" id=\"t1s_168\">15% </span><span class=\"S3109 S2C S2\" id=\"t1t_168\">27,90% </span><span class=\"S310A S2C S2\" id=\"t1u_168\">24,94% </span><span class=\"S310B S2C S2\" id=\"t1v_168\">31% </span><span class=\"S310C S2C S2\" id=\"t1w_168\">22% </span><span class=\"S310D S2C S2\" id=\"t1x_168\">21% </span><span class=\"S310E S2C S2\" id=\"t1y_168\">30% </span><span class=\"S310F S2C S2\" id=\"t1z_168\">20,60% </span><span class=\"S3110 S2C S2\" id=\"t20_168\">30% </span><span class=\"S3111 S2C S2\" id=\"t21_168\">20% </span><span class=\"S3112 S2C S2\" id=\"t22_168\">33% </span><span class=\"S3113 S2C S2\" id=\"t23_168\">25% </span><span class=\"S3114 S2C S2\" id=\"t24_168\">26,50% </span><span class=\"S3115 S2C S2\" id=\"t25_168\">27% </span><span class=\"S3116 S2C S2\" id=\"t26_168\">35% </span><span class=\"S3117 S2C S2\" id=\"t27_168\">29,50% </span><span class=\"S3118 S2C S2\" id=\"t28_168\">17% </span><span class=\"S3119 S2C S2\" id=\"t29_168\">25% </span><span class=\"S311A S2C S2\" id=\"t2a_168\">30% </span><span class=\"S311B S2C S2\" id=\"t2b_168\">27,50% </span><span class=\"S311C S2C S2\" id=\"t2c_168\">25% </span><span class=\"S311D S2C S2\" id=\"t2d_168\">26,5% </span><span class=\"S311E S2C S2\" id=\"t2e_168\">19% </span><span class=\"S311F S2C S2\" id=\"t2f_168\">30% </span><span class=\"S3120 S2C S2\" id=\"t2g_168\">12,5% </span><span class=\"S3121 S2C S2\" id=\"t2h_168\">27,90% </span><span class=\"S3122 S2C S2\" id=\"t2i_168\">24,94% </span><span class=\"S3123 S2C S2\" id=\"t2j_168\">31% </span><span class=\"S3124 S2C S2\" id=\"t2k_168\">22% </span><span class=\"S3125 S2C S2\" id=\"t2l_168\">21% </span><span class=\"S3126 S2C S2\" id=\"t2m_168\">30% </span><span class=\"S3127 S2C S2\" id=\"t2n_168\">20,60% </span><span class=\"S3128 S2C S2\" id=\"t2o_168\">30% </span><span class=\"S3129 S2C S2\" id=\"t2p_168\">20% </span><span class=\"S312A S2C S2\" id=\"t2q_168\">33% </span><span class=\"S312B S2C S2\" id=\"t2r_168\">25% </span><span class=\"S312C S2C S2\" id=\"t2s_168\">25% </span><span class=\"S312D S2C S2\" id=\"t2t_168\">27% </span><span class=\"S312E S2C S2\" id=\"t2u_168\">35% </span><span class=\"S312F S2C S2\" id=\"t2v_168\">29,50% </span><span class=\"S3130 S2C S2\" id=\"t2w_168\">17% </span><div class=\"S0\" id=\"p169\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg169Overlay\"></div><div id=\"pg169\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_169{
}
.g1_169{
fill: #FFFFFF;
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,404.6H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,404.6h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,404.6H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,404.6h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,404.6H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M113.7,444.3H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,444.3h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,444.3H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,444.3h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,444.3H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.4,476.7H676.8V451.3H514.4v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,476.7H671.5V451.3H519.9v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,476.7H828.4V451.3H676.8v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,476.7h141V451.3h-141v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,502.2H676.8V476.7H514.4v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,502.2H671.5V476.7H519.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,502.2H828.4V476.7H676.8v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,502.2h141V476.7h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,527.5H676.8V502.2H514.4v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,527.5H671.5V502.2H519.9v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,527.5H828.4V502.2H676.8v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,553H676.8V527.5H514.4V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,553H828.4V527.5H676.8V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,553h141V527.5h-141V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,578.5H676.8V553H514.4v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,578.5H828.4V553H676.8v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,578.5h141V553h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,625.2H676.8V589.5H514.4v35.7Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,620.1H671.5V594.6H519.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,625.2H828.4V589.5H676.8v35.7Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,620.1h141V594.6h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M113.7,589.5H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,589.5h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,589.5H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,589.5h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,589.5H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M112.6,626H514.5v-.8H112.6v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M513.4,626h.8v-.8h-.8v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.2,626H676.8v-.8H514.2v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M675.7,626h.7v-.8h-.7v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.4,626H828.6v-.8H676.4v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M108.4,729.4H590.3V684.6H108.4v44.8Z" class="g1_169" />
  <path fill-rule="evenodd" d="M113.7,719.7H584.9V694.2H113.7v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M108.4,684.5H590.3V683H108.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,684.5h1.4V683h-1.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M591.7,684.5H710.9V683H591.7v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M710.9,684.5h1.5V683h-1.5v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M712.4,684.5H831.7V683H712.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,756.4H710.9V730.9H590.3v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,756.4h110V730.9h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,756.4H831.6V730.9H710.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,756.4h110V730.9h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M108.4,730.9H590.3v-1.5H108.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,730.9h1.4v-1.5h-1.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M591.7,730.9H710.9v-1.5H591.7v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M710.9,730.9h1.5v-1.5h-1.5v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M712.4,730.9H831.7v-1.5H712.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,781.8H710.9V756.4H590.3v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,781.8h110V756.4h-110v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,781.8H831.6V756.4H710.9v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,781.8h110V756.4h-110v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M590.3,807.1H710.9V781.8H590.3v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,807.1h110V781.8h-110v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,807.1H831.6V781.8H710.9v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,807.1h110V781.8h-110v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M590.3,832.6H710.9V807.1H590.3v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,832.6h110V807.1h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,832.6H831.6V807.1H710.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,832.6h110V807.1h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M107.3,961.3h483v-1.4h-483v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M589.2,961.3h1.4v-1.4h-1.4v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.6,961.3H710.9v-1.4H590.6v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M709.8,961.3h1.5v-1.4h-1.5v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M711.3,961.3H831.7v-1.4H711.3v1.4Z" class="g0_169" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_169\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_169\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_169\">169 </span><span class=\"S2F83 S87 S2\" id=\"t4_169\">5.11. R\u00e9sultat par action </span><span class=\"S3131 S2C S2\" id=\"t5_169\">Le capital est compos\u00e9 au 31 d\u00e9cembre 2022 de 2 262 830 actions. </span><span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span><span class=\"S3162 S87 S2\" id=\"t1i_169\">5.11.2 R\u00e9sultat dilu\u00e9 </span><span class=\"S3163 S2B S2\" id=\"t1j_169\">Depuis le 31 d\u00e9cembre 2010, il n\u2019existe plus d\u2019instruments potentiellement dilutifs. </span><span class=\"S3164 S2C S2\" id=\"t1k_169\">Ainsi, le r\u00e9sultat par action calcul\u00e9 en ajustant le b\u00e9n\u00e9fice net attribuable aux actions ordinaires et le </span><span class=\"S3165 S2C S2\" id=\"t1l_169\">nombre </span><span class=\"S3166 S2B S2\" id=\"t1m_169\">moyen pond\u00e9r\u00e9 d\u2019actions en circulation au cours de l\u2019exercice des effets de toutes les actions </span><span class=\"S3167 S2C S2\" id=\"t1n_169\">ordinaires potentielles dilutives est identique au r\u00e9sultat de base. </span></div></div><div class=\"S0\" id=\"p170\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg170Overlay\"></div><div id=\"pg170\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_170\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_170\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_170\">170 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_170\">6. </span><span class=\"S3168 S2A S2\" id=\"t5_170\">NOTES RELATIVES A L\u2019ETAT DE SITUATION FINANCIERE CONSOLIDEE </span><span class=\"S3169 S87 S2\" id=\"t6_170\">6.1. Ecarts </span><span class=\"S316A S2A S2\" id=\"t7_170\">d\u2019acquisition </span><span class=\"S316B S411 S2\" id=\"t8_170\">En milliers d\u2019euros </span><span class=\"S316C S87 S2\" id=\"t9_170\">31 d\u00e9cembre 2022 </span><span class=\"S316D S87 S2\" id=\"ta_170\">31 d\u00e9cembre 2021 </span><span class=\"S316E S87 S2\" id=\"tb_170\">Au 31 d\u00e9cembre 2021 </span><span class=\"S316F S2C S2\" id=\"tc_170\">Valeur brute </span><span class=\"S3170 S2C S2\" id=\"td_170\">33 767 </span><span class=\"S3171 S2C S2\" id=\"te_170\">31 934 </span><span class=\"S3172 S2C S2\" id=\"tf_170\">Pertes de valeur cumul\u00e9es </span><span class=\"S3173 S2C S2\" id=\"tg_170\">(24 258) </span><span class=\"S3174 S2C S2\" id=\"th_170\">(24 151) </span><span class=\"S3175 S2A S2\" id=\"ti_170\">Valeur nette \u00e0 l\u2019ouverture </span><span class=\"S3176 S87 S2\" id=\"tj_170\">9 509 </span><span class=\"S3177 S87 S2\" id=\"tk_170\">7 783 </span><span class=\"S3178 S2C S2\" id=\"tl_170\">Acquisitions </span><span class=\"S3179 S2C S2\" id=\"tm_170\">par </span><span class=\"S317A S2C S2\" id=\"tn_170\">voie </span><span class=\"S317B S2C S2\" id=\"to_170\">de </span><span class=\"S317C S2C S2\" id=\"tp_170\">regroupement </span><span class=\"S317D S2B S2\" id=\"tq_170\">d\u2019entreprises </span><span class=\"S317E S2C S2\" id=\"tr_170\">0 </span><span class=\"S317F S2C S2\" id=\"ts_170\">0 </span><span class=\"S3049 S2C S2\" id=\"tt_170\">Variations de p\u00e9rim\u00e8tre (1) </span><span class=\"S3180 S2C S2\" id=\"tu_170\">(436) </span><span class=\"S3181 S2C S2\" id=\"tv_170\">1 324 </span><span class=\"S3182 S2C S2\" id=\"tw_170\">Ecart de conversion </span><span class=\"S3183 S2C S2\" id=\"tx_170\">317 </span><span class=\"S3184 S2C S2\" id=\"ty_170\">402 </span><span class=\"S3185 S2C S2\" id=\"tz_170\">Pertes de valeur enregistr\u00e9es en r\u00e9sultat </span><span class=\"S3186 S2C S2\" id=\"t10_170\">0 </span><span class=\"S3187 S2C S2\" id=\"t11_170\">0 </span><span class=\"S3188 S87 S2\" id=\"t12_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3189 S87 S2\" id=\"t13_170\">9 390 </span><span class=\"S318A S87 S2\" id=\"t14_170\">9 509 </span><span class=\"S318B S87 S2\" id=\"t15_170\">Au 31 d\u00e9cembre 2022 </span><span class=\"S318C S2C S2\" id=\"t16_170\">Valeur brute </span><span class=\"S318D S2C S2\" id=\"t17_170\">33 028 </span><span class=\"S259B S2C S2\" id=\"t18_170\">33 767 </span><span class=\"S318E S2C S2\" id=\"t19_170\">Pertes de valeur cumul\u00e9es (2) </span><span class=\"S318F S2C S2\" id=\"t1a_170\">(23 638) </span><span class=\"S3190 S2C S2\" id=\"t1b_170\">(24 258) </span><span class=\"S3191 S87 S2\" id=\"t1c_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3192 S87 S2\" id=\"t1d_170\">9 390 </span><span class=\"S3193 S87 S2\" id=\"t1e_170\">9 509 </span><span class=\"S3194 S2B S2\" id=\"t1f_170\">(1) La variation de p\u00e9rim\u00e8tre est li\u00e9e \u00e0 l\u2019allocation du prix d\u2019acquisition de Normat Services. </span><span class=\"S3195 S2C S2\" id=\"t1g_170\">(2) Les pertes de valeurs cumul\u00e9es concernent les UGT Europe </span><span class=\"S3196 S2B S2\" id=\"t1h_170\">\u2013 </span><span class=\"S3197 S2C S2\" id=\"t1i_170\">Am\u00e9rique et D\u00e9molition. </span><span class=\"S3198 S2C S2\" id=\"t1j_170\">Les nouvelles pr\u00e9visions ont \u00e9t\u00e9 calcul\u00e9es en r\u00e9ajustant \u00e0 la hausse les pr\u00e9visions ant\u00e9rieures. Elles </span><span class=\"S3199 S2C S2\" id=\"t1k_170\">traduisent : </span><span class=\"S319A S801 S2\" id=\"t1l_170\">\u25aa </span><span class=\"S319B S2C S2\" id=\"t1m_170\">les hausses de prix des mati\u00e8res </span><span class=\"S319C S801 S2\" id=\"t1n_170\">\u25aa </span><span class=\"S7F0 S2C S2\" id=\"t1o_170\">la concr\u00e9tisation </span><span class=\"S319D S2B S2\" id=\"t1p_170\">de nombreux projets dans le domaine de l\u2019extraction de mati\u00e8res premi\u00e8res </span><span class=\"S319E S2C S2\" id=\"t1q_170\">dans les zones o\u00f9 le groupe est pr\u00e9sent (Canada, Afrique, Moyen-Orient notamment) </span><span class=\"S7C S801 S2\" id=\"t1r_170\">\u25aa </span><span class=\"S319F S2B S2\" id=\"t1s_170\">la confirmation de l\u2019impact positif des nouvelles r\u00e9glementation mises en place sur le </span><span class=\"S31A0 S2C S2\" id=\"t1t_170\">recyclage des d\u00e9chets du b\u00e2timent sur les activit\u00e9 d\u00e9molition et \u00e9conomie circulaire. </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_171\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_171\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_171\">171 </span><span class=\"S31A1 S2B S2\" id=\"t4_171\">Pour information les \u00e9carts d\u2019acquisition apr\u00e8s d\u00e9pr\u00e9ciation se r\u00e9partissent de la mani\u00e8re suivante par </span><span class=\"S31A2 S2C S2\" id=\"t5_171\">UGT : </span><span class=\"S31A3 S411 S2\" id=\"t6_171\">En milliers d\u2019euros </span><span class=\"S31A4 S87 S2\" id=\"t7_171\">31 </span><span class=\"S31A5 S87 S2\" id=\"t8_171\">d\u00e9cembre </span><span class=\"S31A6 S87 S2\" id=\"t9_171\">2021 </span><span class=\"S31A7 S87 S2\" id=\"ta_171\">Reprises </span><span class=\"S31A8 S87 S2\" id=\"tb_171\">Ecart de </span><span class=\"S31A9 S87 S2\" id=\"tc_171\">conversion </span><span class=\"S31AA S87 S2\" id=\"td_171\">31 </span><span class=\"S31AB S87 S2\" id=\"te_171\">d\u00e9cembre </span><span class=\"S31AC S87 S2\" id=\"tf_171\">2022 </span><span class=\"S31AD S87 S2\" id=\"tg_171\">Ecart </span><span class=\"S31AE S87 S2\" id=\"th_171\">d'acquisition </span><span class=\"S31AF S87 S2\" id=\"ti_171\">(valeur </span><span class=\"S31B0 S87 S2\" id=\"tj_171\">brute) </span><span class=\"S31B1 S87 S2\" id=\"tk_171\">Valeur </span><span class=\"S31B2 S87 S2\" id=\"tl_171\">r\u00e9siduelle </span><span class=\"S31B3 S2C S2\" id=\"tm_171\">Zone Europe- Am\u00e9rique </span><span class=\"S31B4 S2C S2\" id=\"tn_171\">(19 377) </span><span class=\"S31B5 S2C S2\" id=\"to_171\">- </span><span class=\"S31B6 S2C S2\" id=\"tp_171\">618 </span><span class=\"S31B7 S2C S2\" id=\"tq_171\">(18 759) </span><span class=\"S31B8 S2C S2\" id=\"tr_171\">20 391 </span><span class=\"S31B9 S2C S2\" id=\"ts_171\">1 632 </span><span class=\"S31BA S2C S2\" id=\"tt_171\">Zone D\u00e9molition </span><span class=\"S31BB S2C S2\" id=\"tu_171\">(4 774) </span><span class=\"S31BC S2C S2\" id=\"tv_171\">- </span><span class=\"S31BD S2C S2\" id=\"tw_171\">- </span><span class=\"S31BE S2C S2\" id=\"tx_171\">(4 774) </span><span class=\"S31BF S2C S2\" id=\"ty_171\">4 774 </span><span class=\"S31C0 S2C S2\" id=\"tz_171\">- </span><span class=\"S31C1 S2C S2\" id=\"t10_171\">Zone Afrique - Moyen </span><span class=\"S31C2 S2C S2\" id=\"t11_171\">Orient - Asie </span><span class=\"S31C3 S2C S2\" id=\"t12_171\">- </span><span class=\"S31C4 S2C S2\" id=\"t13_171\">- </span><span class=\"S31C5 S2C S2\" id=\"t14_171\">- </span><span class=\"S31C6 S2C S2\" id=\"t15_171\">- </span><span class=\"S31C7 S2C S2\" id=\"t16_171\">7 758 </span><span class=\"S31C8 S2C S2\" id=\"t17_171\">7 758 </span><span class=\"S31C9 S87 S2\" id=\"t18_171\">Pertes </span><span class=\"S31CA S87 S2\" id=\"t19_171\">de </span><span class=\"S31CB S87 S2\" id=\"t1a_171\">valeur </span><span class=\"S31CC S87 S2\" id=\"t1b_171\">sur </span><span class=\"S31CD S87 S2\" id=\"t1c_171\">\u00e9cart d'acquisition </span><span class=\"S31CE S87 S2\" id=\"t1d_171\">(24 151) </span><span class=\"S31CF S87 S2\" id=\"t1e_171\">0 </span><span class=\"S31D0 S87 S2\" id=\"t1f_171\">618 </span><span class=\"S31D1 S87 S2\" id=\"t1g_171\">(23 533) </span><span class=\"S31D2 S87 S2\" id=\"t1h_171\">32 923 </span><span class=\"S31D3 S87 S2\" id=\"t1i_171\">9 390 </span><span class=\"S31D4 S2B S2\" id=\"t1j_171\">L\u2019UGT \u00ab Afrique \u2013 </span><span class=\"S31D5 S2C S2\" id=\"t1k_171\">Moyen Orient </span><span class=\"S31D6 S2B S2\" id=\"t1l_171\">\u2013 </span><span class=\"S31D7 S2B S2\" id=\"t1m_171\">Asie \u00bb a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a pas conduit \u00e0 </span><span class=\"S31D8 S2B S2\" id=\"t1n_171\">d\u00e9pr\u00e9cier des \u00e9carts d\u2019acquisition. Au 31 d\u00e9cembre 2022 le Goodwill s\u2019\u00e9l\u00e8ve \u00e0 7,8 M\u20ac. </span><span class=\"S31D9 S2B S2\" id=\"t1o_171\">Pour l\u2019UGT \u00ab Europe \u2013Am\u00e9rique \u00bb, a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a mise en \u00e9vidence de </span><span class=\"S31DA S2C S2\" id=\"t1p_171\">d\u00e9pr\u00e9ciation de goodwill compl\u00e9mentaire. Au 31 d\u00e9cembre 2022 le goodwill r\u00e9siduel est valoris\u00e9 \u00e0 1,6 </span><span class=\"S31DB S2B S2\" id=\"t1q_171\">M\u20ac </span><span class=\"S31DC S2B S2\" id=\"t1r_171\">Pour l\u2019UGT \u00ab D\u00e9molition \u00bb, le business plan a \u00e9t\u00e9 significativement revu \u00e0 la hausse. Les Goodwill </span><span class=\"S31DD S2C S2\" id=\"t1s_171\">avaient totalement \u00e9t\u00e9 d\u00e9pr\u00e9ci\u00e9s en 2020. </span><span class=\"S31DE S118C S2\" id=\"t1t_171\">Tests de perte de valeur </span><span class=\"S31DF S11ED S2\" id=\"t1u_171\">\u2013 </span><span class=\"S31E0 S118C S2\" id=\"t1v_171\">m\u00e9thodologie </span><span class=\"S31E1 S2B S2\" id=\"t1w_171\">Le Groupe a adopt\u00e9 \u00e0 compter de l\u2019exercice 2008 la m\u00e9thode d\u2019\u00e9valuation par les flux de tr\u00e9sorerie </span><span class=\"S31E2 S2B S2\" id=\"t1x_171\">actualis\u00e9s, en consid\u00e9rant comme taux d\u2019actualisation le co\u00fbt moyen pond\u00e9r\u00e9 des </span><span class=\"S31E3 S2C S2\" id=\"t1y_171\">capitaux propres </span><span class=\"SAE2 S2C S2\" id=\"t1z_171\">(WACC). </span><span class=\"S31E4 S2B S2\" id=\"t20_171\">Les taux d\u2019actualisation appliqu\u00e9s par UGT sont les suivants </span><span class=\"S31E5 S2C S2\" id=\"t21_171\">: </span><span class=\"S31E6 S2C S2\" id=\"t22_171\">UGT </span><span class=\"S31E7 S87 S2\" id=\"t23_171\">WACC </span><span class=\"S31E8 S87 S2\" id=\"t24_171\">Apr\u00e8s </span><span class=\"S31E9 S87 S2\" id=\"t25_171\">Imp\u00f4ts 2022 </span><span class=\"S31EA S87 S2\" id=\"t26_171\">Taux </span><span class=\"S31EB S2A S2\" id=\"t27_171\">d\u2019actualisation </span><span class=\"S31EC S2A S2\" id=\"t28_171\">d\u2019\u00e9quilibre </span><span class=\"S31ED S87 S2\" id=\"t29_171\">2022 </span><span class=\"S31EE S87 S2\" id=\"t2a_171\">WACC </span><span class=\"S31EF S87 S2\" id=\"t2b_171\">Apr\u00e8s </span><span class=\"S31F0 S87 S2\" id=\"t2c_171\">Imp\u00f4ts 2021 </span><span class=\"S31F1 S87 S2\" id=\"t2d_171\">Taux </span><span class=\"S31F2 S2A S2\" id=\"t2e_171\">d\u2019actualisation </span><span class=\"S31F3 S2A S2\" id=\"t2f_171\">d\u2019\u00e9quilibre </span><span class=\"S31F4 S87 S2\" id=\"t2g_171\">2021 </span><span class=\"S31F5 S2C S2\" id=\"t2h_171\">Zone Europe - Am\u00e9rique (1) </span><span class=\"S31F6 S2C S2\" id=\"t2i_171\">9,23% </span><span class=\"S31F7 S2C S2\" id=\"t2j_171\">9,92% </span><span class=\"S31F8 S2C S2\" id=\"t2k_171\">8,85 % </span><span class=\"S31F9 S2C S2\" id=\"t2l_171\">9,75 % </span><span class=\"S31FA S2C S2\" id=\"t2m_171\">Zone D\u00e9molition (2) </span><span class=\"S31FB S2C S2\" id=\"t2n_171\">8,56% </span><span class=\"S31FC S2C S2\" id=\"t2o_171\">23,36% </span><span class=\"S31FD S2C S2\" id=\"t2p_171\">8,14 % </span><span class=\"S31FE S2C S2\" id=\"t2q_171\">42,72 % </span><span class=\"S31FF S2C S2\" id=\"t2r_171\">Zone Afrique - Moyen-Orient - </span><span class=\"S3200 S2C S2\" id=\"t2s_171\">Asie (3) </span><span class=\"S3201 S2C S2\" id=\"t2t_171\">14,93% </span><span class=\"S3202 S2C S2\" id=\"t2u_171\">18,59% </span><span class=\"S3203 S2C S2\" id=\"t2v_171\">13,85 % </span><span class=\"S3204 S2C S2\" id=\"t2w_171\">18,93% </span><span class=\"S3205 S2C S2\" id=\"t2x_171\">(1) </span><span class=\"S3206 S2C S2\" id=\"t2y_171\">Zone Europe </span><span class=\"S3207 S2B S2\" id=\"t2z_171\">\u2013 </span><span class=\"S3208 S2C S2\" id=\"t30_171\">Am\u00e9rique : Benelux, Italie, Espagne, Explosif Forage Minage en France, </span><span class=\"S3209 S2C S2\" id=\"t31_171\">Royaume-Uni, Scandinavie, Canada et Chili, Maroc. </span><span class=\"S1C83 S2C S2\" id=\"t32_171\">(2) </span><span class=\"S320A S2C S2\" id=\"t33_171\">Zone D\u00e9molition : France. </span><span class=\"S320B S2C S2\" id=\"t34_171\">(3) </span><span class=\"S320C S2C S2\" id=\"t35_171\">Zone Afrique </span><span class=\"S320D S2B S2\" id=\"t36_171\">\u2013 </span><span class=\"S320E S2C S2\" id=\"t37_171\">Moyen-Orient </span><span class=\"S320F S2B S2\" id=\"t38_171\">\u2013 </span><span class=\"S3210 S2C S2\" id=\"t39_171\">Asie : Guin\u00e9e Conakry, S\u00e9n\u00e9gal, Cameroun, B\u00e9nin, Gabon, et </span><span class=\"S3211 S2B S2\" id=\"t3a_171\">C\u00f4te d\u2019Ivoire, Burkina Faso et Nouvelle Cal\u00e9donie, japon et Singapour. </span><span class=\"S3212 S2C S2\" id=\"t4_172\">La valeur comptable de chaque gr</span><span class=\"S3213 S2B S2\" id=\"t5_172\">oupe d\u2019actifs a fait l\u2019objet d\u2019une comparaison avec sa valeur d\u2019utilit\u00e9 </span><span class=\"S2BA7 S2C S2\" id=\"t6_172\">au 31 d\u00e9cembre 2022. </span><span class=\"S3214 S2B S2\" id=\"t7_172\">Les valeurs d\u2019utilit\u00e9 correspondent \u00e0 la somme des flux futurs de tr\u00e9sorerie disponibles actualis\u00e9s, </span><span class=\"S3215 S2B S2\" id=\"t8_172\">d\u00e9termin\u00e9s sur la base d\u2019un plan d\u2019affaires \u00e0 horizon cinq ans </span><span class=\"S3216 S2C S2\" id=\"t9_172\">pour chacune des UGT </span><span class=\"S3217 S2B S2\" id=\"ta_172\">; ce plan d\u2019affaires </span><span class=\"S3218 S2C S2\" id=\"tb_172\">refl\u00e9tant la connaissance des march\u00e9s et les orientations de d\u00e9veloppement d\u00e9cid\u00e9es par la Direction du </span><span class=\"S3219 S2C S2\" id=\"tc_172\">groupe. </span><span class=\"S321A S2B S2\" id=\"td_172\">Le taux d\u2019actualisation appliqu\u00e9 par UGT int\u00e8gre </span><span class=\"S321B S2C S2\" id=\"te_172\">: </span><span class=\"S321C S2C S2\" id=\"tf_172\">- la prime de risque g\u00e9n\u00e9ral (march\u00e9 actions France) retenue pour les tests 2022 est d\u00e9termin\u00e9e sur la </span><span class=\"S321D S2B S2\" id=\"tg_172\">base d\u2019une moyenne des primes de risques utilis\u00e9es par les brokers dans leurs notes sur les valeurs du </span><span class=\"S321E S2C S2\" id=\"th_172\">CAC 40 en date de d\u00e9cembre 2022 ; </span><span class=\"S321F S2C S2\" id=\"ti_172\">- le risque sp\u00e9cifique \u00e0 la zone g\u00e9ographique constituant l'UGT obtenu en pond\u00e9rant les primes de risque </span><span class=\"S3220 S2C S2\" id=\"tj_172\">de chaque pays par la valeur des actifs corporels et incorporels attach\u00e9s \u00e0 chacun des pays constituant </span><span class=\"S3221 S2C S2\" id=\"tk_172\">l'UGT ; </span><span class=\"S3222 S2C S2\" id=\"tl_172\">- la prime de risque \"corporate\" li\u00e9e \u00e0 la taille du groupe. </span><span class=\"S3223 S2B S2\" id=\"tm_172\">La valeur d\u2019utilit\u00e9 int\u00e8gre une valeur terminale obtenue par projection et actualisation \u00e0 l\u2019infini du </span><span class=\"S3224 S2B S2\" id=\"tn_172\">dernier flux de l\u2019horizon explicite en tenant compte d\u2019un taux de croissance de 2% pour l\u2019Europe \u2013 </span><span class=\"S3225 S2B S2\" id=\"to_172\">Am\u00e9rique et la D\u00e9molition et de 4% pour l\u2019Afrique, le Moyen Orient et l\u2019Asie (taux identiques \u00e0 2021). </span><span class=\"S3226 S2C S2\" id=\"tp_172\">Ces taux refl\u00e8tent le potentiel estim\u00e9 de chaque march\u00e9 sur le long terme. </span><span class=\"S3227 S87 S2\" id=\"tq_172\">Analyse de la sensibilit\u00e9 sur les risques de d\u00e9pr\u00e9ciation : </span><span class=\"S3228 S2B S2\" id=\"tr_172\">Le Groupe a effectu\u00e9 des analyses de sensibilit\u00e9 de la valeur d\u2019utili </span><span class=\"S3229 S2C S2\" id=\"ts_172\">t\u00e9 pour chacune des UGT. Les </span><span class=\"S322A S2B S2\" id=\"tt_172\">hypoth\u00e8ses cl\u00e9s sont principalement le taux d\u2019actualisation utilis\u00e9 et le taux de croissance \u00e0 l\u2019infini et </span><span class=\"S322B S2B S2\" id=\"tu_172\">l\u2019EBIT sur la dur\u00e9e du BP et \u00e0 l\u2019infini. </span><span class=\"S322C S2C S2\" id=\"tv_172\">UGT </span><span class=\"S322D S2A S2\" id=\"tw_172\">Ecart entre la valeur d\u2019utilit\u00e9 et la valeur nette comptable </span><span class=\"S322E S87 S2\" id=\"tx_172\">du Goodwill </span><span class=\"S322F S2C S2\" id=\"ty_172\">Augmentation du </span><span class=\"S3230 S2C S2\" id=\"tz_172\">taux </span><span class=\"S3231 S2B S2\" id=\"t10_172\">d\u2019actualisation de </span><span class=\"S3232 S2C S2\" id=\"t11_172\">100 points de base </span><span class=\"S3233 S2C S2\" id=\"t12_172\">Baisse de 10% de </span><span class=\"S3234 S2B S2\" id=\"t13_172\">l\u2019EBIT sur la dur\u00e9e </span><span class=\"S3235 S2B S2\" id=\"t14_172\">du BP et \u00e0 l\u2019infini </span><span class=\"S3236 S2C S2\" id=\"t15_172\">Baisse du taux de </span><span class=\"S3237 S2C S2\" id=\"t16_172\">croissance \u00e0 </span><span class=\"S3238 S2B S2\" id=\"t17_172\">l\u2019infini (1) </span><span class=\"S3239 S410 S2\" id=\"t18_172\">Zone Europe </span><span class=\"S323A S411 S2\" id=\"t19_172\">\u2013 </span><span class=\"S323B S410 S2\" id=\"t1a_172\">Am\u00e9rique </span><span class=\"S323C S2C S2\" id=\"t1b_172\">(4 672</span><span class=\"S323D S410 S2\" id=\"t1c_172\">) </span><span class=\"S323E S2C S2\" id=\"t1d_172\">(6 532) </span><span class=\"S323F S2C S2\" id=\"t1e_172\">Pas de </span><span class=\"S3240 S2C S2\" id=\"t1f_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3241 S2C S2\" id=\"t1g_172\">Zone D\u00e9molition </span><span class=\"S3242 S2C S2\" id=\"t1h_172\">Pas de </span><span class=\"S3243 S2C S2\" id=\"t1i_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3244 S2C S2\" id=\"t1j_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S3245 S2C S2\" id=\"t1k_172\">Pas de </span><span class=\"S3246 S2C S2\" id=\"t1l_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3247 S2C S2\" id=\"t1m_172\">Zone Afrique - Moyen-Orient - Asie </span><span class=\"S3248 S2C S2\" id=\"t1n_172\">Pas de </span><span class=\"S3249 S2C S2\" id=\"t1o_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324A S2C S2\" id=\"t1p_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S324B S2C S2\" id=\"t1q_172\">Pas de </span><span class=\"S324C S2C S2\" id=\"t1r_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324D S2C S2\" id=\"t1s_172\">(1) </span><span class=\"S324E S2B S2\" id=\"t1t_172\">Baisse du taux de croissance \u00e0 l\u2019infini de 0,5 point pour l\u2019ensemble des UGT \u00e0 l\u2019exception de l\u2019UGT </span><span class=\"S324F S2C S2\" id=\"t1u_172\">Afrique, Moyen-Orient et Asie qui est de 1 point. </span><span class=\"S3250 S87 S2\" id=\"t4_173\">6.2. Immobilisations incorporelles </span><span class=\"S3251 S411 S2\" id=\"t5_173\">En milliers d\u2019euros </span><span class=\"S3252 S87 S2\" id=\"t6_173\">Concessions, </span><span class=\"S3253 S87 S2\" id=\"t7_173\">brevets, </span><span class=\"S3254 S87 S2\" id=\"t8_173\">licences </span><span class=\"S3255 S87 S2\" id=\"t9_173\">Frais de </span><span class=\"S3256 S87 S2\" id=\"ta_173\">d\u00e9veloppement </span><span class=\"S3257 S87 S2\" id=\"tb_173\">Droit </span><span class=\"S3258 S87 S2\" id=\"tc_173\">au bail </span><span class=\"S3259 S87 S2\" id=\"td_173\">Autres </span><span class=\"S325A S87 S2\" id=\"te_173\">Immos </span><span class=\"S325B S87 S2\" id=\"tf_173\">incorp. </span><span class=\"S325C S87 S2\" id=\"tg_173\">&amp; en </span><span class=\"S325D S87 S2\" id=\"th_173\">cours </span><span class=\"S325E S87 S2\" id=\"ti_173\">Total </span><span class=\"S325F S87 S2\" id=\"tj_173\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3260 S2C S2\" id=\"tk_173\">Valeurs brutes </span><span class=\"S3261 S2C S2\" id=\"tl_173\">4 805 </span><span class=\"S3262 S2C S2\" id=\"tm_173\">1 175 </span><span class=\"S3263 S2C S2\" id=\"tn_173\">37 </span><span class=\"S3264 S2C S2\" id=\"to_173\">1 920 </span><span class=\"S3265 S87 S2\" id=\"tp_173\">7 937 </span><span class=\"S3266 S2C S2\" id=\"tq_173\">Amortissements </span><span class=\"S3267 S2C S2\" id=\"tr_173\">cumul\u00e9s </span><span class=\"S3268 S2C S2\" id=\"ts_173\">et </span><span class=\"S3269 S2C S2\" id=\"tt_173\">d\u00e9pr\u00e9ciations </span><span class=\"S326A S2C S2\" id=\"tu_173\">(2 605) </span><span class=\"S326B S2C S2\" id=\"tv_173\">(798) </span><span class=\"S326C S2C S2\" id=\"tw_173\">(921) </span><span class=\"S326D S87 S2\" id=\"tx_173\">(4 324) </span><span class=\"S326E S87 S2\" id=\"ty_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S326F S87 S2\" id=\"tz_173\">2021 </span><span class=\"S3270 S87 S2\" id=\"t10_173\">2 200 </span><span class=\"S3271 S87 S2\" id=\"t11_173\">377 </span><span class=\"S3272 S87 S2\" id=\"t12_173\">37 </span><span class=\"S3273 S87 S2\" id=\"t13_173\">999 </span><span class=\"S3274 S87 S2\" id=\"t14_173\">3 613 </span><span class=\"S3275 S11ED S2\" id=\"t15_173\">Variations de l\u2019exercice </span><span class=\"S3276 S2C S2\" id=\"t16_173\">Acquisitions </span><span class=\"S3277 S2C S2\" id=\"t17_173\">295 </span><span class=\"S3278 S2C S2\" id=\"t18_173\">24 </span><span class=\"S3279 S2C S2\" id=\"t19_173\">428 </span><span class=\"S327A S87 S2\" id=\"t1a_173\">747 </span><span class=\"S327B S2C S2\" id=\"t1b_173\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S327C S2C S2\" id=\"t1c_173\">830 </span><span class=\"S327D S87 S2\" id=\"t1d_173\">830 </span><span class=\"S327E S2C S2\" id=\"t1e_173\">Cession </span><span class=\"S327F S2C S2\" id=\"t1f_173\">Ecart de conversion </span><span class=\"S3280 S2C S2\" id=\"t1g_173\">(25) </span><span class=\"S3281 S2C S2\" id=\"t1h_173\">40 </span><span class=\"S3282 S87 S2\" id=\"t1i_173\">15 </span><span class=\"S3283 S2C S2\" id=\"t1j_173\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3284 S2C S2\" id=\"t1k_173\">(291) </span><span class=\"S3285 S2C S2\" id=\"t1l_173\">(96) </span><span class=\"S3286 S2C S2\" id=\"t1m_173\">(203) </span><span class=\"S3287 S87 S2\" id=\"t1n_173\">(590) </span><span class=\"S3288 S2C S2\" id=\"t1o_173\">Pertes sur valeur </span><span class=\"S3289 S2C S2\" id=\"t1p_173\">Reclassements </span><span class=\"S328A S2C S2\" id=\"t1q_173\">103 </span><span class=\"S328B S2C S2\" id=\"t1r_173\">(103) </span><span class=\"S328C S87 S2\" id=\"t1s_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S328D S87 S2\" id=\"t1t_173\">2022 </span><span class=\"S328E S87 S2\" id=\"t1u_173\">2 307 </span><span class=\"S328F S87 S2\" id=\"t1v_173\">280 </span><span class=\"S3290 S87 S2\" id=\"t1w_173\">37 </span><span class=\"S3291 S87 S2\" id=\"t1x_173\">1 991 </span><span class=\"S3292 S87 S2\" id=\"t1y_173\">4 615 </span><span class=\"S3293 S87 S2\" id=\"t1z_173\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3294 S2C S2\" id=\"t20_173\">Valeurs brutes </span><span class=\"S3295 S2C S2\" id=\"t21_173\">5 182 </span><span class=\"S3296 S2C S2\" id=\"t22_173\">1 164 </span><span class=\"S3297 S2C S2\" id=\"t23_173\">37 </span><span class=\"S3298 S2C S2\" id=\"t24_173\">3 090 </span><span class=\"S3299 S87 S2\" id=\"t25_173\">9 473 </span><span class=\"S329A S2C S2\" id=\"t26_173\">Amortissements </span><span class=\"S329B S2C S2\" id=\"t27_173\">cumul\u00e9s </span><span class=\"S329C S2C S2\" id=\"t28_173\">et </span><span class=\"S329D S2C S2\" id=\"t29_173\">d\u00e9pr\u00e9ciations </span><span class=\"S329E S2C S2\" id=\"t2a_173\">(2 875) </span><span class=\"S329F S2C S2\" id=\"t2b_173\">(884) </span><span class=\"S32A0 S2C S2\" id=\"t2c_173\">(1 099) </span><span class=\"S32A1 S87 S2\" id=\"t2d_173\">(4 858) </span><span class=\"S32A2 S87 S2\" id=\"t2e_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32A3 S87 S2\" id=\"t2f_173\">2022 </span><span class=\"S32A4 S87 S2\" id=\"t2g_173\">2 307 </span><span class=\"S32A5 S87 S2\" id=\"t2h_173\">280 </span><span class=\"S32A6 S87 S2\" id=\"t2i_173\">37 </span><span class=\"S32A7 S87 S2\" id=\"t2j_173\">1 991 </span><span class=\"S32A8 S87 S2\" id=\"t2k_173\">4 615 </span><span class=\"S32A9 S411 S2\" id=\"t4_174\">En milliers d\u2019euros </span><span class=\"S32AA S87 S2\" id=\"t5_174\">Concessions, </span><span class=\"S32AB S87 S2\" id=\"t6_174\">brevets, </span><span class=\"S32AC S87 S2\" id=\"t7_174\">licences </span><span class=\"S32AD S87 S2\" id=\"t8_174\">Frais de </span><span class=\"S32AE S87 S2\" id=\"t9_174\">d\u00e9veloppement </span><span class=\"S32AF S87 S2\" id=\"ta_174\">Droit </span><span class=\"S32B0 S87 S2\" id=\"tb_174\">au bail </span><span class=\"S32B1 S87 S2\" id=\"tc_174\">Autres </span><span class=\"S32B2 S87 S2\" id=\"td_174\">Immos </span><span class=\"S32B3 S87 S2\" id=\"te_174\">incorp. &amp; en </span><span class=\"S32B4 S87 S2\" id=\"tf_174\">cours </span><span class=\"S32B5 S87 S2\" id=\"tg_174\">Total </span><span class=\"S32B6 S87 S2\" id=\"th_174\">Au 31 d\u00e9cembre 2020 </span><span class=\"S32B7 S2C S2\" id=\"ti_174\">Valeurs brutes </span><span class=\"S32B8 S2C S2\" id=\"tj_174\">4 433 </span><span class=\"S32B9 S2C S2\" id=\"tk_174\">1 204 </span><span class=\"S32BA S2C S2\" id=\"tl_174\">37 </span><span class=\"S32BB S2C S2\" id=\"tm_174\">1 026 </span><span class=\"S32BC S87 S2\" id=\"tn_174\">6 700 </span><span class=\"S32BD S2C S2\" id=\"to_174\">Amortissements </span><span class=\"S32BE S2C S2\" id=\"tp_174\">cumul\u00e9s </span><span class=\"S32BF S2C S2\" id=\"tq_174\">et </span><span class=\"S32C0 S2C S2\" id=\"tr_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32C1 S2C S2\" id=\"ts_174\">(3 171) </span><span class=\"S32C2 S2C S2\" id=\"tt_174\">(751) </span><span class=\"S32C3 S2C S2\" id=\"tu_174\">- </span><span class=\"S32C4 S2C S2\" id=\"tv_174\">(853) </span><span class=\"S32C5 S87 S2\" id=\"tw_174\">(4 775) </span><span class=\"S32C6 S87 S2\" id=\"tx_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32C7 S87 S2\" id=\"ty_174\">2020 </span><span class=\"S32C8 S87 S2\" id=\"tz_174\">1 262 </span><span class=\"S32C9 S87 S2\" id=\"t10_174\">453 </span><span class=\"S32CA S87 S2\" id=\"t11_174\">37 </span><span class=\"S32CB S87 S2\" id=\"t12_174\">173 </span><span class=\"S32CC S87 S2\" id=\"t13_174\">1 925 </span><span class=\"S32CD S118C S2\" id=\"t14_174\">Variations de </span><span class=\"S32CE S11ED S2\" id=\"t15_174\">l\u2019exercice </span><span class=\"S32CF S2C S2\" id=\"t16_174\">Acquisitions </span><span class=\"S32D0 S2C S2\" id=\"t17_174\">350 </span><span class=\"S32D1 S2C S2\" id=\"t18_174\">12 </span><span class=\"S32D2 S2C S2\" id=\"t19_174\">- </span><span class=\"S32D3 S2C S2\" id=\"t1a_174\">753 </span><span class=\"S32D4 S87 S2\" id=\"t1b_174\">1 115 </span><span class=\"S32D5 S2C S2\" id=\"t1c_174\">Ecart de conversion </span><span class=\"S32D6 S2C S2\" id=\"t1d_174\">- </span><span class=\"S32D7 S2C S2\" id=\"t1e_174\">(8) </span><span class=\"S32D8 S2C S2\" id=\"t1f_174\">- </span><span class=\"S32D9 S2C S2\" id=\"t1g_174\">30 </span><span class=\"S32DA S87 S2\" id=\"t1h_174\">22 </span><span class=\"S32DB S2C S2\" id=\"t1i_174\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S32DC S2C S2\" id=\"t1j_174\">566 </span><span class=\"S32DD S2C S2\" id=\"t1k_174\">(47) </span><span class=\"S32DE S2C S2\" id=\"t1l_174\">- </span><span class=\"S32DF S2C S2\" id=\"t1m_174\">(68) </span><span class=\"S32E0 S87 S2\" id=\"t1n_174\">451 </span><span class=\"S32E1 S2C S2\" id=\"t1o_174\">Reclassements </span><span class=\"S32E2 S2C S2\" id=\"t1p_174\">22 </span><span class=\"S32E3 S2C S2\" id=\"t1q_174\">(33) </span><span class=\"S32E4 S2C S2\" id=\"t1r_174\">- </span><span class=\"S32E5 S2C S2\" id=\"t1s_174\">111 </span><span class=\"S32E6 S87 S2\" id=\"t1t_174\">100 </span><span class=\"S32E7 S87 S2\" id=\"t1u_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32E8 S87 S2\" id=\"t1v_174\">2021 </span><span class=\"S32E9 S87 S2\" id=\"t1w_174\">2 200 </span><span class=\"S32EA S87 S2\" id=\"t1x_174\">377 </span><span class=\"S32EB S87 S2\" id=\"t1y_174\">37 </span><span class=\"S32EC S87 S2\" id=\"t1z_174\">999 </span><span class=\"S32ED S87 S2\" id=\"t20_174\">3 613 </span><span class=\"S32EE S87 S2\" id=\"t21_174\">Au 31 d\u00e9cembre 2021 </span><span class=\"S32EF S2C S2\" id=\"t22_174\">Valeurs brutes </span><span class=\"S32F0 S2C S2\" id=\"t23_174\">4 805 </span><span class=\"S32F1 S2C S2\" id=\"t24_174\">1 175 </span><span class=\"S32F2 S2C S2\" id=\"t25_174\">37 </span><span class=\"S32F3 S2C S2\" id=\"t26_174\">1 920 </span><span class=\"S32F4 S87 S2\" id=\"t27_174\">7 937 </span><span class=\"S32F5 S2C S2\" id=\"t28_174\">Amortissements </span><span class=\"S32F6 S2C S2\" id=\"t29_174\">cumul\u00e9s </span><span class=\"S32F7 S2C S2\" id=\"t2a_174\">et </span><span class=\"S32F8 S2C S2\" id=\"t2b_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32F9 S2C S2\" id=\"t2c_174\">(2 605) </span><span class=\"S32FA S2C S2\" id=\"t2d_174\">(798) </span><span class=\"S32FB S2C S2\" id=\"t2e_174\">- </span><span class=\"S32FC S2C S2\" id=\"t2f_174\">(921) </span><span class=\"S32FD S87 S2\" id=\"t2g_174\">(4 324) </span><span class=\"S32FE S87 S2\" id=\"t2h_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32FF S87 S2\" id=\"t2i_174\">2021 </span><span class=\"S3300 S87 S2\" id=\"t2j_174\">2 200 </span><span class=\"S3301 S87 S2\" id=\"t2k_174\">377 </span><span class=\"S3302 S87 S2\" id=\"t2l_174\">37 </span><span class=\"S3303 S87 S2\" id=\"t2m_174\">999 </span><span class=\"S3304 S87 S2\" id=\"t2n_174\">3 613 </span><span class=\"S29A8 S87 S2\" id=\"t4_175\">6.3. Immobilisations corporelles </span><span class=\"S2D3C S411 S2\" id=\"t5_175\">En milliers d\u2019euros </span><span class=\"S3305 S87 S2\" id=\"t6_175\">Terrains </span><span class=\"S3306 S87 S2\" id=\"t7_175\">&amp; constr. </span><span class=\"S3307 S87 S2\" id=\"t8_175\">Total </span><span class=\"S3308 S87 S2\" id=\"t9_175\">ITMO </span><span class=\"S3309 S87 S2\" id=\"ta_175\">(1) </span><span class=\"S330A S87 S2\" id=\"tb_175\">Autres </span><span class=\"S330B S87 S2\" id=\"tc_175\">Immos </span><span class=\"S330C S87 S2\" id=\"td_175\">corp. </span><span class=\"S330D S87 S2\" id=\"te_175\">Immos en </span><span class=\"S330E S87 S2\" id=\"tf_175\">cours et </span><span class=\"S330F S87 S2\" id=\"tg_175\">autres </span><span class=\"S3310 S87 S2\" id=\"th_175\">Total </span><span class=\"S3311 S87 S2\" id=\"ti_175\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3312 S2C S2\" id=\"tj_175\">Valeurs brutes </span><span class=\"S3313 S2C S2\" id=\"tk_175\">70 922 </span><span class=\"S3314 S2C S2\" id=\"tl_175\">112 991 </span><span class=\"S3315 S2C S2\" id=\"tm_175\">45 562 </span><span class=\"S3316 S2C S2\" id=\"tn_175\">11 223 </span><span class=\"S3317 S87 S2\" id=\"to_175\">240 698 </span><span class=\"S3318 S2C S2\" id=\"tp_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3319 S2C S2\" id=\"tq_175\">(27 425) </span><span class=\"S331A S2C S2\" id=\"tr_175\">(82 681) </span><span class=\"S331B S2C S2\" id=\"ts_175\">(32 484) </span><span class=\"S331C S2C S2\" id=\"tt_175\">- </span><span class=\"S331D S87 S2\" id=\"tu_175\">(142 590) </span><span class=\"S331E S87 S2\" id=\"tv_175\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S331F S87 S2\" id=\"tw_175\">43 497 </span><span class=\"S3320 S87 S2\" id=\"tx_175\">30 310 </span><span class=\"S3321 S87 S2\" id=\"ty_175\">13 078 </span><span class=\"S3322 S87 S2\" id=\"tz_175\">11 223 </span><span class=\"S3323 S87 S2\" id=\"t10_175\">98 108 </span><span class=\"S3324 S11ED S2\" id=\"t11_175\">Variations de l\u2019exercice </span><span class=\"S3325 S2C S2\" id=\"t12_175\">Acquisitions </span><span class=\"S3326 S2C S2\" id=\"t13_175\">6 179 </span><span class=\"S3327 S2C S2\" id=\"t14_175\">11 848 </span><span class=\"S3328 S2C S2\" id=\"t15_175\">3 617 </span><span class=\"S3329 S2C S2\" id=\"t16_175\">7 082 </span><span class=\"S332A S87 S2\" id=\"t17_175\">28 726 </span><span class=\"S332B S2C S2\" id=\"t18_175\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S332C S2C S2\" id=\"t19_175\">- </span><span class=\"S332D S2C S2\" id=\"t1a_175\">- </span><span class=\"S332E S2C S2\" id=\"t1b_175\">- </span><span class=\"S332F S2C S2\" id=\"t1c_175\">- </span><span class=\"S3330 S87 S2\" id=\"t1d_175\">- </span><span class=\"S3331 S2C S2\" id=\"t1e_175\">Cessions </span><span class=\"S3332 S2C S2\" id=\"t1f_175\">- </span><span class=\"S3333 S2C S2\" id=\"t1g_175\">(911) </span><span class=\"S3334 S2C S2\" id=\"t1h_175\">(301) </span><span class=\"S3335 S2C S2\" id=\"t1i_175\">- </span><span class=\"S3336 S87 S2\" id=\"t1j_175\">(1 212) </span><span class=\"S3337 S2C S2\" id=\"t1k_175\">Ecarts de conversion </span><span class=\"S3338 S2C S2\" id=\"t1l_175\">(892) </span><span class=\"S3339 S2C S2\" id=\"t1m_175\">(769) </span><span class=\"S333A S2C S2\" id=\"t1n_175\">5 </span><span class=\"S333B S2C S2\" id=\"t1o_175\">(133) </span><span class=\"S333C S87 S2\" id=\"t1p_175\">(1 789) </span><span class=\"S333D S2C S2\" id=\"t1q_175\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><div class=\"S0\" id=\"p176\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg176Overlay\"></div><div id=\"pg176\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_176{
fill: #FFFFFF;
}
.g1_176{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,197.1H400.8V126.9H108.4v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,177.9H395.5V146.3H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,197.1h84.4V126.9H400.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,162.1h73.7V136.6H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,187.6h73.7V162.1H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,197.1h76.6V126.9H485.2v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,152.4h66V126.9h-66v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,171.8h66V152.4h-66v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,197.1h66V171.8h-66v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,197.1H646V126.9H561.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,152.4h73.5V126.9H567.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,171.8h73.5V152.4H567.2v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,197.1h73.5V171.8H567.2v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,197.1h97V126.9H646v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,152.4h86.2V126.9H651.3v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,171.8h86.2V152.4H651.3v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,197.1h86.2V171.8H651.3v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,197.1h95.9V126.9H743v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,177.9h85.3V146.3H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,126.9H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,126.9h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,126.9h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,126.9h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,126.9H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,126.9h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,126.9h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,229.6H400.8V198H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,229.6H395.5V198H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,229.6h84.4V198H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,229.6h73.7V198H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,229.6h76.6V198H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,229.6h66V198h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,229.6H646V198H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,229.6h73.5V198H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,229.6h97V198H646v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,229.6h86.2V198H651.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,229.6h95.9V198H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,229.6h85.3V198H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,197.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,197.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,197.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,197.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,197.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,197.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,197.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,261.8H400.8V230.3H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,261.8H395.5V230.3H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,261.8h84.4V230.3H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,261.8h73.7V230.3H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,261.8h76.6V230.3H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,261.8h66V230.3h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,261.8H646V230.3H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,261.8h73.5V230.3H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,261.8h97V230.3H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,261.8h86.2V230.3H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,261.8h95.9V230.3H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,261.8h85.3V230.3H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,230.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,230.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,230.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,230.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,230.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,230.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,230.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,293.4H400.8V261.8H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,293.4H395.5V261.8H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,293.4h84.4V261.8H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,293.4h73.7V261.8H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,293.4h76.6V261.8H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,293.4h66V261.8h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,293.4H646V261.8H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,293.4h73.5V261.8H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,293.4h95.9V261.8H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,293.4h85.3V261.8H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,325.6H400.8V294.1H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,325.6H395.5V294.1H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,325.6h84.4V294.1H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,325.6h73.7V294.1H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,325.6h76.6V294.1H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,325.6h66V294.1h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,325.6H646V294.1H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,325.6h73.5V294.1H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,325.6h97V294.1H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,325.6h86.2V294.1H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,325.6h95.9V294.1H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,325.6h85.3V294.1H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,294.1H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,294.1h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,294.1h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,294.1h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,294.1H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,294.1h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,294.1h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,357.9H400.8V326.4H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,357.9H395.5V326.4H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,357.9h84.4V326.4H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,357.9h73.7V326.4H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,357.9h76.6V326.4H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,357.9h66V326.4h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,357.9H646V326.4H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,357.9h73.5V326.4H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,357.9h97V326.4H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,357.9h86.2V326.4H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,357.9h95.9V326.4H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,357.9h85.3V326.4H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,326.4H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,326.4h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,326.4h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,326.4h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,326.4H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,326.4h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,326.4h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,358.6H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,358.6h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,358.6h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,358.6h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,358.6H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,358.6h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,358.6h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,548.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,548.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,548.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,548.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,548.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,548.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,548.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,581.1H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,581.1h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,581.1h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,581.1h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,581.1H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,581.1h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,581.1h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,613.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,613.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,613.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,613.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,613.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,613.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,613.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,645.8H400.8V645H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,645.8h83.6V645H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,645.8h75.9V645H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,645.8h83.6V645H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,645.8H743V645H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,645.8h.8V645H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,645.8h95.1V645H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,709.6H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,709.6h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,709.6h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,709.6h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,709.6H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,709.6h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,709.6h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M107.3,741.9H400.8v-.8H107.3v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M399.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.5,741.9h84.7v-.8H400.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.8,741.9h77v-.8h-77v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M560.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.5,741.9h84.7v-.8H561.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.8,741.9H743v-.8H645.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M741.9,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M742.7,741.9h96.2v-.8H742.7v.8Z" class="g1_176" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_176\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_176\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_176\">176 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span></div></div><div class=\"S0\" id=\"p177\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg177Overlay\"></div><div id=\"pg177\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_177{
fill: #FFFFFF;
}
.g1_177{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,248.1h291V177.9h-291v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,228.6H394.1V197.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,248.1H512.7V177.9H399.4v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,203.3H507.4V177.9H404.7v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,222.6H507.4V203.3H404.7v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,248.1H507.4V222.6H404.7v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,248.1H615V177.9H512.7v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,203.3h91.7V177.9H518v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,222.6h91.7V203.3H518v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,248.1h91.7V222.6H518v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,248.1h91.1V177.9H615v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,203.3h80.5V177.9H620.3v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,222.6h80.5V203.3H620.3v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,248.1h80.5V222.6H620.3v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,248.1h95.8V177.9H706.1v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,228.6h85.1V197.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,177.9H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,177.9H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,177.9H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,177.9h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,177.9h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,177.9h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,177.9h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,280.3h291V248.8h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,280.3H394.1V248.8H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,280.3H512.7V248.8H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,280.3H507.4V248.8H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,280.3H615V248.8H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,280.3h91.7V248.8H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,280.3h91.1V248.8H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,280.3h80.5V248.8H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,280.3h95.8V248.8H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,280.3h85.1V248.8H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,248.8H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,248.8H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,248.8H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,248.8h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,248.8h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,248.8h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,248.8h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,312.6h291V281.1h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,312.6H394.1V281.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,312.6H512.7V281.1H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,312.6H507.4V281.1H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,312.6H615V281.1H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,312.6h91.7V281.1H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,312.6h91.1V281.1H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,312.6h80.5V281.1H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,312.6h95.8V281.1H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,312.6h85.1V281.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,281.1H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,281.1H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,281.1H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,281.1h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,281.1h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,281.1h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,281.1h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,313.3H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,313.3H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,313.3H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,313.3h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,313.3h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,313.3h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,313.3h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,472H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,472H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,472H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,472h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,472h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,472h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,472h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,504.2H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,504.2H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,504.2H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,504.2h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,504.2h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,504.2h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,504.2h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,536.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,536.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,536.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,536.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,536.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,536.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,536.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,572.4H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,572.4H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,572.4H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,572.4h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,572.4h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,572.4h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,572.4h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,637.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,637.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,637.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,637.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,637.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,637.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,637.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M107.3,670.3H399.6v-.7H107.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M398.5,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.2,670.3H512.7v-.7H399.2v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M511.6,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.3,670.3H615v-.7H512.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M613.9,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M614.6,670.3h91.5v-.7H614.6v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705,670.3h.8v-.7H705v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705.8,670.3h96.1v-.7H705.8v.7Z" class="g1_177" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_177\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_177\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_177\">177 </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span></div></div><div class=\"S0\" id=\"p178\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg178Overlay\"></div><div id=\"pg178\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_178">
      <path d="M108.4,983.9v-51h406v51Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_178{
fill: #FFFFFF;
}
.g1_178{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,197.1H421.6V126.9H113.7v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,177.9H416.2V146.3H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M421.6,197.1H524.1V126.9H421.6v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,152.4h91.9V126.9H426.9v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,171.8h91.9V152.4H426.9v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,197.1h91.9V171.8H426.9v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,197.1H633.9V126.9H524.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,152.4h99.2V126.9H529.4v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,171.8h99.2V152.4H529.4v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,197.1h99.2V171.8H529.4v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,197.1h95.2V126.9H633.9v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,162.1h84.6V136.6H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,187.6h84.6V162.1H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M729.1,197.1H820V126.9H729.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M734.4,177.9h80.1V146.3H734.4v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,126.9H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,126.9H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,126.9H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,126.9h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,126.9H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,229.6H421.6V198H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,229.6H416.2V198H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,197.8H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,197.8H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,197.8H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,197.8h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,197.8H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,261.8H421.6V230.3H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,261.8H416.2V230.3H119v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,261.8H633.9V230.3H524.1v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,261.8h99.2V230.3H529.4v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,261.8h95.2V230.3H633.9v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,261.8h84.6V230.3H639.2v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,230.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,230.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,230.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,230.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,230.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,262.6H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,262.6H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,262.6H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,262.6h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,262.6H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,421H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,421H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,421H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,421h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,421H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,453.5H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,453.5H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,453.5H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,453.5h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,453.5H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,485.7H421.6V485H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,485.7H524.1V485H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,485.7H633.9V485H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,485.7h94.5V485H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,485.7H820V485H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,521.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,521.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,521.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,521.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,521.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,585.1H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,585.1H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,585.1H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,585.1h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,585.1H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M112.6,617.4h309v-.8h-309v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M420.5,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.2,617.4H524.1v-.8H421.2v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523,617.4h.7v-.8H523v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523.7,617.4H633.9v-.8H523.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M632.8,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.5,617.4h95.6v-.8H633.5v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728,617.4h.7v-.8H728v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728.7,617.4H820v-.8H728.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,835.9h406V771.8h-406v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,819.6H509V788.1H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M514.4,835.9H661V771.8H514.4v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,803.8h136V778.5h-136v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,829.3h136V803.8h-136v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M661,835.9H796.2V771.8H661v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,803.8H790.9V778.5H666.5v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,829.3H790.9V803.8H666.5v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,771.8h406V771h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,771.8H661.2V771H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,771.8H796.2V771H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,868.4h406V836.8h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,868.4H509V836.8H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,836.7h406v-.8h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,836.7H661.2v-.8H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,836.7H796.2v-.8H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,899.9h406V868.4h-406v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,899.9H509V868.4H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.2h406V900.6h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,932.2H509V900.6H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,900.6h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,900.6H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,900.6H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,983.9h406v-51h-406v51Z" class="g0_178" />
  <path clip-path="url(#c0_178)" fill-rule="evenodd" d="M113.7,958.4H509V932.9H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,983.9H509V958.4H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.9h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,932.9H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,932.9H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1034.7h406V983.9h-406v50.8Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1009.2H509V983.9H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1034.7H509v-25.5H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067h406v-31.6h-406V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1067H509v-31.6H113.7V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1035.4h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1035.4H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1035.4H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1121.6h406v-53.9h-406v53.9Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1094.7H509v-25.3H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1120.1H509v-25.4H113.7v25.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067.7h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1067.7H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1067.7H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M107.3,1122.3H514.4v-.7H107.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M513.3,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514,1122.3H661.2v-.7H514v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.1,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.8,1122.3H796.2v-.7H660.8v.7Z" class="g1_178" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_178\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_178\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_178\">178 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span></div></div><div class=\"S0\" id=\"p179\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg179Overlay\"></div><div id=\"pg179\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_179\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_179\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_179\">179 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span></div></div><div class=\"S0\" id=\"p180\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg180Overlay\"></div><div id=\"pg180\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_180">
      <path d="M417.2,319V268.1H626.7V319Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_180{
fill: #FFFFFF;
}
.g1_180{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,216.5H235.1V126.9H108.4v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,187.6H229.8V156H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,216.5H352.3V126.9H235.1v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,171.8H346.9V146.3H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,197.1H346.9V171.8H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,216.5h64.9V126.9H352.3v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,187.6h54.2V156H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,216.5H626.7V126.9H417.2v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,187.6H621.2V156H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,216.5H714V126.9H626.6v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,152.4h76.6V126.9H632.1v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,171.8h76.6V152.4H632.1v19.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,191.1h76.6V171.8H632.1v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,216.5h76.6V191.1H632.1v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,216.5h87.3V126.9H714v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,152.4H796V126.9H719.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,171.8H796V152.4H719.4v19.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,191.1H796V171.8H719.4v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,216.5H796V191.1H719.4v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,126.9H235.1v-.8H108.4v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.1,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.8,126.9H352.3v-.8H235.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M352.3,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M353,126.9h64.2v-.8H353v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.2,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.9,126.9H626.7v-.8H417.9v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.7,126.9h.8v-.8h-.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M627.5,126.9H714v-.8H627.5v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714,126.9h.8v-.8H714v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714.8,126.9h86.5v-.8H714.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M108.4,268.1H235.1V217.3H108.4v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,242.8H229.8V217.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,268.1H229.8V242.8H113.7v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,268.1H352.3V217.3H235.1v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,242.8H346.9V217.3H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,268.1H346.9V242.8H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,268.1h64.9V217.3H352.3v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,258.5h54.2V227H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,268.1H626.7V217.3H417.2v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,242.8H621.2V217.3H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,268.1H621.2V242.8H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,268.1H714V217.3H626.6v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,258.5h76.6V227H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,268.1h87.3V217.3H714v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,258.5H796V227H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,217.3H235.1v-.8H108.4v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.1,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.8,217.3H352.3v-.8H235.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M352.3,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M353,217.3h64.2v-.8H353v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.2,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.9,217.3H626.7v-.8H417.9v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.7,217.3h.8v-.8h-.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M627.5,217.3H714v-.8H627.5v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714,217.3h.8v-.8H714v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714.8,217.3h86.5v-.8H714.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M108.4,319H235.1V268.1H108.4V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,309.3H229.8V277.8H113.7v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,319H352.3V268.1H235.1V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,309.3H346.9V277.8H240.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,319h64.9V268.1H352.3V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,309.3h54.2V277.8H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,319H626.7V268.1H417.2V319Z" class="g0_180" />
  <path clip-path="url(#c0_180)" fill-rule="evenodd" d="M422.5,293.5H621.2V268.1H422.5v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,319H621.2V293.5H422.5V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,319H714V268.1H626.6V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,309.3h76.6V277.8H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,319h87.3V268.1H714V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,309.3H796V277.8H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,350.6H235.1V319H108.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,350.6H229.8V319H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,350.6H352.3V319H235.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,350.6H346.9V319H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,350.6h64.9V319H352.3v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,350.6h54.2V319H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,350.6H626.7V319H417.2v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,350.6H621.2V319H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,350.6H714V319H626.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,350.6h76.6V319H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,350.6h87.3V319H714v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,350.6H796V319H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,420.8H235.1V350.6H108.4v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,376H229.8V350.6H113.7V376Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,395.3H229.8V376H113.7v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,420.8H229.8V395.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,420.8H352.3V350.6H235.1v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,385.6H346.9V360.3H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,411.1H346.9V385.6H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,420.8h64.9V350.6H352.3v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,401.3h54.2V369.8H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,420.8H626.7V350.6H417.2v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,385.6H621.2V360.3H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,411.1H621.2V385.6H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,420.8H714V350.6H626.6v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,401.3h76.6V369.8H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,420.8h87.3V350.6H714v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,401.3H796V369.8H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,471.6H235.1V420.8H108.4v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,446.3H229.8V420.8H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,471.6H229.8V446.3H113.7v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,471.6H352.3V420.8H235.1v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,462.1H346.9V430.5H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,471.6h64.9V420.8H352.3v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,462.1h54.2V430.5H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,471.6H626.7V420.8H417.2v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,446.3H621.2V420.8H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,471.6H621.2V446.3H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,471.6H714V420.8H626.6v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,462.1h76.6V430.5H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,471.6h87.3V420.8H714v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,462.1H796V430.5H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,541.8H235.1V471.6H108.4v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,497.1H229.8V471.6H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,516.3H229.8V497.1H113.7v19.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,541.8H229.8V516.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,541.8H352.3V471.6H235.1v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,522.6H346.9V491H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,541.8h64.9V471.6H352.3v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,522.6h54.2V491H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,541.8H626.7V471.6H417.2v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,522.6H621.2V491H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,541.8H714V471.6H626.6v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,522.6h76.6V491H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,541.8h87.3V471.6H714v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,522.6H796V491H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,592.8H235.1v-51H108.4v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,583.1H229.8V551.5H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,592.8H352.3v-51H235.1v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,583.1H346.9V551.5H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,592.8h64.9v-51H352.3v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,583.1h54.2V551.5H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,592.8H626.7v-51H417.2v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,567.3H621.2V541.8H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,592.8H621.2V567.3H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,592.8H714v-51H626.6v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,583.1h76.6V551.5H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,592.8h87.3v-51H714v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,583.1H796V551.5H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M107.3,593.5H235.1v-.7H107.3v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M234,593.5h.7v-.7H234v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M234.7,593.5H352.3v-.7H234.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M351.2,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M351.9,593.5h65.3v-.7H351.9v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M416.1,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M416.8,593.5H626.7v-.7H416.8v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M625.6,593.5h.8v-.7h-.8v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.4,593.5H714v-.7H626.4v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M712.9,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M713.6,593.5h87.7v-.7H713.6v.7Z" class="g1_180" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_180\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_180\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_180\">180 </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span></div></div><div class=\"S0\" id=\"p181\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg181Overlay\"></div><div id=\"pg181\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_181\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_181\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_181\">181 </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span></div></div><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><div class=\"S0\" id=\"p183\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg183Overlay\"></div><div id=\"pg183\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_183{
fill: #FFFFFF;
}
.g1_183{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,267.3H434.8V177.9H108.4v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,238.4H429.4V206.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,267.3h90.9V177.9H434.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,203.3h80.3V177.9H440.1v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,222.6h80.3V203.3H440.1v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,242h80.3V222.6H440.1V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,267.3h80.3V242H440.1v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,267.3h91.1V177.9H525.7v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,203.3h80.3V177.9H531.2v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,222.6h80.3V203.3H531.2v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,242h80.3V222.6H531.2V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,267.3h80.3V242H531.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,267.3h93.4V177.9H616.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,212.9h82.6V187.6H622.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,232.3h82.6V212.9H622.2v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,257.8h82.6V232.3H622.2v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,267.3h91.1V177.9H710.2v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,212.9H796V187.6H715.5v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,232.3H796V212.9H715.5v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,257.8H796V232.3H715.5v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,177.9H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,177.9h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,177.9h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,177.9h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,177.9h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,299.6H434.8V268.1H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,299.6H429.4V268.1H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,268.1H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,268.1h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,268.1h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,268.1h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,268.1h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,331.3H434.8V299.6H108.4v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,331.3H429.4V299.6H113.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,331.3h90.9V299.6H434.8v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,331.3h80.3V299.6H440.1v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,331.3h91.1V299.6H525.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,331.3h80.3V299.6H531.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,331.3h91.1V299.6H710.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,331.3H796V299.6H715.5v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,362.8H434.8V331.3H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,362.8H429.4V331.3H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,362.8h90.9V331.3H434.8v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,362.8h80.3V331.3H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,362.8h91.1V331.3H525.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,362.8h80.3V331.3H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,362.8h91.1V331.3H710.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,362.8H796V331.3H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,394.4H434.8V362.8H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,394.4H429.4V362.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,394.4h90.9V362.8H434.8v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,394.4h80.3V362.8H440.1v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,394.4h91.1V362.8H710.2v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,394.4H796V362.8H715.5v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,425.9H434.8V394.4H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,425.9H429.4V394.4H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,467.9H434.8V426.7H108.4v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,467.9H429.4V426.7H113.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,467.9h90.9V426.7H434.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,463h80.3V431.4H440.1V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,467.9h91.1V426.7H525.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,463h80.3V431.4H531.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,467.9h93.4V426.7H616.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,463h82.6V431.4H622.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,467.9h91.1V426.7H710.2v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,463H796V431.4H715.5V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,426.6H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,426.6h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,426.6h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,426.6h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,426.6h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,500.2H434.8V468.7H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,500.2H429.4V468.7H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,468.7H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,468.7h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,468.7h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,468.7h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,468.7h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,531.7H434.8V500.2H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,531.7H429.4V500.2H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,563.3H434.8V531.7H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,563.3H429.4V531.7H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,605.3H434.8V564H108.4v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,605.3H429.4V564H113.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,605.3h90.9V564H434.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,600.5h80.3V569H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,605.3h91.1V564H525.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,600.5h80.3V569H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,605.3h93.4V564H616.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,600.5h82.6V569H622.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,605.3h91.1V564H710.2v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,600.5H796V569H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,564H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,564h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,564h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,564h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,564h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M107.3,606H434.8v-.7H107.3v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M433.7,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.4,606h91.5v-.7H434.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M524.8,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.5,606h91.3v-.7H525.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M615.7,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.5,606h93.8v-.7H616.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M709.2,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710,606h91.3v-.7H710v.7Z" class="g1_183" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_183\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_183\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_183\">183 </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span><span class=\"S35BD S2B S2\" id=\"t1s_183\">809K\u20ac au titre de 2022. </span></div></div><span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span><span class=\"S3607 S87 S2\" id=\"t4_185\">6.5. Autres actifs financiers non courants </span><span class=\"S3608 S411 S2\" id=\"t5_185\">En milliers d\u2019euros </span><span class=\"S3609 S87 S2\" id=\"t6_185\">31 d\u00e9cembre 2022 </span><span class=\"S360A S87 S2\" id=\"t7_185\">31 d\u00e9cembre 2021 </span><span class=\"S360B S2C S2\" id=\"t8_185\">Titres de participation </span><span class=\"S360C S2C S2\" id=\"t9_185\">1 316 </span><span class=\"S360D S2C S2\" id=\"ta_185\">1 060 </span><span class=\"S360E S2C S2\" id=\"tb_185\">Provisions sur titres de participation </span><span class=\"S360F S2C S2\" id=\"tc_185\">(1 108) </span><span class=\"S3610 S2C S2\" id=\"td_185\">(930) </span><span class=\"S3611 S87 S2\" id=\"te_185\">Valeur nette des titres de participation </span><span class=\"S3612 S87 S2\" id=\"tf_185\">208 </span><span class=\"S3613 S87 S2\" id=\"tg_185\">130 </span><span class=\"S3614 S2C S2\" id=\"th_185\">Cr\u00e9ances rattach\u00e9es \u00e0 des participations </span><span class=\"S3615 S2C S2\" id=\"ti_185\">40 </span><span class=\"S3616 S2C S2\" id=\"tj_185\">0 </span><span class=\"S3617 S2C S2\" id=\"tk_185\">Pr\u00eats non courants </span><span class=\"S3618 S2C S2\" id=\"tl_185\">71 </span><span class=\"S3619 S2C S2\" id=\"tm_185\">69 </span><span class=\"S361A S2C S2\" id=\"tn_185\">Divers </span><span class=\"S361B S2C S2\" id=\"to_185\">1 287 </span><span class=\"S361C S2C S2\" id=\"tp_185\">881 </span><span class=\"S361D S2C S2\" id=\"tq_185\">Instruments d\u00e9riv\u00e9s </span><span class=\"S361E S2C S2\" id=\"tr_185\">1 663 </span><span class=\"S7C0 S87 S2\" id=\"ts_185\">Autres actifs financiers </span><span class=\"S361F S2A S2\" id=\"tt_185\">\u2013 </span><span class=\"S3620 S87 S2\" id=\"tu_185\">valeur brute </span><span class=\"S3621 S87 S2\" id=\"tv_185\">3 061 </span><span class=\"S3622 S87 S2\" id=\"tw_185\">950 </span><span class=\"S3623 S2C S2\" id=\"tx_185\">Provisions </span><span class=\"S3624 S2C S2\" id=\"ty_185\">(33) </span><span class=\"S3625 S87 S2\" id=\"tz_185\">Autres actifs financiers </span><span class=\"S3626 S2A S2\" id=\"t10_185\">\u2013 </span><span class=\"S3627 S87 S2\" id=\"t11_185\">valeur nette </span><span class=\"S3628 S87 S2\" id=\"t12_185\">3 028 </span><span class=\"S2682 S87 S2\" id=\"t13_185\">950 </span><span class=\"S3629 S87 S2\" id=\"t14_185\">Total autres actifs financiers non courants </span><span class=\"S362A S87 S2\" id=\"t15_185\">3 236 </span><span class=\"S362B S87 S2\" id=\"t16_185\">1 080 </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span><span class=\"S2BD9 S118C S2\" id=\"t4_186\">6.5.2. D\u00e9tail des titres de participation non consolid\u00e9s </span><span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span><span class=\"S368B S2C S2\" id=\"t1y_186\">sont non significatives. </span><span class=\"S368C S87 S2\" id=\"t4_187\">6.6. Stocks et en cours </span><span class=\"S368D S411 S2\" id=\"t5_187\">En milliers d\u2019euros </span><span class=\"S368E S87 S2\" id=\"t6_187\">Mati\u00e8res </span><span class=\"S368F S87 S2\" id=\"t7_187\">premi\u00e8res </span><span class=\"S3690 S87 S2\" id=\"t8_187\">et autres </span><span class=\"S3691 S87 S2\" id=\"t9_187\">appros. </span><span class=\"S3692 S87 S2\" id=\"ta_187\">En-cours </span><span class=\"S3693 S87 S2\" id=\"tb_187\">de biens </span><span class=\"S3694 S87 S2\" id=\"tc_187\">et </span><span class=\"S3695 S87 S2\" id=\"td_187\">services </span><span class=\"S3696 S87 S2\" id=\"te_187\">Produits </span><span class=\"S3697 S87 S2\" id=\"tf_187\">interm\u00e9diaires </span><span class=\"S3698 S87 S2\" id=\"tg_187\">Marchandises </span><span class=\"S3699 S87 S2\" id=\"th_187\">Total </span><span class=\"S369A S87 S2\" id=\"ti_187\">Au 31 d\u00e9cembre 2021 </span><span class=\"S369B S2C S2\" id=\"tj_187\">Valeurs brutes </span><span class=\"S369C S2C S2\" id=\"tk_187\">19 133 </span><span class=\"S369D S2C S2\" id=\"tl_187\">723 </span><span class=\"S369E S2C S2\" id=\"tm_187\">2 925 </span><span class=\"S369F S2C S2\" id=\"tn_187\">18 353 </span><span class=\"S36A0 S87 S2\" id=\"to_187\">41 134 </span><span class=\"S36A1 S2C S2\" id=\"tp_187\">Provisions cumul\u00e9es </span><span class=\"S36A2 S2C S2\" id=\"tq_187\">(645) </span><span class=\"S36A3 S2C S2\" id=\"tr_187\">0 </span><span class=\"S36A4 S2C S2\" id=\"ts_187\">(83) </span><span class=\"S36A5 S2C S2\" id=\"tt_187\">(872) </span><span class=\"S36A6 S87 S2\" id=\"tu_187\">(1 600) </span><span class=\"S36A7 S87 S2\" id=\"tv_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36A8 S87 S2\" id=\"tw_187\">2021 </span><span class=\"S36A9 S87 S2\" id=\"tx_187\">18 488 </span><span class=\"S36AA S87 S2\" id=\"ty_187\">723 </span><span class=\"S36AB S87 S2\" id=\"tz_187\">2 842 </span><span class=\"S36AC S87 S2\" id=\"t10_187\">17 481 </span><span class=\"S36AD S87 S2\" id=\"t11_187\">39 534 </span><span class=\"S36AE S118C S2\" id=\"t12_187\">Variations de </span><span class=\"S36AF S11ED S2\" id=\"t13_187\">l\u2019exercice </span><span class=\"S36B0 S2C S2\" id=\"t14_187\">Mouvements de BFR </span><span class=\"S36B1 S2C S2\" id=\"t15_187\">15 673 </span><span class=\"S36B2 S2C S2\" id=\"t16_187\">1 519 </span><span class=\"S36B3 S2C S2\" id=\"t17_187\">993 </span><span class=\"S36B4 S2C S2\" id=\"t18_187\">2 964 </span><span class=\"S36B5 S87 S2\" id=\"t19_187\">21 150 </span><span class=\"S36B6 S2C S2\" id=\"t1a_187\">Dotations nettes aux provisions </span><span class=\"S36B7 S2C S2\" id=\"t1b_187\">141 </span><span class=\"S36B8 S2C S2\" id=\"t1c_187\">0 </span><span class=\"S36B9 S2C S2\" id=\"t1d_187\">(69) </span><span class=\"S36BA S2C S2\" id=\"t1e_187\">231 </span><span class=\"S36BB S87 S2\" id=\"t1f_187\">303 </span><span class=\"S36BC S2C S2\" id=\"t1g_187\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S36BD S2C S2\" id=\"t1h_187\">0 </span><span class=\"S36BE S2C S2\" id=\"t1i_187\">0 </span><span class=\"S36BF S2C S2\" id=\"t1j_187\">0 </span><span class=\"S36C0 S2C S2\" id=\"t1k_187\">0 </span><span class=\"S36C1 S87 S2\" id=\"t1l_187\">0 </span><span class=\"S36C2 S2C S2\" id=\"t1m_187\">Ecart de conversion </span><span class=\"S36C3 S2C S2\" id=\"t1n_187\">(532) </span><span class=\"S36C4 S2C S2\" id=\"t1o_187\">(4) </span><span class=\"S36C5 S2C S2\" id=\"t1p_187\">(60) </span><span class=\"S36C6 S2C S2\" id=\"t1q_187\">(199) </span><span class=\"S36C7 S87 S2\" id=\"t1r_187\">(796) </span><span class=\"S36C8 S2C S2\" id=\"t1s_187\">Autres </span><span class=\"S36C9 S2C S2\" id=\"t1t_187\">0 </span><span class=\"S36CA S2C S2\" id=\"t1u_187\">0 </span><span class=\"S36CB S2C S2\" id=\"t1v_187\">0 </span><span class=\"S36CC S2C S2\" id=\"t1w_187\">232 </span><span class=\"S36CD S87 S2\" id=\"t1x_187\">232 </span><span class=\"S36CE S87 S2\" id=\"t1y_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36CF S87 S2\" id=\"t1z_187\">2022 </span><span class=\"S36D0 S87 S2\" id=\"t20_187\">33 770 </span><span class=\"S36D1 S87 S2\" id=\"t21_187\">2 238 </span><span class=\"S36D2 S87 S2\" id=\"t22_187\">3 706 </span><span class=\"S36D3 S87 S2\" id=\"t23_187\">20 709 </span><span class=\"S36D4 S87 S2\" id=\"t24_187\">60 423 </span><span class=\"S36D5 S87 S2\" id=\"t25_187\">Au 31 d\u00e9cembre 2022 </span><span class=\"S36D6 S2C S2\" id=\"t26_187\">Valeurs brutes </span><span class=\"S36D7 S2C S2\" id=\"t27_187\">34 270 </span><span class=\"S36D8 S2C S2\" id=\"t28_187\">2 238 </span><span class=\"S36D9 S2C S2\" id=\"t29_187\">3 854 </span><span class=\"S36DA S2C S2\" id=\"t2a_187\">21 352 </span><span class=\"S36DB S87 S2\" id=\"t2b_187\">61 714 </span><span class=\"S36DC S2C S2\" id=\"t2c_187\">Provisions cumul\u00e9es </span><span class=\"S36DD S2C S2\" id=\"t2d_187\">(500) </span><span class=\"S36DE S2C S2\" id=\"t2e_187\">0 </span><span class=\"S36DF S2C S2\" id=\"t2f_187\">(148) </span><span class=\"S36E0 S2C S2\" id=\"t2g_187\">(643) </span><span class=\"S36E1 S87 S2\" id=\"t2h_187\">(1 291) </span><span class=\"S36E2 S87 S2\" id=\"t2i_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36E3 S87 S2\" id=\"t2j_187\">2022 </span><span class=\"S36E4 S87 S2\" id=\"t2k_187\">33 770 </span><span class=\"S36E5 S87 S2\" id=\"t2l_187\">2 238 </span><span class=\"S36E6 S87 S2\" id=\"t2m_187\">3 706 </span><span class=\"S36E7 S87 S2\" id=\"t2n_187\">20 709 </span><span class=\"S36E8 S87 S2\" id=\"t2o_187\">60 423 </span><span class=\"S36E9 S2C S2\" id=\"t2p_187\">Les stocks de mati\u00e8re premi\u00e8re ont augment\u00e9 du fait des hausses de prix notamment sur le nitrite et la </span><span class=\"S36EA S2B S2\" id=\"t2q_187\">volont\u00e9 d\u2019augmenter les stocks afin de se pr\u00e9munir des risques de rupture d\u2019approvisionnement </span><span class=\"S36EB S2C S2\" id=\"t2r_187\">; </span><span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span><span class=\"S3737 S118C S2\" id=\"t29_188\">Etat de la situation financi\u00e8re sur contrats </span><span class=\"S2460 SE55 S2\" id=\"t1_189\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_189\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_189\">189 </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span><span class=\"S377E S87 S2\" id=\"t22_189\">6.8. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S377F S411 S2\" id=\"t23_189\">En milliers d\u2019euros </span><span class=\"S3780 S87 S2\" id=\"t24_189\">31 d\u00e9cembre 2022 </span><span class=\"S3781 S87 S2\" id=\"t25_189\">31 d\u00e9cembre 2021 </span><span class=\"S3782 S2C S2\" id=\"t26_189\">VMP </span><span class=\"S3783 S2B S2\" id=\"t27_189\">\u2013 </span><span class=\"S3784 S2C S2\" id=\"t28_189\">Equivalents de tr\u00e9sorerie </span><span class=\"S3785 S2C S2\" id=\"t29_189\">- </span><span class=\"S3786 S2C S2\" id=\"t2a_189\">105 </span><span class=\"S3787 S2C S2\" id=\"t2b_189\">Disponibilit\u00e9s </span><span class=\"S3788 S2C S2\" id=\"t2c_189\">27 710 </span><span class=\"S3789 S2C S2\" id=\"t2d_189\">22 748 </span><span class=\"S378A S87 S2\" id=\"t2e_189\">Total tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S378B S87 S2\" id=\"t2f_189\">27 710 </span><span class=\"S378C S87 S2\" id=\"t2g_189\">22 853 </span><span class=\"S378D S2C S2\" id=\"t2h_189\">D\u00e9couverts bancaires </span><span class=\"S378E S2C S2\" id=\"t2i_189\">(792) </span><span class=\"S378F S2C S2\" id=\"t2j_189\">(1 851) </span><span class=\"S3790 S87 S2\" id=\"t2k_189\">Total tr\u00e9sorerie nette </span><span class=\"S3791 S87 S2\" id=\"t2l_189\">26 918 </span><span class=\"S3792 S87 S2\" id=\"t2m_189\">21 002 </span><span class=\"S3793 S2C S2\" id=\"t2n_189\">Tr\u00e9sorerie reclass\u00e9e en actifs/passifs destin\u00e9s \u00e0 \u00eatre </span><span class=\"S3794 S2C S2\" id=\"t2o_189\">c\u00e9d\u00e9s </span><span class=\"S3795 S2C S2\" id=\"t2p_189\">- </span><span class=\"S3796 S2C S2\" id=\"t2q_189\">- </span><span class=\"S3797 S87 S2\" id=\"t2r_189\">Total de la tr\u00e9sorerie nette des actifs/passifs </span><span class=\"S3798 S87 S2\" id=\"t2s_189\">destin\u00e9s \u00e0 \u00eatre c\u00e9d\u00e9s </span><span class=\"S3799 S87 S2\" id=\"t2t_189\">26 918 </span><span class=\"S379A S87 S2\" id=\"t2u_189\">21 002 </span><span class=\"S379B S2B S2\" id=\"t2v_189\">Le groupe dispose en plus des lignes disponibles dans les filiales de 2 954 K\u20ac de lignes de </span><span class=\"S379C S2C S2\" id=\"t2w_189\">cr\u00e9dit </span><span class=\"S379D S2B S2\" id=\"t2x_189\">disponibles sur des cr\u00e9ances c\u00e9d\u00e9es \u00e0 SGF (factor) mais non mobilis\u00e9es au 31 d\u00e9cembre 2022 et d\u2019un </span><span class=\"S379E S2B S2\" id=\"t2y_189\">d\u00e9couvert confirm\u00e9 de 3M\u20ac utilis\u00e9 \u00e0 hauteur de 30 K\u20ac. </span><span class=\"S379F S2B S2\" id=\"t2z_189\">Le groupe dispose \u00e9galement d\u2019un cr\u00e9dit RCF \u00e0 usage multiple de 30 M\u20ac avec tirage partiel de 14 </span><span class=\"S37A0 S2B S2\" id=\"t30_189\">M\u20ac </span><span class=\"S37A1 S2C S2\" id=\"t31_189\">au 31 d\u00e9cembre 2022. </span><span class=\"S33C1 S87 S2\" id=\"t4_190\">6.9. Capital </span><span class=\"S37A2 S2A S2\" id=\"t5_190\">Nombre d\u2019actions </span><span class=\"S37A3 S87 S2\" id=\"t6_190\">Total du capital </span><span class=\"S37A4 S2A S2\" id=\"t7_190\">(en K\u20ac) </span><span class=\"S37A5 S87 S2\" id=\"t8_190\">Au 31 d\u00e9cembre 2021 </span><span class=\"S37A6 S87 S2\" id=\"t9_190\">2 262 830 </span><span class=\"S37A7 S87 S2\" id=\"ta_190\">7 015 </span><span class=\"S37A8 S87 S2\" id=\"tb_190\">Au 31 d\u00e9cembre 2022 </span><span class=\"S37A9 S87 S2\" id=\"tc_190\">2 262 830 </span><span class=\"S37AA S87 S2\" id=\"td_190\">7 015 </span><span class=\"S37AB S2B S2\" id=\"te_190\">Au cours de l\u2019exercice 2022, le groupe n\u2019a pas proc\u00e9d\u00e9 \u00e0 la distribution de </span><span class=\"S21DD S2C S2\" id=\"tf_190\">dividende. </span><span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span><span class=\"S384C S118C S2\" id=\"t4_192\">Dettes de location </span><span class=\"S384D S410 S2\" id=\"t5_192\">En </span><span class=\"S384E S410 S2\" id=\"t6_192\">milliers </span><span class=\"S384F S411 S2\" id=\"t7_192\">d\u2019euros </span><span class=\"S3850 S87 S2\" id=\"t8_192\">31 </span><span class=\"S3851 S87 S2\" id=\"t9_192\">d\u00e9cembre </span><span class=\"S3852 S87 S2\" id=\"ta_192\">2021 </span><span class=\"S3853 S87 S2\" id=\"tb_192\">Augmen- </span><span class=\"S3854 S87 S2\" id=\"tc_192\">tation </span><span class=\"S3855 S87 S2\" id=\"td_192\">Dimi- </span><span class=\"S3856 S87 S2\" id=\"te_192\">nution </span><span class=\"S3857 S87 S2\" id=\"tf_192\">Reclassement </span><span class=\"S3858 S87 S2\" id=\"tg_192\">courant/ non </span><span class=\"S3859 S87 S2\" id=\"th_192\">courant </span><span class=\"S385A S87 S2\" id=\"ti_192\">Autres </span><span class=\"S385B S87 S2\" id=\"tj_192\">31 </span><span class=\"S385C S87 S2\" id=\"tk_192\">d\u00e9cembre </span><span class=\"S385D S87 S2\" id=\"tl_192\">2022 </span><span class=\"S2658 S2C S2\" id=\"tm_192\">Dettes </span><span class=\"S385E S2C S2\" id=\"tn_192\">de </span><span class=\"S385F S2C S2\" id=\"to_192\">location </span><span class=\"S3860 S2C S2\" id=\"tp_192\">non </span><span class=\"S3861 S2C S2\" id=\"tq_192\">courantes </span><span class=\"S3862 S2C S2\" id=\"tr_192\">15 291 </span><span class=\"S3863 S2C S2\" id=\"ts_192\">6 921 </span><span class=\"S3864 S2C S2\" id=\"tt_192\">- </span><span class=\"S3865 S2C S2\" id=\"tu_192\">(7 477) </span><span class=\"S3866 S2C S2\" id=\"tv_192\">(825) </span><span class=\"S3867 S2C S2\" id=\"tw_192\">13 911 </span><span class=\"S3868 S2C S2\" id=\"tx_192\">Dettes </span><span class=\"S3869 S2C S2\" id=\"ty_192\">de </span><span class=\"S33D8 S2C S2\" id=\"tz_192\">location </span><span class=\"S386A S2C S2\" id=\"t10_192\">courantes </span><span class=\"S386B S2C S2\" id=\"t11_192\">8 751 </span><span class=\"S386C S2C S2\" id=\"t12_192\">2 680 </span><span class=\"S386D S2C S2\" id=\"t13_192\">(10 615) </span><span class=\"S386E S2C S2\" id=\"t14_192\">7 477 </span><span class=\"S386F S2C S2\" id=\"t15_192\">202 </span><span class=\"S3870 S2C S2\" id=\"t16_192\">8 495 </span><span class=\"S3871 S87 S2\" id=\"t17_192\">Total dettes de </span><span class=\"S3872 S87 S2\" id=\"t18_192\">location </span><span class=\"S3873 S87 S2\" id=\"t19_192\">24 042 </span><span class=\"S3874 S87 S2\" id=\"t1a_192\">9 601 </span><span class=\"S3875 S87 S2\" id=\"t1b_192\">(10 615) </span><span class=\"S3876 S87 S2\" id=\"t1c_192\">- </span><span class=\"S3877 S87 S2\" id=\"t1d_192\">(623) </span><span class=\"S3878 S87 S2\" id=\"t1e_192\">22 406 </span><span class=\"S3879 S87 S2\" id=\"t1f_192\">R\u00e9conciliation des \u00ab \u00e9missions / remboursements </span><span class=\"S387A S2A S2\" id=\"t1g_192\">d\u2019emprunts \u00bb avec le Tableau de flux de </span><span class=\"S387B S87 S2\" id=\"t1h_192\">tr\u00e9sorerie </span><span class=\"S387C S411 S2\" id=\"t1i_192\">En milliers d\u2019euros </span><span class=\"S387D S87 S2\" id=\"t1j_192\">31 d\u00e9cembre 2022 </span><span class=\"S387E S87 S2\" id=\"t1k_192\">31 d\u00e9cembre 2021 </span><span class=\"S387F S2C S2\" id=\"t1l_192\">Augmentation des dettes financi\u00e8res non courantes </span><span class=\"S3880 S2C S2\" id=\"t1m_192\">43 530 </span><span class=\"S3881 S2C S2\" id=\"t1n_192\">4 008 </span><span class=\"S3882 S2C S2\" id=\"t1o_192\">Augmentation des dettes financi\u00e8res courantes </span><span class=\"S3883 S2C S2\" id=\"t1p_192\">8 368 </span><span class=\"S3884 S2C S2\" id=\"t1q_192\">3 375 </span><span class=\"S3885 S2C S2\" id=\"t1r_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S3886 S2C S2\" id=\"t1s_192\">(344) </span><span class=\"S3887 S2C S2\" id=\"t1t_192\">(49) </span><span class=\"S3888 S2C S2\" id=\"t1u_192\">Retraitement de la variation des dettes sur location </span><span class=\"S3889 S2C S2\" id=\"t1v_192\">financement </span><span class=\"S388A S2C S2\" id=\"t1w_192\">- </span><span class=\"S388B S2C S2\" id=\"t1x_192\">- </span><span class=\"S388C S2C S2\" id=\"t1y_192\">Augmentation des dettes de location </span><span class=\"S388D S2C S2\" id=\"t1z_192\">- </span><span class=\"S388E S2C S2\" id=\"t20_192\">- </span><span class=\"S388F S2A S2\" id=\"t21_192\">Emission d\u2019emprunts \u2013 </span><span class=\"S3890 S87 S2\" id=\"t22_192\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3891 S87 S2\" id=\"t23_192\">51 554 </span><span class=\"S3892 S87 S2\" id=\"t24_192\">7 334 </span><span class=\"S3893 S2C S2\" id=\"t25_192\">Diminution des dettes financi\u00e8res non courantes </span><span class=\"S3894 S2C S2\" id=\"t26_192\">(15 000) </span><span class=\"S3895 S2C S2\" id=\"t27_192\">- </span><span class=\"S3896 S2C S2\" id=\"t28_192\">Diminution des dettes financi\u00e8res courantes </span><span class=\"S3897 S2C S2\" id=\"t29_192\">(10 130) </span><span class=\"S3898 S2C S2\" id=\"t2a_192\">(9 093) </span><span class=\"S3899 S2C S2\" id=\"t2b_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S389A S2C S2\" id=\"t2c_192\">564 </span><span class=\"S389B S2C S2\" id=\"t2d_192\">0 </span><span class=\"S389C S2C S2\" id=\"t2e_192\">Diminution des dettes de location </span><span class=\"S389D S2C S2\" id=\"t2f_192\">(10 615) </span><span class=\"S389E S2C S2\" id=\"t2g_192\">(9 896) </span><span class=\"S389F S2A S2\" id=\"t2h_192\">Remboursement d\u2019emprunts \u2013 </span><span class=\"S38A0 S87 S2\" id=\"t2i_192\">Tableau de Flux de </span><span class=\"S38A1 S87 S2\" id=\"t2j_192\">Tr\u00e9sorerie </span><span class=\"S38A2 S87 S2\" id=\"t2k_192\">(35 181) </span><span class=\"S38A3 S87 S2\" id=\"t2l_192\">(18 989) </span><span class=\"S38A4 S118C S2\" id=\"t4_193\">Ech\u00e9ancier des dettes financi\u00e8res non courantes et instruments financiers </span><span class=\"S33C2 S411 S2\" id=\"t5_193\">En milliers d\u2019euros </span><span class=\"S38A5 S87 S2\" id=\"t6_193\">Emprunts </span><span class=\"S38A6 S87 S2\" id=\"t7_193\">bancaires et </span><span class=\"S38A7 S87 S2\" id=\"t8_193\">obligataires </span><span class=\"S38A8 S87 S2\" id=\"t9_193\">Dettes sur </span><span class=\"S38A9 S87 S2\" id=\"ta_193\">location </span><span class=\"S38AA S87 S2\" id=\"tb_193\">financement </span><span class=\"S38AB S87 S2\" id=\"tc_193\">Total au 31 </span><span class=\"S38AC S87 S2\" id=\"td_193\">d\u00e9cembre 2022 </span><span class=\"S38AD S87 S2\" id=\"te_193\">Total au 31 d\u00e9cembre </span><span class=\"S38AE S87 S2\" id=\"tf_193\">2021 </span><span class=\"S38AF S2C S2\" id=\"tg_193\">Entre 1 et 2 ans </span><span class=\"S38B0 S2C S2\" id=\"th_193\">11 269 </span><span class=\"S38B1 S2C S2\" id=\"ti_193\">5 886 </span><span class=\"S38B2 S87 S2\" id=\"tj_193\">17 155 </span><span class=\"S33D1 S87 S2\" id=\"tk_193\">31 056 </span><span class=\"S38B3 S2C S2\" id=\"tl_193\">Entre 2 et 3 ans </span><span class=\"S38B4 S2C S2\" id=\"tm_193\">10 743 </span><span class=\"S38B5 S2C S2\" id=\"tn_193\">3 778 </span><span class=\"S38B6 S87 S2\" id=\"to_193\">14 521 </span><span class=\"S38B7 S87 S2\" id=\"tp_193\">12 172 </span><span class=\"S38B8 S2C S2\" id=\"tq_193\">Entre 3 et 4 ans </span><span class=\"S38B9 S2C S2\" id=\"tr_193\">6 810 </span><span class=\"S38BA S2C S2\" id=\"ts_193\">1 481 </span><span class=\"S38BB S87 S2\" id=\"tt_193\">8 291 </span><span class=\"S346B S87 S2\" id=\"tu_193\">10 907 </span><span class=\"S38BC S2C S2\" id=\"tv_193\">Entre 4 et 5 ans </span><span class=\"S38BD S2C S2\" id=\"tw_193\">16 230 </span><span class=\"S38BE S2C S2\" id=\"tx_193\">1 156 </span><span class=\"S38BF S87 S2\" id=\"ty_193\">17 386 </span><span class=\"S346E S87 S2\" id=\"tz_193\">5 996 </span><span class=\"S38C0 S2C S2\" id=\"t10_193\">Plus de 5 ans </span><span class=\"S38C1 S2C S2\" id=\"t11_193\">23 759 </span><span class=\"S38C2 S2C S2\" id=\"t12_193\">1 610 </span><span class=\"S38C3 S87 S2\" id=\"t13_193\">25 369 </span><span class=\"S38C4 S87 S2\" id=\"t14_193\">5 486 </span><span class=\"S38C5 S87 S2\" id=\"t15_193\">Total </span><span class=\"S38C6 S87 S2\" id=\"t16_193\">68 811 </span><span class=\"S38C7 S87 S2\" id=\"t17_193\">13 911 </span><span class=\"S38C8 S87 S2\" id=\"t18_193\">82 722 </span><span class=\"S38C9 S87 S2\" id=\"t19_193\">65 617 </span><span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span><span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span><span class=\"S39ED S2B S2\" id=\"t2z_195\">Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement sensibles aux taux d\u2019actualisation. Ainsi, une hausse de 0.5 point du taux d\u2019actualisation </span><span class=\"S39EE S2B S2\" id=\"t30_195\">diminuerait la valeur actuelle des obligations de 2,4 millions d\u2019euros. </span><span class=\"S39EF S87 S2\" id=\"t2_196\">6.13. Autres provisions </span><span class=\"S39F0 S411 S2\" id=\"t3_196\">En milliers d\u2019euros </span><span class=\"S39F1 S87 S2\" id=\"t4_196\">D\u00e9mant. </span><span class=\"S39F2 S87 S2\" id=\"t5_196\">Provisions sur </span><span class=\"S39F3 S87 S2\" id=\"t6_196\">Contrats </span><span class=\"S39F4 S87 S2\" id=\"t7_196\">Autres (1) </span><span class=\"S39F5 S87 S2\" id=\"t8_196\">Total </span><span class=\"S39F6 S87 S2\" id=\"t9_196\">D\u00e9contam. </span><span class=\"S39F7 S87 S2\" id=\"ta_196\">D\u00e9pol. </span><span class=\"S39F8 S87 S2\" id=\"tb_196\">Au 31 d\u00e9cembre 2021 </span><span class=\"S39F9 S87 S2\" id=\"tc_196\">14 461 </span><span class=\"S39FA S87 S2\" id=\"td_196\">696 </span><span class=\"S39FB S87 S2\" id=\"te_196\">8 992 </span><span class=\"S39FC S87 S2\" id=\"tf_196\">24 150 </span><span class=\"S39FD S2C S2\" id=\"tg_196\">Provisions suppl\u00e9mentaires </span><span class=\"S39FE S2C S2\" id=\"th_196\">144 </span><span class=\"S39FF S2C S2\" id=\"ti_196\">1 740 </span><span class=\"S3A00 S2C S2\" id=\"tj_196\">1 675 </span><span class=\"S3A01 S2C S2\" id=\"tk_196\">3 559 </span><span class=\"S3A02 S2C S2\" id=\"tl_196\">Reprises </span><span class=\"S3A03 S2C S2\" id=\"tm_196\">(100) </span><span class=\"S3A04 S2C S2\" id=\"tn_196\">(1 199) </span><span class=\"S3A05 S2C S2\" id=\"to_196\">(3 949) </span><span class=\"S3A06 S2C S2\" id=\"tp_196\">(5 248) </span><span class=\"S3A07 S2C S2\" id=\"tq_196\">Variation de p\u00e9rim\u00e8tre </span><span class=\"S3A08 S2C S2\" id=\"tr_196\">- </span><span class=\"S3A09 S2C S2\" id=\"ts_196\">- </span><span class=\"S3A0A S2C S2\" id=\"tt_196\">- </span><span class=\"S3A0B S2C S2\" id=\"tu_196\">- </span><span class=\"S3A0C S2C S2\" id=\"tv_196\">Variation du montant actualis\u00e9 </span><span class=\"S3A0D S2C S2\" id=\"tw_196\">(690) </span><span class=\"S3A0E S2C S2\" id=\"tx_196\">- </span><span class=\"S3A0F S2C S2\" id=\"ty_196\">- </span><span class=\"S3A10 S2C S2\" id=\"tz_196\">(690) </span><span class=\"S3A11 S2C S2\" id=\"t10_196\">(effet temps et modification du taux) </span><span class=\"S3A12 S2C S2\" id=\"t11_196\">Ecart de conversion </span><span class=\"S3A13 S2C S2\" id=\"t12_196\">(484) </span><span class=\"S3A14 S2C S2\" id=\"t13_196\">- </span><span class=\"S3A15 S2C S2\" id=\"t14_196\">(46) </span><span class=\"S3A16 S2C S2\" id=\"t15_196\">(530) </span><span class=\"S3A17 S2C S2\" id=\"t16_196\">Autres mouvements (2) </span><span class=\"S3A18 S2C S2\" id=\"t17_196\">- </span><span class=\"S3A19 S2C S2\" id=\"t18_196\">969 </span><span class=\"S3A1A S2C S2\" id=\"t19_196\">969 </span><span class=\"S3A1B S87 S2\" id=\"t1a_196\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3A1C S87 S2\" id=\"t1b_196\">13 331 </span><span class=\"S3A1D S87 S2\" id=\"t1c_196\">1 237 </span><span class=\"S3A1E S87 S2\" id=\"t1d_196\">7 641 </span><span class=\"S3A1F S87 S2\" id=\"t1e_196\">22 210 </span><span class=\"S3A20 S2C S2\" id=\"t1f_196\">(1) </span><span class=\"S3A21 S2C S2\" id=\"t1g_196\">Les autres provisions pour risques et charges correspondent essentiellement aux risques de </span><span class=\"S3A22 S2B S2\" id=\"t1h_196\">l\u2019activit\u00e9 courante du groupe (litiges commerciaux et prud\u2019homaux, franchises sur les sinistres </span><span class=\"S3A23 S2B S2\" id=\"t1i_196\">assur\u00e9s\u2026). </span><span class=\"S3A24 S2C S2\" id=\"t1j_196\">La variation des autres provisions pour risques sont li\u00e9es \u00e0 la sinistralit\u00e9 et aux plans de </span><span class=\"S3A25 S2C S2\" id=\"t1k_196\">restructuration. </span><span class=\"S3A26 S2C S2\" id=\"t1l_196\">(2) </span><span class=\"S3A27 S2B S2\" id=\"t1m_196\">Les autres mouvements sont principalement constitu\u00e9s d\u2019une provision pour charge constat\u00e9e </span><span class=\"S3A28 S2B S2\" id=\"t1n_196\">sur la plateforme Ecocentre chez 2B Recyclage pour 1 048K\u20ac. </span><span class=\"S3A29 S118C S2\" id=\"t1o_196\">D\u00e9tail des autres provisions entre non courant et courant </span><span class=\"S3A2A S411 S2\" id=\"t1p_196\">En milliers d\u2019euros </span><span class=\"S3A2B S87 S2\" id=\"t1q_196\">31 d\u00e9cembre 2022 </span><span class=\"S3A2C S87 S2\" id=\"t1r_196\">31 d\u00e9cembre 2021 </span><span class=\"S3A2D S2C S2\" id=\"t1s_196\">Non courant </span><span class=\"S3A2E S2C S2\" id=\"t1t_196\">19 208 </span><span class=\"S3A2F S2C S2\" id=\"t1u_196\">21 721 </span><span class=\"S3A30 S2C S2\" id=\"t1v_196\">Courant </span><span class=\"S3A31 S2C S2\" id=\"t1w_196\">3 002 </span><span class=\"S3A32 S2C S2\" id=\"t1x_196\">2 429 </span><span class=\"S3A33 S87 S2\" id=\"t1y_196\">Total </span><span class=\"S3A34 S87 S2\" id=\"t1z_196\">22 210 </span><span class=\"S3A35 S87 S2\" id=\"t20_196\">24 150 </span><span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span><span class=\"S3A4C S87 S2\" id=\"to_197\">6.15. La variation du Besoin en Fonds de Roulement </span><span class=\"S3A4D S2B S2\" id=\"tp_197\">La variation du besoin en fonds de roulement s\u2019analyse comme suit </span><span class=\"S3A4E S2C S2\" id=\"tq_197\">: </span><span class=\"S3A4F S411 S2\" id=\"tr_197\">En milliers d\u2019euros </span><span class=\"S3A50 S87 S2\" id=\"ts_197\">Variations du BFR &amp; provisions courantes </span><span class=\"S3A51 S87 S2\" id=\"tt_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A52 S87 S2\" id=\"tu_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A53 S2C S2\" id=\"tv_197\">Stocks et en cours </span><span class=\"S3A54 S2C S2\" id=\"tw_197\">(21 150) </span><span class=\"S3A55 S2C S2\" id=\"tx_197\">(11 537) </span><span class=\"S3A56 S2C S2\" id=\"ty_197\">Clients et autres d\u00e9biteurs </span><span class=\"S3A57 S2C S2\" id=\"tz_197\">(18 771) </span><span class=\"S3A58 S2C S2\" id=\"t10_197\">(6 578) </span><span class=\"S3A59 S2C S2\" id=\"t11_197\">Autres actifs long terme </span><span class=\"S3A5A S2C S2\" id=\"t12_197\">- </span><span class=\"S3A5B S2C S2\" id=\"t13_197\">- </span><span class=\"S3A5C S2C S2\" id=\"t14_197\">Autres actifs courants </span><span class=\"S3A5D S2C S2\" id=\"t15_197\">(383) </span><span class=\"S3A5E S2C S2\" id=\"t16_197\">(1 068) </span><span class=\"S3A5F S87 S2\" id=\"t17_197\">Sous total </span><span class=\"S3A60 S87 S2\" id=\"t18_197\">(40 304) </span><span class=\"S3A61 S87 S2\" id=\"t19_197\">(19 183) </span><span class=\"S3A62 S2C S2\" id=\"t1a_197\">Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A63 S2C S2\" id=\"t1b_197\">27 832 </span><span class=\"S3A64 S2C S2\" id=\"t1c_197\">7 646 </span><span class=\"S3A65 S2C S2\" id=\"t1d_197\">Autres passifs long terme </span><span class=\"S3A66 S2C S2\" id=\"t1e_197\">171 </span><span class=\"S3A67 S2C S2\" id=\"t1f_197\">456 </span><span class=\"S1A4D S2C S2\" id=\"t1g_197\">Autres passifs courants </span><span class=\"S3A68 S2C S2\" id=\"t1h_197\">(2 399) </span><span class=\"S3A69 S2C S2\" id=\"t1i_197\">1 177 </span><span class=\"S3A6A S87 S2\" id=\"t1j_197\">Sous total </span><span class=\"S3A6B S87 S2\" id=\"t1k_197\">25 604 </span><span class=\"S3A6C S87 S2\" id=\"t1l_197\">9 279 </span><span class=\"S3A6D S87 S2\" id=\"t1m_197\">Besoin en fonds de roulement </span><span class=\"S3A6E S87 S2\" id=\"t1n_197\">(14 700) </span><span class=\"S3A6F S87 S2\" id=\"t1o_197\">(9 904) </span><span class=\"S3A70 S2C S2\" id=\"t1p_197\">Provisions sur actifs circulant </span><span class=\"S3A71 S2C S2\" id=\"t1q_197\">(122) </span><span class=\"S3A72 S2C S2\" id=\"t1r_197\">4 953 </span><span class=\"S3A73 S87 S2\" id=\"t1s_197\">Besoin en fonds de roulement net </span><span class=\"S3A74 S87 S2\" id=\"t1t_197\">(14 822) </span><span class=\"S3A75 S87 S2\" id=\"t1u_197\">(4 951) </span><span class=\"S3A76 S87 S2\" id=\"t2_198\">6.16. Incidence des variations de p\u00e9rim\u00e8tre et transactions entre actionnaires </span><span class=\"S3A77 S411 S2\" id=\"t3_198\">En milliers d\u2019euros </span><span class=\"S3A78 S87 S2\" id=\"t4_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A79 S87 S2\" id=\"t5_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A7A S2C S2\" id=\"t6_198\">Tr\u00e9sorerie acquise lors des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A7B S2C S2\" id=\"t7_198\">- </span><span class=\"S3A7C S2C S2\" id=\"t8_198\">41 </span><span class=\"S3A7D S2C S2\" id=\"t9_198\">Investissement en titres consolid\u00e9s (1) </span><span class=\"S3A7E S2C S2\" id=\"ta_198\">(175) </span><span class=\"S3A7F S2C S2\" id=\"tb_198\">(1 575) </span><span class=\"S3A80 S87 S2\" id=\"tc_198\">Impact des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A81 S87 S2\" id=\"td_198\">(175) </span><span class=\"S3A82 S87 S2\" id=\"te_198\">(1 534) </span><span class=\"S3A83 S2C S2\" id=\"tf_198\">Tr\u00e9sorerie c\u00e9d\u00e9e lors des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A84 S2C S2\" id=\"tg_198\">- </span><span class=\"S3A85 S2C S2\" id=\"th_198\">- </span><span class=\"S3A86 S2C S2\" id=\"ti_198\">D\u00e9sinvestissement en titres consolid\u00e9s </span><span class=\"S3A87 S2C S2\" id=\"tj_198\">- </span><span class=\"S3A88 S2C S2\" id=\"tk_198\">- </span><span class=\"S3A89 S87 S2\" id=\"tl_198\">Impact des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A8A S87 S2\" id=\"tm_198\">- </span><span class=\"S3A8B S87 S2\" id=\"tn_198\">- </span><span class=\"S3A8C S87 S2\" id=\"to_198\">Total des incidences de p\u00e9rim\u00e8tre </span><span class=\"S3A8D S87 S2\" id=\"tp_198\">- </span><span class=\"S3A8E S87 S2\" id=\"tq_198\">(40) </span><span class=\"S3A8F S87 S2\" id=\"tr_198\">Total des transactions entre actionnaires </span><span class=\"S3A90 S87 S2\" id=\"ts_198\">(175) </span><span class=\"S35AA S87 S2\" id=\"tt_198\">(1 574) </span><span class=\"S3A91 S2C S2\" id=\"tu_198\">(1) Paiement diff\u00e9r\u00e9 en 2022 au titre de la prise de contr\u00f4le de Normat Services fin 2021. </span><span class=\"S3A92 S87 S2\" id=\"tv_198\">6.17. Engagements financiers </span><span class=\"S3A93 S411 S2\" id=\"tw_198\">En milliers d\u2019euros </span><span class=\"S3A94 S87 S2\" id=\"tx_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A95 S87 S2\" id=\"ty_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A96 S2C S2\" id=\"tz_198\">Avals et cautions (1) </span><span class=\"S3A97 S2C S2\" id=\"t10_198\">21 320 </span><span class=\"S3A98 S2C S2\" id=\"t11_198\">25 878 </span><span class=\"S3A99 S2C S2\" id=\"t12_198\">Hypoth\u00e8ques et nantissements </span><span class=\"S3A9A S2C S2\" id=\"t13_198\">8 436 </span><span class=\"S3A9B S2C S2\" id=\"t14_198\">7 373 </span><span class=\"S3A9C S87 S2\" id=\"t15_198\">Total des garanties donn\u00e9es </span><span class=\"S3A9D S87 S2\" id=\"t16_198\">29 756 </span><span class=\"S3A9E S87 S2\" id=\"t17_198\">33 251 </span><span class=\"S3A9F S411 S2\" id=\"t18_198\">En milliers d\u2019euros </span><span class=\"S3AA0 S87 S2\" id=\"t19_198\">31 d\u00e9cembre 2022 </span><span class=\"S3AA1 S87 S2\" id=\"t1a_198\">31 d\u00e9cembre 2021 </span><span class=\"S3AA2 S2C S2\" id=\"t1b_198\">Effets escompt\u00e9s non \u00e9chus </span><span class=\"S3AA3 S2C S2\" id=\"t1c_198\">168 </span><span class=\"S3AA4 S2C S2\" id=\"t1d_198\">147 </span><span class=\"S3AA5 S2C S2\" id=\"t1e_198\">Avals et cautions </span><span class=\"S3AA6 S2C S2\" id=\"t1f_198\">3 189 </span><span class=\"S3AA7 S2C S2\" id=\"t1g_198\">3 284 </span><span class=\"S3AA8 S87 S2\" id=\"t1h_198\">Total des garanties re\u00e7ues </span><span class=\"S3AA9 S87 S2\" id=\"t1i_198\">3 357 </span><span class=\"S3AAA S87 S2\" id=\"t1j_198\">3 432 </span><span class=\"S12EF S2C S2\" id=\"t1k_198\">(1) dont garantie portant sur les soci\u00e9t\u00e9s </span><span class=\"S3AAB S2B S2\" id=\"t1l_198\">mises en \u00e9quivalence de 3 579K\u20ac en 2021 </span><span class=\"S3AAC S2C S2\" id=\"t1m_198\">La ligne Avals et Caution ne concerne plus que les cautions de march\u00e9. </span><span class=\"S3AAE S87 S2\" id=\"t3_199\">INFORMATIONS RELATIVES AUX PARTIES LIEES </span><span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span><span class=\"S3AB7 S87 S2\" id=\"tc_199\">7.3. R\u00e9mun\u00e9ration du personnel dirigeant-cl\u00e9 </span><span class=\"S3AB8 S2C S2\" id=\"td_199\">Le personnel dirigeant cl\u00e9 du Groupe EPC est compos\u00e9 du mandataire social de la soci\u00e9t\u00e9 EPC S.A. au </span><span class=\"S3AB9 S2C S2\" id=\"te_199\">31 d\u00e9cembre 2022. </span><span class=\"S3ABA S11ED S2\" id=\"tf_199\">En milliers d\u2019euros </span><span class=\"S3ABB S87 S2\" id=\"tg_199\">Exercice 2021 </span><span class=\"S3ABC S87 S2\" id=\"th_199\">Exercice 2022 </span><span class=\"S3ABD S2C S2\" id=\"ti_199\">R\u00e9mun\u00e9rations avantages en nature </span><span class=\"S3ABE S2C S2\" id=\"tj_199\">Jetons de pr\u00e9sence </span><span class=\"S3ABF S2C S2\" id=\"tk_199\">Autres </span><span class=\"S3AC0 S2C S2\" id=\"tl_199\">Paiement en action </span><span class=\"S3AC1 S2C S2\" id=\"tm_199\">526 </span><span class=\"S3AC2 S2C S2\" id=\"tn_199\">63 </span><span class=\"S3AC3 S2C S2\" id=\"to_199\">80 </span><span class=\"S3AC4 S2C S2\" id=\"tp_199\">- </span><span class=\"S3AC5 S2C S2\" id=\"tq_199\">540 </span><span class=\"S3AC6 S2C S2\" id=\"tr_199\">64 </span><span class=\"S3AC7 S2C S2\" id=\"ts_199\">- </span><span class=\"S3AC8 S2C S2\" id=\"tt_199\">- </span><span class=\"S3AC9 S87 S2\" id=\"tu_199\">Total </span><span class=\"S3ACA S87 S2\" id=\"tv_199\">670 </span><span class=\"S3ACB S87 S2\" id=\"tw_199\">605 </span><span class=\"S3ACC S2B S2\" id=\"tx_199\">Le d\u00e9tail des r\u00e9mun\u00e9rations des dirigeants figure dans la section 13 du Document d\u2019Enregistrement </span><span class=\"S3ACD S2C S2\" id=\"ty_199\">Universel </span><span class=\"S3ACE S87 S2\" id=\"t2_200\">7.4. Transactions avec des parties li\u00e9es </span><span class=\"S3ACF S2C S2\" id=\"t3_200\">Le Groupe entretient des relations avec les parties li\u00e9es suivantes : </span><span class=\"S3AD0 S88 S2\" id=\"t4_200\">\u2022 </span><span class=\"S3AD1 S2B S2\" id=\"t5_200\">EJ.Barbier, maison m\u00e8re d\u2019EPC SA </span><span class=\"S3AD2 S88 S2\" id=\"t6_200\">\u2022 </span><span class=\"S3AD3 S2C S2\" id=\"t7_200\">Adex, et Adex Services filiales d\u00e9tenues majoritairement par EJ.Barbier. </span><span class=\"S3AD4 S2C S2\" id=\"t8_200\">Ces parties li\u00e9es assurent des prestations de services pour le compte du Groupe pour un montant de </span><span class=\"S3AD5 S2C S2\" id=\"t9_200\">11 </span><span class=\"S3AD6 S2B S2\" id=\"ta_200\">137 K\u20ac au cours de l\u2019exercice 2022 contre 9 626 K\u20ac </span><span class=\"S3AD7 S2B S2\" id=\"tb_200\">pour l\u2019exercice 2021. </span><span class=\"S3AD8 S11ED S2\" id=\"tc_200\">En milliers d\u2019euros </span><span class=\"S3AD9 S87 S2\" id=\"td_200\">Exercice 2022 </span><span class=\"S3ADA S87 S2\" id=\"te_200\">Exercice 2021 </span><span class=\"S3ADB S118C S2\" id=\"tf_200\">Adex SNC </span><span class=\"S3ADC S87 S2\" id=\"tg_200\">9 968 </span><span class=\"S3ADD S87 S2\" id=\"th_200\">8 564 </span><span class=\"S3ADE S2B S2\" id=\"ti_200\">Prestation d\u2019assistance et de conseil r\u00e9alis\u00e9es par </span><span class=\"S3ADF S2C S2\" id=\"tj_200\">ADEX SNC (1) </span><span class=\"S3AE0 S2C S2\" id=\"tk_200\">Personnel mis \u00e0 disposition Nitrates &amp; Innov. </span><span class=\"S3AE1 S2C S2\" id=\"tl_200\">Refacturation SMA (t\u00e9l\u00e9phone) </span><span class=\"S3AE2 S2C S2\" id=\"tm_200\">Refacturation EPC SA (t\u00e9l\u00e9phone) </span><span class=\"S3AE3 S2C S2\" id=\"tn_200\">Refacturation EPC France (divers) </span><span class=\"S3AE4 S2C S2\" id=\"to_200\">9 876 </span><span class=\"S3AE5 S2C S2\" id=\"tp_200\">89 </span><span class=\"S3AE6 S2C S2\" id=\"tq_200\">2 </span><span class=\"S3AE7 S2C S2\" id=\"tr_200\">1 </span><span class=\"S3AE8 S2C S2\" id=\"ts_200\">0 </span><span class=\"S3AE9 S2C S2\" id=\"tt_200\">8 436 </span><span class=\"S3AEA S2C S2\" id=\"tu_200\">125 </span><span class=\"S3AEB S2C S2\" id=\"tv_200\">2 </span><span class=\"S3AEC S2C S2\" id=\"tw_200\">1 </span><span class=\"S3AED S2C S2\" id=\"tx_200\">0 </span><span class=\"S3AEE S118C S2\" id=\"ty_200\">Adex Services Limited </span><span class=\"S3AEF S87 S2\" id=\"tz_200\">878 </span><span class=\"S3AF0 S87 S2\" id=\"t10_200\">779 </span><span class=\"S3AF1 S2C S2\" id=\"t11_200\">Prestations de management EPC UK r\u00e9alis\u00e9es par Adex </span><span class=\"S3AF2 S2C S2\" id=\"t12_200\">Services Ltd (2) </span><span class=\"S3AF3 S2C S2\" id=\"t13_200\">878 </span><span class=\"S3AF4 S2C S2\" id=\"t14_200\">779 </span><span class=\"S3AF5 S87 S2\" id=\"t15_200\">EJ Barbier </span><span class=\"S3AF6 S87 S2\" id=\"t16_200\">291 </span><span class=\"S3AF7 S87 S2\" id=\"t17_200\">283 </span><span class=\"S3AF8 S2C S2\" id=\"t18_200\">Prestation de services informatiques EPC SA (3) </span><span class=\"S3AF9 S2C S2\" id=\"t19_200\">Prestation de services informatiques EPC France (3) </span><span class=\"S3AFA S2C S2\" id=\"t1a_200\">Assurance responsabilit\u00e9 civile des dirigeants (4) </span><span class=\"S3AFB S2C S2\" id=\"t1b_200\">50 </span><span class=\"S3AFC S2C S2\" id=\"t1c_200\">166 </span><span class=\"S3AFD S2C S2\" id=\"t1d_200\">75 </span><span class=\"S3AFE S2C S2\" id=\"t1e_200\">83 </span><span class=\"S3AFF S2C S2\" id=\"t1f_200\">145 </span><span class=\"S3B00 S2C S2\" id=\"t1g_200\">55 </span><span class=\"S3B01 S87 S2\" id=\"t1h_200\">Total </span><span class=\"S3B02 S87 S2\" id=\"t1i_200\">11 137 </span><span class=\"S3B03 S87 S2\" id=\"t1j_200\">9 626 </span><span class=\"S3B04 S2C S2\" id=\"t1k_200\">(5) </span><span class=\"S3B05 S2B S2\" id=\"t1l_200\">La soci\u00e9t\u00e9 EPC n\u2019emploie aucun salari\u00e9. Elle ne dispose donc pas en propre des moyens n\u00e9cessaires </span><span class=\"S3B06 S2B S2\" id=\"t1m_200\">\u00e0 la r\u00e9alisation de ses obligations de soci\u00e9t\u00e9 cot\u00e9e et d\u2019holding animatrice d\u2019un groupe de soci\u00e9t\u00e9s. </span><span class=\"S3B07 S2C S2\" id=\"t1n_200\">Adex lui fournit conseil et assistance dans les domaines suivants : en mati\u00e8re administratif et </span><span class=\"S3B08 S2C S2\" id=\"t1o_200\">financier (contr\u00f4le de gestion, tr\u00e9sorerie, financement, comptabilit\u00e9, consolidation, communication </span><span class=\"S3B09 S2C S2\" id=\"t1p_200\">financi\u00e8re), juridique et fiscal, ressources humaines, assurance, audit interne, strat\u00e9gie et </span><span class=\"S3B0A S2C S2\" id=\"t1q_200\">d\u00e9veloppement, marketing, logistique achat, s\u00e9curit\u00e9, sant\u00e9 et environnement. </span><span class=\"S3B0B S2C S2\" id=\"t1r_200\">En contrepartie de ses services, Adex per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B0C S2B S2\" id=\"t1s_200\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B0D S2C S2\" id=\"t1t_200\">frais dir</span><span class=\"S3B0E S2B S2\" id=\"t1u_200\">ects non affect\u00e9s. Une partie de ces services est rendue au b\u00e9n\u00e9fice des filiales d\u2019EPC SA, </span><span class=\"S3B0F S2C S2\" id=\"t1v_200\">qui refacture les filiales concern\u00e9es. </span><span class=\"S3B10 S2C S2\" id=\"t1w_200\">(6) </span><span class=\"S3B11 S2C S2\" id=\"t1x_200\">Adex Services Ltd fournit \u00e0 EPC UK (soci\u00e9t\u00e9 dont EPC SA d\u00e9tient 92,60% du capital) conseil et </span><span class=\"S3B12 S2C S2\" id=\"t1y_200\">assistance dans les mati\u00e8res suivantes : business d\u00e9veloppement, communication et marketing, </span><span class=\"S3B13 S2C S2\" id=\"t1z_200\">juridique et fiscal, ressources humaines. En contrepartie de ses services, Adex Services Ltd per\u00e7oit </span><span class=\"S3B14 S2C S2\" id=\"t20_200\">une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de fonctionnement au titre desdits services augment\u00e9e </span><span class=\"S3B15 S2B S2\" id=\"t21_200\">d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses frais directs non affect\u00e9s. </span><span class=\"S3B16 S2C S2\" id=\"t22_200\">(7) </span><span class=\"S3B17 S2B S2\" id=\"t23_200\">Afin d\u2019all\u00e9ger les investissements d\u2019EPC SA en mati\u00e8re informatique, EJ Barbier, qui consolide </span><span class=\"S3B18 S2C S2\" id=\"t24_200\">EPC SA et ses filiales dans ses comptes, a acquis certains serveurs et logiciels en 2016 (Salle </span><span class=\"S3B19 S2B S2\" id=\"t25_200\">serveur, syst\u00e8me PRA, ERP, SIRH, \u2026), qu\u2019elle met \u00e0 disposition d\u2019EPC SA et ses filiales, et dont </span><span class=\"S3B1A S2B S2\" id=\"t26_200\">elle assure la maintenance applicative, l\u2019assistance technique et les adaptations n\u00e9cessaires. </span><span class=\"S3B1B S2C S2\" id=\"t27_200\">En </span><span class=\"S3B1C S2C S2\" id=\"t28_200\">contrepartie de ses services, EJ Barbier per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B1D S2B S2\" id=\"t2_201\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B1E S2C S2\" id=\"t3_201\">frais directs non affect\u00e9s. </span><span class=\"S3B1F S2C S2\" id=\"t4_201\">(8) </span><span class=\"S3B20 S2B S2\" id=\"t5_201\">La police d\u2019assurance responsabilit\u00e9 civile des dirigeants du groupe EJ Barbier e</span><span class=\"S3B21 S2C S2\" id=\"t6_201\">st souscrite au </span><span class=\"S3B22 S2B S2\" id=\"t7_201\">niveau d\u2019EJ Barbier, qui refacture \u00e0 EPC SA la quote</span><span class=\"S3B23 S2C S2\" id=\"t8_201\">-</span><span class=\"S3B24 S2B S2\" id=\"t9_201\">part des primes correspondant \u00e0 l\u2019assurance </span><span class=\"S3B25 S2C S2\" id=\"ta_201\">de ses dirigeants. </span><span class=\"S3B26 S2B S2\" id=\"tb_201\">Les sommes dues par le Groupe aux parties li\u00e9es \u00e0 fin d\u00e9cembre 2022 s\u2019\u00e9l\u00e8vent \u00e0 5 618 K\u20ac contre 5.206 </span><span class=\"S3B27 S2B S2\" id=\"tc_201\">K\u20ac \u00e0 fin 2021. </span><span class=\"S3B28 S87 S2\" id=\"td_201\">Proc\u00e9dure Candel &amp; Partners </span><span class=\"S3B29 S2C S2\" id=\"te_201\">Le 29 novembre 2016, la soci\u00e9t\u00e9 Candel &amp; Partners a assign\u00e9 tous les administrateurs de la soci\u00e9t\u00e9 E.J. </span><span class=\"S3B2A S2B S2\" id=\"tf_201\">Barbier (dont certains sont \u00e9galement administrateurs d\u2019EPC SA) ainsi qu\u2019EPC SA devant le Tribunal </span><span class=\"S3B2B S2C S2\" id=\"tg_201\">de commerce de Paris, en solli</span><span class=\"S3B2C S2B S2\" id=\"th_201\">citant leur condamnation solidaire \u00e0 payer \u00e0 EPC SA 15,4 millions d\u2019euros </span><span class=\"S3B2D S2C S2\" id=\"ti_201\">de dommages-int\u00e9r\u00eats en r\u00e9paration du pr\u00e9judice que lui aurait caus\u00e9 des conventions conclues par EPC </span><span class=\"S3B2E S2C S2\" id=\"tj_201\">ou ses filiales avec E.J. Barbier et les soci\u00e9t\u00e9s ADEX et ADEX Services Limited au titre des exercices </span><span class=\"S3B2F S2B S2\" id=\"tk_201\">2000 \u00e0 2013 inclus, ainsi qu\u20191,5 million d\u2019euros de dommages</span><span class=\"S3B30 S2C S2\" id=\"tl_201\">-int\u00e9r\u00eats </span><span class=\"S3B31 S410 S2\" id=\"tm_201\">\u00ab au titre du pr\u00e9judice subi par </span><span class=\"S3B32 S411 S2\" id=\"tn_201\">EPC du fait du retard dans l\u2019indemnisation \u00bb</span><span class=\"S3B33 S2B S2\" id=\"to_201\">, 300.000\u20ac en application de l\u2019article 700 CPC, et les </span><span class=\"S3B34 S2C S2\" id=\"tp_201\">d\u00e9pens. </span><span class=\"S3B35 S2C S2\" id=\"tq_201\">Dans le cadre de cette proc\u00e9dure, la soci\u00e9t\u00e9 Candel &amp; Partners vise sp\u00e9cifiquement : </span><span class=\"S3B36 S2C S2\" id=\"tr_201\">- </span><span class=\"S3B37 S2C S2\" id=\"ts_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B38 S2E S2\" id=\"tt_201\">er </span><span class=\"S3B39 S2C S2\" id=\"tu_201\">janvier 2000 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B3A S2C S2\" id=\"tv_201\">services conclue entre la soci\u00e9t\u00e9 ADEX, en qualit\u00e9 de prestataire, et la Soci\u00e9t\u00e9, en qualit\u00e9 de </span><span class=\"S3B3B S2C S2\" id=\"tw_201\">b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 du 4 janvier 2000 et portant sur des prestations </span><span class=\"S3B3C S2B S2\" id=\"tx_201\">d\u2019assistance dans (i) les domaines techniques, de la strat\u00e9gie et de la production, (ii) le domaine </span><span class=\"S3B3D S2C S2\" id=\"ty_201\">de la logistique et des transports, (iii) le domaine de la strat\u00e9gie commerciale, (iv) le marketing, </span><span class=\"S3B3E S2C S2\" id=\"tz_201\">(v) la communication, (vi) les relations internationales, (vii) le domaine comptable, (viii) le </span><span class=\"S3B3F S2C S2\" id=\"t10_201\">domaine financier, (ix) le domaine de la tr\u00e9sorerie, (x) les domaines juridique et fiscal et (xi) le </span><span class=\"S3B40 S2C S2\" id=\"t11_201\">domaine des relations humaines. </span><span class=\"S3B41 S2C S2\" id=\"t12_201\">- </span><span class=\"S3B42 S2C S2\" id=\"t13_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B43 S2E S2\" id=\"t14_201\">er </span><span class=\"S3B44 S2C S2\" id=\"t15_201\">janvier au 31 d\u00e9cembre 2013, la convention de prestations de service en </span><span class=\"S3B45 S2B S2\" id=\"t16_201\">date du 6 mars 2013 portant sur des prestations d\u2019assistance dans (i) le domaine du marketing </span><span class=\"S3B46 S2C S2\" id=\"t17_201\">et de la communication, (ii) le domaine administrati</span><span class=\"S3B47 S2B S2\" id=\"t18_201\">f et financier, (iii) le domaine de l\u2019audit </span><span class=\"S3B48 S2C S2\" id=\"t19_201\">interne (iv) la direction de la strat\u00e9gie et du d\u00e9veloppement (v) la direction logistique et des </span><span class=\"S3B49 S2C S2\" id=\"t1a_201\">achats et (vi) le domaine de la S\u00e9curit\u00e9 </span><span class=\"S3B4A S2B S2\" id=\"t1b_201\">\u2013 </span><span class=\"S3B4B S2C S2\" id=\"t1c_201\">Sant\u00e9 </span><span class=\"S3B4C S2B S2\" id=\"t1d_201\">\u2013 </span><span class=\"S3B4D S2C S2\" id=\"t1e_201\">Environnement et pr\u00e9voyant une r\u00e9mun\u00e9ration </span><span class=\"S3B4E S2C S2\" id=\"t1f_201\">sur la base des co\u00fbt</span><span class=\"S3B4F S2B S2\" id=\"t1g_201\">s r\u00e9els augment\u00e9s d\u2019une marge de 8%, mais seulement en ce qui concerne la </span><span class=\"S3B50 S2B S2\" id=\"t1h_201\">refacturation par ADEX \u00e0 EPC SA d\u2019une partie des loyers pay\u00e9s par ADEX \u00e0 E.J. Barbier. </span><span class=\"S3B51 S2C S2\" id=\"t1i_201\">- </span><span class=\"S3B52 S2C S2\" id=\"t1j_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B53 S2E S2\" id=\"t1k_201\">er </span><span class=\"S3B54 S2C S2\" id=\"t1l_201\">janvier 2007 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B55 S2C S2\" id=\"t1m_201\">services informatiques conclue entre la soci\u00e9t\u00e9 E.J. Barbier, en qualit\u00e9 de prestataire, et la </span><span class=\"S3B56 S2C S2\" id=\"t1n_201\">Soci\u00e9t\u00e9, en qualit\u00e9 de b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 en date du 2 janvier 2007. </span><span class=\"S3B57 S2C S2\" id=\"t1o_201\">Cette convention pr\u00e9voyait \u00e0 la charge de la Soci\u00e9t\u00e9 une r\u00e9mun\u00e9ratio</span><span class=\"S3B58 S2B S2\" id=\"t1p_201\">n annuelle de 130.000\u20ac </span><span class=\"S3B59 S2B S2\" id=\"t1q_201\">avec une clause d\u2019indexation en fonction de l\u2019\u00e9volution de l\u2019indice Syntec. Cette convention a </span><span class=\"S3B5A S2B S2\" id=\"t1r_201\">\u00e9t\u00e9 conclue pour une dur\u00e9e initiale de 3 ans, reconductible tacitement par p\u00e9riode d\u2019une ann\u00e9e, </span><span class=\"S3B5B S2C S2\" id=\"t1s_201\">et a \u00e9t\u00e9 reconduite chaque ann\u00e9e ensuite. Elle a pris fin de mani\u00e8re anticip\u00e9e le 31 d\u00e9cembre </span><span class=\"S3B5C S2C S2\" id=\"t1t_201\">2012, lorsque lui a \u00e9t\u00e9 substitu\u00e9e la convention en date du 10 octobre 2014, entr\u00e9e en vigueur </span><span class=\"S3B5D S2C S2\" id=\"t1u_201\">r\u00e9troactivement le 1 </span><span class=\"S3B5E S2E S2\" id=\"t1v_201\">er </span><span class=\"S3B5F S2C S2\" id=\"t1w_201\">janvier 2013</span><span class=\"S3B60 S410 S2\" id=\"t1x_201\">. </span><span class=\"S3B61 S2C S2\" id=\"t2_202\">Au soutien de ses pr\u00e9tentions, la soci\u00e9t\u00e9 Candel &amp; Partners fait valoir que les conventions en question </span><span class=\"S3B62 S2C S2\" id=\"t3_202\">auraient d\u00fb \u00eatre soumises \u00e0 la proc\u00e9dure des conventions r\u00e9glement\u00e9es pr\u00e9vue par les articles L.225-38 </span><span class=\"S3B63 S2B S2\" id=\"t4_202\">et suivants du code de commerce et qu\u2019elles ont caus\u00e9 des cons\u00e9quences pr\u00e9judiciables \u00e0 EPC. </span><span class=\"S3B64 S2C S2\" id=\"t5_202\">Par un jugement du 31 octo</span><span class=\"S3B65 S2B S2\" id=\"t6_202\">bre 2019, le Tribunal de commerce de Paris a d\u00e9clar\u00e9 irrecevable l\u2019action de </span><span class=\"S3B66 S2B S2\" id=\"t7_202\">Candel &amp; Partners \u00e0 l\u2019\u00e9gard de Mmes Brigitte de Brancion, Dominique de Brancion, Isabelle Chatel de </span><span class=\"S3B67 S2C S2\" id=\"t8_202\">Brancion, Marie-Magdeleine de Brancion et de Mme Annick Fournier-Guihard, et les a mises hors de </span><span class=\"S3B68 S2C S2\" id=\"t9_202\">cause. </span><span class=\"S3B69 S2C S2\" id=\"ta_202\">Par un second jugement du 10 juillet 2020, le Tribunal de commerce de Paris a d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel </span><span class=\"S3B6A S2B S2\" id=\"tb_202\">&amp; Partners de la totalit\u00e9 de ses demandes, et l\u2019a condamn\u00e9e, sur le fondement de l\u2019article 700 du Code </span><span class=\"S3B6B S2C S2\" id=\"tc_202\">de proc\u00e9dure civile, \u00e0 </span><span class=\"S3B6C S2B S2\" id=\"td_202\">payer 60.000\u20ac \u00e0 Madame Elisabeth de Raguet de Brancion, Madame Jacqueline </span><span class=\"S3B6D S2B S2\" id=\"te_202\">de Raguet de Brancion et Monsieur Paul de Brancion et 30.000\u20ac \u00e0 la soci\u00e9t\u00e9 EPC. </span><span class=\"S3B6E S2C S2\" id=\"tf_202\">Aux termes de ce jugement, le Tribunal a : </span><span class=\"S3B6F S2C S2\" id=\"tg_202\">- </span><span class=\"S3B70 S2C S2\" id=\"th_202\">d\u00e9clar\u00e9 (i) irrecevables (\u00e0 raison de la prescription) la totalit\u00e9 des demandes de la soci\u00e9t\u00e9 Candel </span><span class=\"S3B71 S2B S2\" id=\"ti_202\">\u00e0 l\u2019encontre de Madame Jacqueline de Brancion, ainsi que les demandes de la soci\u00e9t\u00e9 Candel \u00e0 </span><span class=\"S3B72 S2B S2\" id=\"tj_202\">l\u2019encontre de Madame \u00c9lisabeth de Brancion et de Monsieur Paul de Brancion \u00e0 l\u2019exception des </span><span class=\"S3B73 S2C S2\" id=\"tk_202\">demandes relatives \u00e0 la seule r\u00e9paration du loyer 2013 intervenu post\u00e9rieurement au 29 </span><span class=\"S3B74 S2C S2\" id=\"tl_202\">novembre 2013 dans le cas de Monsieur Paul de Brancion et du 2 d\u00e9cembre 2013 dans le cas de </span><span class=\"S3B75 S2C S2\" id=\"tm_202\">Madame \u00c9lisabeth de Brancion ; </span><span class=\"S3B76 S2C S2\" id=\"tn_202\">- </span><span class=\"S3B77 S2C S2\" id=\"to_202\">d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners de ses demandes relatives \u00e0 la refacturation du loyer 2013 </span><span class=\"S3B78 S2C S2\" id=\"tp_202\">intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion et du 2 </span><span class=\"S3B79 S2C S2\" id=\"tq_202\">d\u00e9cembre 2013 dans le cas de Mme Elisabeth De Brancion. </span><span class=\"S3B7A S2B S2\" id=\"tr_202\">Par un arr\u00eat du 9 novembre 2021, la Cour d\u2019appel de Paris a </span><span class=\"S3B7B S2C S2\" id=\"ts_202\">: </span><span class=\"S3B7C S2C S2\" id=\"tt_202\">- </span><span class=\"S3B7D S2C S2\" id=\"tu_202\">confirm\u00e9 le jugement du 31 octobre 2019 en toutes ses dispositions, </span><span class=\"S3B7E S2C S2\" id=\"tv_202\">- </span><span class=\"S3B7F S2B S2\" id=\"tw_202\">confirm\u00e9 le jugement du 10 juillet 2020 en toutes ses dispositions sauf en ce qu\u2019il a d\u00e9clar\u00e9 </span><span class=\"S3B80 S2B S2\" id=\"tx_202\">irrecevables les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners \u00e0 l\u2019encontre de Mme Elisabeth de </span><span class=\"S3B81 S2C S2\" id=\"ty_202\">Brancion et de M. </span><span class=\"S3B82 S2B S2\" id=\"tz_202\">Paul de Brancion, \u00e0 l\u2019exception des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B83 S2C S2\" id=\"t10_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de </span><span class=\"S3B84 S2C S2\" id=\"t11_202\">Brancion, et d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B85 S2C S2\" id=\"t12_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion </span><span class=\"S3B86 S2C S2\" id=\"t13_202\">et au 2 d\u00e9cembre 2013 dans le cas de Mme Elisabeth de Brancion, et statuant \u00e0 nouveau, d\u00e9clar\u00e9 </span><span class=\"S3B87 S2B S2\" id=\"t14_202\">irrecevable car prescrite l\u2019action exerc\u00e9e par Candel &amp; Partners \u00e0 l\u2019encontre de M. Paul de </span><span class=\"S3B88 S2C S2\" id=\"t15_202\">Brancion et de Mme Elisabeth de Brancion. </span><span class=\"S3B89 S2B S2\" id=\"t16_202\">Au final c\u2019est donc la totalit\u00e9 les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners qui ont \u00e9t\u00e9 d\u00e9clar\u00e9 </span><span class=\"S3B8A S2C S2\" id=\"t17_202\">irrecevables car prescrites. </span><span class=\"S3B8B S2B S2\" id=\"t18_202\">A la suite de l\u2019arr\u00eat de la Cour d\u2019appel de Paris, la soci\u00e9t\u00e9 Candel &amp; Partners a r\u00e9gl\u00e9 \u00e0 EPC l\u2019indemnit\u00e9 </span><span class=\"S3B8C S2B S2\" id=\"t19_202\">de 30.000\u20ac au titre de l\u2019article 700 du code de proc\u00e9dure civile pr\u00e9vue par le jugement du 10 juillet </span><span class=\"S3B8D S2C S2\" id=\"t1a_202\">2020. </span><span class=\"S3B8E S2B S2\" id=\"t1b_202\">Puis elle a form\u00e9 un pourvoi en cassation \u00e0 l\u2019encontre de l\u2019arr\u00eat de la Cour d\u2019appel de Paris du </span><span class=\"S3B8F S2C S2\" id=\"t1c_202\">9 </span><span class=\"S3B90 S2B S2\" id=\"t1d_202\">novembre 2021. L\u2019affaire est pendante devant la Cour de cassation. </span><span class=\"S3AAD S4D2 S2\" id=\"t2_203\">8. </span><span class=\"S3AAE S87 S2\" id=\"t3_203\">SOCIETES DU GROUPE </span><span class=\"S3B91 S87 S2\" id=\"t4_203\">Soci\u00e9t\u00e9s </span><span class=\"S3B92 S87 S2\" id=\"t5_203\">Pays </span><span class=\"S3B93 S2A S2\" id=\"t6_203\">% d\u2019int\u00e9r\u00eat </span><span class=\"S3B94 S87 S2\" id=\"t7_203\">D\u00e9c. 2022 </span><span class=\"S3B95 S87 S2\" id=\"t8_203\">D\u00e9c. 2021 </span><span class=\"S3B96 S87 S2\" id=\"t9_203\">Filiales </span><span class=\"S3B97 S2A S2\" id=\"ta_203\">\u2013 </span><span class=\"S3B98 S87 S2\" id=\"tb_203\">Int\u00e9gration globale </span><span class=\"S3B99 S2C S2\" id=\"tc_203\">EPC SA </span><span class=\"S3B9A S2C S2\" id=\"td_203\">France </span><span class=\"S3B9B S2C S2\" id=\"te_203\">100 </span><span class=\"S3B9C S2C S2\" id=\"tf_203\">100 </span><span class=\"S3B9D S2C S2\" id=\"tg_203\">EPC France </span><span class=\"S3B9E S2C S2\" id=\"th_203\">France </span><span class=\"S3B9F S2C S2\" id=\"ti_203\">100 </span><span class=\"S3BA0 S2C S2\" id=\"tj_203\">100 </span><span class=\"S3BA1 S2C S2\" id=\"tk_203\">DEMOKRITE SAS </span><span class=\"S3BA2 S2C S2\" id=\"tl_203\">France </span><span class=\"S3BA3 S2C S2\" id=\"tm_203\">100 </span><span class=\"S3BA4 S2C S2\" id=\"tn_203\">100 </span><span class=\"S3BA5 S2C S2\" id=\"to_203\">DEMOSTEN </span><span class=\"S3BA6 S2C S2\" id=\"tp_203\">France </span><span class=\"S3BA7 S2C S2\" id=\"tq_203\">100 </span><span class=\"S3BA8 S2C S2\" id=\"tr_203\">100 </span><span class=\"S3BA9 S2C S2\" id=\"ts_203\">A.T.D. SAS </span><span class=\"S3BAA S2C S2\" id=\"tt_203\">France </span><span class=\"S3BAB S2C S2\" id=\"tu_203\">100 </span><span class=\"S3BAC S2C S2\" id=\"tv_203\">100 </span><span class=\"S3BAD S2C S2\" id=\"tw_203\">PRODEMO SAS </span><span class=\"S3BAE S2C S2\" id=\"tx_203\">France </span><span class=\"S3BAF S2C S2\" id=\"ty_203\">100 </span><span class=\"S3BB0 S2C S2\" id=\"tz_203\">100 </span><span class=\"S3BB1 S2C S2\" id=\"t10_203\">OCCAMAT SAS </span><span class=\"S3BB2 S2C S2\" id=\"t11_203\">France </span><span class=\"S3BB3 S2C S2\" id=\"t12_203\">100 </span><span class=\"S3BB4 S2C S2\" id=\"t13_203\">100 </span><span class=\"S3BB5 S2C S2\" id=\"t14_203\">OCCAMIANTE SAS </span><span class=\"S3BB6 S2C S2\" id=\"t15_203\">France </span><span class=\"S3BB7 S2C S2\" id=\"t16_203\">100 </span><span class=\"S3BB8 S2C S2\" id=\"t17_203\">100 </span><span class=\"S3BB9 S2C S2\" id=\"t18_203\">2 B RECYCLAGE SAS </span><span class=\"S3BBA S2C S2\" id=\"t19_203\">France </span><span class=\"S3BBB S2C S2\" id=\"t1a_203\">100 </span><span class=\"S3BBC S2C S2\" id=\"t1b_203\">100 </span><span class=\"S3BBD S2C S2\" id=\"t1c_203\">SOCIETE MINE AFRIQUE </span><span class=\"S3BBE S2C S2\" id=\"t1d_203\">France </span><span class=\"S3BBF S2C S2\" id=\"t1e_203\">100 </span><span class=\"S3BC0 S2C S2\" id=\"t1f_203\">100 </span><span class=\"S3BC1 S2C S2\" id=\"t1g_203\">DIOGEN </span><span class=\"S3BC2 S2C S2\" id=\"t1h_203\">France </span><span class=\"S3BC3 S2C S2\" id=\"t1i_203\">99,87 </span><span class=\"S3BC4 S2C S2\" id=\"t1j_203\">99,87 </span><span class=\"S3BC5 S2C S2\" id=\"t1k_203\">EPC MINETECH </span><span class=\"S3BC6 S2C S2\" id=\"t1l_203\">France </span><span class=\"S3BC7 S2C S2\" id=\"t1m_203\">100 </span><span class=\"S3BC8 S2C S2\" id=\"t1n_203\">100 </span><span class=\"S3BC9 S2C S2\" id=\"t1o_203\">CORSE EXPANSIF </span><span class=\"S3BCA S2C S2\" id=\"t1p_203\">France </span><span class=\"S3BCB S2C S2\" id=\"t1q_203\">73,24 </span><span class=\"S3BCC S2C S2\" id=\"t1r_203\">73,24 </span><span class=\"S3BCD S2C S2\" id=\"t1s_203\">EPC INNOVATION </span><span class=\"S3BCE S2C S2\" id=\"t1t_203\">France </span><span class=\"S3BCF S2C S2\" id=\"t1u_203\">100 </span><span class=\"S3BD0 S2C S2\" id=\"t1v_203\">100 </span><span class=\"S3BD1 S2C S2\" id=\"t1w_203\">SONOUVEX </span><span class=\"S3BD2 S2C S2\" id=\"t1x_203\">France </span><span class=\"S3BD3 S2C S2\" id=\"t1y_203\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t1z_203\">100 </span><span class=\"S3BD5 S2C S2\" id=\"t20_203\">EPC ITALIA </span><span class=\"S3BD6 S2C S2\" id=\"t21_203\">Italie </span><span class=\"S3BD7 S2C S2\" id=\"t22_203\">100 </span><span class=\"S3BD8 S2C S2\" id=\"t23_203\">100 </span><span class=\"S3BD9 S2C S2\" id=\"t24_203\">INTEREM </span><span class=\"S3BDA S2C S2\" id=\"t25_203\">Italie </span><span class=\"S3BDB S2C S2\" id=\"t26_203\">100 </span><span class=\"S3BDC S2C S2\" id=\"t27_203\">100 </span><span class=\"S3BDD S2C S2\" id=\"t28_203\">EPC CHEMICALS Services (1) </span><span class=\"S3BDE S2C S2\" id=\"t29_203\">Grande Bretagne </span><span class=\"S3BDF S2C S2\" id=\"t2a_203\">92,60 </span><span class=\"S3BE0 S2C S2\" id=\"t2b_203\">- </span><span class=\"S3BE1 S2C S2\" id=\"t2c_203\">EPC UK </span><span class=\"S3BE2 S2C S2\" id=\"t2d_203\">Grande Bretagne </span><span class=\"S3BE3 S2C S2\" id=\"t2e_203\">92,60 </span><span class=\"S3BE4 S2C S2\" id=\"t2f_203\">92,60 </span><span class=\"S3BE5 S2C S2\" id=\"t2g_203\">EPC METRICS Ltd </span><span class=\"S3BE6 S2C S2\" id=\"t2h_203\">Grande Bretagne </span><span class=\"S3BE7 S2C S2\" id=\"t2i_203\">92,60 </span><span class=\"S3BE8 S2C S2\" id=\"t2j_203\">92,60 </span><span class=\"S3BE9 S2C S2\" id=\"t2k_203\">MINEXPLO </span><span class=\"S3BEA S2C S2\" id=\"t2l_203\">Grande Bretagne </span><span class=\"S3BEB S2C S2\" id=\"t2m_203\">100 </span><span class=\"S3BEC S2C S2\" id=\"t2n_203\">100 </span><span class=\"S3BED S2C S2\" id=\"t2o_203\">EPC Belgique </span><span class=\"S3BEE S2C S2\" id=\"t2p_203\">Belgique </span><span class=\"S3BEF S2C S2\" id=\"t2q_203\">100 </span><span class=\"S3BF0 S2C S2\" id=\"t2r_203\">100 </span><span class=\"S3BF1 S2C S2\" id=\"t2s_203\">EMPRESA DE EXPLOSIVOS INDUSTRIAIS LDA </span><span class=\"S3BF2 S2C S2\" id=\"t2t_203\">(EEI) </span><span class=\"S3BF3 S2C S2\" id=\"t2u_203\">Portugal </span><span class=\"S3BF4 S2C S2\" id=\"t2v_203\">100 </span><span class=\"S3BF5 S2C S2\" id=\"t2w_203\">100 </span><span class=\"S3BF6 S2C S2\" id=\"t2x_203\">GALILEO EXPLOSIVOS SA </span><span class=\"S3BF7 S2C S2\" id=\"t2y_203\">Espagne </span><span class=\"S3BF8 S2C S2\" id=\"t2z_203\">100 </span><span class=\"S3BF9 S2C S2\" id=\"t30_203\">100 </span><span class=\"S3BFA S2C S2\" id=\"t31_203\">SERAFINA ORTEGA E HIJOS SA </span><span class=\"S3BFB S2C S2\" id=\"t32_203\">Espagne </span><span class=\"S3BFC S2C S2\" id=\"t33_203\">95 </span><span class=\"S3BFD S2C S2\" id=\"t34_203\">95 </span><span class=\"S3BFE S2C S2\" id=\"t35_203\">EPC ESPANA </span><span class=\"S3BFF S2C S2\" id=\"t36_203\">Espagne </span><span class=\"S3C00 S2C S2\" id=\"t37_203\">100 </span><span class=\"S3C01 S2C S2\" id=\"t38_203\">100 </span><span class=\"S3C02 S2C S2\" id=\"t39_203\">SILEX SEGURIDAD </span><span class=\"S3C03 S2C S2\" id=\"t3a_203\">Espagne </span><span class=\"S3C04 S2C S2\" id=\"t3b_203\">99,99 </span><span class=\"S3C05 S2C S2\" id=\"t3c_203\">99,99 </span><span class=\"S3C06 S2C S2\" id=\"t3d_203\">EPC SVERIGE </span><span class=\"S3C07 S2C S2\" id=\"t3e_203\">Su\u00e8de </span><span class=\"S3C08 S2C S2\" id=\"t3f_203\">100 </span><span class=\"S3C09 S2C S2\" id=\"t3g_203\">100 </span><span class=\"S3C0A S2C S2\" id=\"t3h_203\">EPC NORGE </span><span class=\"S3C0B S2C S2\" id=\"t3i_203\">Norv\u00e8ge </span><span class=\"S1167 S2C S2\" id=\"t3j_203\">100 </span><span class=\"S3C0C S2C S2\" id=\"t3k_203\">100 </span><span class=\"S3C0D S2C S2\" id=\"t3l_203\">EPCAP RE </span><span class=\"S3C0E S2C S2\" id=\"t3m_203\">Luxembourg </span><span class=\"S3C0F S2C S2\" id=\"t3n_203\">100 </span><span class=\"S3C10 S2C S2\" id=\"t3o_203\">100 </span><span class=\"S3C11 S2C S2\" id=\"t3p_203\">EPC MINEEX SENEGAL (2) </span><span class=\"S3C12 S2C S2\" id=\"t3q_203\">S\u00e9n\u00e9gal </span><span class=\"S3C13 S2C S2\" id=\"t3r_203\">81 </span><span class=\"S3C14 S2C S2\" id=\"t3s_203\">100 </span><span class=\"S3C15 S2C S2\" id=\"t3t_203\">K\u00c4MA\u00c4N EXPLO </span><span class=\"S3C16 S2C S2\" id=\"t3u_203\">Nouvelle Cal\u00e9donie </span><span class=\"S3C17 S2C S2\" id=\"t3v_203\">95 </span><span class=\"S3C18 S2C S2\" id=\"t3w_203\">95 </span><span class=\"S3C19 S2C S2\" id=\"t3x_203\">EPC BURKINA FASO </span><span class=\"S3C1A S2C S2\" id=\"t3y_203\">Burkina Faso </span><span class=\"S3C1B S2C S2\" id=\"t3z_203\">100 </span><span class=\"S3C1C S2C S2\" id=\"t40_203\">100 </span><span class=\"S3C1D S2C S2\" id=\"t41_203\">EPC ASIA PACIFIC FZE </span><span class=\"S3C1E S2C S2\" id=\"t42_203\">Emirats Arabes Unis </span><span class=\"S3C1F S2C S2\" id=\"t43_203\">100 </span><span class=\"S3C20 S2C S2\" id=\"t44_203\">100 </span><span class=\"S3C21 S2C S2\" id=\"t45_203\">MINEEX (1) </span><span class=\"S3C22 S2C S2\" id=\"t46_203\">S\u00e9n\u00e9gal </span><span class=\"S3C23 S2C S2\" id=\"t47_203\">- </span><span class=\"S3C24 S2C S2\" id=\"t48_203\">70 </span><span class=\"S3C25 S2C S2\" id=\"t49_203\">EPC EXPLO MAROC </span><span class=\"S3C26 S2C S2\" id=\"t4a_203\">Maroc </span><span class=\"S3C27 S2C S2\" id=\"t4b_203\">99,97 </span><span class=\"S3C28 S2C S2\" id=\"t4c_203\">99,97 </span><span class=\"S3C29 S2C S2\" id=\"t4d_203\">MARODYN </span><span class=\"S3C2A S2C S2\" id=\"t4e_203\">Maroc </span><span class=\"S3C2B S2C S2\" id=\"t4f_203\">99,95 </span><span class=\"S3C2C S2C S2\" id=\"t4g_203\">99.95 </span><span class=\"S3C2D S2B S2\" id=\"t4h_203\">MARODYN COTE D\u2019IVOIRE </span><span class=\"S3C2E S2B S2\" id=\"t4i_203\">C\u00f4te d\u2019Ivoire </span><span class=\"S3C2F S2C S2\" id=\"t4j_203\">99,95 </span><span class=\"S3C30 S2C S2\" id=\"t4k_203\">99.95 </span><span class=\"S3C31 S2C S2\" id=\"t4l_203\">NITROKEMFOR GUINEE </span><span class=\"S3C32 S2C S2\" id=\"t4m_203\">Guin\u00e9e </span><span class=\"S3C33 S2C S2\" id=\"t4n_203\">100 </span><span class=\"S3C34 S2C S2\" id=\"t4o_203\">100 </span><span class=\"S3C35 S2C S2\" id=\"t4p_203\">EPC GUINEE </span><span class=\"S3C36 S2C S2\" id=\"t4q_203\">Guin\u00e9e </span><span class=\"S3C37 S2C S2\" id=\"t4r_203\">99,99 </span><span class=\"S3C38 S2C S2\" id=\"t4s_203\">99,99 </span><span class=\"S3C39 S2C S2\" id=\"t4t_203\">EPC CAMEROUN </span><span class=\"S3C3A S2C S2\" id=\"t4u_203\">Cameroun </span><span class=\"S3C3B S2C S2\" id=\"t4v_203\">100 </span><span class=\"S3C3C S2C S2\" id=\"t4w_203\">100 </span><span class=\"S3C3D S2C S2\" id=\"t4x_203\">EPC GABON </span><span class=\"S3C3E S2C S2\" id=\"t4y_203\">Gabon </span><span class=\"S3C3F S2C S2\" id=\"t4z_203\">100 </span><span class=\"S3C40 S2C S2\" id=\"t50_203\">100 </span><span class=\"S3C41 S2B S2\" id=\"t51_203\">EPC COTE D\u2019IVOIRE </span><span class=\"S3C42 S2B S2\" id=\"t52_203\">C\u00f4te d\u2019ivoire </span><span class=\"S3C43 S2C S2\" id=\"t53_203\">75 </span><span class=\"S3C44 S2C S2\" id=\"t54_203\">75 </span><span class=\"S3C45 S2C S2\" id=\"t55_203\">EPC CANADA </span><span class=\"S3C46 S2C S2\" id=\"t56_203\">Canada </span><span class=\"S3C47 S2C S2\" id=\"t57_203\">100 </span><span class=\"S3C48 S2C S2\" id=\"t58_203\">100 </span><span class=\"S3C49 S2C S2\" id=\"t59_203\">EPC ANDES CHILE </span><span class=\"S3C4A S2C S2\" id=\"t5a_203\">Chili </span><span class=\"S3C4B S2C S2\" id=\"t5b_203\">51 </span><span class=\"S3C4C S2C S2\" id=\"t5c_203\">51 </span><span class=\"S3C4D S2C S2\" id=\"t5d_203\">EPC JAPAN </span><span class=\"S3C4E S2C S2\" id=\"t5e_203\">Japon </span><span class=\"S3C4F S2C S2\" id=\"t5f_203\">97,56 </span><span class=\"S3C50 S2C S2\" id=\"t5g_203\">97.56 </span><span class=\"S3C51 S2C S2\" id=\"t5h_203\">NORMAT SERVICES </span><span class=\"S3C52 S2C S2\" id=\"t5i_203\">B\u00e9nin </span><span class=\"S3C53 S2C S2\" id=\"t5j_203\">75 </span><span class=\"S3C54 S2C S2\" id=\"t5k_203\">75 </span><span class=\"S3C55 S2C S2\" id=\"t5l_203\">EPC SINGAPORE PTE </span><span class=\"S3C56 S2C S2\" id=\"t5m_203\">Singapour </span><span class=\"S3C57 S2C S2\" id=\"t5n_203\">100 </span><span class=\"S3C58 S2C S2\" id=\"t5o_203\">100 </span><span class=\"S3C59 S2C S2\" id=\"t5p_203\">(1) </span><span class=\"S3C5A S2C S2\" id=\"t5q_203\">EPC CHEMICALS Services cr\u00e9\u00e9e le 14 mars 2022 </span><span class=\"S3C5B S2C S2\" id=\"t5r_203\">(2) </span><span class=\"S3C5C S2C S2\" id=\"t5s_203\">EPC S\u00e9n\u00e9gal (100%) et Mineex (70%) ont fusionn\u00e9 au 1 </span><span class=\"S3C5D S2E S2\" id=\"t5t_203\">er </span><span class=\"S3C5E S2C S2\" id=\"t5u_203\">janvier 2022. </span><span class=\"S3C5F S87 S2\" id=\"t2_204\">Entreprises associ\u00e9es </span><span class=\"S3C60 S2A S2\" id=\"t3_204\">\u2013 </span><span class=\"S3C61 S87 S2\" id=\"t4_204\">Mises en \u00e9quivalence </span><span class=\"S3C62 S2C S2\" id=\"t5_204\">ARABIAN EXPLOSIVES (PRIVATE Ltd) </span><span class=\"S3C63 S2C S2\" id=\"t6_204\">Emirats Arabes Unis </span><span class=\"S3C64 S2C S2\" id=\"t7_204\">20 </span><span class=\"S3C65 S2C S2\" id=\"t8_204\">20 </span><span class=\"S3C66 S2C S2\" id=\"t9_204\">SOCIETE DE MINAGE EN GUINEE SAS (SMG) </span><span class=\"S3C67 S2C S2\" id=\"ta_204\">France </span><span class=\"S3C68 S2C S2\" id=\"tb_204\">50 </span><span class=\"S3C69 S2C S2\" id=\"tc_204\">50 </span><span class=\"S3C6A S2C S2\" id=\"td_204\">NITROKEMINE GUINEE </span><span class=\"S3C6B S2C S2\" id=\"te_204\">Guin\u00e9e </span><span class=\"S3C6C S2C S2\" id=\"tf_204\">50 </span><span class=\"S3C6D S2C S2\" id=\"tg_204\">50 </span><span class=\"S3C6E S2C S2\" id=\"th_204\">KEMEK </span><span class=\"S3C6F S2C S2\" id=\"ti_204\">Irlande </span><span class=\"S3C70 S2C S2\" id=\"tj_204\">50 </span><span class=\"S3C71 S2C S2\" id=\"tk_204\">50 </span><span class=\"S3C72 S2C S2\" id=\"tl_204\">KEMEK US Limited </span><span class=\"S3C73 S2C S2\" id=\"tm_204\">Irlande </span><span class=\"S3C74 S2C S2\" id=\"tn_204\">50 </span><span class=\"S3C75 S2C S2\" id=\"to_204\">50 </span><span class=\"S3C76 S2C S2\" id=\"tp_204\">EPC-B SCRL </span><span class=\"S3C77 S2C S2\" id=\"tq_204\">Belgique </span><span class=\"S3C78 S2C S2\" id=\"tr_204\">66,67 </span><span class=\"S3C79 S2C S2\" id=\"ts_204\">66,67 </span><span class=\"S3C7A S2C S2\" id=\"tt_204\">MODERN CHEMICALS AND SERVCES (MCS) </span><span class=\"S3C7B S2C S2\" id=\"tu_204\">Arabie Saoudite </span><span class=\"S3C7C S2C S2\" id=\"tv_204\">40 </span><span class=\"S3C7D S2C S2\" id=\"tw_204\">40 </span><span class=\"S3C7E S87 S2\" id=\"tx_204\">Entreprises non consolid\u00e9es </span><span class=\"S3C7F S2C S2\" id=\"ty_204\">SICIEX </span><span class=\"S3BAE S2C S2\" id=\"tz_204\">France </span><span class=\"S3BAF S2C S2\" id=\"t10_204\">100 </span><span class=\"S3BB0 S2C S2\" id=\"t11_204\">100 </span><span class=\"S3C80 S2C S2\" id=\"t12_204\">CORSE CONFORTEMENT FORATION MINAGE </span><span class=\"S3BB2 S2C S2\" id=\"t13_204\">France </span><span class=\"S3C81 S2C S2\" id=\"t14_204\">13,20 </span><span class=\"S3C82 S2C S2\" id=\"t15_204\">13,20 </span><span class=\"S3C83 S2C S2\" id=\"t16_204\">ADEX </span><span class=\"S3BB6 S2C S2\" id=\"t17_204\">France </span><span class=\"S3C84 S2C S2\" id=\"t18_204\">5 </span><span class=\"S3C85 S2C S2\" id=\"t19_204\">5 </span><span class=\"S3BB9 S2C S2\" id=\"t1a_204\">ADEX TP </span><span class=\"S3BBA S2C S2\" id=\"t1b_204\">France </span><span class=\"S3C86 S2C S2\" id=\"t1c_204\">14.5 </span><span class=\"S3C87 S2C S2\" id=\"t1d_204\">14,5 </span><span class=\"S3C88 S2C S2\" id=\"t1e_204\">Blasting Services Limited </span><span class=\"S3C89 S2C S2\" id=\"t1f_204\">Grande Bretagne </span><span class=\"S3C8A S2C S2\" id=\"t1g_204\">92,60 </span><span class=\"S3C8B S2C S2\" id=\"t1h_204\">92,60 </span><span class=\"S3C8C S2C S2\" id=\"t1i_204\">EDSL Limited </span><span class=\"S3C8D S2C S2\" id=\"t1j_204\">Grande Bretagne </span><span class=\"S3BC3 S2C S2\" id=\"t1k_204\">92,60 </span><span class=\"S3BC4 S2C S2\" id=\"t1l_204\">92,60 </span><span class=\"S3C8E S2C S2\" id=\"t1m_204\">EXCHEM EXPLOSIVES Limited </span><span class=\"S3C8F S2C S2\" id=\"t1n_204\">Grande Bretagne </span><span class=\"S3C90 S2C S2\" id=\"t1o_204\">92,60 </span><span class=\"S3C91 S2C S2\" id=\"t1p_204\">92,60 </span><span class=\"S3C92 S2C S2\" id=\"t1q_204\">Exchem Fuel Additives Limited </span><span class=\"S3C93 S2C S2\" id=\"t1r_204\">Grande Bretagne </span><span class=\"S3BCB S2C S2\" id=\"t1s_204\">92,60 </span><span class=\"S3BCC S2C S2\" id=\"t1t_204\">92,60 </span><span class=\"S3C94 S2C S2\" id=\"t1u_204\">Exchem Defence Systems Limited </span><span class=\"S3C95 S2C S2\" id=\"t1v_204\">Grande Bretagne </span><span class=\"S3C96 S2C S2\" id=\"t1w_204\">92,60 </span><span class=\"S3C97 S2C S2\" id=\"t1x_204\">92,60 </span><span class=\"S3C98 S2C S2\" id=\"t1y_204\">EPC HK Incorporated Limited (2) </span><span class=\"S3C99 S2C S2\" id=\"t1z_204\">Chine </span><span class=\"S3BD3 S2C S2\" id=\"t20_204\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t21_204\">100 </span><span class=\"S3C9A S2C S2\" id=\"t22_204\">EPC Servicios Peru </span><span class=\"S3C9B S2C S2\" id=\"t23_204\">P\u00e9rou </span><span class=\"S3BD7 S2C S2\" id=\"t24_204\">100 </span><span class=\"S3C9C S2C S2\" id=\"t25_204\">50 </span><span class=\"S3C9D S2C S2\" id=\"t26_204\">EPC Andina </span><span class=\"S3C9E S2C S2\" id=\"t27_204\">P\u00e9rou </span><span class=\"S3BDB S2C S2\" id=\"t28_204\">100 </span><span class=\"S3C9F S2C S2\" id=\"t29_204\">50 </span><span class=\"S3CA0 S2C S2\" id=\"t2a_204\">SANTOS DA CUNHA 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3CA1 S2C S2\" id=\"t2b_204\">Portugal </span><span class=\"S3CA2 S2C S2\" id=\"t2c_204\">30 </span><span class=\"S3CA3 S2C S2\" id=\"t2d_204\">30 </span><span class=\"S3CA4 S2C S2\" id=\"t2e_204\">EPC EXPLO Congo </span><span class=\"S3CA5 S2C S2\" id=\"t2f_204\">Congo </span><span class=\"S3CA6 S2C S2\" id=\"t2g_204\">100 </span><span class=\"S3CA7 S2C S2\" id=\"t2h_204\">100 </span><span class=\"S3CA8 S2C S2\" id=\"t2i_204\">EPC Cameroun Services </span><span class=\"S3CA9 S2C S2\" id=\"t2j_204\">Cameroun </span><span class=\"S3CAA S2C S2\" id=\"t2k_204\">75 </span><span class=\"S3CAB S2C S2\" id=\"t2l_204\">75 </span><span class=\"S3CAC S2C S2\" id=\"t2m_204\">EXPLO NC </span><span class=\"S3CAD S2C S2\" id=\"t2n_204\">Nouvelle Cal\u00e9donie </span><span class=\"S3CAE S2C S2\" id=\"t2o_204\">50 </span><span class=\"S3CAF S2C S2\" id=\"t2p_204\">50 </span><span class=\"S3CB0 S2C S2\" id=\"t2q_204\">EPC MALI </span><span class=\"S3CB1 S2C S2\" id=\"t2r_204\">Mali </span><span class=\"S3CB2 S2C S2\" id=\"t2s_204\">90 </span><span class=\"S3CB3 S2C S2\" id=\"t2t_204\">90 </span><span class=\"S3CB4 S2C S2\" id=\"t2u_204\">ECS </span><span class=\"S3CB5 S2C S2\" id=\"t2v_204\">France </span><span class=\"S3CB6 S2C S2\" id=\"t2w_204\">40 </span><span class=\"S3CB7 S2C S2\" id=\"t2x_204\">40 </span><span class=\"S3CB8 S2C S2\" id=\"t2y_204\">GRN </span><span class=\"S3CB9 S2C S2\" id=\"t2z_204\">France </span><span class=\"S3CBA S2C S2\" id=\"t30_204\">35 </span><span class=\"S3CBB S2C S2\" id=\"t31_204\">35 </span><span class=\"S3CBC S2C S2\" id=\"t32_204\">(3) </span><span class=\"S3CBD S2C S2\" id=\"t33_204\">Soci\u00e9t\u00e9 en-cours de constitution. </span><span class=\"S3CBE S87 S2\" id=\"t34_204\">31 d\u00e9cembre 2022 </span><span class=\"S3CBF S87 S2\" id=\"t35_204\">31 d\u00e9cembre 2021 </span><span class=\"S3CC0 S87 S2\" id=\"t36_204\">Total </span><span class=\"S3CC1 S87 S2\" id=\"t37_204\">France </span><span class=\"S3CC2 S87 S2\" id=\"t38_204\">Etranger </span><span class=\"S3CC3 S87 S2\" id=\"t39_204\">Total </span><span class=\"S3CC4 S87 S2\" id=\"t3a_204\">France </span><span class=\"S3CC5 S87 S2\" id=\"t3b_204\">Etranger </span><span class=\"S3CC6 S2C S2\" id=\"t3c_204\">Int\u00e9gration globale </span><span class=\"S3CC7 S87 S2\" id=\"t3d_204\">47 </span><span class=\"S3CC8 S2C S2\" id=\"t3e_204\">15 </span><span class=\"S3CC9 S2C S2\" id=\"t3f_204\">32 </span><span class=\"S3CCA S87 S2\" id=\"t3g_204\">47 </span><span class=\"S3CCB S2C S2\" id=\"t3h_204\">15 </span><span class=\"S3CCC S2C S2\" id=\"t3i_204\">32 </span><span class=\"S3CCD S2C S2\" id=\"t3j_204\">Mise en \u00e9quivalence </span><span class=\"S3CCE S87 S2\" id=\"t3k_204\">7 </span><span class=\"S3CCF S2C S2\" id=\"t3l_204\">1 </span><span class=\"S3CD0 S2C S2\" id=\"t3m_204\">6 </span><span class=\"S3CD1 S87 S2\" id=\"t3n_204\">7 </span><span class=\"S3CD2 S2C S2\" id=\"t3o_204\">1 </span><span class=\"S3CD3 S2C S2\" id=\"t3p_204\">6 </span><span class=\"S3CD4 S87 S2\" id=\"t3q_204\">Total </span><span class=\"S3CD5 S87 S2\" id=\"t3r_204\">des </span><span class=\"S3CD6 S87 S2\" id=\"t3s_204\">soci\u00e9t\u00e9s </span><span class=\"S3CD7 S87 S2\" id=\"t3t_204\">consolid\u00e9es </span><span class=\"S3CD8 S87 S2\" id=\"t3u_204\">54 </span><span class=\"S3CD9 S87 S2\" id=\"t3v_204\">16 </span><span class=\"S3CDA S87 S2\" id=\"t3w_204\">38 </span><span class=\"S3CDB S87 S2\" id=\"t3x_204\">54 </span><span class=\"S3CDC S87 S2\" id=\"t3y_204\">16 </span><span class=\"S3CDD S87 S2\" id=\"t3z_204\">38 </span><span class=\"S3AAD S4D2 S2\" id=\"t2_205\">9. </span><span class=\"S3CDE S87 S2\" id=\"t3_205\">HONORAIRES DES COMMISSAIRES AUX COMPTES </span><span class=\"S3CDF S87 S2\" id=\"t4_205\">PWC </span><span class=\"S3CE0 S87 S2\" id=\"t5_205\">BDO </span><span class=\"S3CE1 S11ED S2\" id=\"t6_205\">En milliers d\u2019euros </span><span class=\"S3CE2 S87 S2\" id=\"t7_205\">Montant (HT) </span><span class=\"S3CE3 S87 S2\" id=\"t8_205\">Montant (HT) </span><span class=\"S3CE4 S87 S2\" id=\"t9_205\">2022 </span><span class=\"S3CE5 S87 S2\" id=\"ta_205\">2021 </span><span class=\"S3CE6 S87 S2\" id=\"tb_205\">2022 </span><span class=\"S3CE7 S87 S2\" id=\"tc_205\">2021 </span><span class=\"S3CE8 S87 S2\" id=\"td_205\">AUDIT </span><span class=\"S3CE9 S2C S2\" id=\"te_205\">- </span><span class=\"S3CEA S2C S2\" id=\"tf_205\">Commissariat </span><span class=\"S3CEB S2C S2\" id=\"tg_205\">aux </span><span class=\"S3CEC S2C S2\" id=\"th_205\">comptes, </span><span class=\"S3CED S2C S2\" id=\"ti_205\">certification, </span><span class=\"S3CEE S2C S2\" id=\"tj_205\">examen </span><span class=\"S3CEF S2C S2\" id=\"tk_205\">des </span><span class=\"S3CF0 S2C S2\" id=\"tl_205\">comptes </span><span class=\"S3CF1 S2C S2\" id=\"tm_205\">individuels et consolid\u00e9s </span><span class=\"S3CF2 S2C S2\" id=\"tn_205\">- EPC </span><span class=\"S3CF3 S2C S2\" id=\"to_205\">123 </span><span class=\"S3CF4 S2C S2\" id=\"tp_205\">105 </span><span class=\"S3CF5 S2C S2\" id=\"tq_205\">80 </span><span class=\"S3CF6 S2C S2\" id=\"tr_205\">90 </span><span class=\"S3CF7 S2C S2\" id=\"ts_205\">- Filiales consolid\u00e9es </span><span class=\"S3CF8 S2C S2\" id=\"tt_205\">274 </span><span class=\"S3CF9 S2C S2\" id=\"tu_205\">263 </span><span class=\"S3CFA S2C S2\" id=\"tv_205\">224 </span><span class=\"S3CFB S2C S2\" id=\"tw_205\">193 </span><span class=\"S3CFC S2C S2\" id=\"tx_205\">- Autres diligences et prestations </span><span class=\"S3CFD S2C S2\" id=\"ty_205\">directement li\u00e9es \u00e0 la mission du </span><span class=\"S3CFE S2C S2\" id=\"tz_205\">commissaire au compte </span><span class=\"S3CFF S2C S2\" id=\"t10_205\">- </span><span class=\"S3D00 S2C S2\" id=\"t11_205\">- </span><span class=\"S3D01 S2C S2\" id=\"t12_205\">- </span><span class=\"S3D02 S2C S2\" id=\"t13_205\">- </span><span class=\"S3D03 S2C S2\" id=\"t14_205\">- EPC </span><span class=\"S3D04 S2C S2\" id=\"t15_205\">11 </span><span class=\"S3D05 S2C S2\" id=\"t16_205\">26 </span><span class=\"S3D06 S2C S2\" id=\"t17_205\">21 </span><span class=\"S3D07 S2C S2\" id=\"t18_205\">- </span><span class=\"S3D08 S2C S2\" id=\"t19_205\">- Filiales consolid\u00e9es </span><span class=\"S3D09 S2C S2\" id=\"t1a_205\">48 </span><span class=\"S3D0A S2C S2\" id=\"t1b_205\">14 </span><span class=\"S3D0B S2C S2\" id=\"t1c_205\">- </span><span class=\"S3D0C S87 S2\" id=\"t1d_205\">Sous-total Audit </span><span class=\"S3D0D S87 S2\" id=\"t1e_205\">456 </span><span class=\"S3D0E S87 S2\" id=\"t1f_205\">394 </span><span class=\"S3D0F S87 S2\" id=\"t1g_205\">339 </span><span class=\"S3D10 S87 S2\" id=\"t1h_205\">283 </span><span class=\"S3D11 S87 S2\" id=\"t1i_205\">AUTRES PRESTATIONS </span><span class=\"S3D12 S2C S2\" id=\"t1j_205\">- Juridique, fiscal et social </span><span class=\"S3D13 S2C S2\" id=\"t1k_205\">- </span><span class=\"S3D14 S2C S2\" id=\"t1l_205\">- </span><span class=\"S3D15 S2C S2\" id=\"t1m_205\">- </span><span class=\"S3D16 S2C S2\" id=\"t1n_205\">- </span><span class=\"S3D17 S87 S2\" id=\"t1o_205\">Sous-total autres prestations </span><span class=\"S3D18 S87 S2\" id=\"t1p_205\">TOTAL </span><span class=\"S3D19 S87 S2\" id=\"t1q_205\">456 </span><span class=\"S3D1A S87 S2\" id=\"t1r_205\">394 </span><span class=\"S3D1B S87 S2\" id=\"t1s_205\">339 </span><span class=\"S3D1C S87 S2\" id=\"t1t_205\">283 </span><span class=\"S3D1D S2B S2\" id=\"t1u_205\">Les services autres que la certification des comptes concernent principalement l\u2019\u00e9mission des lettres de </span><span class=\"S3D1E S2C S2\" id=\"t1v_205\">fin de travaux, compliance fiscale et attestation ratios financiers. </span><span class=\"S3D1F S4D2 S2\" id=\"t1w_205\">10. </span><span class=\"S3D20 S87 S2\" id=\"t1x_205\">EVENEMENTS POST CLOTURE </span><span class=\"S3D21 S2C S2\" id=\"t1y_205\">N\u00e9ant </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfNotesAndOtherExplanatoryInformationExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12070": {
   "value": "<span class=\"S28E9 S87 S2\" id=\"t5_134\">PR\u00c9SENTATION G\u00c9N\u00c9RALE </span><span class=\"S28EA S2C S2\" id=\"t6_134\">Le groupe EPC est un groupe international. EPC SA est une soci\u00e9t\u00e9 anonyme cot\u00e9e \u00e0 la bourse de Paris </span><span class=\"S28EB S2C S2\" id=\"t7_134\">(ISIN FR0000039026) immatricul\u00e9e en France. EPC pratique principalement trois activit\u00e9s : </span><span class=\"S28EC S88 S2\" id=\"t8_134\">\u2022 </span><span class=\"S28ED S2C S2\" id=\"t9_134\">La </span><span class=\"S28EE S2B S2\" id=\"ta_134\">fabrication d\u2019explosifs \u00e0 usage civil et leur mise en \u0153uvre (forage minage), </span><span class=\"S28EF S88 S2\" id=\"tb_134\">\u2022 </span><span class=\"S28F0 S2B S2\" id=\"tc_134\">La d\u00e9construction et l\u2019\u00e9conomie circulaire </span><span class=\"S28F1 S88 S2\" id=\"td_134\">\u2022 </span><span class=\"S28F2 S2C S2\" id=\"te_134\">Autres activit\u00e9s diversifi\u00e9es (produits chimiques). </span><span class=\"S28F3 S2B S2\" id=\"tf_134\">La soci\u00e9t\u00e9 m\u00e8re, Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et de Produits Chimiques, est une s</span><span class=\"S28F4 S2C S2\" id=\"tg_134\">oci\u00e9t\u00e9 anonyme </span><span class=\"S28F5 S2C S2\" id=\"th_134\">fran\u00e7aise dont le si\u00e8ge social est situ\u00e9 \u00e0 la Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense. </span><span class=\"S28F6 S2C S2\" id=\"ti_134\">Les comptes consolid\u00e9s du Groupe EPC au 31 d\u00e9cembre 2022 ont \u00e9t\u00e9 arr\u00eat\u00e9s par le Conseil </span><span class=\"S28F7 S2B S2\" id=\"tj_134\">d\u2019Administration du 28 mars </span><span class=\"S28F8 S2C S2\" id=\"tk_134\">2023, qui en a autoris\u00e9 la publication. </span><span class=\"S28F9 S2B S2\" id=\"tl_134\">Sauf indication contraire, tous les montants sont exprim\u00e9s en milliers d\u2019euros. </span><span class=\"S28FA S4D2 S2\" id=\"tm_134\">2. </span><span class=\"S28FB S87 S2\" id=\"tn_134\">FAITS MARQUANTS </span><span class=\"S28FC S2A S2\" id=\"to_134\">DE L\u2019EXERCICE </span><span class=\"S28FD S2A S2\" id=\"tp_134\">2.1. Signature avec Vinci d\u2019un contrat pour la r\u00e9alisation du forage</span><span class=\"S28FE S87 S2\" id=\"tq_134\">-minage sur le barrage de </span><span class=\"S28FF S87 S2\" id=\"tr_134\">Sambangalou au S\u00e9n\u00e9gal </span><span class=\"S2900 S2B S2\" id=\"ts_134\">Le barrage hydro\u00e9lectrique de Sambangalou est port\u00e9 par l\u2019OMVG Organisation pour la Mise en Valeur </span><span class=\"S2901 S2C S2\" id=\"tt_134\">du fleuve Gambie (institution regroupant le S\u00e9n\u00e9gal, la Guin\u00e9e, la Guin\u00e9e Bissau et la Gambie). </span><span class=\"S2902 S2B S2\" id=\"tu_134\">Ce projet d\u2019infrastructure majeur est situ\u00e9 au Sud Est du S\u00e9n\u00e9gal, \u00e0 800km de Dakar </span><span class=\"S2903 S2C S2\" id=\"tv_134\">; il consiste en la </span><span class=\"S2904 S2B S2\" id=\"tw_134\">construction d\u2019un barrage de 128MW qui permettra la production d\u2019\u00e9nergie renouv</span><span class=\"S2905 S2C S2\" id=\"tx_134\">elable. Il permettra </span><span class=\"S2906 S2B S2\" id=\"ty_134\">\u00e9galement le d\u00e9veloppement de l\u2019irrigation des terres agricoles ainsi que l\u2019approvisionnement en eau </span><span class=\"S2907 S2B S2\" id=\"tz_134\">potable des localit\u00e9s environnantes. L\u2019\u00e9nergie produite sera distribu\u00e9e au travers d\u2019un r\u00e9seau \u00e9lectrique </span><span class=\"S2908 S2C S2\" id=\"t10_134\">aux zones les plus recul\u00e9es </span><span class=\"S2909 S2B S2\" id=\"t11_134\">des 4 pays membres de l\u2019OMVG. </span><span class=\"S290A S2B S2\" id=\"t12_134\">La construction a \u00e9t\u00e9 confi\u00e9e \u00e0 un groupement d\u2019entreprises pilot\u00e9 par Vinci Construction </span><span class=\"S290B S2B S2\" id=\"t13_134\">La forte pr\u00e9sence d\u2019EPC au S\u00e9n\u00e9gal et l\u2019expertise reconnue du groupe dans ce type de projets </span><span class=\"S290C S2B S2\" id=\"t14_134\">d\u2019infrastructure ont conduit Vinci \u00e0 confie</span><span class=\"S290D S2C S2\" id=\"t15_134\">r \u00e0 notre filiale EPC Mineex S\u00e9n\u00e9gal la r\u00e9alisation de la totalit\u00e9 </span><span class=\"S15BA S2C S2\" id=\"t16_134\">du lot forage-minage incluant la fourniture des explosifs. </span><span class=\"S290E S2C S2\" id=\"t17_134\">Les travaux qui d\u00e9marreront au deuxi\u00e8me trimestre 2023 pr\u00e9voient </span><span class=\"S290F S2B S2\" id=\"t18_134\">l\u2019abatage \u00e0 l\u2019explosif de plus de 2 </span><span class=\"S2910 S2C S2\" id=\"t19_134\">millions de m3 de gr\u00e9s et 40 000 m2 de pr\u00e9-splitting. </span><span class=\"S2911 S2B S2\" id=\"t1a_134\">Les travaux qui s\u2019\u00e9tendront sur 2 ans et demi devraient g\u00e9n\u00e9rer un chiffre d\u2019affaires cumul\u00e9 d\u2019environ </span><span class=\"S2912 S2B S2\" id=\"t1b_134\">7 millions d\u2019\u20ac. </span><span class=\"S2913 S87 S2\" id=\"t1c_134\">2.2. Fermeture de la co-entreprise KEMEK US </span><span class=\"S2914 S2C S2\" id=\"t1d_134\">Fin 2021, KEMEK US aux Etats-</span><span class=\"S2915 S2B S2\" id=\"t1e_134\">Unis n\u2019a pas \u00e9t\u00e9 en mesure de renou</span><span class=\"S2916 S2C S2\" id=\"t1f_134\">veler le contrat qui la liait avec </span><span class=\"S2917 S2C S2\" id=\"t1g_134\">son principal client dans des conditions \u00e9conomiques satisfaisantes. Les actionnaires de la co-entreprise, </span><span class=\"S2918 S2C S2\" id=\"t1h_134\">EPC et CRH, ont d\u00e9cid\u00e9 en mars de fermer cette soci\u00e9t\u00e9 dont le mod\u00e8le \u00e9conomique \u00e9tait fortement </span><span class=\"S2919 S2C S2\" id=\"t1i_134\">compromis. </span><span class=\"S291A S2C S2\" id=\"t1j_134\">Les impacts comptables du non-</span><span class=\"S291B S2B S2\" id=\"t1k_134\">renouvellement du contrat (et du risque de fermeture qu\u2019il engendrait) </span><span class=\"S291C S2C S2\" id=\"t1l_134\">ont \u00e9t\u00e9 int\u00e9gralement provisionn\u00e9s dans les comptes 2021 du groupe EPC. </span><span class=\"S291D S2B S2\" id=\"t4_135\">Les cessions d\u2019actifs r\u00e9alis\u00e9es suite \u00e0 la d\u00e9cision de fermeture se sont d\u00e9roul\u00e9es de man</span><span class=\"S291E S2C S2\" id=\"t5_135\">i\u00e8re nettement </span><span class=\"S291F S2B S2\" id=\"t6_135\">plus favorable qu\u2019anticip\u00e9. Cela a permis de financer les frais de fermeture et de rembourser une partie </span><span class=\"S2920 S2B S2\" id=\"t7_135\">des pr\u00eats (2,2 M\u20ac \u00e0 EPC SA et 0,4 M\u20ac \u00e0 KEMEK) qui avaient \u00e9t\u00e9 provisionn\u00e9s lors de la cl\u00f4ture 2021. </span><span class=\"S38F S87 S2\" id=\"t8_135\">2.3. Guerre entre </span><span class=\"S2921 S2A S2\" id=\"t9_135\">l\u2019Ukraine et la Russie et ses cons\u00e9quences macro</span><span class=\"S2922 S87 S2\" id=\"ta_135\">-\u00e9conomiques </span><span class=\"S2923 S2B S2\" id=\"tb_135\">Le Groupe n\u2019a aucune implantation en Ukraine et en Russie. </span><span class=\"S2924 S2C S2\" id=\"tc_135\">N\u00e9anmoins, le d\u00e9clenchement de la Guerre en Ukraine a entrain\u00e9 une forte tension sur le march\u00e9 du gaz </span><span class=\"S2925 S2C S2\" id=\"td_135\">en Europe, propulsant son prix \u00e0 </span><span class=\"S2926 S2B S2\" id=\"te_135\">des niveaux jamais atteints durant l\u2019\u00e9t\u00e9. Les cours qui avaient atteint </span><span class=\"S2927 S2C S2\" id=\"tf_135\">un pic en ao\u00fbt sont progressivement repartis \u00e0 la baisse \u00e0 partir de septembre Tout en restant \u00e0 un niveau </span><span class=\"S2928 S2C S2\" id=\"tg_135\">historiquement \u00e9lev\u00e9. </span><span class=\"S2929 S2B S2\" id=\"th_135\">Les sanctions adopt\u00e9es par l\u2019Union Europ\u00e9enne sur les </span><span class=\"S292A S2C S2\" id=\"ti_135\">propri\u00e9taires des principales entreprises Russes </span><span class=\"S292B S2B S2\" id=\"tj_135\">fournissant l\u2019ammoniaque et le nitrate d\u2019ammonium dense ont \u00e9galement contribu\u00e9 \u00e0 mettre fortement </span><span class=\"S292C S2C S2\" id=\"tk_135\">sous tension les fournisseurs de Nitrate Europ\u00e9en qui d\u00e9pendaient largement de la Russie pour leurs </span><span class=\"S292D S2C S2\" id=\"tl_135\">approvisionnements. </span><span class=\"S292E S2B S2\" id=\"tm_135\">Ceci s\u2019est r\u00e9percut\u00e9 imm\u00e9diatement sur les prix d\u2019achat du Nitrate d\u2019Ammonium par le groupe. </span><span class=\"S292F S2B S2\" id=\"tn_135\">Face \u00e0 cette situation, le groupe a acc\u00e9l\u00e9r\u00e9 la diversification de ses sources d\u2019approvisionnement afin de </span><span class=\"S2930 S2C S2\" id=\"to_135\">b\u00e9n\u00e9ficier du meilleur prix disponible dans chaque zone g\u00e9ographique afin de rester comp\u00e9titif sur </span><span class=\"S2931 S2C S2\" id=\"tp_135\">chacun de ses march\u00e9s. </span><span class=\"S2932 S2B S2\" id=\"tq_135\">La hausse rapide des prix du Fuel et d\u2019autres produits comme l\u2019Aluminium est venue renforcer encore </span><span class=\"S2933 S2C S2\" id=\"tr_135\">les co\u00fbts mati\u00e8re. </span><span class=\"S2934 S2B S2\" id=\"ts_135\">Gr\u00e2ce aux clauses d\u2019ajustement de prix introduites da</span><span class=\"S2935 S2C S2\" id=\"tt_135\">ns les contrats, ces hausses ont \u00e9t\u00e9 retransf\u00e9r\u00e9es </span><span class=\"S2936 S2C S2\" id=\"tu_135\">rapidement au march\u00e9 qui les acceptent. </span><span class=\"S2937 S2B S2\" id=\"tv_135\">Les hausses d\u2019inflation et de taux qui ont \u00e9t\u00e9 aggrav\u00e9es par le conflit ont \u00e9t\u00e9 prises en compte dans les </span><span class=\"S2938 S2B S2\" id=\"tw_135\">diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation (Provision environnementa</span><span class=\"S2939 S2C S2\" id=\"tx_135\">le, engagements de retraite notamment, tests </span><span class=\"S293A S2C S2\" id=\"ty_135\">UGT). </span><span class=\"S293B S2A S2\" id=\"tz_135\">2.4. Mise en place d\u2019un nouveau financement senior pour accompagner le d\u00e9veloppement du </span><span class=\"S293C S87 S2\" id=\"t10_135\">groupe </span><span class=\"SD37 S2C S2\" id=\"t11_135\">EPC S.A. a sign\u00e9 le 20 juillet 2022 un nouvel accord de financement senior. </span><span class=\"S293D S2C S2\" id=\"t12_135\">Cet accord pr\u00e9voit, dans la m\u00eame convention de cr\u00e9dit : </span><span class=\"S293E S984 S2\" id=\"t13_135\">- </span><span class=\"S293F S2B S2\" id=\"t14_135\">d\u2019une part la mise en place avec ses partenaires bancaires BNP Paribas, LCL, HSBC et CIC </span><span class=\"S2940 S2B S2\" id=\"t15_135\">d\u2019un Cr\u00e9dit renouvelable confirm\u00e9 de 30 M\u20ac et d\u2019une maturit\u00e9 de 5 ans avec deux options </span><span class=\"S2941 S2B S2\" id=\"t16_135\">d\u2019extension d\u2019une ann\u00e9e chacune. Cette ligne permet not</span><span class=\"S2942 S2C S2\" id=\"t17_135\">amment de refinancer le Cr\u00e9dit </span><span class=\"S2943 S2B S2\" id=\"t18_135\">renouvelable existant qui \u00e9tait tir\u00e9 \u00e0 hauteur de 15.5 M\u20ac et arrivait \u00e0 \u00e9ch\u00e9ance en mars 2024. </span><span class=\"S2945 S2B S2\" id=\"t5_136\">d\u2019autre part la mise en place avec La Banque Postale Asset Management d\u2019une tranche </span><span class=\"S2946 S2B S2\" id=\"t6_136\">remboursable in fine d\u2019un montant de 20 M\u20ac et d\u2019une maturit\u00e9 de 7 ans. Ce pr\u00eat, assorti de </span><span class=\"S2947 S2C S2\" id=\"t7_136\">crit\u00e8res ESG (Environnementaux, Sociaux et de Gouvernance) ambitieux qui traduisent </span><span class=\"S2948 S2B S2\" id=\"t8_136\">l\u2019engagement du Groupe EPC en mati\u00e8re de Responsabilit\u00e9 Sociale et Environnementale </span><span class=\"S2949 S2B S2\" id=\"t9_136\">(RSE), vient notamment refinancer les obligations existantes d\u2019un montant de 15 M\u20ac qui </span><span class=\"S294A S2C S2\" id=\"ta_136\">arrivaient \u00e0 \u00e9ch\u00e9ance en mars 2023. </span><span class=\"S294B S2C S2\" id=\"tb_136\">Ces nouveaux financements renforcent la liquidit\u00e9 du Groupe tout en lui permettant de rallonger la </span><span class=\"S294C S2C S2\" id=\"tc_136\">maturit\u00e9 moyenne de son endettement. </span><span class=\"S294D S2B S2\" id=\"td_136\">La part in fine de 20M\u20ac a fait l\u2019objet d\u2019une couverture de taux fin juillet 2022. </span><span class=\"S294E S2B S2\" id=\"te_136\">La bonne situation financi\u00e8re du Groupe a permis d\u2019optimiser les conditions contr</span><span class=\"S294F S2C S2\" id=\"tf_136\">actuelles. Ces </span><span class=\"S2950 S2B S2\" id=\"tg_136\">nouveaux financements, sans s\u00fbret\u00e9s, b\u00e9n\u00e9ficient d\u2019une marge am\u00e9lior\u00e9e et sont encadr\u00e9s par un unique </span><span class=\"S2951 S2C S2\" id=\"th_136\">covenant de dette nette sur Ebitda. </span><span class=\"S2952 S2C S2\" id=\"ti_136\">Les montants de ces lignes de cr\u00e9dit ont \u00e9t\u00e9 dimensionn\u00e9s afin de permettre au Groupe EPC de saisir </span><span class=\"S2953 S2C S2\" id=\"tj_136\">des opportunit\u00e9s de croissance organique ou de croissance externe et de soutenir son plan de </span><span class=\"S2954 S2B S2\" id=\"tk_136\">d\u00e9veloppement en France et \u00e0 l\u2019international. </span><span class=\"S2955 S2C S2\" id=\"tl_136\">BNP Paribas et LCL sont les arrangeurs de ces nouveaux financements. Le cabinet Hogan Lovells </span><span class=\"S2956 S2C S2\" id=\"tm_136\">(Paris) LLP est le conseil juridique des pr\u00eateurs. </span><span class=\"S2957 S2C S2\" id=\"tn_136\">Le Groupe EPC a \u00e9t\u00e9 assist\u00e9 dans cette op\u00e9ration par Kepler Cheuvreux, en tant que conseil financier </span><span class=\"S2958 S2C S2\" id=\"to_136\">exclusif et par le cabinet Addleshaw Goddard (Europe) LLP, en tant que conseil juridique. </span><span class=\"S2959 S2A S2\" id=\"tp_136\">2.5. Processus de cession de l\u2019activi</span><span class=\"S295A S87 S2\" id=\"tq_136\">t\u00e9 d\u00e9construction engag\u00e9 puis report\u00e9 </span><span class=\"S295B S2B S2\" id=\"tr_136\">Le Conseil d\u2019administration d\u2019EPC SA indique que dans le cadre de la revue r\u00e9guli\u00e8re de ses options </span><span class=\"S295C S2B S2\" id=\"ts_136\">strat\u00e9giques, il \u00e9value p\u00e9riodiquement l\u2019opportunit\u00e9 de r\u00e9aliser des op\u00e9rations de croissance externe ou </span><span class=\"S295D S2C S2\" id=\"tt_136\">des cessions </span><span class=\"S295E S2B S2\" id=\"tu_136\">d\u2019activit\u00e9s. </span><span class=\"S295F S2B S2\" id=\"tv_136\">\u00c0 ce titre la Soci\u00e9t\u00e9 a inform\u00e9 le march\u00e9 le 9 septembre 2022 qu\u2019un processus d\u2019ench\u00e8res organis\u00e9 visant </span><span class=\"S2960 S2C S2\" id=\"tw_136\">une possible cession de son activit\u00e9 D\u00e9construction avait \u00e9t\u00e9 initi\u00e9. </span><span class=\"S2961 S2B S2\" id=\"tx_136\">Le groupe a re\u00e7u de nombreuses marques d\u2019int\u00e9r\u00eat et deux offres fe</span><span class=\"S2962 S2C S2\" id=\"ty_136\">rmes. </span><span class=\"S2963 S2C S2\" id=\"tz_136\">N\u00e9anmoins le contexte \u00e9conomique jug\u00e9 incertain par les potentiels acheteurs, combin\u00e9 au durcissement </span><span class=\"S2964 S2C S2\" id=\"t10_136\">des conditions de financement, a orient\u00e9 les offres \u00e0 la baisse. Les prix fermes propos\u00e9s ont \u00e9t\u00e9 jug\u00e9s </span><span class=\"S2965 S2C S2\" id=\"t11_136\">nettement insuffisants par le Conseil, mettant ainsi fin \u00e0 cette phase de discussion. </span><span class=\"S2966 S2C S2\" id=\"t12_136\">Le groupe est extr\u00eamement confiant dans la qualit\u00e9 des entreprises propos\u00e9es \u00e0 la vente et dans la grande </span><span class=\"S2967 S2B S2\" id=\"t13_136\">qualit\u00e9 de l\u2019\u00e9quipe de management qui les dirige. Le P\u00f4le D\u00e9construction est aujourd\u2019hui un des leader </span><span class=\"S2968 S2C S2\" id=\"t14_136\">Fran\u00e7</span><span class=\"S2969 S2B S2\" id=\"t15_136\">ais du secteur. La solide croissance du chiffre d\u2019affaires a \u00e9t\u00e9 r\u00e9alis\u00e9e en maintenant un niveau de </span><span class=\"S296A S2C S2\" id=\"t16_136\">profitabilit\u00e9 remarquablement constant depuis plus de 10 ans. </span><span class=\"S296B S2B S2\" id=\"t17_136\">Le groupe continuera, comme il l\u2019a toujours fait, \u00e0 accompagner l\u2019activit\u00e9 d\u00e9construction dan</span><span class=\"S296C S2C S2\" id=\"t18_136\">s son </span><span class=\"S296D S2B S2\" id=\"t19_136\">d\u00e9veloppement organique. La limitation de l\u2019artificialisation des sols et les contraintes r\u00e9glementaires </span><span class=\"S296E S2C S2\" id=\"t1a_136\">de plus en plus fortes dans le recyclage et le r\u00e9emploi des d\u00e9chets du b\u00e2timent constituent des \u00e9l\u00e9ments </span><span class=\"S296F S2C S2\" id=\"t1b_136\">fondamentalement porteurs pour cette activit\u00e9. Le groupe apportera tout le soutien n\u00e9cessaire \u00e0 son </span><span class=\"S2970 S2C S2\" id=\"t1c_136\">d\u00e9veloppement. </span><span class=\"S2971 S2B S2\" id=\"t1d_136\">Ce secteur d\u2019activit\u00e9 class\u00e9 en activit\u00e9 destin\u00e9e \u00e0 \u00eatre c\u00e9d\u00e9e dans les comptes semestriels a \u00e9t\u00e9 reclass\u00e9 </span><span class=\"S2972 S2C S2\" id=\"t1e_136\">dans les activit\u00e9s poursuivies dans les pr\u00e9sents comptes annuels. </span><span class=\"S2973 S87 S2\" id=\"t4_137\">2.6. Signature du contrat de fourniture de produits pyrotechniques et de fabrication sur site </span><span class=\"S2974 S2A S2\" id=\"t5_137\">d\u2019explosifs avec les chantiers op\u00e9rationnels CO6 et CO7 du TELT (Tunnel Euralpin Lyon Turin) </span><span class=\"S2975 S2C S2\" id=\"t6_137\">La nouvelle ligne ferroviaire Lyon-</span><span class=\"S2976 S2B S2\" id=\"t7_137\">Turin comprend une section transfrontali\u00e8re d\u2019environ 67 km qui </span><span class=\"S2977 S2C S2\" id=\"t8_137\">reliera Saint-Jean-de-Maurienne \u00e0 Bussoleno en Italie o\u00f9 elle se raccordera \u00e0 la ligne historique. </span><span class=\"S2978 S2B S2\" id=\"t9_137\">L\u2019ouvrage principal de la section transfrontali\u00e8re est constitu\u00e9 d\u2019un tunnel de base bitube de 57,5 km </span><span class=\"S2979 S2C S2\" id=\"ta_137\">entre Saint-Julien-Montdenis et Suse. </span><span class=\"S297A S2C S2\" id=\"tb_137\">Le </span><span class=\"S297B S2A S2\" id=\"tc_137\">Ma\u00eetre d\u2019ouvrage </span><span class=\"S297C S2C S2\" id=\"td_137\">est la soci\u00e9t\u00e9 TELT. Le montant de la section transfrontali\u00e8re est de 8,6 milliards </span><span class=\"S297D S2B S2\" id=\"te_137\">d\u2019euros. </span><span class=\"S297E S2C S2\" id=\"tf_137\">C\u00f4t\u00e9 France, le g\u00e9nie civil du tunnel de base est d\u00e9compos\u00e9 en 4 Chantiers Op\u00e9rationnels (CO) </span><span class=\"S297F S2C S2\" id=\"tg_137\">num\u00e9rot\u00e9s de 5 \u00e0 8. </span><span class=\"S2980 S2C S2\" id=\"th_137\">Les </span><span class=\"S2981 S410 S2\" id=\"ti_137\">\u00ab Travaux de construction du tunnel de base \u00e0 partir des attaques des </span><span class=\"S2982 S410 S2\" id=\"tj_137\">descenderies de La Praz et de Saint-Martin-la-Porte \u00bb, </span><span class=\"S2983 S2B S2\" id=\"tk_137\">ont \u00e9t\u00e9 attribu\u00e9s \u00e0 un groupement d\u2019entreprises </span><span class=\"S2984 S2C S2\" id=\"tl_137\">constitu\u00e9 de VINCI Construction Grands Projets (Mandataire), VINCI Construction France, Dodin </span><span class=\"S2985 S2C S2\" id=\"tm_137\">Campenon Bernard et Webuild et comprend les chantiers op\u00e9rationnels CO 6 et CO 7. </span><span class=\"S2986 S2B S2\" id=\"tn_137\">C\u2019est dans ce cadre que le gr</span><span class=\"S2987 S2C S2\" id=\"to_137\">oupement a confi\u00e9 \u00e0 EPC la fourniture des produits pyrotechniques et la </span><span class=\"S2988 S2B S2\" id=\"tp_137\">fabrication sur site des explosifs (via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs (UMFE). </span><span class=\"S2989 S2B S2\" id=\"tq_137\">Les travaux \u00e0 l\u2019explosifs concerneront environ 18km (soit plus d\u2019un million de m3 de roch</span><span class=\"S298A S2C S2\" id=\"tr_137\">es \u00e0 abattre). </span><span class=\"S298B S2B S2\" id=\"ts_137\">Le chantier mobilisera plusieurs UMFE. L\u2019ensemble des fournitures et prestations d\u2019un montant cumul\u00e9 </span><span class=\"S298C S2B S2\" id=\"tt_137\">attendu sup\u00e9rieur \u00e0 10 millions d\u2019\u20ac viennent de d\u00e9marrer. Ils s\u2019\u00e9tendront sur une dur\u00e9e de 5 ans. </span><span class=\"S298D S2B S2\" id=\"tu_137\">Le groupe EPC est fier d\u2019avoir \u00e9t\u00e9 s\u00e9lect</span><span class=\"S298E S2C S2\" id=\"tv_137\">ionn\u00e9 pour participer \u00e0 la construction de cette infrastructure </span><span class=\"S298F S2C S2\" id=\"tw_137\">exceptionnelle. </span><span class=\"S2990 S2B S2\" id=\"tx_137\">C\u2019est l\u2019expertise et le savoir</span><span class=\"S2991 S2C S2\" id=\"ty_137\">-faire reconnu des \u00e9quipes EPC dans le domaine des travaux souterrains, </span><span class=\"S2992 S2C S2\" id=\"tz_137\">qui ont conduit le groupement \u00e0 confier \u00e0 notre filiale EPC-France, la r\u00e9alisation de ces prestations. </span><span class=\"S2993 S87 S2\" id=\"t10_137\">2.7. Signature avec la Soci\u00e9t\u00e9 Mini\u00e8re de la Lobo S.A, Tietto Minerals (ASX </span><span class=\"S2994 S2A S2\" id=\"t11_137\">: TIE) d\u2019un contrat </span><span class=\"S2995 S87 S2\" id=\"t12_137\">de minage avec fabrication sur site. </span><span class=\"S2996 S2B S2\" id=\"t13_137\">Le projet Abudjar Gold est situ\u00e9 \u00e0 Zoukougbeu, dans la r\u00e9gion de Daloa, C\u00f4te d\u2019Ivoire. </span><span class=\"S2997 S2C S2\" id=\"t14_137\">Cett</span><span class=\"S2998 S2B S2\" id=\"t15_137\">e mine d\u2019or en phase d\u2019ouverture a une dur\u00e9e de vie estim\u00e9e \u00e0 11 ans et les explorations en cours </span><span class=\"S2999 S2B S2\" id=\"t16_137\">laissent entrevoir des possibilit\u00e9s d\u2019extension de l\u2019exploitation. Les travaux d\u2019am\u00e9nagement du site </span><span class=\"S299A S2C S2\" id=\"t17_137\">minier sont en cours et le premier lingot devrait sortir au quatri\u00e8me trimestre. </span><span class=\"S299B S2B S2\" id=\"t18_137\">Avec, pour les six prochaines ann\u00e9es, une production annuelle confirm\u00e9e de 200.000 onces d\u2019or, ce </span><span class=\"S299C S2B S2\" id=\"t19_137\">projet s\u2019inscrit comme un des plus grands de C\u00f4te d\u2019Ivoire. </span><span class=\"S299D S2B S2\" id=\"t1a_137\">La solide implantation d\u2019EPC en C\u00f4te d\u2019Ivoire ainsi que son expertise dans le d\u00e9ploiement d\u2019usines de </span><span class=\"S299E S2B S2\" id=\"t1b_137\">fabrication modulaires (Emulsion Modular Plant) ont conduit le client \u00e0 s\u2019engager sur une p\u00e9riode de 5 </span><span class=\"S299F S2B S2\" id=\"t1c_137\">ans. EPC C\u00f4te d\u2019Ivoire fournira l\u2019ensemble des explosifs dont le principal sera fabriqu\u00e9 directement sur </span><span class=\"S29A0 S2C S2\" id=\"t1d_137\">le site de la mine</span><span class=\"S29A1 S2B S2\" id=\"t1e_137\">. La mise en \u0153uvre de ces derniers a \u00e9galement \u00e9t\u00e9 confi\u00e9e aux \u00e9quipes EPC. </span><span class=\"S29A2 S2C S2\" id=\"t1f_137\">Le support technique pilot\u00e9 par la suite logicielle VERTEX </span><span class=\"S29A3 S2E S2\" id=\"t1g_137\">\u00e2 </span><span class=\"S29A4 S2C S2\" id=\"t1h_137\">a \u00e9galement \u00e9t\u00e9 un \u00e9l\u00e9ment majeur de </span><span class=\"S29A5 S2C S2\" id=\"t1i_137\">diff\u00e9renciation. Permettant un suivi en temps r\u00e9el des op\u00e9rations \u00ab Mine to Mill \u00bb, cette solution permet </span><span class=\"S29A6 S2B S2\" id=\"t1j_137\">au client d\u2019\u00eatre certain de profiter des derni\u00e8res technologies pour suivre l\u2019efficacit\u00e9 de ses op\u00e9rations </span><span class=\"S29A7 S2B S2\" id=\"t1k_137\">en amont de l\u2019usine de traitement. </span><span class=\"S29A8 S2B S2\" id=\"t4_138\">Le contrat devrait g\u00e9n\u00e9rer un chiffre d\u2019affaires d\u2019environ 10 millions d\u2019\u20ac par an. </span><span class=\"S29A9 S87 S2\" id=\"t5_138\">2.8. Signature par la co-</span><span class=\"S29AA S2A S2\" id=\"t6_138\">entreprise MCS d\u2019une lettre d\u2019intention ferme pour la fourniture des </span><span class=\"S29AB S87 S2\" id=\"t7_138\">explosifs n\u00e9cessaires au percement des tunnels (lots 2 et 3) du projet NEOM en Arabie Saoudite </span><span class=\"S29AC S2C S2\" id=\"t8_138\">Notre co-</span><span class=\"S29AD S2B S2\" id=\"t9_138\">entreprise MCS en Arabie Saoudite s\u2019est vu attribuer la f</span><span class=\"S29AE S2C S2\" id=\"ta_138\">ourniture des explosifs pour le </span><span class=\"S29AF S2C S2\" id=\"tb_138\">percement des tunnels 2 et 3 de NEOM la ville du futur en cours de construction en Arabie Saoudite. </span><span class=\"S29B0 S2C S2\" id=\"tc_138\">Le consortium FCSJV, titulaire du contrat principal, a attribu\u00e9 \u00e0 MCS la fourniture et le stockage de ces </span><span class=\"S29B1 S2C S2\" id=\"td_138\">produits qui comprend \u00e0 la fois </span><span class=\"S29B2 S984 S2\" id=\"te_138\">- </span><span class=\"S29B3 S2C S2\" id=\"tf_138\">les explosifs encartouch\u00e9s, </span><span class=\"S29B4 S984 S2\" id=\"tg_138\">- </span><span class=\"S29B5 S2C S2\" id=\"th_138\">les accessoires de tirs </span><span class=\"S60F S984 S2\" id=\"ti_138\">- </span><span class=\"S29B6 S2B S2\" id=\"tj_138\">et la fabrication sur site des explosifs via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs en </span><span class=\"S29B7 S2C S2\" id=\"tk_138\">sous-terrain (Spurs</span><span class=\"S29B8 S2B S2\" id=\"tl_138\">\u2122</span><span class=\"S29B9 S2C S2\" id=\"tm_138\">). </span><span class=\"S29BA S2C S2\" id=\"tn_138\">Les Spurs</span><span class=\"S29BB S2B S2\" id=\"to_138\">\u2122 </span><span class=\"S29BC S2C S2\" id=\"tp_138\">n\u00e9cessaires \u00e0 la r\u00e9alisation de ce projet seront fournis par EPC Innovation. </span><span class=\"S29BD S2B S2\" id=\"tq_138\">Le montant total de la commande s\u2019\u00e9l\u00e8ve \u00e0 150 MSAR sur 24 mois (environ 38 M\u20ac). </span><span class=\"S29BE S2B S2\" id=\"tr_138\">Cette nouvelle r\u00e9ussite commerciale \u00e0 l\u2019international traduit l\u2019excellence des technologies EPC dans le </span><span class=\"S29BF S2C S2\" id=\"ts_138\">domaine des travaux publics en g\u00e9n\u00e9ral et du percement de tunnel en particulier. </span><span class=\"S29C0 S87 S2\" id=\"tt_138\">2.9. Fusion des soci\u00e9t\u00e9s Mineex et EPC S\u00e9n\u00e9gal pour former EPC Mineex S\u00e9n\u00e9gal </span><span class=\"S29C1 S2C S2\" id=\"tu_138\">Les deux soci\u00e9t\u00e9s du groupe pr\u00e9sentes au S\u00e9n\u00e9gal, EPC S\u00e9n\u00e9gal et Mineex, ont \u00e9t\u00e9 fusionn\u00e9es avec effet </span><span class=\"S29C2 S2C S2\" id=\"tv_138\">r\u00e9troactif au premier janvier 2022. Cette op\u00e9ration a pour but de mieux coordonner les activit\u00e9s de vente </span><span class=\"S29C3 S2B S2\" id=\"tw_138\">d\u2019explosifs et de forage minage sur ce march\u00e9 clef de l\u2019Afrique de l\u2019Ouest. </span><span class=\"S29C4 S2C S2\" id=\"tx_138\">Cette op\u00e9ration capitalistique renforce \u00e9galement le partenariat avec madame Rokhaya Sall, dirigeante </span><span class=\"S29C5 S2C S2\" id=\"ty_138\">et fondatrice de Mineex, qui a pris la direction du nouvel ensemble tout en demeurant actionnaire. </span><span class=\"S29C6 S2A S2\" id=\"tz_138\">2.10. Cr\u00e9ation d\u2019EPC Chemicals Services </span><span class=\"S29C7 S2B S2\" id=\"t10_138\">L\u2019activit\u00e9 Additifs diesels d\u2019EPC UK a \u00e9t\u00e9 filialis\u00e9e le 14 mars 2022. Elle a \u00e9t\u00e9 transf\u00e9r\u00e9e \u00e0 une filiale </span><span class=\"S29C8 S2B S2\" id=\"t11_138\">\u00e0 100% d\u2019EPC UK, EPC </span><span class=\"S29C9 S2C S2\" id=\"t12_138\">Chemicals Services. </span><span class=\"S29CA S4D2 S2\" id=\"t13_138\">3. </span><span class=\"S29CB S87 S2\" id=\"t14_138\">PRINCIPES COMPTABLES </span><span class=\"S29CC S87 S2\" id=\"t15_138\">3.1. Principes g\u00e9n\u00e9raux et normes comptables </span><span class=\"S29CD S2B S2\" id=\"t16_138\">Les \u00e9tats financiers consolid\u00e9s sont pr\u00e9sent\u00e9s en milliers d\u2019euros et toutes les valeurs sont arrondies au </span><span class=\"S29CE S2C S2\" id=\"t17_138\">millier le plus proche sauf indication contraire. </span><span class=\"S29CF S87 S2\" id=\"t4_139\">3.1.1 Conformit\u00e9 aux normes comptables </span><span class=\"S29D0 S2C S2\" id=\"t5_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29D1 S2B S2\" id=\"t6_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales d\u2019information </span><span class=\"S29D2 S2C S2\" id=\"t7_139\">financi\u00e8re </span><span class=\"S29D3 S2C S2\" id=\"t8_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union europ\u00e9enne \u00e0 </span><span class=\"S29D4 S2C S2\" id=\"t9_139\">la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29D5 S2C S2\" id=\"ta_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29D6 S2C S2\" id=\"tb_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29D7 S2C S2\" id=\"tc_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29D8 S2B S2\" id=\"td_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29D9 S2C S2\" id=\"te_139\">Commission eu</span><span class=\"S29DA S2B S2\" id=\"tf_139\">rop\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29DB S2A0A S2\" id=\"tg_139\">http://ec.europa.eu/internal_market/accounting/ias_fr.htm </span><span class=\"S29DC S87 S2\" id=\"th_139\">3.1.1 </span><span class=\"S29DD S87 S2\" id=\"ti_139\">Les normes suivantes sont applicables \u00e0 compte</span><span class=\"S29DE S2A S2\" id=\"tj_139\">r du 1er janvier 2021 sur l\u2019information </span><span class=\"S29DF S87 S2\" id=\"tk_139\">financi\u00e8re pr\u00e9sent\u00e9e : </span><span class=\"S29E0 S2C S2\" id=\"tl_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil Europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29E1 S2C S2\" id=\"tm_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales </span><span class=\"S29E2 S2B S2\" id=\"tn_139\">d\u2019information financi\u00e8re </span><span class=\"S29E3 S2C S2\" id=\"to_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union Europ\u00e9enne </span><span class=\"S29E4 S2C S2\" id=\"tp_139\">\u00e0 la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29E5 S2C S2\" id=\"tq_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29E6 S2C S2\" id=\"tr_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29E7 S2C S2\" id=\"ts_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29E8 S2B S2\" id=\"tt_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29E9 S2B S2\" id=\"tu_139\">Commission europ\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29EA S2A0B S2\" id=\"tv_139\">https://ec.europa.eu/info/law/international-accounting-standards-regulation-ec-no-1606- </span><span class=\"S29EB S2A0B S2\" id=\"tw_139\">2002/amending-and-supplementary-acts/acts-adopted-basis-regulatory-procedure-scrutiny-rps_en </span><span class=\"S29EC S87 S2\" id=\"tx_139\">3.1.2. </span><span class=\"S29ED S87 S2\" id=\"ty_139\">Les normes suivantes sont applicables \u00e0 compter du 1er janvier 2022 sur </span><span class=\"S29EE S2A S2\" id=\"tz_139\">l\u2019information financi\u00e8re pr\u00e9sent\u00e9e </span><span class=\"S29EF S87 S2\" id=\"t10_139\">: </span><span class=\"S29F0 S801 S2\" id=\"t11_139\">\u25aa </span><span class=\"S29F1 S2C S2\" id=\"t12_139\">Amendements IFRS 3 : Mise \u00e0 jour des r\u00e9f\u00e9rences au cadre conceptuel </span><span class=\"S29F2 S801 S2\" id=\"t13_139\">\u25aa </span><span class=\"S29F3 S2C S2\" id=\"t14_139\">Amendements IAS 16 </span><span class=\"S29F4 S2B S2\" id=\"t15_139\">: Comptabilisation des produits g\u00e9n\u00e9r\u00e9s avant la mise en service d\u2019une </span><span class=\"S29F5 S2C S2\" id=\"t16_139\">immobilisation ; </span><span class=\"S29F6 S801 S2\" id=\"t17_139\">\u25aa </span><span class=\"S29F7 S2C S2\" id=\"t18_139\">Amendement IAS 37 : Contrats d\u00e9ficitaires </span><span class=\"S29F8 S2B S2\" id=\"t19_139\">\u2013 </span><span class=\"S29F9 S2C S2\" id=\"t1a_139\">Co\u00fbt \u00e0 prendre en compte pour comptabiliser une </span><span class=\"S29FA S2C S2\" id=\"t1b_139\">provision pour contrat d\u00e9ficitaire ; </span><span class=\"S29FB S801 S2\" id=\"t1c_139\">\u25aa </span><span class=\"S29FC S2C S2\" id=\"t1d_139\">Amendement IFRIC sur logiciels SaaS </span><span class=\"S29FD S2B S2\" id=\"t1e_139\">(IAS38) : Le Groupe a finalis\u00e9 ses travaux d\u2019analyse sur </span><span class=\"S29FE S2B S2\" id=\"t1f_139\">l\u2019exercice et n\u2019a pas identifi\u00e9 d\u2019impact financie</span><span class=\"S29FF S2C S2\" id=\"t1g_139\">r du changement de m\u00e9thode ; </span><span class=\"S2A00 S801 S2\" id=\"t1h_139\">\u25aa </span><span class=\"S2A01 S2C S2\" id=\"t1i_139\">Amendement \u00e0 IAS 1 et IAS 8 : modification de la d\u00e9finition du terme \u00ab significatif \u00bb ; </span><span class=\"S2A02 S801 S2\" id=\"t1j_139\">\u25aa </span><span class=\"S2A03 S2C S2\" id=\"t1k_139\">IAS 41, Imp\u00f4t dans les \u00e9valuations de la Juste Valeur ; </span><span class=\"S2A04 S801 S2\" id=\"t1l_139\">\u25aa </span><span class=\"S2A05 S2B S2\" id=\"t1m_139\">IFRS 9, D\u00e9comptabilisation d\u2019un passif financier </span><span class=\"S2A06 S2C S2\" id=\"t1n_139\">: frais et commissions \u00e0 int\u00e9grer dans le test </span><span class=\"S2A07 S2C S2\" id=\"t1o_139\">de 10%. </span><span class=\"S2A08 S2B S2\" id=\"t1p_139\">Ces amendements n\u2019ont pas eu d\u2019impact sur les comptes du Groupe</span><span class=\"S2A09 S2C S2\" id=\"t1q_139\">. </span><span class=\"S2460 SE55 S2\" id=\"t1_140\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_140\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_140\">140 </span><span class=\"S2A0C S87 S2\" id=\"t4_140\">3.1.3. </span><span class=\"S2A0D S87 S2\" id=\"t5_140\">Les nouvelles normes, amendements \u00e0 des normes existantes et interpr\u00e9tations </span><span class=\"S2A0E S2A S2\" id=\"t6_140\">suivantes ont \u00e9t\u00e9 publi\u00e9es mais ne sont pas applicables au 31 d\u00e9cembre 2022 et n\u2019ont </span><span class=\"S2A0F S87 S2\" id=\"t7_140\">pas \u00e9t\u00e9 adopt\u00e9es par anticipation : </span><span class=\"S2A10 S88 S2\" id=\"t8_140\">\u2022 </span><span class=\"S2A11 S2C S2\" id=\"t9_140\">IFRS 17 </span><span class=\"S2A12 S2B S2\" id=\"ta_140\">: Contrat d\u2019assurance </span><span class=\"S2A13 S2C S2\" id=\"tb_140\">-</span><span class=\"S2A14 S2B S2\" id=\"tc_140\">incluant les amendements \u00e0 IFRS 17 dont la date d\u2019entr\u00e9e </span><span class=\"S2A15 S2C S2\" id=\"td_140\">en vigueur est au 1er janvier 2023 </span><span class=\"S2A16 S88 S2\" id=\"te_140\">\u2022 </span><span class=\"S2A17 S2C S2\" id=\"tf_140\">IFRS 17 et IFRS 9 </span><span class=\"S2A18 S2B S2\" id=\"tg_140\">: Premi\u00e8re application d\u2019IFRS 17 et IFRS 9 informations comparatives </span><span class=\"S2A19 S2C S2\" id=\"th_140\">dont la </span><span class=\"S2A1A S2B S2\" id=\"ti_140\">date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A1B S88 S2\" id=\"tj_140\">\u2022 </span><span class=\"S2A1C S2C S2\" id=\"tk_140\">Amendements \u00e0 IAS 1 : Classement des passifs en tant que passifs courants ou non courants </span><span class=\"S2A1D S2B S2\" id=\"tl_140\">\u2013 </span><span class=\"S2A1E S2B S2\" id=\"tm_140\">report de la date d\u2019entr\u00e9e en vigueur au 1er janvier 2024 </span><span class=\"S2A1F S88 S2\" id=\"tn_140\">\u2022 </span><span class=\"S2A20 S2C S2\" id=\"to_140\">Amendement \u00e0 IAS1 et IFRS Practice Statement 2 : Informations \u00e0 fournir sur les m\u00e9thodes </span><span class=\"S2A21 S2B S2\" id=\"tp_140\">comptables significatives dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023 </span><span class=\"S2A22 S88 S2\" id=\"tq_140\">\u2022 </span><span class=\"S2A23 S2C S2\" id=\"tr_140\">Amendement \u00e0 IAS 8 </span><span class=\"S2A24 S2B S2\" id=\"ts_140\">: D\u00e9finition des estimations comptables dont la date d\u2019entr\u00e9e en </span><span class=\"S2A25 S2C S2\" id=\"tt_140\">vigueur est au 1er janvier 2023 </span><span class=\"S2A26 S88 S2\" id=\"tu_140\">\u2022 </span><span class=\"S2A27 S2C S2\" id=\"tv_140\">Amendements \u00e0 IAS 12 : I</span><span class=\"S2A28 S2B S2\" id=\"tw_140\">mp\u00f4ts diff\u00e9r\u00e9s relatifs aux actifs et passifs r\u00e9sultant d\u2019une </span><span class=\"S2A29 S2B S2\" id=\"tx_140\">transaction unique dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A2A S87 S2\" id=\"ty_140\">3.2. </span><span class=\"S2A2B S87 S2\" id=\"tz_140\">M\u00e9thodes de consolidation </span><span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S2A4C S87 S2\" id=\"tb_141\">3.2.2. Op\u00e9rations intra-groupes </span><span class=\"S2A4D S2C S2\" id=\"tc_141\">Les op\u00e9ratio</span><span class=\"S2A4E S2B S2\" id=\"td_141\">ns et transactions r\u00e9ciproques d\u2019actif et de passif, de produits et de charges entre entreprises </span><span class=\"S2A4F S2C S2\" id=\"te_141\">int\u00e9gr\u00e9es sont \u00e9limin\u00e9es dans les comptes consolid\u00e9s. Cette \u00e9limination est r\u00e9alis\u00e9e : </span><span class=\"S866 S88 S2\" id=\"tf_141\">\u2022 </span><span class=\"S2A50 S2B S2\" id=\"tg_141\">en totalit\u00e9 si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre deux entreprises int\u00e9gr\u00e9e</span><span class=\"S2A51 S2C S2\" id=\"th_141\">s globalement, </span><span class=\"S2A52 S88 S2\" id=\"ti_141\">\u2022 </span><span class=\"S2A53 S2B S2\" id=\"tj_141\">\u00e0 hauteur du pourcentage d\u2019int\u00e9gration de l\u2019entreprise si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre une </span><span class=\"S2A54 S2C S2\" id=\"tk_141\">entreprise int\u00e9gr\u00e9e globalement et une entreprise int\u00e9gr\u00e9e proportionnellement (utilis\u00e9 </span><span class=\"S2A55 S2B S2\" id=\"tl_141\">uniquement dans l\u2019information sectorielle qui utilise l\u2019int\u00e9</span><span class=\"S2A56 S2C S2\" id=\"tm_141\">gration proportionnelle), </span><span class=\"S2A57 S88 S2\" id=\"tn_141\">\u2022 </span><span class=\"S2A58 S2B S2\" id=\"to_141\">\u00e0 hauteur du pourcentage de d\u00e9tention de l\u2019entreprise mise en \u00e9quivalence dans le cas de r\u00e9sultat </span><span class=\"S2A59 S2C S2\" id=\"tp_141\">interne r\u00e9alis\u00e9 entre une entreprise int\u00e9gr\u00e9e globalement et une entreprise mise en \u00e9quivalence. </span><span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span><span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2A9F S2A S2\" id=\"t1c_142\">3.3. R\u00e8gles et m\u00e9thodes d\u2019\u00e9valuation </span><span class=\"S2AA0 S87 S2\" id=\"t1d_142\">3.3.1 Recours \u00e0 des estimations </span><span class=\"S2AA1 S2B S2\" id=\"t1e_142\">L\u2019\u00e9tablissement des \u00e9tats financiers n\u00e9cessite d\u2019effectuer des estimations et de formuler des hypoth\u00e8ses </span><span class=\"S2AA2 S2C S2\" id=\"t1f_142\">qui peuvent affecter les montants figurant dans ces \u00e9tats financiers, notamment en ce qui concerne les </span><span class=\"S2AA3 S2C S2\" id=\"t1g_142\">\u00e9l\u00e9ments suivants : </span><span class=\"S2460 SE55 S2\" id=\"t1_143\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_143\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_143\">143 </span><span class=\"S2AA4 S88 S2\" id=\"t4_143\">\u2022 </span><span class=\"S2AA5 S2B S2\" id=\"t5_143\">L\u2019\u00e9valuation des provisions </span><span class=\"S2AA6 S2C S2\" id=\"t6_143\">et des engagements de retraites </span><span class=\"S2AA7 S88 S2\" id=\"t7_143\">\u2022 </span><span class=\"S2AA8 S2B S2\" id=\"t8_143\">L\u2019\u00e9valuation des imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2AA9 S88 S2\" id=\"t9_143\">\u2022 </span><span class=\"S2AAA S2C S2\" id=\"ta_143\">Les \u00e9valuations retenues pour les tests de perte de valeur </span><span class=\"S2AAB S88 S2\" id=\"tb_143\">\u2022 </span><span class=\"S2AAC S2B S2\" id=\"tc_143\">L\u2019\u00e9valuation des co\u00fbts de d\u00e9mant\u00e8lement, d\u00e9contamination et de remise en \u00e9tat des sites </span><span class=\"S2AAD S2B S2\" id=\"td_143\">Ces estimations partent d\u2019une hypoth\u00e8se de continuit\u00e9 d\u2019exploitation et sont \u00e9tablies en fonction des </span><span class=\"S2AAE S2C S2\" id=\"te_143\">informations disponibles lors de leur \u00e9tablissement. Les estimations peuvent \u00eatre r\u00e9vis\u00e9es si les </span><span class=\"S2AAF S2C S2\" id=\"tf_143\">circonstances sur lesquelles elles \u00e9taient fond\u00e9es \u00e9voluent ou par suite de nouvelles informations. Les </span><span class=\"S2AB0 S2C S2\" id=\"tg_143\">r\u00e9sultats r\u00e9els peuvent \u00eatre diff\u00e9rents de ces estimations. </span><span class=\"S2AB1 S2B S2\" id=\"th_143\">L\u2019impact, connu \u00e0 ce jour des risques climatiques a \u00e9t\u00e9 int\u00e9gr\u00e9 dans les diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation </span><span class=\"S2AB2 S2C S2\" id=\"ti_143\">utilis\u00e9s par le groupe. </span><span class=\"S2AB3 S2B S2\" id=\"tj_143\">L\u2019\u00e9volution li\u00e9e aux modifications structurelles des modes </span><span class=\"S2AB4 S2C S2\" id=\"tk_143\">de consommation, notamment le carburant </span><span class=\"S2AB5 S2B S2\" id=\"tl_143\">diesel, ont \u00e9t\u00e9 pris en compte dans nos pr\u00e9visions pour l\u2019activit\u00e9 additifs. La d\u00e9pendance du groupe \u00e0 </span><span class=\"S2AB6 S2B S2\" id=\"tm_143\">l\u2019\u00e9gard de certains fournisseurs ainsi que les fluctuations du prix des mati\u00e8res premi\u00e8res influent sur les </span><span class=\"S2AB7 S2C S2\" id=\"tn_143\">pr\u00e9vi</span><span class=\"S2AB8 S2B S2\" id=\"to_143\">sions de marge. Enfin les primes d\u2019assurance pr\u00e9visionnelles int\u00e8grent le risque accru li\u00e9 au </span><span class=\"S2AB9 S2C S2\" id=\"tp_143\">changement climatique. </span><span class=\"S2ABA S2C S2\" id=\"tq_143\">Plusieurs opportunit\u00e9s ont \u00e9galement \u00e9t\u00e9 int\u00e9gr\u00e9es notamment : </span><span class=\"S2ABB S88 S2\" id=\"tr_143\">\u2022 </span><span class=\"S2ABC S2B S2\" id=\"ts_143\">Le d\u00e9veloppement de l\u2019Economie circulaire li\u00e9 \u00e0 la rar\u00e9faction et au rench</span><span class=\"S2ABD S2C S2\" id=\"tt_143\">\u00e9rissement des </span><span class=\"S2ABE S2C S2\" id=\"tu_143\">mat\u00e9riaux primaires pour le b\u00e2timent. </span><span class=\"S2ABF S88 S2\" id=\"tv_143\">\u2022 </span><span class=\"S2AC0 S2B S2\" id=\"tw_143\">Le d\u00e9veloppement de l\u2019industrie extractive des m\u00e9taux li\u00e9s \u00e0 la transition \u00e9nerg\u00e9tique. </span><span class=\"S2AC1 S87 S2\" id=\"tx_143\">3.3.2 </span><span class=\"S2AC2 S87 S2\" id=\"ty_143\">Perte de valeur des actifs </span><span class=\"S2AC3 S2C S2\" id=\"tz_143\">Des tests de perte de valeur sont effectu\u00e9s syst\u00e9matiquement au moins une fois par an pour les actifs </span><span class=\"S2AC4 S2B S2\" id=\"t10_143\">incorporels \u00e0 dur\u00e9e de vie ind\u00e9finie, ou plus souvent s\u2019il existe un indice de perte de valeur. </span><span class=\"S2AC5 S2B S2\" id=\"t11_143\">Des tests sont effectu\u00e9s d\u00e8s qu\u2019il existe un indice de perte de valeur pour les immobilisations corporelles </span><span class=\"S2AC6 S2C S2\" id=\"t12_143\">et incorporelles \u00e0 dur\u00e9e de vie d\u00e9finie. </span><span class=\"S2AC7 S2C S2\" id=\"t13_143\">Les indices de perte de valeur suivis par le Groupe sont de deux types : </span><span class=\"S2AC8 S88 S2\" id=\"t14_143\">\u2022 </span><span class=\"S2AC9 S2C S2\" id=\"t15_143\">Externes </span><span class=\"S2ACA S2B S2\" id=\"t16_143\">: mati\u00e8res premi\u00e8res, taux d\u2019int\u00e9r\u00eats, modification substantielle du contexte </span><span class=\"S2ACB S2C S2\" id=\"t17_143\">r\u00e9glementaire. </span><span class=\"S2ACC S88 S2\" id=\"t18_143\">\u2022 </span><span class=\"S2ACD S2C S2\" id=\"t19_143\">Internes </span><span class=\"S2ACE S2B S2\" id=\"t1a_143\">: incident majeur d\u2019exploitation, baisse d\u2019activit\u00e9 durable, </span><span class=\"S2ACF S2C S2\" id=\"t1b_143\">modifications substantielles </span><span class=\"S2AD0 S2B S2\" id=\"t1c_143\">des conditions et autorisation d\u2019exploitation. </span><span class=\"S2AD1 S2B S2\" id=\"t1d_143\">Lorsque le montant recouvrable d\u2019une Unit\u00e9 G\u00e9n\u00e9ratrice de Tr\u00e9sorerie (UGT) est inf\u00e9rieur \u00e0 la valeur </span><span class=\"S2AD2 S2B S2\" id=\"t1e_143\">nette comptable des actifs rattach\u00e9s \u00e0 l\u2019UGT, une perte de valeur est constat\u00e9</span><span class=\"S2AD3 S2C S2\" id=\"t1f_143\">e. </span><span class=\"S2AD4 S2C S2\" id=\"t1g_143\">La valeur recouvrable est la valeur la plus \u00e9lev\u00e9e entre, la valeur actualis\u00e9e des flux futurs de tr\u00e9sorerie </span><span class=\"S2AD5 S2B S2\" id=\"t1h_143\">g\u00e9n\u00e9r\u00e9s par l\u2019UGT, augment\u00e9e, le cas \u00e9ch\u00e9ant, de sa valeur de sortie \u00e0 la fin de sa dur\u00e9e d\u2019utilit\u00e9 pr\u00e9vue, </span><span class=\"S2AD6 S2C S2\" id=\"t1i_143\">et la juste valeur diminu\u00e9e du co\u00fbt de cession. </span><span class=\"S2AD7 S2B S2\" id=\"t1j_143\">Une UGT est d\u00e9finie comme \u00e9tant le plus petit ensemble d\u2019actifs dont l\u2019utilisation continue g\u00e9n\u00e8re des </span><span class=\"S2AD8 S2B S2\" id=\"t1k_143\">entr\u00e9es de tr\u00e9sorerie de fa\u00e7on ind\u00e9pendante des autres actifs ou ensemble d\u2019actifs du Groupe. Elle inclut </span><span class=\"S2AD9 S2B S2\" id=\"t1l_143\">les \u00e9carts d\u2019acquisition qui lui </span><span class=\"S2ADA S2C S2\" id=\"t1m_143\">sont attribuables. </span><span class=\"S2ADB S2C S2\" id=\"t4_144\">Le groupe compte 3 UGT nomm\u00e9es comme suit : </span><span class=\"S2ADC S88 S2\" id=\"t5_144\">\u2022 </span><span class=\"S2ADD S2C S2\" id=\"t6_144\">Zone Europe - Am\u00e9rique (France / Royaume-Uni / Scandinavie / EPC Innovation / Benelux / </span><span class=\"S2ADE S2C S2\" id=\"t7_144\">Canada / Chili / Italie / Espagne / / Maroc), </span><span class=\"S2ADF S88 S2\" id=\"t8_144\">\u2022 </span><span class=\"S2AE0 S2C S2\" id=\"t9_144\">Zone D\u00e9molition (France), </span><span class=\"S2AE1 S88 S2\" id=\"ta_144\">\u2022 </span><span class=\"S2AE2 S2C S2\" id=\"tb_144\">Zone Afrique Moyen Orient Asi</span><span class=\"S2AE3 S2B S2\" id=\"tc_144\">e (Guin\u00e9e Conakry / S\u00e9n\u00e9gal / Cameroun / Gabon / C\u00f4te d\u2019Ivoire </span><span class=\"S2AE4 S2C S2\" id=\"td_144\">/ Burkina Faso / B\u00e9nin et Japon / Singapour et Nouvelle Cal\u00e9donie). </span><span class=\"S2AE5 S2C S2\" id=\"te_144\">Les goodwill sont test\u00e9s au niveau des UGT. </span><span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span><span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span><span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span><span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span><span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span><span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span><span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span><span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span><span class=\"S2C2A S2C S2\" id=\"t1a_150\">de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sultat. </span><span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span><span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span><span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span><span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span><span class=\"S28E9 S87 S2\" id=\"t5_153\">INFORMATION SECTORIELLE </span><span class=\"S2C80 S2C S2\" id=\"t6_153\">Conform\u00e9ment \u00e0 la norme IFRS 8 </span><span class=\"S2C81 S2B S2\" id=\"t7_153\">\u2013 </span><span class=\"S2C82 S410 S2\" id=\"t8_153\">secteurs op\u00e9rationnels</span><span class=\"S2C83 S2B S2\" id=\"t9_153\">, l\u2019information sectorielle pr\u00e9sent\u00e9e est </span><span class=\"S2C84 S2C S2\" id=\"ta_153\">\u00e9tablie sur la </span><span class=\"S2C85 S2B S2\" id=\"tb_153\">base des donn\u00e9es de gestion internes utilis\u00e9es pour l\u2019analyse de la performance des </span><span class=\"S2C86 S2C S2\" id=\"tc_153\">activit\u00e9s. </span><span class=\"S2C87 S2C S2\" id=\"td_153\">Les informations relatives aux secteurs op\u00e9rationnels pr\u00e9sent\u00e9s suivent les m\u00eames r\u00e8gles comptables </span><span class=\"S2C88 S2C S2\" id=\"te_153\">que celles utilis\u00e9es pour les \u00e9tats financiers consolid\u00e9s. </span><span class=\"S2C89 S2C S2\" id=\"tf_153\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2C8A S2C S2\" id=\"tg_153\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2C8B S2C S2\" id=\"th_153\">sorties) de p\u00e9rim\u00e8tre. </span><span class=\"S2C8C S2C S2\" id=\"ti_153\">Les zones sont pr\u00e9sent\u00e9es de la mani\u00e8re suivante : </span><span class=\"S2C8D S88 S2\" id=\"tj_153\">\u2022 </span><span class=\"S2C8E S2C S2\" id=\"tk_153\">Zone 1 </span><span class=\"S2C8F S2B S2\" id=\"tl_153\">\u2013 </span><span class=\"S2C90 S2C S2\" id=\"tm_153\">Europe </span><span class=\"S2C91 S2B S2\" id=\"tn_153\">\u2013 </span><span class=\"S2C92 S2C S2\" id=\"to_153\">Am\u00e9rique </span><span class=\"S2C93 S88 S2\" id=\"tp_153\">\u2022 </span><span class=\"S2C94 S2C S2\" id=\"tq_153\">Zone 2 </span><span class=\"S2C95 S2B S2\" id=\"tr_153\">\u2013 </span><span class=\"S2C96 S2C S2\" id=\"ts_153\">Afrique </span><span class=\"S2C97 S2B S2\" id=\"tt_153\">\u2013 </span><span class=\"S2C98 S2C S2\" id=\"tu_153\">Moyen-Orient </span><span class=\"S2C99 S2B S2\" id=\"tv_153\">\u2013 </span><span class=\"S2C9A S2C S2\" id=\"tw_153\">Asie </span><span class=\"S2C9B S2C S2\" id=\"tx_153\">Elles comprennent les activit\u00e9s Explosifs, Forage-minage et D\u00e9construction et Economie circulaire. </span><span class=\"S2C9C S87 S2\" id=\"ty_153\">4.1. Informations comparatives </span><span class=\"S2C9D S87 S2\" id=\"tz_153\">4.1.1. Produit des activit\u00e9s ordinaires publi\u00e9, par zone g\u00e9ographique </span><span class=\"S2C9E S410 S2\" id=\"t10_153\">En milliers d'euros </span><span class=\"S2C9F S87 S2\" id=\"t11_153\">Exercice 2022 </span><span class=\"S2CA0 S87 S2\" id=\"t12_153\">Exercice 2021 </span><span class=\"S2CA1 S87 S2\" id=\"t13_153\">Variation % </span><span class=\"S2CA2 S87 S2\" id=\"t14_153\">Zone 1 </span><span class=\"S2CA3 S2A S2\" id=\"t15_153\">\u2013 </span><span class=\"S2CA4 S87 S2\" id=\"t16_153\">Europe </span><span class=\"S2CA5 S2A S2\" id=\"t17_153\">\u2013 </span><span class=\"S2CA6 S87 S2\" id=\"t18_153\">Am\u00e9rique (1) </span><span class=\"S2CA7 S87 S2\" id=\"t19_153\">401 049 </span><span class=\"S2CA8 S87 S2\" id=\"t1a_153\">338 128 </span><span class=\"S2CA9 S87 S2\" id=\"t1b_153\">18,61% </span><span class=\"S2CAA S2C S2\" id=\"t1c_153\">Explosifs et forage minage </span><span class=\"S2CAB S2C S2\" id=\"t1d_153\">270 504 </span><span class=\"S2CAC S2C S2\" id=\"t1e_153\">216 440 </span><span class=\"S2CAD S2C S2\" id=\"t1f_153\">24,98% </span><span class=\"S2CAE S2C S2\" id=\"t1g_153\">D\u00e9construction </span><span class=\"S2CAF S2C S2\" id=\"t1h_153\">95 739 </span><span class=\"S2CB0 S2C S2\" id=\"t1i_153\">94 045 </span><span class=\"S2CB1 S2C S2\" id=\"t1j_153\">1,80% </span><span class=\"S2CB2 S2C S2\" id=\"t1k_153\">Economie circulaire </span><span class=\"S2CB3 S2C S2\" id=\"t1l_153\">13 921 </span><span class=\"S2CB4 S2C S2\" id=\"t1m_153\">12 896 </span><span class=\"S2CB5 S2C S2\" id=\"t1n_153\">7,95% </span><span class=\"S2CB6 S2C S2\" id=\"t1o_153\">Additifs et autres </span><span class=\"S2CB7 S2C S2\" id=\"t1p_153\">20 884 </span><span class=\"S2CB8 S2C S2\" id=\"t1q_153\">14 747 </span><span class=\"S2CB9 S2C S2\" id=\"t1r_153\">41,62% </span><span class=\"S2CBA S87 S2\" id=\"t1s_153\">Zone 2 </span><span class=\"S2CBB S2A S2\" id=\"t1t_153\">\u2013 </span><span class=\"S2CBC S87 S2\" id=\"t1u_153\">Afrique Moyen-Orient </span><span class=\"S2CBD S2A S2\" id=\"t1v_153\">\u2013 </span><span class=\"S2CBE S87 S2\" id=\"t1w_153\">Asie (2) </span><span class=\"S2CBF S87 S2\" id=\"t1x_153\">116 058 </span><span class=\"S2CC0 S87 S2\" id=\"t1y_153\">73 670 </span><span class=\"S2CC1 S87 S2\" id=\"t1z_153\">57,54% </span><span class=\"S2CC2 S2C S2\" id=\"t20_153\">Explosifs et forage minage </span><span class=\"S2CC3 S2C S2\" id=\"t21_153\">116 058 </span><span class=\"S2CC4 S2C S2\" id=\"t22_153\">73 670 </span><span class=\"S2CC5 S2C S2\" id=\"t23_153\">57,54% </span><span class=\"S2CC6 S87 S2\" id=\"t24_153\">Total </span><span class=\"S2CC7 S87 S2\" id=\"t25_153\">517 107 </span><span class=\"S2CC8 S87 S2\" id=\"t26_153\">411 798 </span><span class=\"S2CC9 S87 S2\" id=\"t27_153\">25,57% </span><span class=\"S2CCA S2B S2\" id=\"t28_153\">En 2022, le portefeuille de client\u00e8le reste particuli\u00e8rement diversifi\u00e9 dans l\u2019ensemble des domaines </span><span class=\"S2CCB S2B S2\" id=\"t29_153\">d\u2019activit\u00e9 du groupe. </span><span class=\"S2CCC S2B S2\" id=\"t2a_153\">Les dix principaux clients du groupe repr\u00e9sentent moins de 15% du chiffre d\u2019affaires. </span><span class=\"S2CCD S2C S2\" id=\"t2b_153\">Le carnet de commande correspond au montant total du prix des transactions affect\u00e9es aux obligations </span><span class=\"S2CCE S2C S2\" id=\"t2c_153\">de prestation non remplies au 31 d\u00e9cembre 2022. Il int\u00e8gre le prix de base des transactions ainsi que les </span><span class=\"S2CCF S2C S2\" id=\"t2d_153\">contreparties variables et les incidences des modifications de contrats concern\u00e9s. Par mesure de </span><span class=\"S2CD0 S2B S2\" id=\"t2e_153\">simplification, il n\u2019inclut pas les contrats dont la dur\u00e9e initiale est inf\u00e9rieure \u00e0 1 an ainsi que ceux pour </span><span class=\"S2CD1 S2C S2\" id=\"t4_154\">lesquels les entit\u00e9s peuvent comptabiliser des produits des activit\u00e9s ordinaires pour le montant qu'elles </span><span class=\"S2CD2 S2C S2\" id=\"t5_154\">ont le droit de facturer. Au 31 d\u00e9ce</span><span class=\"S2CD3 S2B S2\" id=\"t6_154\">mbre 2022, le montant total du carnet de commande s\u2019\u00e9l\u00e8ve \u00e0 91M\u20ac, </span><span class=\"S2CD4 S2C S2\" id=\"t7_154\">dont 71% devraient \u00eatre reconnus en produits en 2023. </span><span class=\"S2CD5 S2B S2\" id=\"t8_154\">L\u2019activit\u00e9 consolid\u00e9e du groupe (y compris co</span><span class=\"S2CD6 S2C S2\" id=\"t9_154\">-entreprises) a continu\u00e9 \u00e0 cro\u00eetre sur un rythme tr\u00e8s </span><span class=\"S2CD7 S2B S2\" id=\"ta_154\">soutenu au cours de l\u2019exercice 2022. </span><span class=\"S2CD8 S2B S2\" id=\"tb_154\">Elle s\u2019\u00e9tablit \u00e0 517,1 M\u20ac en progression de 25,6 % sur l\u2019ann\u00e9e </span><span class=\"S2CD9 S2B S2\" id=\"tc_154\">2022. A p\u00e9rim\u00e8tre et taux de change constant la croissance s\u2019\u00e9tablit \u00e0 23.3% par rapport \u00e0 l\u2019exercice </span><span class=\"S2CDA S2C S2\" id=\"td_154\">2021. </span><span class=\"S2CDB S87 S2\" id=\"te_154\">(1) </span><span class=\"S2CDC S87 S2\" id=\"tf_154\">Europe </span><span class=\"S2CDD S2A S2\" id=\"tg_154\">\u2013 </span><span class=\"S2CDE S87 S2\" id=\"th_154\">Am\u00e9rique </span><span class=\"S2CDF S2B S2\" id=\"ti_154\">L\u2019activit\u00e9 Additifs s\u2019est l\u00e9g\u00e8rement redress\u00e9e cette ann\u00e9e </span><span class=\"S2CE0 S2C S2\" id=\"tj_154\">sans pour autant atteindre le point mort. </span><span class=\"S2CE1 S2B S2\" id=\"tk_154\">L\u2019activit\u00e9 D\u00e9construction progresse sur l\u2019ann\u00e9e avec de tr\u00e8s belles affaires r\u00e9alis\u00e9es notamment dans le </span><span class=\"S2CE2 S2C S2\" id=\"tl_154\">domaine du patrimoine (Villers Cotter\u00eats, Grand </span><span class=\"S2CE3 S2B S2\" id=\"tm_154\">\u2013 </span><span class=\"S2CE4 S2C S2\" id=\"tn_154\">Palais) et dans le secteur industriel notamment gr\u00e2ce </span><span class=\"S2CE5 S2C S2\" id=\"to_154\">\u00e0 la </span><span class=\"S2CE6 S2B S2\" id=\"tp_154\">nouvelle agence en r\u00e9gion lyonnaise. L\u2019activit\u00e9 d\u00e9samiantage a \u00e9galement \u00e9t\u00e9 bien orient\u00e9e avec de </span><span class=\"S2CE7 S2C S2\" id=\"tq_154\">nombreux contrats notamment dans le grand Ouest. </span><span class=\"S2CE8 S2B S2\" id=\"tr_154\">L\u2019Economie circulaire continue sa progression avec une croissance de pr\u00e8s de 8% dans un </span><span class=\"S2CE9 S2C S2\" id=\"ts_154\">environnement qui reste porteur. La r\u00e9novation de la plateforme de Nantes acquise mis 2022 se poursuit, </span><span class=\"S2CEA S2B S2\" id=\"tt_154\">elle n\u2019a pas contribu\u00e9 \u00e0 l\u2019augmentation du chiffre d\u2019affaires en 2022. </span><span class=\"S2CEB S2C S2\" id=\"tu_154\">Les Explosifs et le Forage Minage sur la zone Europe M\u00e9diterran\u00e9e Am\u00e9rique affichent une croissance </span><span class=\"S2CEC S2C S2\" id=\"tv_154\">annuelle tr\u00e8s solide de 25% par rapport \u00e0 2021. </span><span class=\"S2CED S2B S2\" id=\"tw_154\">En France et en Belgique, l\u2019activit\u00e9 a \u00e9t\u00e9 bonne notamment en fin d\u2019ann\u00e9e avec un quatri\u00e8me trimestre </span><span class=\"S2CEE S2B S2\" id=\"tx_154\">en hausse de plus de 30% par rapport \u00e0 2021. L\u2019activit\u00e9 export a \u00e9t\u00e9 particuli\u00e8rement dynamique vers </span><span class=\"S2CEF S2B S2\" id=\"ty_154\">l\u2019Afr</span><span class=\"S2CF0 S2C S2\" id=\"tz_154\">ique. </span><span class=\"S2CF1 S2B S2\" id=\"t10_154\">L\u2019Espagne reste bien orient\u00e9e. En Italie, l\u2019activit\u00e9 est au rendez</span><span class=\"S2CF2 S2C S2\" id=\"t11_154\">-vous tant dans le march\u00e9 des carri\u00e8res </span><span class=\"S2CF3 S2B S2\" id=\"t12_154\">qu\u2019en tunnel dans un contexte de prix qui se sont significativement redress\u00e9s. </span><span class=\"S2CF4 S2C S2\" id=\"t13_154\">La croissance de la Su\u00e8de a surtout \u00e9t\u00e9 port\u00e9e par la succursale eu Groenland. Malgr\u00e9 la hausse des prix, </span><span class=\"S2CF5 S2C S2\" id=\"t14_154\">le march\u00e9 des travaux en Su\u00e8de est rest\u00e9 porteur en 2022. </span><span class=\"S2CF6 S2B S2\" id=\"t15_154\">Au Maroc, apr\u00e8s un d\u00e9but d\u2019ann\u00e9e tr\u00e8s difficile, la tendance s\u2019est am\u00e9lior\u00e9e en fin d\u2019ann\u00e9e, le niveau </span><span class=\"S2CF7 S2B S2\" id=\"t16_154\">des prix de march\u00e9 s\u2019est redress\u00e9 dans des volumes qui </span><span class=\"S2CF8 S2C S2\" id=\"t17_154\">se stabilisent. Une nouvelle mine de cuivre, dans </span><span class=\"S2CF9 S2B S2\" id=\"t18_154\">la province de Taroudant, cliente d\u2019EPC Maroc, a d\u00e9marr\u00e9 son exploitation contribuant \u00e0 l\u2019am\u00e9lioration </span><span class=\"S2CFA S2C S2\" id=\"t19_154\">des volumes. </span><span class=\"S2CFB S2B S2\" id=\"t1a_154\">La production d\u2019explosifs au Royaume</span><span class=\"S2CFC S2C S2\" id=\"t1b_154\">-</span><span class=\"S2CFD S2B S2\" id=\"t1c_154\">Uni s\u2019est maintenue \u00e0 un bon niveau malgr\u00e9 les incer</span><span class=\"S2CFE S2C S2\" id=\"t1d_154\">titudes </span><span class=\"S2CFF S2B S2\" id=\"t1e_154\">politiques et l\u2019inflation. Les prix de vente sont rest\u00e9s \u00e9lev\u00e9s tout au long de l\u2019exercice. La tendance est </span><span class=\"S2D00 S2B S2\" id=\"t1f_154\">\u00e9galement bien orient\u00e9e en Irlande avec une croissance de plus de 17% sur l\u2019ensemble de l\u2019ann\u00e9e par </span><span class=\"S2D01 S2C S2\" id=\"t1g_154\">rapport \u00e0 2021. </span><span class=\"S2D02 S2B S2\" id=\"t1h_154\">L\u2019activit\u00e9 a \u00e9t\u00e9 excellente au Canada. La filiale termine l\u2019ann\u00e9e avec un chiffre d\u2019affaires de 41,8 M\u20ac </span><span class=\"S2D03 S2C S2\" id=\"t1i_154\">en hausse de 57% (\u00e0 taux de change constant) par rapport \u00e0 2021. </span><span class=\"S2D04 S87 S2\" id=\"t4_155\">(2) </span><span class=\"S2D05 S87 S2\" id=\"t5_155\">Afrique </span><span class=\"S2D06 S2A S2\" id=\"t6_155\">\u2013 </span><span class=\"S2D07 S87 S2\" id=\"t7_155\">Moyen orient </span><span class=\"S2D08 S2A S2\" id=\"t8_155\">\u2013 </span><span class=\"S2D09 S87 S2\" id=\"t9_155\">Asie Pacifique </span><span class=\"S2299 S2C S2\" id=\"ta_155\">La zone (y compris Joint-</span><span class=\"S2D0A S2B S2\" id=\"tb_155\">venture) affiche une progression d\u2019activit\u00e9 </span><span class=\"S2D0B S2C S2\" id=\"tc_155\">de plus de 57 % en termes r\u00e9els. </span><span class=\"S2D0C S2C S2\" id=\"td_155\">Au Moyen Orient, le d\u00e9marrage des diff\u00e9rents contrat miniers avec le groupe Maaden en Arabie </span><span class=\"S2D0D S2B S2\" id=\"te_155\">Saoudite a permis \u00e0 l\u2019activit\u00e9 de doubler sur l\u2019ann\u00e9e chez MCS \u00e0 taux de change constant. La croissance </span><span class=\"S2D0E S2C S2\" id=\"tf_155\">devrait continuer avec le d\u00e9marrage du projet NEOM sign\u00e9 fin 2022. La croissance chez AREX aux </span><span class=\"S2D0F S2B S2\" id=\"tg_155\">Emirats Arabes Unis s\u2019\u00e9tablit \u00e0 4% (\u00e0 taux de change constant). L\u2019appr\u00e9ciation du dollar a \u00e9galement </span><span class=\"S2D10 S2C S2\" id=\"th_155\">am\u00e9lior\u00e9 la contribution de ces deux filiales en termes r\u00e9els. </span><span class=\"S2D11 S2C S2\" id=\"ti_155\">La mine de Goro en Nouvelle-Cal\u00e9donie, port\u00e9e par les hauts niveaux des cours du Nickel, donne un </span><span class=\"S2D12 S2B S2\" id=\"tj_155\">niveau d\u2019activit\u00e9 satisfaisant \u00e0 notre filiale locale. </span><span class=\"S2D13 S2B S2\" id=\"tk_155\">L\u2019activit\u00e9 de l\u2019Afrique sub</span><span class=\"S2D14 S2C S2\" id=\"tl_155\">-saharienne est \u00e9galement tr\u00e8s bien orient\u00e9e avec une croissance de 35% sur </span><span class=\"SA2B S2B S2\" id=\"tm_155\">l\u2019ann\u00e9e. </span><span class=\"S2D15 S2B S2\" id=\"tn_155\">EPC C\u00f4te d\u2019Ivoire reste le principal contributeur avec une hausse du chiffre d\u2019affaires de 60% sur </span><span class=\"S2D16 S2B S2\" id=\"to_155\">l\u2019ann\u00e9e. La mont\u00e9e en charge du contrat Perseus sign\u00e9 fin 2021 explique cette bonne performance dans </span><span class=\"S2D17 S2C S2\" id=\"tp_155\">un march\u00e9 globalement bien orient\u00e9. </span><span class=\"S2D18 S2B S2\" id=\"tq_155\">En Guin\u00e9e la baisse d\u2019activit\u00e9 sur le contrat CBG a \u00e9t\u00e9 compens\u00e9e par la reprise des activit\u00e9s d\u2019EPC </span><span class=\"S2D19 S2B S2\" id=\"tr_155\">Guin\u00e9e qui avait \u00e9t\u00e9 perturb\u00e9es en 2021 par des probl\u00e8mes d\u2019autorisations administratives aujourd\u2019hui </span><span class=\"S2D1A S2B S2\" id=\"ts_155\">r\u00e9gl\u00e9s. L\u2019appr\u00e9ciation du Franc Guin\u00e9en a \u00e9galement contribu\u00e9 \u00e0 am\u00e9liorer la performa</span><span class=\"S2D1B S2C S2\" id=\"tt_155\">nce de ces filiales </span><span class=\"S2D1C S2C S2\" id=\"tu_155\">en terme r\u00e9els. </span><span class=\"S2D1D S2C S2\" id=\"tv_155\">EPC Gabon et EPC Mineex S\u00e9n\u00e9gal ont \u00e9galement tr\u00e8s bien perform\u00e9 cette ann\u00e9e ; les march\u00e9s </span><span class=\"S2D1E S2C S2\" id=\"tw_155\">int\u00e9rieurs ont confirm\u00e9 leur dynamisme. </span><span class=\"S2D1F S87 S2\" id=\"tx_155\">4.1.2. Produit des activit\u00e9s ordinaires \u00e0 taux de change et p\u00e9rim\u00e8tre constant </span><span class=\"S2D20 S2C S2\" id=\"ty_155\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2D21 S2C S2\" id=\"tz_155\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2D22 S2C S2\" id=\"t10_155\">sortie) de p\u00e9rim\u00e8tre. </span><span class=\"S2D23 S411 S2\" id=\"t11_155\">En milliers d\u2019euros </span><span class=\"S2D24 S87 S2\" id=\"t12_155\">31 d\u00e9cembre 2022 </span><span class=\"S2D25 S87 S2\" id=\"t13_155\">31 d\u00e9cembre 2021 </span><span class=\"S2D26 S87 S2\" id=\"t14_155\">Retrait\u00e9 taux de </span><span class=\"S2D27 S87 S2\" id=\"t15_155\">change et p\u00e9rim\u00e8tre </span><span class=\"S2D28 S87 S2\" id=\"t16_155\">constant (1) </span><span class=\"S2D29 S87 S2\" id=\"t17_155\">Variation % </span><span class=\"S2D2A S2C S2\" id=\"t18_155\">Zone 1 - Europe - Am\u00e9rique </span><span class=\"S2D2B S2C S2\" id=\"t19_155\">401 049 </span><span class=\"S2D2C S2C S2\" id=\"t1a_155\">339 262 </span><span class=\"S2D2D S2C S2\" id=\"t1b_155\">18,21% </span><span class=\"S2D2E S2C S2\" id=\"t1c_155\">Zone 2 - Afrique</span><span class=\"S2D2F S2B S2\" id=\"t1d_155\">\u2013</span><span class=\"S2D30 S2C S2\" id=\"t1e_155\">Moyen-Orient </span><span class=\"S2D31 S2B S2\" id=\"t1f_155\">\u2013 </span><span class=\"S2D32 S2C S2\" id=\"t1g_155\">Asie </span><span class=\"S2D33 S2C S2\" id=\"t1h_155\">116 058 </span><span class=\"S2D34 S2C S2\" id=\"t1i_155\">80 092 </span><span class=\"S2D35 S2C S2\" id=\"t1j_155\">44,91% </span><span class=\"S2D36 S87 S2\" id=\"t1k_155\">Total </span><span class=\"S2D37 S87 S2\" id=\"t1l_155\">517 107 </span><span class=\"S2D38 S87 S2\" id=\"t1m_155\">419 354 </span><span class=\"S2D39 S87 S2\" id=\"t1n_155\">23,31% </span><span class=\"S2D3A S2C S2\" id=\"t1o_155\">(1) </span><span class=\"S2D3B S2C S2\" id=\"t1p_155\">Entr\u00e9e de p\u00e9rim\u00e8tre : soci\u00e9t\u00e9 Normat Services acquise fin 2021. </span><span class=\"S2C2B S87 S2\" id=\"t4_156\">4.1.3. R\u00e9sultat op\u00e9rationnel courant par zone g\u00e9ographique </span><span class=\"S2D3C S411 S2\" id=\"t5_156\">En milliers d\u2019euros </span><span class=\"S2D3D S87 S2\" id=\"t6_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"t7_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D3F S2C S2\" id=\"t8_156\">Zone 1 - Europe </span><span class=\"S2D40 S2B S2\" id=\"t9_156\">\u2013 </span><span class=\"S2D41 S2C S2\" id=\"ta_156\">Am\u00e9rique </span><span class=\"S2D42 S2C S2\" id=\"tb_156\">11 587 </span><span class=\"S2D43 S2C S2\" id=\"tc_156\">5 797 </span><span class=\"S2D44 S2C S2\" id=\"td_156\">Zone 2 - Afrique </span><span class=\"S2D45 S2B S2\" id=\"te_156\">\u2013 </span><span class=\"S2D46 S2C S2\" id=\"tf_156\">Moyen Orient </span><span class=\"S2D47 S2B S2\" id=\"tg_156\">\u2013 </span><span class=\"S2D48 S2C S2\" id=\"th_156\">Asie </span><span class=\"S2D49 S2C S2\" id=\"ti_156\">15 646 </span><span class=\"S2D4A S2C S2\" id=\"tj_156\">12 686 </span><span class=\"S2D4B S87 S2\" id=\"tk_156\">Total </span><span class=\"S2D4C S87 S2\" id=\"tl_156\">27 233 </span><span class=\"S2D4D S87 S2\" id=\"tm_156\">14 481 </span><span class=\"S2D4E S87 S2\" id=\"tn_156\">4.1.4. R\u00e9sultat net consolid\u00e9 par zone g\u00e9ographique </span><span class=\"S2D4F S411 S2\" id=\"to_156\">En milliers d\u2019euros </span><span class=\"S2D50 S87 S2\" id=\"tp_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D51 S87 S2\" id=\"tq_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D52 S2C S2\" id=\"tr_156\">Zone 1 - Europe </span><span class=\"S2D53 S2B S2\" id=\"ts_156\">\u2013 </span><span class=\"S2D54 S2C S2\" id=\"tt_156\">Am\u00e9rique </span><span class=\"S2D55 S2C S2\" id=\"tu_156\">7 041 </span><span class=\"S2D56 S2C S2\" id=\"tv_156\">(2 597) </span><span class=\"S2D57 S2C S2\" id=\"tw_156\">Zone 2 - Afrique </span><span class=\"S2D58 S2B S2\" id=\"tx_156\">\u2013 </span><span class=\"S2D59 S2C S2\" id=\"ty_156\">Moyen Orient </span><span class=\"S2D5A S2B S2\" id=\"tz_156\">\u2013 </span><span class=\"S2D5B S2C S2\" id=\"t10_156\">Asie </span><span class=\"S2D5C S2C S2\" id=\"t11_156\">11 942 </span><span class=\"S2D5D S2C S2\" id=\"t12_156\">9 311 </span><span class=\"S2D5E S87 S2\" id=\"t13_156\">Total </span><span class=\"S2D5F S87 S2\" id=\"t14_156\">18 983 </span><span class=\"S2D60 S87 S2\" id=\"t15_156\">6 714 </span>.2. R\u00e9sultats sectoriels <span class=\"S2D61 S87 S2\" id=\"t5_157\">4.2.1 </span><span class=\"S2D62 S87 S2\" id=\"t6_157\">Zone 1 - Europe </span><span class=\"S2D63 S2A S2\" id=\"t7_157\">\u2013 </span><span class=\"S2D64 S87 S2\" id=\"t8_157\">Am\u00e9rique </span><span class=\"S2D65 S411 S2\" id=\"t9_157\">En milliers d\u2019euros </span><span class=\"S2D66 S87 S2\" id=\"ta_157\">31 d\u00e9cembre 2022 </span><span class=\"S2D67 S87 S2\" id=\"tb_157\">31 d\u00e9cembre 2021 </span><span class=\"S2D68 S2C S2\" id=\"tc_157\">Produit des activit\u00e9s ordinaires </span><span class=\"S2D69 S2C S2\" id=\"td_157\">424 490 </span><span class=\"S2D6A S2C S2\" id=\"te_157\">357 885 </span><span class=\"S2D6B S2C S2\" id=\"tf_157\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2D6C S2C S2\" id=\"tg_157\">(23 441) </span><span class=\"S2D6D S2C S2\" id=\"th_157\">(19 757) </span><span class=\"S2D6E S87 S2\" id=\"ti_157\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2D6F S87 S2\" id=\"tj_157\">401 049 </span><span class=\"S2D70 S87 S2\" id=\"tk_157\">338 128 </span><span class=\"S2D71 S87 S2\" id=\"tl_157\">R\u00e9sultat op\u00e9rationnel courant incluant la part des </span><span class=\"S2D72 S87 S2\" id=\"tm_157\">co-entreprises mises en \u00e9quivalence </span><span class=\"S2D73 S87 S2\" id=\"tn_157\">11 587 </span><span class=\"S2D74 S87 S2\" id=\"to_157\">5 797 </span><span class=\"S2D75 S87 S2\" id=\"tp_157\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2D76 S87 S2\" id=\"tq_157\">d'acquisition </span><span class=\"S2D77 S87 S2\" id=\"tr_157\">10 855 </span><span class=\"S2D78 S87 S2\" id=\"ts_157\">5 149 </span><span class=\"S2D79 S2C S2\" id=\"tt_157\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2D7A S2C S2\" id=\"tu_157\">0 </span><span class=\"S2D7B S2C S2\" id=\"tv_157\">832 </span><span class=\"S2D7C S2C S2\" id=\"tw_157\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2D7D S2C S2\" id=\"tx_157\">- </span><span class=\"S2D7E S2C S2\" id=\"ty_157\">0 </span><span class=\"S2D7F S87 S2\" id=\"tz_157\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2D80 S87 S2\" id=\"t10_157\">10 855 </span><span class=\"S2D81 S87 S2\" id=\"t11_157\">5 981 </span><span class=\"S2D82 S2C S2\" id=\"t12_157\">Charges financi\u00e8res </span><span class=\"S2D83 S2B S2\" id=\"t13_157\">\u2013 </span><span class=\"S2D84 S2C S2\" id=\"t14_157\">net </span><span class=\"S2D85 S2C S2\" id=\"t15_157\">(1 603) </span><span class=\"S2D86 S2C S2\" id=\"t16_157\">(4 819) </span><span class=\"S2D87 S87 S2\" id=\"t17_157\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2D88 S87 S2\" id=\"t18_157\">9 252 </span><span class=\"S2D89 S87 S2\" id=\"t19_157\">1 162 </span><span class=\"S2D8A S2C S2\" id=\"t1a_157\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2D8B S2C S2\" id=\"t1b_157\">(2 211) </span><span class=\"S2D8C S2C S2\" id=\"t1c_157\">(3 759) </span><span class=\"S2D8D S87 S2\" id=\"t1d_157\">R\u00e9sultat net </span><span class=\"S2D8E S2A S2\" id=\"t1e_157\">\u2013 </span><span class=\"S2D8F S87 S2\" id=\"t1f_157\">activit\u00e9s poursuivies </span><span class=\"S2D90 S87 S2\" id=\"t1g_157\">7 041 </span><span class=\"S2D91 S87 S2\" id=\"t1h_157\">(2 597) </span><span class=\"S2D92 S2C S2\" id=\"t1i_157\">R\u00e9sultat net </span><span class=\"S2D93 S2B S2\" id=\"t1j_157\">\u2013 </span><span class=\"S2D94 S2C S2\" id=\"t1k_157\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2D95 S2C S2\" id=\"t1l_157\">- </span><span class=\"S2D96 S2C S2\" id=\"t1m_157\">- </span><span class=\"S2D97 S87 S2\" id=\"t1n_157\">R\u00e9sultat net total </span><span class=\"S2D98 S87 S2\" id=\"t1o_157\">7 041 </span><span class=\"S2D99 S87 S2\" id=\"t1p_157\">(2 597) </span><span class=\"S2D9A S87 S2\" id=\"t4_158\">4.2.2 Zone 2 - Afrique </span><span class=\"S2D9B S2A S2\" id=\"t5_158\">\u2013 </span><span class=\"S2D9C S87 S2\" id=\"t6_158\">Moyen-Orient </span><span class=\"S2D9D S2A S2\" id=\"t7_158\">\u2013 </span><span class=\"S2D9E S87 S2\" id=\"t8_158\">Asie </span><span class=\"S2D9F S411 S2\" id=\"t9_158\">En milliers d\u2019euros </span><span class=\"S2DA0 S87 S2\" id=\"ta_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DA1 S87 S2\" id=\"tb_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DA2 S2C S2\" id=\"tc_158\">Produit des activit\u00e9s ordinaires </span><span class=\"S2DA3 S2C S2\" id=\"td_158\">118 639 </span><span class=\"S2DA4 S2C S2\" id=\"te_158\">76 599 </span><span class=\"S2DA5 S2C S2\" id=\"tf_158\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2DA6 S2C S2\" id=\"tg_158\">(2 581) </span><span class=\"S2DA7 S2C S2\" id=\"th_158\">(2 929) </span><span class=\"S2DA8 S87 S2\" id=\"ti_158\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2DA9 S87 S2\" id=\"tj_158\">116 058 </span><span class=\"S2DAA S87 S2\" id=\"tk_158\">73 670 </span><span class=\"S2DAB S87 S2\" id=\"tl_158\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2DAC S87 S2\" id=\"tm_158\">d'acquisition </span><span class=\"S2DAD S87 S2\" id=\"tn_158\">15 646 </span><span class=\"S2DAE S87 S2\" id=\"to_158\">12 684 </span><span class=\"S2DAF S2C S2\" id=\"tp_158\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2DB0 S2C S2\" id=\"tq_158\">- </span><span class=\"S2DB1 S2C S2\" id=\"tr_158\">- </span><span class=\"S2DB2 S2C S2\" id=\"ts_158\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2DB3 S2C S2\" id=\"tt_158\">- </span><span class=\"S2DB4 S2C S2\" id=\"tu_158\">- </span><span class=\"S2DB5 S87 S2\" id=\"tv_158\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2DB6 S87 S2\" id=\"tw_158\">15 646 </span><span class=\"S2DB7 S87 S2\" id=\"tx_158\">12 684 </span><span class=\"S2DB8 S2C S2\" id=\"ty_158\">Charges financi\u00e8res </span><span class=\"S2DB9 S2B S2\" id=\"tz_158\">\u2013 </span><span class=\"S2DBA S2C S2\" id=\"t10_158\">net </span><span class=\"S2DBB S2C S2\" id=\"t11_158\">(1 022) </span><span class=\"S2DBC S2C S2\" id=\"t12_158\">(542) </span><span class=\"S2DBD S87 S2\" id=\"t13_158\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2DBE S87 S2\" id=\"t14_158\">14 624 </span><span class=\"S2DBF S87 S2\" id=\"t15_158\">12 142 </span><span class=\"S2DC0 S2C S2\" id=\"t16_158\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2DC1 S2C S2\" id=\"t17_158\">(2 682) </span><span class=\"S2DC2 S2C S2\" id=\"t18_158\">(2 831) </span><span class=\"S2DC3 S87 S2\" id=\"t19_158\">R\u00e9sultat net </span><span class=\"S2DC4 S2A S2\" id=\"t1a_158\">\u2013 </span><span class=\"S2DC5 S87 S2\" id=\"t1b_158\">activit\u00e9s poursuivies </span><span class=\"S2DC6 S87 S2\" id=\"t1c_158\">11 942 </span><span class=\"S2DC7 S87 S2\" id=\"t1d_158\">9 311 </span><span class=\"S2DC8 S2C S2\" id=\"t1e_158\">R\u00e9sultat net </span><span class=\"S2DC9 S2B S2\" id=\"t1f_158\">\u2013 </span><span class=\"S2DCA S2C S2\" id=\"t1g_158\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2DCB S2C S2\" id=\"t1h_158\">- </span><span class=\"S2DCC S2C S2\" id=\"t1i_158\">- </span><span class=\"S2DCD S87 S2\" id=\"t1j_158\">R\u00e9sultat net total </span><span class=\"S2DCE S87 S2\" id=\"t1k_158\">11 942 </span><span class=\"S2DCF S87 S2\" id=\"t1l_158\">9 311 </span><span class=\"S2DD0 S87 S2\" id=\"t1m_158\">4.3. Autres \u00e9l\u00e9ments sectoriels inclus dans le compte de r\u00e9sultat, sans contrepartie de tr\u00e9sorerie </span><span class=\"S2DD1 S87 S2\" id=\"t1n_158\">4.3.1. Zone 1 </span><span class=\"S2DD2 S2A S2\" id=\"t1o_158\">\u2013 </span><span class=\"S2DD3 S87 S2\" id=\"t1p_158\">Europe </span><span class=\"S2DD4 S2A S2\" id=\"t1q_158\">\u2013 </span><span class=\"S2DD5 S87 S2\" id=\"t1r_158\">Am\u00e9rique </span><span class=\"S2DD6 S411 S2\" id=\"t1s_158\">En milliers d\u2019euros </span><span class=\"S2DD7 S87 S2\" id=\"t1t_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DD8 S87 S2\" id=\"t1u_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DD9 S2C S2\" id=\"t1v_158\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DDA S2C S2\" id=\"t1w_158\">immobilisations </span><span class=\"S2DDB S2C S2\" id=\"t1x_158\">(21 401) </span><span class=\"S2DDC S2C S2\" id=\"t1y_158\">(19 940) </span><span class=\"S2DDD S2C S2\" id=\"t1z_158\">Dot/Rep. aux provisions </span><span class=\"S2DDE S2C S2\" id=\"t20_158\">3 359 </span><span class=\"S2DDF S2C S2\" id=\"t21_158\">(2 </span><span class=\"S2DE0 S2C S2\" id=\"t22_158\">124) </span><span class=\"S2DE1 S87 S2\" id=\"t4_159\">4.3.2. Zone 2 </span><span class=\"S2DE2 S2A S2\" id=\"t5_159\">\u2013 </span><span class=\"S2DE3 S87 S2\" id=\"t6_159\">Afrique </span><span class=\"S2DE4 S2A S2\" id=\"t7_159\">\u2013 </span><span class=\"S2DE5 S87 S2\" id=\"t8_159\">Moyen-Orient </span><span class=\"S2DE6 S2A S2\" id=\"t9_159\">\u2013 </span><span class=\"S2DE7 S87 S2\" id=\"ta_159\">Asie </span><span class=\"S2D3C S411 S2\" id=\"tb_159\">En milliers d\u2019euros </span><span class=\"S2DE8 S87 S2\" id=\"tc_159\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"td_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DE9 S2C S2\" id=\"te_159\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DEA S2C S2\" id=\"tf_159\">immobilisations </span><span class=\"S2DEB S2C S2\" id=\"tg_159\">(4 515) </span><span class=\"S2DEC S2C S2\" id=\"th_159\">(3 402) </span><span class=\"S2DED S2C S2\" id=\"ti_159\">Dot/Rep. aux provisions </span><span class=\"S2DEE S2C S2\" id=\"tj_159\">(1 929) </span><span class=\"S2DEF S2C S2\" id=\"tk_159\">(688) </span><span class=\"S2DF0 S87 S2\" id=\"tl_159\">4.4. Investissements sectoriels </span><span class=\"S2DF1 S411 S2\" id=\"tm_159\">En milliers d\u2019euros </span><span class=\"S2DF2 S87 S2\" id=\"tn_159\">31 d\u00e9cembre 2022 </span><span class=\"S2DF3 S87 S2\" id=\"to_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DF4 S2C S2\" id=\"tp_159\">Zone 1 - Europe </span><span class=\"S2DF5 S2B S2\" id=\"tq_159\">\u2013 </span><span class=\"S2DF6 S2C S2\" id=\"tr_159\">Am\u00e9rique (1) </span><span class=\"S2DF7 S2C S2\" id=\"ts_159\">22 539 </span><span class=\"S2DF8 S2C S2\" id=\"tt_159\">12 990 </span><span class=\"S2DF9 S2C S2\" id=\"tu_159\">Zone 2 </span><span class=\"S2DFA S2B S2\" id=\"tv_159\">\u2013 </span><span class=\"S2DFB S2C S2\" id=\"tw_159\">Afrique </span><span class=\"S2DFC S2B S2\" id=\"tx_159\">\u2013 </span><span class=\"S2DFD S2C S2\" id=\"ty_159\">Moyen-Orient </span><span class=\"S2DFE S2B S2\" id=\"tz_159\">\u2013 </span><span class=\"S2DFF S2C S2\" id=\"t10_159\">Asie </span><span class=\"S2E00 S2C S2\" id=\"t11_159\">8 190 </span><span class=\"S2E01 S2C S2\" id=\"t12_159\">5 841 </span><span class=\"S2E02 S87 S2\" id=\"t13_159\">Investissements (incorp. et corp.)* </span><span class=\"S2E03 S87 S2\" id=\"t14_159\">30 729 </span><span class=\"S2E04 S87 S2\" id=\"t15_159\">18 831 </span><span class=\"S2E05 S2C S2\" id=\"t16_159\">*hors investissements financ\u00e9s par contrat de locations financement </span><span class=\"S2E06 S2C S2\" id=\"t17_159\">(1) </span><span class=\"S2E07 S2C S2\" id=\"t18_159\">La hausse des investissements sur la zone Europe </span><span class=\"S2E08 S2B S2\" id=\"t19_159\">Am\u00e9rique s\u2019explique par les investissements </span><span class=\"S2E09 S2B S2\" id=\"t1a_159\">au Canada et dans l\u2019\u00e9conomie circulaire en France. </span>.5. Etat de Passage de l\u2019information sectorielle publi\u00e9e au compte de r\u00e9sultat consolid\u00e9 <span class=\"S2E0C S87 S2\" id=\"t5_160\">31 d\u00e9cembre 2022 </span><span class=\"S2E0D S410 S2\" id=\"t6_160\">En milliers </span><span class=\"S2E0E S411 S2\" id=\"t7_160\">d\u2019euros </span><span class=\"S2E0F S87 S2\" id=\"t8_160\">Information sectorielle </span><span class=\"S2E10 S87 S2\" id=\"t9_160\">IFRS 10 et 11 </span><span class=\"S2E11 S87 S2\" id=\"ta_160\">Compte de r\u00e9sultat </span><span class=\"S2E12 S87 S2\" id=\"tb_160\">Zone 1 </span><span class=\"S2E13 S87 S2\" id=\"tc_160\">Zone 2 </span><span class=\"S2E14 S87 S2\" id=\"td_160\">Total </span><span class=\"S2E15 S87 S2\" id=\"te_160\">Zone 1 </span><span class=\"S2E16 S87 S2\" id=\"tf_160\">Zone 2 </span><span class=\"S2E17 S87 S2\" id=\"tg_160\">Total </span><span class=\"S2E18 S87 S2\" id=\"th_160\">Zone 1 </span><span class=\"S2E19 S87 S2\" id=\"ti_160\">Zone 2 </span><span class=\"S2E1A S87 S2\" id=\"tj_160\">Total </span><span class=\"S2E1B S87 S2\" id=\"tk_160\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2E1C S87 S2\" id=\"tl_160\">401 049 </span><span class=\"S2E1D S87 S2\" id=\"tm_160\">116 058 </span><span class=\"S2E1E S87 S2\" id=\"tn_160\">517 107 </span><span class=\"S2E1F S87 S2\" id=\"to_160\">(11 898) </span><span class=\"S2E20 S87 S2\" id=\"tp_160\">(37 698) </span><span class=\"S2E21 S87 S2\" id=\"tq_160\">(49 596) </span><span class=\"S2E22 S87 S2\" id=\"tr_160\">389 151 </span><span class=\"S2E23 S87 S2\" id=\"ts_160\">78 360 </span><span class=\"S2E24 S87 S2\" id=\"tt_160\">467 511 </span><span class=\"S2E25 S2C S2\" id=\"tu_160\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2E26 S2C S2\" id=\"tv_160\">\u00e9quivalence </span><span class=\"S2E27 S2C S2\" id=\"tw_160\">- </span><span class=\"S2E28 S2C S2\" id=\"tx_160\">- </span><span class=\"S2E29 S2C S2\" id=\"ty_160\">- </span><span class=\"S2E2A S2C S2\" id=\"tz_160\">2 626 </span><span class=\"S2E2B S2C S2\" id=\"t10_160\">5 088 </span><span class=\"S2E2C S2C S2\" id=\"t11_160\">7 714 </span><span class=\"S2E2D S2C S2\" id=\"t12_160\">2 626 </span><span class=\"S2E2E S2C S2\" id=\"t13_160\">5 088 </span><span class=\"S2E2F S2C S2\" id=\"t14_160\">7 714 </span><span class=\"S2E30 S87 S2\" id=\"t15_160\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2E31 S87 S2\" id=\"t16_160\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2E32 S87 S2\" id=\"t17_160\">11 587 </span><span class=\"S2E33 S87 S2\" id=\"t18_160\">15 646 </span><span class=\"S2E34 S87 S2\" id=\"t19_160\">27 233 </span><span class=\"S2E35 S87 S2\" id=\"t1a_160\">(249) </span><span class=\"S2E36 S87 S2\" id=\"t1b_160\">(794) </span><span class=\"S2E37 S87 S2\" id=\"t1c_160\">(1 043) </span><span class=\"S2E38 S87 S2\" id=\"t1d_160\">11 337 </span><span class=\"S2E39 S87 S2\" id=\"t1e_160\">14 853 </span><span class=\"S2E3A S87 S2\" id=\"t1f_160\">26 190 </span><span class=\"S2E3B S87 S2\" id=\"t1g_160\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2E3C S87 S2\" id=\"t1h_160\">\u00e9carts d'acquisition </span><span class=\"S2E3D S87 S2\" id=\"t1i_160\">10 855 </span><span class=\"S2E3E S87 S2\" id=\"t1j_160\">15 646 </span><span class=\"S2E3F S87 S2\" id=\"t1k_160\">26 500 </span><span class=\"S2E40 S87 S2\" id=\"t1l_160\">(249) </span><span class=\"S2E41 S87 S2\" id=\"t1m_160\">(794) </span><span class=\"S2E42 S87 S2\" id=\"t1n_160\">(1 042) </span><span class=\"S2E43 S87 S2\" id=\"t1o_160\">10 606 </span><span class=\"S2E44 S87 S2\" id=\"t1p_160\">14 852 </span><span class=\"S2E45 S87 S2\" id=\"t1q_160\">25 458 </span><span class=\"S2E46 S2C S2\" id=\"t1r_160\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2E47 S2C S2\" id=\"t1s_160\">- </span><span class=\"S2E48 S2C S2\" id=\"t1t_160\">- </span><span class=\"S2E49 S2C S2\" id=\"t1u_160\">- </span><span class=\"S2E4A S2C S2\" id=\"t1v_160\">- </span><span class=\"S2E4B S2C S2\" id=\"t1w_160\">- </span><span class=\"S2E4C S2C S2\" id=\"t1x_160\">- </span><span class=\"S2E4D S2C S2\" id=\"t1y_160\">- </span><span class=\"S2E4E S2C S2\" id=\"t1z_160\">- </span><span class=\"S2E4F S2C S2\" id=\"t20_160\">- </span><span class=\"S2E50 S2C S2\" id=\"t21_160\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2E51 S2C S2\" id=\"t22_160\">- </span><span class=\"S2E52 S2C S2\" id=\"t23_160\">- </span><span class=\"S2E53 S2C S2\" id=\"t24_160\">- </span><span class=\"S2E54 S2C S2\" id=\"t25_160\">- </span><span class=\"S2E55 S2C S2\" id=\"t26_160\">- </span><span class=\"S2E56 S2C S2\" id=\"t27_160\">- </span><span class=\"S2E57 S2C S2\" id=\"t28_160\">- </span><span class=\"S2E58 S2C S2\" id=\"t29_160\">- </span><span class=\"S2E59 S2C S2\" id=\"t2a_160\">- </span><span class=\"S2E5A S87 S2\" id=\"t2b_160\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2E5B S87 S2\" id=\"t2c_160\">10 855 </span><span class=\"S2E5C S87 S2\" id=\"t2d_160\">15 646 </span><span class=\"S2E5D S87 S2\" id=\"t2e_160\">26 501 </span><span class=\"S2E5E S87 S2\" id=\"t2f_160\">(249) </span><span class=\"S2E5F S87 S2\" id=\"t2g_160\">(794) </span><span class=\"S2E60 S87 S2\" id=\"t2h_160\">(1 043) </span><span class=\"S2E61 S87 S2\" id=\"t2i_160\">10 606 </span><span class=\"S2E62 S87 S2\" id=\"t2j_160\">14 852 </span><span class=\"S2E63 S87 S2\" id=\"t2k_160\">25 458 </span><span class=\"S2E64 S2C S2\" id=\"t2l_160\">Charges financi\u00e8res </span><span class=\"S2E65 S2B S2\" id=\"t2m_160\">\u2013 </span><span class=\"S2E66 S2C S2\" id=\"t2n_160\">net </span><span class=\"S2E67 S2C S2\" id=\"t2o_160\">(1 603) </span><span class=\"S2E68 S2C S2\" id=\"t2p_160\">(1 022) </span><span class=\"S2E69 S2C S2\" id=\"t2q_160\">(2 625) </span><span class=\"S2E6A S2C S2\" id=\"t2r_160\">(77) </span><span class=\"S2E6B S2C S2\" id=\"t2s_160\">45 </span><span class=\"S2E6C S2C S2\" id=\"t2t_160\">(32) </span><span class=\"S2E6D S2C S2\" id=\"t2u_160\">(1 680) </span><span class=\"S2E6E S2C S2\" id=\"t2v_160\">(977) </span><span class=\"S2E6F S2C S2\" id=\"t2w_160\">(2 657) </span><span class=\"S2E70 S87 S2\" id=\"t2x_160\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2E71 S87 S2\" id=\"t2y_160\">9 252 </span><span class=\"S2E72 S87 S2\" id=\"t2z_160\">14 624 </span><span class=\"S2E73 S87 S2\" id=\"t30_160\">23 876 </span><span class=\"S2E74 S87 S2\" id=\"t31_160\">(326) </span><span class=\"S2E75 S87 S2\" id=\"t32_160\">(749) </span><span class=\"S2E76 S87 S2\" id=\"t33_160\">(1 075) </span><span class=\"S2E77 S87 S2\" id=\"t34_160\">8 926 </span><span class=\"S2E78 S87 S2\" id=\"t35_160\">13 875 </span><span class=\"S2E79 S87 S2\" id=\"t36_160\">22 801 </span><span class=\"S2E7A S2C S2\" id=\"t37_160\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2E7B S2C S2\" id=\"t38_160\">(2 211) </span><span class=\"S2E7C S2C S2\" id=\"t39_160\">(2 682) </span><span class=\"S2E7D S2C S2\" id=\"t3a_160\">(4 893) </span><span class=\"S2E7E S2C S2\" id=\"t3b_160\">326 </span><span class=\"S2E7F S2C S2\" id=\"t3c_160\">749 </span><span class=\"S2E80 S2C S2\" id=\"t3d_160\">1 075 </span><span class=\"S2E81 S2C S2\" id=\"t3e_160\">(1 885) </span><span class=\"S2E82 S2C S2\" id=\"t3f_160\">(1 933) </span><span class=\"S2E83 S2C S2\" id=\"t3g_160\">(3 818) </span><span class=\"S2E84 S87 S2\" id=\"t3h_160\">R\u00e9sultat net </span><span class=\"S2E85 S2A S2\" id=\"t3i_160\">\u2013 </span><span class=\"S2E86 S87 S2\" id=\"t3j_160\">activit\u00e9s poursuivies </span><span class=\"S2E87 S87 S2\" id=\"t3k_160\">7 041 </span><span class=\"S2E88 S87 S2\" id=\"t3l_160\">11 942 </span><span class=\"S2E89 S87 S2\" id=\"t3m_160\">18 983 </span><span class=\"S2E8A S2C S2\" id=\"t3n_160\">- </span><span class=\"S2E8B S2C S2\" id=\"t3o_160\">- </span><span class=\"S2E8C S2C S2\" id=\"t3p_160\">- </span><span class=\"S2E8D S87 S2\" id=\"t3q_160\">7 041 </span><span class=\"S2E8E S87 S2\" id=\"t3r_160\">11 942 </span><span class=\"S2E8F S87 S2\" id=\"t3s_160\">18 983 </span><span class=\"S2E90 S2C S2\" id=\"t3t_160\">R\u00e9sultat net </span><span class=\"S2E91 S2B S2\" id=\"t3u_160\">\u2013 </span><span class=\"S2E92 S2C S2\" id=\"t3v_160\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2E93 S2C S2\" id=\"t3w_160\">- </span><span class=\"S2E94 S2C S2\" id=\"t3x_160\">- </span><span class=\"S2E95 S2C S2\" id=\"t3y_160\">- </span><span class=\"S2E96 S2C S2\" id=\"t3z_160\">- </span><span class=\"S2E97 S2C S2\" id=\"t40_160\">- </span><span class=\"S2E98 S2C S2\" id=\"t41_160\">- </span><span class=\"S2E99 S2C S2\" id=\"t42_160\">- </span><span class=\"S2E9A S2C S2\" id=\"t43_160\">- </span><span class=\"S2E9B S2C S2\" id=\"t44_160\">- </span><span class=\"S2E9C S87 S2\" id=\"t45_160\">R\u00e9sultat net total </span><span class=\"S2E9D S87 S2\" id=\"t46_160\">7 041 </span><span class=\"S2E9E S87 S2\" id=\"t47_160\">11 942 </span><span class=\"S2E9F S87 S2\" id=\"t48_160\">18 983 </span><span class=\"S2EA0 S2C S2\" id=\"t49_160\">- </span><span class=\"S2EA1 S2C S2\" id=\"t4a_160\">- </span><span class=\"S2EA2 S2C S2\" id=\"t4b_160\">- </span><span class=\"S2EA3 S87 S2\" id=\"t4c_160\">7 041 </span><span class=\"S2EA4 S87 S2\" id=\"t4d_160\">11 942 </span><span class=\"S2EA5 S87 S2\" id=\"t4e_160\">18 983 </span><span class=\"S2EA6 S87 S2\" id=\"t4_161\">31 d\u00e9cembre 2021 </span><span class=\"S2EA7 S411 S2\" id=\"t5_161\">En milliers d\u2019euros </span><span class=\"S2EA8 S87 S2\" id=\"t6_161\">Information sectorielle </span><span class=\"S2EA9 S87 S2\" id=\"t7_161\">IFRS 10 et 11 </span><span class=\"S2EAA S87 S2\" id=\"t8_161\">Compte de r\u00e9sultat </span><span class=\"S2EAB S87 S2\" id=\"t9_161\">Zone 1 </span><span class=\"S2EAC S87 S2\" id=\"ta_161\">Zone 2 </span><span class=\"S2EAD S87 S2\" id=\"tb_161\">Total </span><span class=\"S2EAE S87 S2\" id=\"tc_161\">Zone 1 </span><span class=\"S2EAF S87 S2\" id=\"td_161\">Zone 2 </span><span class=\"S2EB0 S87 S2\" id=\"te_161\">Total </span><span class=\"S2EB1 S87 S2\" id=\"tf_161\">Zone 1 </span><span class=\"S2EB2 S87 S2\" id=\"tg_161\">Zone 2 </span><span class=\"S2EB3 S87 S2\" id=\"th_161\">Total </span><span class=\"S2EB4 S87 S2\" id=\"ti_161\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2EB5 S87 S2\" id=\"tj_161\">338 128 </span><span class=\"S2EB6 S87 S2\" id=\"tk_161\">73 670 </span><span class=\"S2EB7 S87 S2\" id=\"tl_161\">411 798 </span><span class=\"S2EB8 S87 S2\" id=\"tm_161\">(14 045) </span><span class=\"S2EB9 S87 S2\" id=\"tn_161\">(20 122) </span><span class=\"S2EBA S87 S2\" id=\"to_161\">(34 167) </span><span class=\"S2EBB S87 S2\" id=\"tp_161\">324 083 </span><span class=\"S2EBC S87 S2\" id=\"tq_161\">53 548 </span><span class=\"S2EBD S87 S2\" id=\"tr_161\">377 631 </span><span class=\"S2EBE S2C S2\" id=\"ts_161\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2EBF S2C S2\" id=\"tt_161\">\u00e9quivalence </span><span class=\"S2EC0 S2C S2\" id=\"tu_161\">- </span><span class=\"S2EC1 S2C S2\" id=\"tv_161\">- </span><span class=\"S2EC2 S2C S2\" id=\"tw_161\">- </span><span class=\"S2EC3 S2C S2\" id=\"tx_161\">2 516 </span><span class=\"S2EC4 S2C S2\" id=\"ty_161\">3 198 </span><span class=\"S2EC5 S2C S2\" id=\"tz_161\">5 714 </span><span class=\"S2EC6 S2C S2\" id=\"t10_161\">2 516 </span><span class=\"S2EC7 S2C S2\" id=\"t11_161\">3 198 </span><span class=\"S2EC8 S2C S2\" id=\"t12_161\">5 714 </span><span class=\"S2EC9 S87 S2\" id=\"t13_161\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2ECA S87 S2\" id=\"t14_161\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2ECB S87 S2\" id=\"t15_161\">5 797 </span><span class=\"S2ECC S87 S2\" id=\"t16_161\">12 684 </span><span class=\"S2ECD S87 S2\" id=\"t17_161\">18 481 </span><span class=\"S2ECE S87 S2\" id=\"t18_161\">(181) </span><span class=\"S2ECF S87 S2\" id=\"t19_161\">(853) </span><span class=\"S2ED0 S87 S2\" id=\"t1a_161\">(1 034) </span><span class=\"S2ED1 S87 S2\" id=\"t1b_161\">5 615 </span><span class=\"S2ED2 S87 S2\" id=\"t1c_161\">11 832 </span><span class=\"S2ED3 S87 S2\" id=\"t1d_161\">17 447 </span><span class=\"S2ED4 S87 S2\" id=\"t1e_161\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2ED5 S87 S2\" id=\"t1f_161\">\u00e9carts d'acquisition </span><span class=\"S2ED6 S87 S2\" id=\"t1g_161\">5 149 </span><span class=\"S2ED7 S87 S2\" id=\"t1h_161\">12 684 </span><span class=\"S2ED8 S87 S2\" id=\"t1i_161\">17 833 </span><span class=\"S2ED9 S87 S2\" id=\"t1j_161\">(181) </span><span class=\"S2EDA S87 S2\" id=\"t1k_161\">(853) </span><span class=\"S2EDB S87 S2\" id=\"t1l_161\">(1 034) </span><span class=\"S2EDC S87 S2\" id=\"t1m_161\">4 968 </span><span class=\"S2EDD S87 S2\" id=\"t1n_161\">11 831 </span><span class=\"S2EDE S87 S2\" id=\"t1o_161\">16 799 </span><span class=\"S2EDF S2C S2\" id=\"t1p_161\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2EE0 S2C S2\" id=\"t1q_161\">- </span><span class=\"S2EE1 S2C S2\" id=\"t1r_161\">- </span><span class=\"S2EE2 S2C S2\" id=\"t1s_161\">- </span><span class=\"S2EE3 S2C S2\" id=\"t1t_161\">- </span><span class=\"S2EE4 S2C S2\" id=\"t1u_161\">- </span><span class=\"S2EE5 S2C S2\" id=\"t1v_161\">- </span><span class=\"S2EE6 S2C S2\" id=\"t1w_161\">0 </span><span class=\"S2EE7 S2C S2\" id=\"t1x_161\">0 </span><span class=\"S2EE8 S2C S2\" id=\"t1y_161\">0 </span><span class=\"S2EE9 S2C S2\" id=\"t1z_161\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2EEA S2C S2\" id=\"t20_161\">832 </span><span class=\"S2EEB S2C S2\" id=\"t21_161\">- </span><span class=\"S2EEC S2C S2\" id=\"t22_161\">832 </span><span class=\"S2EED S2C S2\" id=\"t23_161\">- </span><span class=\"S2EEE S2C S2\" id=\"t24_161\">- </span><span class=\"S2EEF S2C S2\" id=\"t25_161\">- </span><span class=\"S2EF0 S2C S2\" id=\"t26_161\">832 </span><span class=\"S2EF1 S2C S2\" id=\"t27_161\">0 </span><span class=\"S2EF2 S2C S2\" id=\"t28_161\">832 </span><span class=\"S2EF3 S87 S2\" id=\"t29_161\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2EF4 S87 S2\" id=\"t2a_161\">5 981 </span><span class=\"S2EF5 S87 S2\" id=\"t2b_161\">12 684 </span><span class=\"S2EF6 S87 S2\" id=\"t2c_161\">18 665 </span><span class=\"S2EF7 S87 S2\" id=\"t2d_161\">(181) </span><span class=\"S2EF8 S87 S2\" id=\"t2e_161\">(853) </span><span class=\"S2EF9 S87 S2\" id=\"t2f_161\">(1 034) </span><span class=\"S2EFA S87 S2\" id=\"t2g_161\">5 800 </span><span class=\"S2EFB S87 S2\" id=\"t2h_161\">11 831 </span><span class=\"S2EFC S87 S2\" id=\"t2i_161\">17 631 </span><span class=\"S2EFD S2C S2\" id=\"t2j_161\">Charges financi\u00e8res </span><span class=\"S2EFE S2B S2\" id=\"t2k_161\">\u2013 </span><span class=\"S2EFF S2C S2\" id=\"t2l_161\">net </span><span class=\"S2F00 S2C S2\" id=\"t2m_161\">(4 819) </span><span class=\"S2F01 S2C S2\" id=\"t2n_161\">(542) </span><span class=\"S2F02 S2C S2\" id=\"t2o_161\">(5 361) </span><span class=\"S2F03 S2C S2\" id=\"t2p_161\">(197) </span><span class=\"S2F04 S2C S2\" id=\"t2q_161\">79 </span><span class=\"S2F05 S2C S2\" id=\"t2r_161\">(118) </span><span class=\"S2F06 S2C S2\" id=\"t2s_161\">(5 016) </span><span class=\"S2F07 S2C S2\" id=\"t2t_161\">(463) </span><span class=\"S2F08 S2C S2\" id=\"t2u_161\">(5 479) </span><span class=\"S2F09 S87 S2\" id=\"t2v_161\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2F0A S87 S2\" id=\"t2w_161\">1 162 </span><span class=\"S2F0B S87 S2\" id=\"t2x_161\">12 142 </span><span class=\"S2F0C S87 S2\" id=\"t2y_161\">13 304 </span><span class=\"S2F0D S87 S2\" id=\"t2z_161\">(378) </span><span class=\"S2F0E S87 S2\" id=\"t30_161\">(774) </span><span class=\"S2F0F S87 S2\" id=\"t31_161\">(1 152) </span><span class=\"S2F10 S87 S2\" id=\"t32_161\">784 </span><span class=\"S2F11 S87 S2\" id=\"t33_161\">11 368 </span><span class=\"S2F12 S87 S2\" id=\"t34_161\">12 152 </span><span class=\"S2F13 S2C S2\" id=\"t35_161\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2F14 S2C S2\" id=\"t36_161\">(3 759) </span><span class=\"S2F15 S2C S2\" id=\"t37_161\">(2 831) </span><span class=\"S2F16 S2C S2\" id=\"t38_161\">(6 590) </span><span class=\"S2F17 S2C S2\" id=\"t39_161\">378 </span><span class=\"S2F18 S2C S2\" id=\"t3a_161\">774 </span><span class=\"S2F19 S2C S2\" id=\"t3b_161\">1 152 </span><span class=\"S2F1A S2C S2\" id=\"t3c_161\">(3 381) </span><span class=\"S2F1B S2C S2\" id=\"t3d_161\">(2 057) </span><span class=\"S2F1C S2C S2\" id=\"t3e_161\">(5 438) </span><span class=\"S2F1D S87 S2\" id=\"t3f_161\">R\u00e9sultat net </span><span class=\"S2F1E S2A S2\" id=\"t3g_161\">\u2013 </span><span class=\"S2F1F S87 S2\" id=\"t3h_161\">activit\u00e9s poursuivies </span><span class=\"S2F20 S87 S2\" id=\"t3i_161\">(2 597) </span><span class=\"S2F21 S87 S2\" id=\"t3j_161\">9 311 </span><span class=\"S2F22 S87 S2\" id=\"t3k_161\">6 714 </span><span class=\"S2F23 S2C S2\" id=\"t3l_161\">- </span><span class=\"S2F24 S2C S2\" id=\"t3m_161\">- </span><span class=\"S2F25 S2C S2\" id=\"t3n_161\">- </span><span class=\"S2F26 S87 S2\" id=\"t3o_161\">(2 597) </span><span class=\"S2F27 S87 S2\" id=\"t3p_161\">9 311 </span><span class=\"S2F28 S87 S2\" id=\"t3q_161\">6 714 </span><span class=\"S2F29 S2C S2\" id=\"t3r_161\">R\u00e9sultat net </span><span class=\"S2F2A S2B S2\" id=\"t3s_161\">\u2013 </span><span class=\"S2F2B S2C S2\" id=\"t3t_161\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2F2C S2C S2\" id=\"t3u_161\">- </span><span class=\"S2F2D S2C S2\" id=\"t3v_161\">- </span><span class=\"S2F2E S2C S2\" id=\"t3w_161\">- </span><span class=\"S2F2F S2C S2\" id=\"t3x_161\">- </span><span class=\"S2F30 S2C S2\" id=\"t3y_161\">- </span><span class=\"S2F31 S2C S2\" id=\"t3z_161\">- </span><span class=\"S2F32 S2C S2\" id=\"t40_161\">- </span><span class=\"S2F33 S2C S2\" id=\"t41_161\">- </span><span class=\"S2F34 S2C S2\" id=\"t42_161\">- </span><span class=\"S2F35 S87 S2\" id=\"t43_161\">R\u00e9sultat net total </span><span class=\"S2F36 S87 S2\" id=\"t44_161\">(2 597) </span><span class=\"S2F37 S87 S2\" id=\"t45_161\">9 311 </span><span class=\"S2F38 S87 S2\" id=\"t46_161\">6 714 </span><span class=\"S2F39 S2C S2\" id=\"t47_161\">- </span><span class=\"S2F3A S2C S2\" id=\"t48_161\">- </span><span class=\"S2F3B S2C S2\" id=\"t49_161\">- </span><span class=\"S2F3C S87 S2\" id=\"t4a_161\">(2 597) </span><span class=\"S2F3D S87 S2\" id=\"t4b_161\">9 311 </span><span class=\"S2F3E S87 S2\" id=\"t4c_161\">6 714 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_162\">5. </span><span class=\"S28E9 S87 S2\" id=\"t5_162\">NOTES RELATIVES AU COMPTE DE RESULTAT </span><span class=\"S2F3F S87 S2\" id=\"t6_162\">5.1. </span><span class=\"S2F40 S2A S2\" id=\"t7_162\">Chiffres d\u2019affaires </span><span class=\"S2F41 S410 S2\" id=\"t8_162\">En milliers d'euros </span><span class=\"S2F42 S87 S2\" id=\"t9_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F43 S87 S2\" id=\"ta_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F44 S2C S2\" id=\"tb_162\">Europe M\u00e9diterran\u00e9e et Am\u00e9rique </span><span class=\"S2F45 S2C S2\" id=\"tc_162\">389 151 </span><span class=\"S2F46 S2C S2\" id=\"td_162\">324 083 </span><span class=\"S2F47 S2C S2\" id=\"te_162\">Afrique Moyen Orient et Asie </span><span class=\"S2F48 S2C S2\" id=\"tf_162\">78 360 </span><span class=\"S2F49 S2C S2\" id=\"tg_162\">53 548 </span><span class=\"S2F4A S87 S2\" id=\"th_162\">Total des produits des activit\u00e9s ordinaires </span><span class=\"S2F4B S87 S2\" id=\"ti_162\">467 511 </span><span class=\"S2F4C S87 S2\" id=\"tj_162\">377 631 </span><span class=\"S2F4D S2B S2\" id=\"tk_162\">L\u2019activit\u00e9 consolid\u00e9e du groupe est rest\u00e9e soutenue au cours de l\u2019exercice 2022. Elle s\u2019\u00e9tablit \u00e0 467,5 </span><span class=\"S2F4E S2B S2\" id=\"tl_162\">M\u20ac en progression de 23,8 % sur l\u2019ann\u00e9e 2022. A p\u00e9rim\u00e8tre et taux de change la croissance s\u2019\u00e9tablit \u00e0 </span><span class=\"S2F4F S2B S2\" id=\"tm_162\">22.3% par rapport \u00e0 l\u2019exercice 2021. </span><span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S2F83 S2A S2\" id=\"t4_163\">5.3. Variation des stocks d\u2019en</span><span class=\"S2F84 S87 S2\" id=\"t5_163\">-cours et de produits finis au compte de r\u00e9sultat </span><span class=\"S2F85 S411 S2\" id=\"t6_163\">En milliers d\u2019euros </span><span class=\"S2F86 S87 S2\" id=\"t7_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F87 S87 S2\" id=\"t8_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F88 S2C S2\" id=\"t9_163\">Production stock\u00e9e de biens </span><span class=\"S2F89 S2C S2\" id=\"ta_163\">605 </span><span class=\"S2F8A S2C S2\" id=\"tb_163\">278 </span><span class=\"S2F8B S2B S2\" id=\"tc_163\">Variation d\u2019en</span><span class=\"S2F8C S2C S2\" id=\"td_163\">-cours de production de biens </span><span class=\"S2F8D S2C S2\" id=\"te_163\">1 908 </span><span class=\"S2F8E S2C S2\" id=\"tf_163\">503 </span><span class=\"S2F8F S87 S2\" id=\"tg_163\">Total </span><span class=\"S2F90 S87 S2\" id=\"th_163\">2 513 </span><span class=\"S2F91 S87 S2\" id=\"ti_163\">781 </span><span class=\"S2F92 S87 S2\" id=\"tj_163\">5.4. Charges de personnel </span><span class=\"S2F93 S411 S2\" id=\"tk_163\">En milliers d\u2019euros </span><span class=\"S2F94 S87 S2\" id=\"tl_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F95 S87 S2\" id=\"tm_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F96 S2C S2\" id=\"tn_163\">R\u00e9mun\u00e9rations </span><span class=\"S2F97 S2C S2\" id=\"to_163\">(72 642) </span><span class=\"S2F98 S2C S2\" id=\"tp_163\">(65 761) </span><span class=\"S2F99 S2C S2\" id=\"tq_163\">Charges sociales </span><span class=\"S2F9A S2C S2\" id=\"tr_163\">(26 252) </span><span class=\"S2F9B S2C S2\" id=\"ts_163\">(24 836) </span><span class=\"S2F9C S2C S2\" id=\"tt_163\">Autres charges ou produits </span><span class=\"S2F9D S2C S2\" id=\"tu_163\">(1 937) </span><span class=\"S2F9E S2C S2\" id=\"tv_163\">(2 205) </span><span class=\"S2F9F S87 S2\" id=\"tw_163\">Total charges de personnel </span><span class=\"S2FA0 S87 S2\" id=\"tx_163\">(100 831) </span><span class=\"S2FA1 S87 S2\" id=\"ty_163\">(92 802) </span><span class=\"S2FA2 S118C S2\" id=\"tz_163\">Effectifs consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2FA3 S87 S2\" id=\"t10_163\">Cat\u00e9gorie de personnel (Int\u00e9gration globale) </span><span class=\"S2FA4 S87 S2\" id=\"t11_163\">31 d\u00e9cembre 2022 </span><span class=\"S2FA5 S87 S2\" id=\"t12_163\">31 d\u00e9cembre 2021 </span><span class=\"S2FA6 S2C S2\" id=\"t13_163\">Ing\u00e9nieurs et cadres </span><span class=\"S2FA7 S2C S2\" id=\"t14_163\">315 </span><span class=\"S2FA8 S2C S2\" id=\"t15_163\">297 </span><span class=\"S2FA9 S2C S2\" id=\"t16_163\">Agents de ma\u00eetrise, techniciens &amp; employ\u00e9s </span><span class=\"S2FAA S2C S2\" id=\"t17_163\">861 </span><span class=\"S2FAB S2C S2\" id=\"t18_163\">849 </span><span class=\"S2FAC S2C S2\" id=\"t19_163\">Ouvriers </span><span class=\"S2FAD S2C S2\" id=\"t1a_163\">803 </span><span class=\"S2FAE S2C S2\" id=\"t1b_163\">764 </span><span class=\"S2FAF S87 S2\" id=\"t1c_163\">Total </span><span class=\"S2FB0 S87 S2\" id=\"t1d_163\">des </span><span class=\"S2FB1 S87 S2\" id=\"t1e_163\">effectifs </span><span class=\"S2FB2 S87 S2\" id=\"t1f_163\">des </span><span class=\"S2FB3 S87 S2\" id=\"t1g_163\">soci\u00e9t\u00e9s </span><span class=\"S2FB4 S87 S2\" id=\"t1h_163\">int\u00e9gr\u00e9es </span><span class=\"S2FB5 S87 S2\" id=\"t1i_163\">globalement </span><span class=\"S2FB6 S87 S2\" id=\"t1j_163\">1 979 </span><span class=\"S2FB7 S87 S2\" id=\"t1k_163\">1 910 </span><span class=\"S2FB8 S87 S2\" id=\"t1l_163\">Co-Entreprises </span><span class=\"S2FB9 S2C S2\" id=\"t1m_163\">581 </span><span class=\"S2FBA S2C S2\" id=\"t1n_163\">558 </span><span class=\"S2FBB S87 S2\" id=\"t1o_163\">Total des effectifs </span><span class=\"S2FBC S87 S2\" id=\"t1p_163\">2 560 </span><span class=\"S2FBD S87 S2\" id=\"t1q_163\">2 468 </span><span class=\"S2FBE S2C S2\" id=\"t1r_163\">Les effectifs sont pris en compte \u00e0 100% pour toutes les soci\u00e9t\u00e9s y compris pour les co-entreprises. </span><span class=\"S2FBF S87 S2\" id=\"t4_164\">5.5. Dotations et reprises de provisions </span><span class=\"S2FC0 S411 S2\" id=\"t5_164\">En milliers d\u2019euros </span><span class=\"S2FC1 S87 S2\" id=\"t6_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FC2 S87 S2\" id=\"t7_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FC3 S2C S2\" id=\"t8_164\">Sinistres </span><span class=\"S2FC4 S2C S2\" id=\"t9_164\">(471) </span><span class=\"S2FC5 S2C S2\" id=\"ta_164\">1 170 </span><span class=\"S2FC6 S2C S2\" id=\"tb_164\">Litiges </span><span class=\"S2FC7 S2C S2\" id=\"tc_164\">101 </span><span class=\"S2FC8 S2C S2\" id=\"td_164\">(19) </span><span class=\"S2FC9 S2C S2\" id=\"te_164\">D\u00e9mant\u00e8lement, d\u00e9pollution </span><span class=\"S2FCA S2C S2\" id=\"tf_164\">(45) </span><span class=\"S2FCB S2C S2\" id=\"tg_164\">97 </span><span class=\"S2FCC S2C S2\" id=\"th_164\">Pertes \u00e0 terminaison </span><span class=\"S2FCD S2C S2\" id=\"ti_164\">(541) </span><span class=\"S2FCE S2C S2\" id=\"tj_164\">100 </span><span class=\"S2FCF S2C S2\" id=\"tk_164\">Garanties </span><span class=\"S2FD0 S2C S2\" id=\"tl_164\">0 </span><span class=\"S2FD1 S2C S2\" id=\"tm_164\">- </span><span class=\"S2FD2 S2C S2\" id=\"tn_164\">Autres pour Risques et Charges (1) </span><span class=\"S2FD3 S2C S2\" id=\"to_164\">2 589 </span><span class=\"S2FD4 S2C S2\" id=\"tp_164\">(1 651) </span><span class=\"S2FD5 S2C S2\" id=\"tq_164\">Clients (2) </span><span class=\"S2FD6 S2C S2\" id=\"tr_164\">1 605 </span><span class=\"S2FD7 S2C S2\" id=\"ts_164\">(1 418) </span><span class=\"S2FD8 S2C S2\" id=\"tt_164\">Stocks </span><span class=\"S2FD9 S2C S2\" id=\"tu_164\">303 </span><span class=\"S2FDA S2C S2\" id=\"tv_164\">(236) </span><span class=\"S2FDB S2C S2\" id=\"tw_164\">Autres actifs circulants (3) </span><span class=\"S2FDC S2C S2\" id=\"tx_164\">(1 786) </span><span class=\"S2FDD S2C S2\" id=\"ty_164\">(836) </span><span class=\"S2FDE S87 S2\" id=\"tz_164\">Total des dotations et reprises de provisions </span><span class=\"S2FDF S87 S2\" id=\"t10_164\">1 755 </span><span class=\"S2FE0 S87 S2\" id=\"t11_164\">(2 793) </span><span class=\"S2FE1 S2B S2\" id=\"t12_164\">(1) Dont reprise de provision d\u2019\u00e9vacuation des d\u00e9chets sur le site Ecocentre (1M\u20ac). Pour rappel en </span><span class=\"S2FE2 S2C S2\" id=\"t13_164\">2021 une provision a \u00e9t\u00e9 constat\u00e9e relative \u00e0 un litige. </span><span class=\"S2FE3 S2C S2\" id=\"t14_164\">(2) La variation est principalement due au dotations/reprises des clients au Maroc et en Italie. </span><span class=\"S2FE4 S2C S2\" id=\"t15_164\">(3) Sont provisionn\u00e9s les cr\u00e9dits de TVA des filiales africaines. </span><span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span><span class=\"S300E S2B S2\" id=\"t2c_164\">(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier. </span><span class=\"S300F S87 S2\" id=\"t4_165\">5.7. Autres produits et charges op\u00e9rationnels </span><span class=\"S3010 S411 S2\" id=\"t5_165\">En milliers d\u2019euros </span><span class=\"S3011 S87 S2\" id=\"t6_165\">31 d\u00e9cembre 2022 </span><span class=\"S3012 S87 S2\" id=\"t7_165\">31 d\u00e9cembre 2021 </span><span class=\"S3013 S2C S2\" id=\"t8_165\">Autres frais (1) </span><span class=\"S3014 S2C S2\" id=\"t9_165\">(732) </span><span class=\"S3015 S2C S2\" id=\"ta_165\">(648) </span><span class=\"S3016 S87 S2\" id=\"tb_165\">Total autres produits et charges non courants </span><span class=\"S3017 S87 S2\" id=\"tc_165\">(732) </span><span class=\"S3018 S87 S2\" id=\"td_165\">(648) </span><span class=\"S3019 S2B S2\" id=\"te_165\">(1) Sur l\u2019exercice 2022, les autres frais comprennent principalement des honoraires dans le cadre du </span><span class=\"S301A S2C S2\" id=\"tf_165\">processus de vente de </span><span class=\"S301B S2B S2\" id=\"tg_165\">l\u2019activit\u00e9 d\u00e9construction (op\u00e9ration suspendue fin 2022). Pour rappel en 2021, les </span><span class=\"S301C S2C S2\" id=\"th_165\">autres frais concernaient principalement des honoraires engag\u00e9s dans le cadre des travaux de valorisation </span><span class=\"S2F92 S2B S2\" id=\"ti_165\">de l\u2019offre publique et la conversion des parts fondateurs. </span><span class=\"S301D S87 S2\" id=\"tj_165\">5.8. Frais de recherche et d\u00e9veloppement </span><span class=\"S301E S2C S2\" id=\"tk_165\">Le Groupe ne pratique pas de recherche fondamentale. </span><span class=\"S301F S2B S2\" id=\"tl_165\">Les frais de d\u00e9veloppement sont port\u00e9s \u00e0 l\u2019actif d\u00e8s lors que les crit\u00e8res mentionn\u00e9s dans la norme IAS </span><span class=\"S3020 S2C S2\" id=\"tm_165\">38 \u00ab Immobilisations incorporelles \u00bb sont d\u00e9montr\u00e9s. En 2022, c</span><span class=\"S3021 S2B S2\" id=\"tn_165\">ertains de ces crit\u00e8res n\u2019\u00e9tant pas </span><span class=\"S3022 S2B S2\" id=\"to_165\">remplis, l\u2019ensemble de ces co\u00fbts a \u00e9t\u00e9 comptabilis\u00e9 en charges. </span><span class=\"S3023 S2B S2\" id=\"tp_165\">Les charges imputables sur l\u2019exercice se r\u00e9sument comme suit : </span><span class=\"S3024 S11ED S2\" id=\"tq_165\">En milliers d\u2019euros </span><span class=\"S3025 S87 S2\" id=\"tr_165\">Exercice 2022 </span><span class=\"S3026 S87 S2\" id=\"ts_165\">Exercice 2021 </span><span class=\"S3027 S2C S2\" id=\"tt_165\">Frais de recherche </span><span class=\"S3028 S2C S2\" id=\"tu_165\">2 332 </span><span class=\"S3029 S2C S2\" id=\"tv_165\">2 188 </span><span class=\"S302A S87 S2\" id=\"tw_165\">Total </span><span class=\"S302B S87 S2\" id=\"tx_165\">2 332 </span><span class=\"S302C S87 S2\" id=\"ty_165\">2 188 </span><span class=\"S1A99 S2C S2\" id=\"tz_165\">La Recherche &amp; D\u00e9veloppement 2022 concerne principalement les explosifs civils. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span><span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span><span class=\"S3072 S87 S2\" id=\"t4_167\">5.10. Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S3073 S2B S2\" id=\"t5_167\">La charge d\u2019imp\u00f4ts sur le r\u00e9sultat s\u2019analyse de la fa\u00e7on suivante </span><span class=\"S3074 S2C S2\" id=\"t6_167\">: </span><span class=\"S3075 S411 S2\" id=\"t7_167\">En milliers d\u2019euros </span><span class=\"S3076 S87 S2\" id=\"t8_167\">31 d\u00e9cembre 2022 </span><span class=\"S3077 S87 S2\" id=\"t9_167\">31 d\u00e9cembre 2021 </span><span class=\"S3078 S2B S2\" id=\"ta_167\">(Charge) / produit d\u2019imp\u00f4ts </span><span class=\"S3079 S2C S2\" id=\"tb_167\">exigibles </span><span class=\"S307A S2C S2\" id=\"tc_167\">(4 333) </span><span class=\"S307B S2C S2\" id=\"td_167\">(3 633) </span><span class=\"S307C S2B S2\" id=\"te_167\">(Charge) / produit d\u2019imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S307D S2C S2\" id=\"tf_167\">514 </span><span class=\"S307E S2C S2\" id=\"tg_167\">(1 805) </span><span class=\"S307F S87 S2\" id=\"th_167\">Total </span><span class=\"S3080 S87 S2\" id=\"ti_167\">(3 819) </span><span class=\"S3081 S87 S2\" id=\"tj_167\">(5 438) </span><span class=\"S3082 S2C S2\" id=\"tk_167\">Imp\u00f4ts reclass\u00e9s en activit\u00e9s abandonn\u00e9es </span><span class=\"S3083 S2C S2\" id=\"tl_167\">- </span><span class=\"S3084 S2C S2\" id=\"tm_167\">- </span><span class=\"S3085 S2A S2\" id=\"tn_167\">Charge (produit) d\u2019imp\u00f4t \u00e9limin\u00e9 sur le tableau de </span><span class=\"S3086 S87 S2\" id=\"to_167\">flux de tr\u00e9sorerie </span><span class=\"S3087 S87 S2\" id=\"tp_167\">(3 819) </span><span class=\"S3088 S87 S2\" id=\"tq_167\">(5 438) </span><span class=\"S3089 S2C S2\" id=\"tr_167\">Le </span><span class=\"S308A S2B S2\" id=\"ts_167\">montant de l\u2019imp\u00f4t comptabilis\u00e9 comprend la CVAE pour (556) K\u20ac au titre de l\u2019exercice 2022, contre </span><span class=\"S308B S2B S2\" id=\"tt_167\">(579) K\u20ac en 2021. </span><span class=\"S308C S2A S2\" id=\"tu_167\">Rapprochement entre imp\u00f4t th\u00e9orique au taux l\u00e9gal d\u2019imposition France et imp\u00f4t effectif : </span><span class=\"S308D S411 S2\" id=\"tv_167\">En milliers d\u2019euros </span><span class=\"S308E S87 S2\" id=\"tw_167\">31 d\u00e9cembre 2022 </span><span class=\"S308F S87 S2\" id=\"tx_167\">31 d\u00e9cembre 2021 </span><span class=\"S3090 S2C S2\" id=\"ty_167\">R\u00e9sultat avant imp\u00f4t et part du r\u00e9sultat des entreprises </span><span class=\"S3091 S2C S2\" id=\"tz_167\">mises en \u00e9quivalences </span><span class=\"S3092 S2C S2\" id=\"t10_167\">15 087 </span><span class=\"S3093 S2C S2\" id=\"t11_167\">6 437 </span><span class=\"S3094 S2B S2\" id=\"t12_167\">Taux d\u2019imposition th\u00e9orique en vigueur en France </span><span class=\"S3095 S2C S2\" id=\"t13_167\">25,00% </span><span class=\"S3096 S2C S2\" id=\"t14_167\">26,50% </span><span class=\"S3097 S87 S2\" id=\"t15_167\">Imp\u00f4t th\u00e9orique attendu </span><span class=\"S3098 S87 S2\" id=\"t16_167\">(3 772) </span><span class=\"S3099 S87 S2\" id=\"t17_167\">(1 706) </span><span class=\"S309A S2C S2\" id=\"t18_167\">D\u00e9ficits reportables de la p\u00e9riode non activ\u00e9s </span><span class=\"S309B S2C S2\" id=\"t19_167\">(3 028) </span><span class=\"S309C S2C S2\" id=\"t1a_167\">(4 876) </span><span class=\"S309D S2C S2\" id=\"t1b_167\">D\u00e9ficits ant\u00e9rieurs non activ\u00e9s utilis\u00e9s sur la p\u00e9riode </span><span class=\"S309E S2C S2\" id=\"t1c_167\">2 168 </span><span class=\"S309F S2C S2\" id=\"t1d_167\">2 497 </span><span class=\"S30A0 S2C S2\" id=\"t1e_167\">(D\u00e9sactivation) et ou activation des d\u00e9ficits sur la p\u00e9riode </span><span class=\"S30A1 S2C S2\" id=\"t1f_167\">(1) </span><span class=\"S30A2 S2C S2\" id=\"t1g_167\">194 </span><span class=\"S30A3 S2C S2\" id=\"t1h_167\">(781) </span><span class=\"S30A4 S2C S2\" id=\"t1i_167\">Incidence de la variation de taux (report variable) </span><span class=\"S30A5 S2C S2\" id=\"t1j_167\">79 </span><span class=\"S30A6 S2C S2\" id=\"t1k_167\">581 </span><span class=\"S30A7 S2C S2\" id=\"t1l_167\">Diff\u00e9rentiel de taux sur r\u00e9sultat \u00e9tranger </span><span class=\"S30A8 S2C S2\" id=\"t1m_167\">(100) </span><span class=\"S30A9 S2C S2\" id=\"t1n_167\">104 </span><span class=\"S30AA S2C S2\" id=\"t1o_167\">Autres diff\u00e9rences (2) </span><span class=\"S30AB S2C S2\" id=\"t1p_167\">1 057 </span><span class=\"S30AC S2C S2\" id=\"t1q_167\">(851) </span><span class=\"S30AD S87 S2\" id=\"t1r_167\">Imp\u00f4t comptabilis\u00e9 </span><span class=\"S30AE S87 S2\" id=\"t1s_167\">(3 402) </span><span class=\"S30AF S87 S2\" id=\"t1t_167\">(5 035) </span><span class=\"S30B0 S2C S2\" id=\"t1u_167\">CVAE </span><span class=\"S30B1 S2C S2\" id=\"t1v_167\">(417) </span><span class=\"S30B2 S2C S2\" id=\"t1w_167\">(404) </span><span class=\"S30B3 S87 S2\" id=\"t1x_167\">Imp\u00f4t compte de r\u00e9sultat </span><span class=\"S30B4 S87 S2\" id=\"t1y_167\">(3 819) </span><span class=\"S30B5 S87 S2\" id=\"t1z_167\">(5 438) </span><span class=\"S30B6 S2C S2\" id=\"t20_167\">(1) </span><span class=\"S30B7 S2B S2\" id=\"t21_167\">Au 31 d\u00e9cembre 2022, le montant des actifs d\u2019imp\u00f4t diff\u00e9r\u00e9 </span><span class=\"S30B8 S2C S2\" id=\"t22_167\">reconnu au titre des d\u00e9ficits reportables </span><span class=\"S30B9 S2B S2\" id=\"t23_167\">de l\u2019int\u00e9gration fiscale fran\u00e7aise s\u2019\u00e9l\u00e8ve \u00e0 2 </span><span class=\"S30BA S2B S2\" id=\"t24_167\">483 K\u20ac. Ce montant correspond \u00e0 l'imp\u00f4t calcul\u00e9 sur le </span><span class=\"S30BB S2C S2\" id=\"t25_167\">b\u00e9n\u00e9fice pr\u00e9visionnel des cinq prochaines ann\u00e9es, imputable sur les d\u00e9ficits ant\u00e9rieurs. La revue du </span><span class=\"S30BC S2C S2\" id=\"t26_167\">plan fiscal </span><span class=\"S30BD S2B S2\" id=\"t27_167\">a conduit \u00e0 activer un d\u00e9ficit compl\u00e9mentaire de 194 K\u20ac. A la cl\u00f4ture 2022, le groupe </span><span class=\"S30BE S2B S2\" id=\"t28_167\">dispose au niveau de l\u2019int\u00e9gration fiscale en France d\u2019un stock non</span><span class=\"S30BF S2C S2\" id=\"t29_167\">-</span><span class=\"S30C0 S2B S2\" id=\"t2a_167\">activ\u00e9 d\u2019imp\u00f4ts diff\u00e9r\u00e9s de </span><span class=\"S30C1 S2C S2\" id=\"t2b_167\">11 </span><span class=\"S30C2 S2B S2\" id=\"t2c_167\">013 K\u20ac au titre des d\u00e9ficits reportables. </span><span class=\"S30C3 S2C S2\" id=\"t2d_167\">Pour rappel au 31 d\u00e9cembre 2021, la revue du plan fiscal en Espagne, au Maroc et en Su\u00e8de a conduit </span><span class=\"S30C4 S2C S2\" id=\"t2e_167\">reprendre respectivement la totalit\u00e9 des imp\u00f4ts diff\u00e9r\u00e9s actifs espagnols 1 </span><span class=\"S30C5 S2B S2\" id=\"t2f_167\">118 K\u20ac, 180 K\u20ac sur d\u00e9ficit </span><span class=\"S30C6 S2B S2\" id=\"t2g_167\">marocains et 34 K\u20ac sur d\u00e9ficit su\u00e9dois. </span><span class=\"S30C7 S2C S2\" id=\"t2h_167\">(2) </span><span class=\"S30C8 S2C S2\" id=\"t2i_167\">Les autres diff\u00e9rences sont principalemen</span><span class=\"S30C9 S2B S2\" id=\"t2j_167\">t constitu\u00e9es d\u2019un abattement forfaitaire en Afrique de </span><span class=\"S30CA S2C S2\" id=\"t2k_167\">- </span><span class=\"S30CB S2B S2\" id=\"t2l_167\">1M\u20ac. </span><span class=\"S30CC S2B S2\" id=\"t4_168\">Les taux d\u2019imp\u00f4t applicables sont les suivants : </span><span class=\"S30CD S87 S2\" id=\"t5_168\">Pays </span><span class=\"S30CE S87 S2\" id=\"t6_168\">Imp\u00f4ts diff\u00e9r\u00e9s 2022 </span><span class=\"S30CF S87 S2\" id=\"t7_168\">R\u00e9el 2022 </span><span class=\"S30D0 S87 S2\" id=\"t8_168\">R\u00e9el 2021 </span><span class=\"S30D1 S2C S2\" id=\"t9_168\">Belgique </span><span class=\"S30D2 S2C S2\" id=\"ta_168\">B\u00e9nin </span><span class=\"S30D3 S2C S2\" id=\"tb_168\">Burkina Faso </span><span class=\"S30D4 S2C S2\" id=\"tc_168\">Espagne </span><span class=\"S30D5 S2C S2\" id=\"td_168\">France </span><span class=\"S30D6 S2C S2\" id=\"te_168\">Royaume-Uni </span><span class=\"S30D7 S2C S2\" id=\"tf_168\">Guin\u00e9e </span><span class=\"S30D8 S2C S2\" id=\"tg_168\">Irlande </span><span class=\"S30D9 S2C S2\" id=\"th_168\">Italie </span><span class=\"S30DA S2C S2\" id=\"ti_168\">Luxembourg </span><span class=\"S30DB S2C S2\" id=\"tj_168\">Maroc </span><span class=\"S30DC S2C S2\" id=\"tk_168\">Norv\u00e8ge </span><span class=\"S30DD S2C S2\" id=\"tl_168\">Portugal </span><span class=\"S30DE S2C S2\" id=\"tm_168\">S\u00e9n\u00e9gal </span><span class=\"S30DF S2C S2\" id=\"tn_168\">Su\u00e8de </span><span class=\"S30E0 S2C S2\" id=\"to_168\">Gabon </span><span class=\"S30E1 S2C S2\" id=\"tp_168\">Arabie Saoudite </span><span class=\"S30E2 S2C S2\" id=\"tq_168\">Cameroun </span><span class=\"S30E3 S2B S2\" id=\"tr_168\">C\u00f4te d\u2019Ivoire </span><span class=\"S30E4 S2C S2\" id=\"ts_168\">Canada </span><span class=\"S30E5 S2C S2\" id=\"tt_168\">Chili </span><span class=\"S30E6 S2C S2\" id=\"tu_168\">Nouvelle Cal\u00e9donie </span><span class=\"S30E7 S2C S2\" id=\"tv_168\">P\u00e9rou </span><span class=\"S30E8 S2C S2\" id=\"tw_168\">Singapour </span><span class=\"S30E9 S2C S2\" id=\"tx_168\">25% </span><span class=\"S30EA S2C S2\" id=\"ty_168\">30% </span><span class=\"S30EB S2C S2\" id=\"tz_168\">27,50% </span><span class=\"S30EC S2C S2\" id=\"t10_168\">25% </span><span class=\"S30ED S2C S2\" id=\"t11_168\">25% </span><span class=\"S30EE S2C S2\" id=\"t12_168\">25% </span><span class=\"S30EF S2C S2\" id=\"t13_168\">30% </span><span class=\"S30F0 S2C S2\" id=\"t14_168\">15% </span><span class=\"S30F1 S2C S2\" id=\"t15_168\">27,9% </span><span class=\"S30F2 S2C S2\" id=\"t16_168\">24,94% </span><span class=\"S30F3 S2C S2\" id=\"t17_168\">31% </span><span class=\"S30F4 S2C S2\" id=\"t18_168\">22% </span><span class=\"S30F5 S2C S2\" id=\"t19_168\">21% </span><span class=\"S30F6 S2C S2\" id=\"t1a_168\">30% </span><span class=\"S30F7 S2C S2\" id=\"t1b_168\">20,6% </span><span class=\"S30F8 S2C S2\" id=\"t1c_168\">30% </span><span class=\"S30F9 S2C S2\" id=\"t1d_168\">20% </span><span class=\"S30FA S2C S2\" id=\"t1e_168\">33% </span><span class=\"S30FB S2C S2\" id=\"t1f_168\">25% </span><span class=\"S30FC S2C S2\" id=\"t1g_168\">26,50% </span><span class=\"S30FD S2C S2\" id=\"t1h_168\">27% </span><span class=\"S30FE S2C S2\" id=\"t1i_168\">35% </span><span class=\"S30FF S2C S2\" id=\"t1j_168\">29,50% </span><span class=\"S3100 S2C S2\" id=\"t1k_168\">17% </span><span class=\"S3101 S2C S2\" id=\"t1l_168\">25% </span><span class=\"S3102 S2C S2\" id=\"t1m_168\">30% </span><span class=\"S3103 S2C S2\" id=\"t1n_168\">27,50% </span><span class=\"S3104 S2C S2\" id=\"t1o_168\">25% </span><span class=\"S3105 S2C S2\" id=\"t1p_168\">25% </span><span class=\"S3106 S2C S2\" id=\"t1q_168\">19% </span><span class=\"S3107 S2C S2\" id=\"t1r_168\">30% </span><span class=\"S3108 S2C S2\" id=\"t1s_168\">15% </span><span class=\"S3109 S2C S2\" id=\"t1t_168\">27,90% </span><span class=\"S310A S2C S2\" id=\"t1u_168\">24,94% </span><span class=\"S310B S2C S2\" id=\"t1v_168\">31% </span><span class=\"S310C S2C S2\" id=\"t1w_168\">22% </span><span class=\"S310D S2C S2\" id=\"t1x_168\">21% </span><span class=\"S310E S2C S2\" id=\"t1y_168\">30% </span><span class=\"S310F S2C S2\" id=\"t1z_168\">20,60% </span><span class=\"S3110 S2C S2\" id=\"t20_168\">30% </span><span class=\"S3111 S2C S2\" id=\"t21_168\">20% </span><span class=\"S3112 S2C S2\" id=\"t22_168\">33% </span><span class=\"S3113 S2C S2\" id=\"t23_168\">25% </span><span class=\"S3114 S2C S2\" id=\"t24_168\">26,50% </span><span class=\"S3115 S2C S2\" id=\"t25_168\">27% </span><span class=\"S3116 S2C S2\" id=\"t26_168\">35% </span><span class=\"S3117 S2C S2\" id=\"t27_168\">29,50% </span><span class=\"S3118 S2C S2\" id=\"t28_168\">17% </span><span class=\"S3119 S2C S2\" id=\"t29_168\">25% </span><span class=\"S311A S2C S2\" id=\"t2a_168\">30% </span><span class=\"S311B S2C S2\" id=\"t2b_168\">27,50% </span><span class=\"S311C S2C S2\" id=\"t2c_168\">25% </span><span class=\"S311D S2C S2\" id=\"t2d_168\">26,5% </span><span class=\"S311E S2C S2\" id=\"t2e_168\">19% </span><span class=\"S311F S2C S2\" id=\"t2f_168\">30% </span><span class=\"S3120 S2C S2\" id=\"t2g_168\">12,5% </span><span class=\"S3121 S2C S2\" id=\"t2h_168\">27,90% </span><span class=\"S3122 S2C S2\" id=\"t2i_168\">24,94% </span><span class=\"S3123 S2C S2\" id=\"t2j_168\">31% </span><span class=\"S3124 S2C S2\" id=\"t2k_168\">22% </span><span class=\"S3125 S2C S2\" id=\"t2l_168\">21% </span><span class=\"S3126 S2C S2\" id=\"t2m_168\">30% </span><span class=\"S3127 S2C S2\" id=\"t2n_168\">20,60% </span><span class=\"S3128 S2C S2\" id=\"t2o_168\">30% </span><span class=\"S3129 S2C S2\" id=\"t2p_168\">20% </span><span class=\"S312A S2C S2\" id=\"t2q_168\">33% </span><span class=\"S312B S2C S2\" id=\"t2r_168\">25% </span><span class=\"S312C S2C S2\" id=\"t2s_168\">25% </span><span class=\"S312D S2C S2\" id=\"t2t_168\">27% </span><span class=\"S312E S2C S2\" id=\"t2u_168\">35% </span><span class=\"S312F S2C S2\" id=\"t2v_168\">29,50% </span><span class=\"S3130 S2C S2\" id=\"t2w_168\">17% </span><span class=\"S2F83 S87 S2\" id=\"t4_169\">5.11. R\u00e9sultat par action </span><span class=\"S3131 S2C S2\" id=\"t5_169\">Le capital est compos\u00e9 au 31 d\u00e9cembre 2022 de 2 262 830 actions. </span><span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span><span class=\"S3162 S87 S2\" id=\"t1i_169\">5.11.2 R\u00e9sultat dilu\u00e9 </span><span class=\"S3163 S2B S2\" id=\"t1j_169\">Depuis le 31 d\u00e9cembre 2010, il n\u2019existe plus d\u2019instruments potentiellement dilutifs. </span><span class=\"S3164 S2C S2\" id=\"t1k_169\">Ainsi, le r\u00e9sultat par action calcul\u00e9 en ajustant le b\u00e9n\u00e9fice net attribuable aux actions ordinaires et le </span><span class=\"S3165 S2C S2\" id=\"t1l_169\">nombre </span><span class=\"S3166 S2B S2\" id=\"t1m_169\">moyen pond\u00e9r\u00e9 d\u2019actions en circulation au cours de l\u2019exercice des effets de toutes les actions </span><span class=\"S3167 S2C S2\" id=\"t1n_169\">ordinaires potentielles dilutives est identique au r\u00e9sultat de base. </span><span class=\"S28E8 S4D2 S2\" id=\"t4_170\">6. </span><span class=\"S3168 S2A S2\" id=\"t5_170\">NOTES RELATIVES A L\u2019ETAT DE SITUATION FINANCIERE CONSOLIDEE </span><span class=\"S3169 S87 S2\" id=\"t6_170\">6.1. Ecarts </span><span class=\"S316A S2A S2\" id=\"t7_170\">d\u2019acquisition </span><span class=\"S316B S411 S2\" id=\"t8_170\">En milliers d\u2019euros </span><span class=\"S316C S87 S2\" id=\"t9_170\">31 d\u00e9cembre 2022 </span><span class=\"S316D S87 S2\" id=\"ta_170\">31 d\u00e9cembre 2021 </span><span class=\"S316E S87 S2\" id=\"tb_170\">Au 31 d\u00e9cembre 2021 </span><span class=\"S316F S2C S2\" id=\"tc_170\">Valeur brute </span><span class=\"S3170 S2C S2\" id=\"td_170\">33 767 </span><span class=\"S3171 S2C S2\" id=\"te_170\">31 934 </span><span class=\"S3172 S2C S2\" id=\"tf_170\">Pertes de valeur cumul\u00e9es </span><span class=\"S3173 S2C S2\" id=\"tg_170\">(24 258) </span><span class=\"S3174 S2C S2\" id=\"th_170\">(24 151) </span><span class=\"S3175 S2A S2\" id=\"ti_170\">Valeur nette \u00e0 l\u2019ouverture </span><span class=\"S3176 S87 S2\" id=\"tj_170\">9 509 </span><span class=\"S3177 S87 S2\" id=\"tk_170\">7 783 </span><span class=\"S3178 S2C S2\" id=\"tl_170\">Acquisitions </span><span class=\"S3179 S2C S2\" id=\"tm_170\">par </span><span class=\"S317A S2C S2\" id=\"tn_170\">voie </span><span class=\"S317B S2C S2\" id=\"to_170\">de </span><span class=\"S317C S2C S2\" id=\"tp_170\">regroupement </span><span class=\"S317D S2B S2\" id=\"tq_170\">d\u2019entreprises </span><span class=\"S317E S2C S2\" id=\"tr_170\">0 </span><span class=\"S317F S2C S2\" id=\"ts_170\">0 </span><span class=\"S3049 S2C S2\" id=\"tt_170\">Variations de p\u00e9rim\u00e8tre (1) </span><span class=\"S3180 S2C S2\" id=\"tu_170\">(436) </span><span class=\"S3181 S2C S2\" id=\"tv_170\">1 324 </span><span class=\"S3182 S2C S2\" id=\"tw_170\">Ecart de conversion </span><span class=\"S3183 S2C S2\" id=\"tx_170\">317 </span><span class=\"S3184 S2C S2\" id=\"ty_170\">402 </span><span class=\"S3185 S2C S2\" id=\"tz_170\">Pertes de valeur enregistr\u00e9es en r\u00e9sultat </span><span class=\"S3186 S2C S2\" id=\"t10_170\">0 </span><span class=\"S3187 S2C S2\" id=\"t11_170\">0 </span><span class=\"S3188 S87 S2\" id=\"t12_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3189 S87 S2\" id=\"t13_170\">9 390 </span><span class=\"S318A S87 S2\" id=\"t14_170\">9 509 </span><span class=\"S318B S87 S2\" id=\"t15_170\">Au 31 d\u00e9cembre 2022 </span><span class=\"S318C S2C S2\" id=\"t16_170\">Valeur brute </span><span class=\"S318D S2C S2\" id=\"t17_170\">33 028 </span><span class=\"S259B S2C S2\" id=\"t18_170\">33 767 </span><span class=\"S318E S2C S2\" id=\"t19_170\">Pertes de valeur cumul\u00e9es (2) </span><span class=\"S318F S2C S2\" id=\"t1a_170\">(23 638) </span><span class=\"S3190 S2C S2\" id=\"t1b_170\">(24 258) </span><span class=\"S3191 S87 S2\" id=\"t1c_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3192 S87 S2\" id=\"t1d_170\">9 390 </span><span class=\"S3193 S87 S2\" id=\"t1e_170\">9 509 </span><span class=\"S3194 S2B S2\" id=\"t1f_170\">(1) La variation de p\u00e9rim\u00e8tre est li\u00e9e \u00e0 l\u2019allocation du prix d\u2019acquisition de Normat Services. </span><span class=\"S3195 S2C S2\" id=\"t1g_170\">(2) Les pertes de valeurs cumul\u00e9es concernent les UGT Europe </span><span class=\"S3196 S2B S2\" id=\"t1h_170\">\u2013 </span><span class=\"S3197 S2C S2\" id=\"t1i_170\">Am\u00e9rique et D\u00e9molition. </span><span class=\"S3198 S2C S2\" id=\"t1j_170\">Les nouvelles pr\u00e9visions ont \u00e9t\u00e9 calcul\u00e9es en r\u00e9ajustant \u00e0 la hausse les pr\u00e9visions ant\u00e9rieures. Elles </span><span class=\"S3199 S2C S2\" id=\"t1k_170\">traduisent : </span><span class=\"S319A S801 S2\" id=\"t1l_170\">\u25aa </span><span class=\"S319B S2C S2\" id=\"t1m_170\">les hausses de prix des mati\u00e8res </span><span class=\"S319C S801 S2\" id=\"t1n_170\">\u25aa </span><span class=\"S7F0 S2C S2\" id=\"t1o_170\">la concr\u00e9tisation </span><span class=\"S319D S2B S2\" id=\"t1p_170\">de nombreux projets dans le domaine de l\u2019extraction de mati\u00e8res premi\u00e8res </span><span class=\"S319E S2C S2\" id=\"t1q_170\">dans les zones o\u00f9 le groupe est pr\u00e9sent (Canada, Afrique, Moyen-Orient notamment) </span><span class=\"S7C S801 S2\" id=\"t1r_170\">\u25aa </span><span class=\"S319F S2B S2\" id=\"t1s_170\">la confirmation de l\u2019impact positif des nouvelles r\u00e9glementation mises en place sur le </span><span class=\"S31A0 S2C S2\" id=\"t1t_170\">recyclage des d\u00e9chets du b\u00e2timent sur les activit\u00e9 d\u00e9molition et \u00e9conomie circulaire. </span><span class=\"S31A1 S2B S2\" id=\"t4_171\">Pour information les \u00e9carts d\u2019acquisition apr\u00e8s d\u00e9pr\u00e9ciation se r\u00e9partissent de la mani\u00e8re suivante par </span><span class=\"S31A2 S2C S2\" id=\"t5_171\">UGT : </span><span class=\"S31A3 S411 S2\" id=\"t6_171\">En milliers d\u2019euros </span><span class=\"S31A4 S87 S2\" id=\"t7_171\">31 </span><span class=\"S31A5 S87 S2\" id=\"t8_171\">d\u00e9cembre </span><span class=\"S31A6 S87 S2\" id=\"t9_171\">2021 </span><span class=\"S31A7 S87 S2\" id=\"ta_171\">Reprises </span><span class=\"S31A8 S87 S2\" id=\"tb_171\">Ecart de </span><span class=\"S31A9 S87 S2\" id=\"tc_171\">conversion </span><span class=\"S31AA S87 S2\" id=\"td_171\">31 </span><span class=\"S31AB S87 S2\" id=\"te_171\">d\u00e9cembre </span><span class=\"S31AC S87 S2\" id=\"tf_171\">2022 </span><span class=\"S31AD S87 S2\" id=\"tg_171\">Ecart </span><span class=\"S31AE S87 S2\" id=\"th_171\">d'acquisition </span><span class=\"S31AF S87 S2\" id=\"ti_171\">(valeur </span><span class=\"S31B0 S87 S2\" id=\"tj_171\">brute) </span><span class=\"S31B1 S87 S2\" id=\"tk_171\">Valeur </span><span class=\"S31B2 S87 S2\" id=\"tl_171\">r\u00e9siduelle </span><span class=\"S31B3 S2C S2\" id=\"tm_171\">Zone Europe- Am\u00e9rique </span><span class=\"S31B4 S2C S2\" id=\"tn_171\">(19 377) </span><span class=\"S31B5 S2C S2\" id=\"to_171\">- </span><span class=\"S31B6 S2C S2\" id=\"tp_171\">618 </span><span class=\"S31B7 S2C S2\" id=\"tq_171\">(18 759) </span><span class=\"S31B8 S2C S2\" id=\"tr_171\">20 391 </span><span class=\"S31B9 S2C S2\" id=\"ts_171\">1 632 </span><span class=\"S31BA S2C S2\" id=\"tt_171\">Zone D\u00e9molition </span><span class=\"S31BB S2C S2\" id=\"tu_171\">(4 774) </span><span class=\"S31BC S2C S2\" id=\"tv_171\">- </span><span class=\"S31BD S2C S2\" id=\"tw_171\">- </span><span class=\"S31BE S2C S2\" id=\"tx_171\">(4 774) </span><span class=\"S31BF S2C S2\" id=\"ty_171\">4 774 </span><span class=\"S31C0 S2C S2\" id=\"tz_171\">- </span><span class=\"S31C1 S2C S2\" id=\"t10_171\">Zone Afrique - Moyen </span><span class=\"S31C2 S2C S2\" id=\"t11_171\">Orient - Asie </span><span class=\"S31C3 S2C S2\" id=\"t12_171\">- </span><span class=\"S31C4 S2C S2\" id=\"t13_171\">- </span><span class=\"S31C5 S2C S2\" id=\"t14_171\">- </span><span class=\"S31C6 S2C S2\" id=\"t15_171\">- </span><span class=\"S31C7 S2C S2\" id=\"t16_171\">7 758 </span><span class=\"S31C8 S2C S2\" id=\"t17_171\">7 758 </span><span class=\"S31C9 S87 S2\" id=\"t18_171\">Pertes </span><span class=\"S31CA S87 S2\" id=\"t19_171\">de </span><span class=\"S31CB S87 S2\" id=\"t1a_171\">valeur </span><span class=\"S31CC S87 S2\" id=\"t1b_171\">sur </span><span class=\"S31CD S87 S2\" id=\"t1c_171\">\u00e9cart d'acquisition </span><span class=\"S31CE S87 S2\" id=\"t1d_171\">(24 151) </span><span class=\"S31CF S87 S2\" id=\"t1e_171\">0 </span><span class=\"S31D0 S87 S2\" id=\"t1f_171\">618 </span><span class=\"S31D1 S87 S2\" id=\"t1g_171\">(23 533) </span><span class=\"S31D2 S87 S2\" id=\"t1h_171\">32 923 </span><span class=\"S31D3 S87 S2\" id=\"t1i_171\">9 390 </span><span class=\"S31D4 S2B S2\" id=\"t1j_171\">L\u2019UGT \u00ab Afrique \u2013 </span><span class=\"S31D5 S2C S2\" id=\"t1k_171\">Moyen Orient </span><span class=\"S31D6 S2B S2\" id=\"t1l_171\">\u2013 </span><span class=\"S31D7 S2B S2\" id=\"t1m_171\">Asie \u00bb a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a pas conduit \u00e0 </span><span class=\"S31D8 S2B S2\" id=\"t1n_171\">d\u00e9pr\u00e9cier des \u00e9carts d\u2019acquisition. Au 31 d\u00e9cembre 2022 le Goodwill s\u2019\u00e9l\u00e8ve \u00e0 7,8 M\u20ac. </span><span class=\"S31D9 S2B S2\" id=\"t1o_171\">Pour l\u2019UGT \u00ab Europe \u2013Am\u00e9rique \u00bb, a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a mise en \u00e9vidence de </span><span class=\"S31DA S2C S2\" id=\"t1p_171\">d\u00e9pr\u00e9ciation de goodwill compl\u00e9mentaire. Au 31 d\u00e9cembre 2022 le goodwill r\u00e9siduel est valoris\u00e9 \u00e0 1,6 </span><span class=\"S31DB S2B S2\" id=\"t1q_171\">M\u20ac </span><span class=\"S31DC S2B S2\" id=\"t1r_171\">Pour l\u2019UGT \u00ab D\u00e9molition \u00bb, le business plan a \u00e9t\u00e9 significativement revu \u00e0 la hausse. Les Goodwill </span><span class=\"S31DD S2C S2\" id=\"t1s_171\">avaient totalement \u00e9t\u00e9 d\u00e9pr\u00e9ci\u00e9s en 2020. </span><span class=\"S31DE S118C S2\" id=\"t1t_171\">Tests de perte de valeur </span><span class=\"S31DF S11ED S2\" id=\"t1u_171\">\u2013 </span><span class=\"S31E0 S118C S2\" id=\"t1v_171\">m\u00e9thodologie </span><span class=\"S31E1 S2B S2\" id=\"t1w_171\">Le Groupe a adopt\u00e9 \u00e0 compter de l\u2019exercice 2008 la m\u00e9thode d\u2019\u00e9valuation par les flux de tr\u00e9sorerie </span><span class=\"S31E2 S2B S2\" id=\"t1x_171\">actualis\u00e9s, en consid\u00e9rant comme taux d\u2019actualisation le co\u00fbt moyen pond\u00e9r\u00e9 des </span><span class=\"S31E3 S2C S2\" id=\"t1y_171\">capitaux propres </span><span class=\"SAE2 S2C S2\" id=\"t1z_171\">(WACC). </span><span class=\"S31E4 S2B S2\" id=\"t20_171\">Les taux d\u2019actualisation appliqu\u00e9s par UGT sont les suivants </span><span class=\"S31E5 S2C S2\" id=\"t21_171\">: </span><span class=\"S31E6 S2C S2\" id=\"t22_171\">UGT </span><span class=\"S31E7 S87 S2\" id=\"t23_171\">WACC </span><span class=\"S31E8 S87 S2\" id=\"t24_171\">Apr\u00e8s </span><span class=\"S31E9 S87 S2\" id=\"t25_171\">Imp\u00f4ts 2022 </span><span class=\"S31EA S87 S2\" id=\"t26_171\">Taux </span><span class=\"S31EB S2A S2\" id=\"t27_171\">d\u2019actualisation </span><span class=\"S31EC S2A S2\" id=\"t28_171\">d\u2019\u00e9quilibre </span><span class=\"S31ED S87 S2\" id=\"t29_171\">2022 </span><span class=\"S31EE S87 S2\" id=\"t2a_171\">WACC </span><span class=\"S31EF S87 S2\" id=\"t2b_171\">Apr\u00e8s </span><span class=\"S31F0 S87 S2\" id=\"t2c_171\">Imp\u00f4ts 2021 </span><span class=\"S31F1 S87 S2\" id=\"t2d_171\">Taux </span><span class=\"S31F2 S2A S2\" id=\"t2e_171\">d\u2019actualisation </span><span class=\"S31F3 S2A S2\" id=\"t2f_171\">d\u2019\u00e9quilibre </span><span class=\"S31F4 S87 S2\" id=\"t2g_171\">2021 </span><span class=\"S31F5 S2C S2\" id=\"t2h_171\">Zone Europe - Am\u00e9rique (1) </span><span class=\"S31F6 S2C S2\" id=\"t2i_171\">9,23% </span><span class=\"S31F7 S2C S2\" id=\"t2j_171\">9,92% </span><span class=\"S31F8 S2C S2\" id=\"t2k_171\">8,85 % </span><span class=\"S31F9 S2C S2\" id=\"t2l_171\">9,75 % </span><span class=\"S31FA S2C S2\" id=\"t2m_171\">Zone D\u00e9molition (2) </span><span class=\"S31FB S2C S2\" id=\"t2n_171\">8,56% </span><span class=\"S31FC S2C S2\" id=\"t2o_171\">23,36% </span><span class=\"S31FD S2C S2\" id=\"t2p_171\">8,14 % </span><span class=\"S31FE S2C S2\" id=\"t2q_171\">42,72 % </span><span class=\"S31FF S2C S2\" id=\"t2r_171\">Zone Afrique - Moyen-Orient - </span><span class=\"S3200 S2C S2\" id=\"t2s_171\">Asie (3) </span><span class=\"S3201 S2C S2\" id=\"t2t_171\">14,93% </span><span class=\"S3202 S2C S2\" id=\"t2u_171\">18,59% </span><span class=\"S3203 S2C S2\" id=\"t2v_171\">13,85 % </span><span class=\"S3204 S2C S2\" id=\"t2w_171\">18,93% </span><span class=\"S3205 S2C S2\" id=\"t2x_171\">(1) </span><span class=\"S3206 S2C S2\" id=\"t2y_171\">Zone Europe </span><span class=\"S3207 S2B S2\" id=\"t2z_171\">\u2013 </span><span class=\"S3208 S2C S2\" id=\"t30_171\">Am\u00e9rique : Benelux, Italie, Espagne, Explosif Forage Minage en France, </span><span class=\"S3209 S2C S2\" id=\"t31_171\">Royaume-Uni, Scandinavie, Canada et Chili, Maroc. </span><span class=\"S1C83 S2C S2\" id=\"t32_171\">(2) </span><span class=\"S320A S2C S2\" id=\"t33_171\">Zone D\u00e9molition : France. </span><span class=\"S320B S2C S2\" id=\"t34_171\">(3) </span><span class=\"S320C S2C S2\" id=\"t35_171\">Zone Afrique </span><span class=\"S320D S2B S2\" id=\"t36_171\">\u2013 </span><span class=\"S320E S2C S2\" id=\"t37_171\">Moyen-Orient </span><span class=\"S320F S2B S2\" id=\"t38_171\">\u2013 </span><span class=\"S3210 S2C S2\" id=\"t39_171\">Asie : Guin\u00e9e Conakry, S\u00e9n\u00e9gal, Cameroun, B\u00e9nin, Gabon, et </span><span class=\"S3211 S2B S2\" id=\"t3a_171\">C\u00f4te d\u2019Ivoire, Burkina Faso et Nouvelle Cal\u00e9donie, japon et Singapour. </span><span class=\"S3212 S2C S2\" id=\"t4_172\">La valeur comptable de chaque gr</span><span class=\"S3213 S2B S2\" id=\"t5_172\">oupe d\u2019actifs a fait l\u2019objet d\u2019une comparaison avec sa valeur d\u2019utilit\u00e9 </span><span class=\"S2BA7 S2C S2\" id=\"t6_172\">au 31 d\u00e9cembre 2022. </span><span class=\"S3214 S2B S2\" id=\"t7_172\">Les valeurs d\u2019utilit\u00e9 correspondent \u00e0 la somme des flux futurs de tr\u00e9sorerie disponibles actualis\u00e9s, </span><span class=\"S3215 S2B S2\" id=\"t8_172\">d\u00e9termin\u00e9s sur la base d\u2019un plan d\u2019affaires \u00e0 horizon cinq ans </span><span class=\"S3216 S2C S2\" id=\"t9_172\">pour chacune des UGT </span><span class=\"S3217 S2B S2\" id=\"ta_172\">; ce plan d\u2019affaires </span><span class=\"S3218 S2C S2\" id=\"tb_172\">refl\u00e9tant la connaissance des march\u00e9s et les orientations de d\u00e9veloppement d\u00e9cid\u00e9es par la Direction du </span><span class=\"S3219 S2C S2\" id=\"tc_172\">groupe. </span><span class=\"S321A S2B S2\" id=\"td_172\">Le taux d\u2019actualisation appliqu\u00e9 par UGT int\u00e8gre </span><span class=\"S321B S2C S2\" id=\"te_172\">: </span><span class=\"S321C S2C S2\" id=\"tf_172\">- la prime de risque g\u00e9n\u00e9ral (march\u00e9 actions France) retenue pour les tests 2022 est d\u00e9termin\u00e9e sur la </span><span class=\"S321D S2B S2\" id=\"tg_172\">base d\u2019une moyenne des primes de risques utilis\u00e9es par les brokers dans leurs notes sur les valeurs du </span><span class=\"S321E S2C S2\" id=\"th_172\">CAC 40 en date de d\u00e9cembre 2022 ; </span><span class=\"S321F S2C S2\" id=\"ti_172\">- le risque sp\u00e9cifique \u00e0 la zone g\u00e9ographique constituant l'UGT obtenu en pond\u00e9rant les primes de risque </span><span class=\"S3220 S2C S2\" id=\"tj_172\">de chaque pays par la valeur des actifs corporels et incorporels attach\u00e9s \u00e0 chacun des pays constituant </span><span class=\"S3221 S2C S2\" id=\"tk_172\">l'UGT ; </span><span class=\"S3222 S2C S2\" id=\"tl_172\">- la prime de risque \"corporate\" li\u00e9e \u00e0 la taille du groupe. </span><span class=\"S3223 S2B S2\" id=\"tm_172\">La valeur d\u2019utilit\u00e9 int\u00e8gre une valeur terminale obtenue par projection et actualisation \u00e0 l\u2019infini du </span><span class=\"S3224 S2B S2\" id=\"tn_172\">dernier flux de l\u2019horizon explicite en tenant compte d\u2019un taux de croissance de 2% pour l\u2019Europe \u2013 </span><span class=\"S3225 S2B S2\" id=\"to_172\">Am\u00e9rique et la D\u00e9molition et de 4% pour l\u2019Afrique, le Moyen Orient et l\u2019Asie (taux identiques \u00e0 2021). </span><span class=\"S3226 S2C S2\" id=\"tp_172\">Ces taux refl\u00e8tent le potentiel estim\u00e9 de chaque march\u00e9 sur le long terme. </span><span class=\"S3227 S87 S2\" id=\"tq_172\">Analyse de la sensibilit\u00e9 sur les risques de d\u00e9pr\u00e9ciation : </span><span class=\"S3228 S2B S2\" id=\"tr_172\">Le Groupe a effectu\u00e9 des analyses de sensibilit\u00e9 de la valeur d\u2019utili </span><span class=\"S3229 S2C S2\" id=\"ts_172\">t\u00e9 pour chacune des UGT. Les </span><span class=\"S322A S2B S2\" id=\"tt_172\">hypoth\u00e8ses cl\u00e9s sont principalement le taux d\u2019actualisation utilis\u00e9 et le taux de croissance \u00e0 l\u2019infini et </span><span class=\"S322B S2B S2\" id=\"tu_172\">l\u2019EBIT sur la dur\u00e9e du BP et \u00e0 l\u2019infini. </span><span class=\"S322C S2C S2\" id=\"tv_172\">UGT </span><span class=\"S322D S2A S2\" id=\"tw_172\">Ecart entre la valeur d\u2019utilit\u00e9 et la valeur nette comptable </span><span class=\"S322E S87 S2\" id=\"tx_172\">du Goodwill </span><span class=\"S322F S2C S2\" id=\"ty_172\">Augmentation du </span><span class=\"S3230 S2C S2\" id=\"tz_172\">taux </span><span class=\"S3231 S2B S2\" id=\"t10_172\">d\u2019actualisation de </span><span class=\"S3232 S2C S2\" id=\"t11_172\">100 points de base </span><span class=\"S3233 S2C S2\" id=\"t12_172\">Baisse de 10% de </span><span class=\"S3234 S2B S2\" id=\"t13_172\">l\u2019EBIT sur la dur\u00e9e </span><span class=\"S3235 S2B S2\" id=\"t14_172\">du BP et \u00e0 l\u2019infini </span><span class=\"S3236 S2C S2\" id=\"t15_172\">Baisse du taux de </span><span class=\"S3237 S2C S2\" id=\"t16_172\">croissance \u00e0 </span><span class=\"S3238 S2B S2\" id=\"t17_172\">l\u2019infini (1) </span><span class=\"S3239 S410 S2\" id=\"t18_172\">Zone Europe </span><span class=\"S323A S411 S2\" id=\"t19_172\">\u2013 </span><span class=\"S323B S410 S2\" id=\"t1a_172\">Am\u00e9rique </span><span class=\"S323C S2C S2\" id=\"t1b_172\">(4 672</span><span class=\"S323D S410 S2\" id=\"t1c_172\">) </span><span class=\"S323E S2C S2\" id=\"t1d_172\">(6 532) </span><span class=\"S323F S2C S2\" id=\"t1e_172\">Pas de </span><span class=\"S3240 S2C S2\" id=\"t1f_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3241 S2C S2\" id=\"t1g_172\">Zone D\u00e9molition </span><span class=\"S3242 S2C S2\" id=\"t1h_172\">Pas de </span><span class=\"S3243 S2C S2\" id=\"t1i_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3244 S2C S2\" id=\"t1j_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S3245 S2C S2\" id=\"t1k_172\">Pas de </span><span class=\"S3246 S2C S2\" id=\"t1l_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3247 S2C S2\" id=\"t1m_172\">Zone Afrique - Moyen-Orient - Asie </span><span class=\"S3248 S2C S2\" id=\"t1n_172\">Pas de </span><span class=\"S3249 S2C S2\" id=\"t1o_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324A S2C S2\" id=\"t1p_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S324B S2C S2\" id=\"t1q_172\">Pas de </span><span class=\"S324C S2C S2\" id=\"t1r_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324D S2C S2\" id=\"t1s_172\">(1) </span><span class=\"S324E S2B S2\" id=\"t1t_172\">Baisse du taux de croissance \u00e0 l\u2019infini de 0,5 point pour l\u2019ensemble des UGT \u00e0 l\u2019exception de l\u2019UGT </span><span class=\"S324F S2C S2\" id=\"t1u_172\">Afrique, Moyen-Orient et Asie qui est de 1 point. </span><span class=\"S3250 S87 S2\" id=\"t4_173\">6.2. Immobilisations incorporelles </span><span class=\"S3251 S411 S2\" id=\"t5_173\">En milliers d\u2019euros </span><span class=\"S3252 S87 S2\" id=\"t6_173\">Concessions, </span><span class=\"S3253 S87 S2\" id=\"t7_173\">brevets, </span><span class=\"S3254 S87 S2\" id=\"t8_173\">licences </span><span class=\"S3255 S87 S2\" id=\"t9_173\">Frais de </span><span class=\"S3256 S87 S2\" id=\"ta_173\">d\u00e9veloppement </span><span class=\"S3257 S87 S2\" id=\"tb_173\">Droit </span><span class=\"S3258 S87 S2\" id=\"tc_173\">au bail </span><span class=\"S3259 S87 S2\" id=\"td_173\">Autres </span><span class=\"S325A S87 S2\" id=\"te_173\">Immos </span><span class=\"S325B S87 S2\" id=\"tf_173\">incorp. </span><span class=\"S325C S87 S2\" id=\"tg_173\">&amp; en </span><span class=\"S325D S87 S2\" id=\"th_173\">cours </span><span class=\"S325E S87 S2\" id=\"ti_173\">Total </span><span class=\"S325F S87 S2\" id=\"tj_173\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3260 S2C S2\" id=\"tk_173\">Valeurs brutes </span><span class=\"S3261 S2C S2\" id=\"tl_173\">4 805 </span><span class=\"S3262 S2C S2\" id=\"tm_173\">1 175 </span><span class=\"S3263 S2C S2\" id=\"tn_173\">37 </span><span class=\"S3264 S2C S2\" id=\"to_173\">1 920 </span><span class=\"S3265 S87 S2\" id=\"tp_173\">7 937 </span><span class=\"S3266 S2C S2\" id=\"tq_173\">Amortissements </span><span class=\"S3267 S2C S2\" id=\"tr_173\">cumul\u00e9s </span><span class=\"S3268 S2C S2\" id=\"ts_173\">et </span><span class=\"S3269 S2C S2\" id=\"tt_173\">d\u00e9pr\u00e9ciations </span><span class=\"S326A S2C S2\" id=\"tu_173\">(2 605) </span><span class=\"S326B S2C S2\" id=\"tv_173\">(798) </span><span class=\"S326C S2C S2\" id=\"tw_173\">(921) </span><span class=\"S326D S87 S2\" id=\"tx_173\">(4 324) </span><span class=\"S326E S87 S2\" id=\"ty_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S326F S87 S2\" id=\"tz_173\">2021 </span><span class=\"S3270 S87 S2\" id=\"t10_173\">2 200 </span><span class=\"S3271 S87 S2\" id=\"t11_173\">377 </span><span class=\"S3272 S87 S2\" id=\"t12_173\">37 </span><span class=\"S3273 S87 S2\" id=\"t13_173\">999 </span><span class=\"S3274 S87 S2\" id=\"t14_173\">3 613 </span><span class=\"S3275 S11ED S2\" id=\"t15_173\">Variations de l\u2019exercice </span><span class=\"S3276 S2C S2\" id=\"t16_173\">Acquisitions </span><span class=\"S3277 S2C S2\" id=\"t17_173\">295 </span><span class=\"S3278 S2C S2\" id=\"t18_173\">24 </span><span class=\"S3279 S2C S2\" id=\"t19_173\">428 </span><span class=\"S327A S87 S2\" id=\"t1a_173\">747 </span><span class=\"S327B S2C S2\" id=\"t1b_173\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S327C S2C S2\" id=\"t1c_173\">830 </span><span class=\"S327D S87 S2\" id=\"t1d_173\">830 </span><span class=\"S327E S2C S2\" id=\"t1e_173\">Cession </span><span class=\"S327F S2C S2\" id=\"t1f_173\">Ecart de conversion </span><span class=\"S3280 S2C S2\" id=\"t1g_173\">(25) </span><span class=\"S3281 S2C S2\" id=\"t1h_173\">40 </span><span class=\"S3282 S87 S2\" id=\"t1i_173\">15 </span><span class=\"S3283 S2C S2\" id=\"t1j_173\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3284 S2C S2\" id=\"t1k_173\">(291) </span><span class=\"S3285 S2C S2\" id=\"t1l_173\">(96) </span><span class=\"S3286 S2C S2\" id=\"t1m_173\">(203) </span><span class=\"S3287 S87 S2\" id=\"t1n_173\">(590) </span><span class=\"S3288 S2C S2\" id=\"t1o_173\">Pertes sur valeur </span><span class=\"S3289 S2C S2\" id=\"t1p_173\">Reclassements </span><span class=\"S328A S2C S2\" id=\"t1q_173\">103 </span><span class=\"S328B S2C S2\" id=\"t1r_173\">(103) </span><span class=\"S328C S87 S2\" id=\"t1s_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S328D S87 S2\" id=\"t1t_173\">2022 </span><span class=\"S328E S87 S2\" id=\"t1u_173\">2 307 </span><span class=\"S328F S87 S2\" id=\"t1v_173\">280 </span><span class=\"S3290 S87 S2\" id=\"t1w_173\">37 </span><span class=\"S3291 S87 S2\" id=\"t1x_173\">1 991 </span><span class=\"S3292 S87 S2\" id=\"t1y_173\">4 615 </span><span class=\"S3293 S87 S2\" id=\"t1z_173\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3294 S2C S2\" id=\"t20_173\">Valeurs brutes </span><span class=\"S3295 S2C S2\" id=\"t21_173\">5 182 </span><span class=\"S3296 S2C S2\" id=\"t22_173\">1 164 </span><span class=\"S3297 S2C S2\" id=\"t23_173\">37 </span><span class=\"S3298 S2C S2\" id=\"t24_173\">3 090 </span><span class=\"S3299 S87 S2\" id=\"t25_173\">9 473 </span><span class=\"S329A S2C S2\" id=\"t26_173\">Amortissements </span><span class=\"S329B S2C S2\" id=\"t27_173\">cumul\u00e9s </span><span class=\"S329C S2C S2\" id=\"t28_173\">et </span><span class=\"S329D S2C S2\" id=\"t29_173\">d\u00e9pr\u00e9ciations </span><span class=\"S329E S2C S2\" id=\"t2a_173\">(2 875) </span><span class=\"S329F S2C S2\" id=\"t2b_173\">(884) </span><span class=\"S32A0 S2C S2\" id=\"t2c_173\">(1 099) </span><span class=\"S32A1 S87 S2\" id=\"t2d_173\">(4 858) </span><span class=\"S32A2 S87 S2\" id=\"t2e_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32A3 S87 S2\" id=\"t2f_173\">2022 </span><span class=\"S32A4 S87 S2\" id=\"t2g_173\">2 307 </span><span class=\"S32A5 S87 S2\" id=\"t2h_173\">280 </span><span class=\"S32A6 S87 S2\" id=\"t2i_173\">37 </span><span class=\"S32A7 S87 S2\" id=\"t2j_173\">1 991 </span><span class=\"S32A8 S87 S2\" id=\"t2k_173\">4 615 </span><span class=\"S32A9 S411 S2\" id=\"t4_174\">En milliers d\u2019euros </span><span class=\"S32AA S87 S2\" id=\"t5_174\">Concessions, </span><span class=\"S32AB S87 S2\" id=\"t6_174\">brevets, </span><span class=\"S32AC S87 S2\" id=\"t7_174\">licences </span><span class=\"S32AD S87 S2\" id=\"t8_174\">Frais de </span><span class=\"S32AE S87 S2\" id=\"t9_174\">d\u00e9veloppement </span><span class=\"S32AF S87 S2\" id=\"ta_174\">Droit </span><span class=\"S32B0 S87 S2\" id=\"tb_174\">au bail </span><span class=\"S32B1 S87 S2\" id=\"tc_174\">Autres </span><span class=\"S32B2 S87 S2\" id=\"td_174\">Immos </span><span class=\"S32B3 S87 S2\" id=\"te_174\">incorp. &amp; en </span><span class=\"S32B4 S87 S2\" id=\"tf_174\">cours </span><span class=\"S32B5 S87 S2\" id=\"tg_174\">Total </span><span class=\"S32B6 S87 S2\" id=\"th_174\">Au 31 d\u00e9cembre 2020 </span><span class=\"S32B7 S2C S2\" id=\"ti_174\">Valeurs brutes </span><span class=\"S32B8 S2C S2\" id=\"tj_174\">4 433 </span><span class=\"S32B9 S2C S2\" id=\"tk_174\">1 204 </span><span class=\"S32BA S2C S2\" id=\"tl_174\">37 </span><span class=\"S32BB S2C S2\" id=\"tm_174\">1 026 </span><span class=\"S32BC S87 S2\" id=\"tn_174\">6 700 </span><span class=\"S32BD S2C S2\" id=\"to_174\">Amortissements </span><span class=\"S32BE S2C S2\" id=\"tp_174\">cumul\u00e9s </span><span class=\"S32BF S2C S2\" id=\"tq_174\">et </span><span class=\"S32C0 S2C S2\" id=\"tr_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32C1 S2C S2\" id=\"ts_174\">(3 171) </span><span class=\"S32C2 S2C S2\" id=\"tt_174\">(751) </span><span class=\"S32C3 S2C S2\" id=\"tu_174\">- </span><span class=\"S32C4 S2C S2\" id=\"tv_174\">(853) </span><span class=\"S32C5 S87 S2\" id=\"tw_174\">(4 775) </span><span class=\"S32C6 S87 S2\" id=\"tx_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32C7 S87 S2\" id=\"ty_174\">2020 </span><span class=\"S32C8 S87 S2\" id=\"tz_174\">1 262 </span><span class=\"S32C9 S87 S2\" id=\"t10_174\">453 </span><span class=\"S32CA S87 S2\" id=\"t11_174\">37 </span><span class=\"S32CB S87 S2\" id=\"t12_174\">173 </span><span class=\"S32CC S87 S2\" id=\"t13_174\">1 925 </span><span class=\"S32CD S118C S2\" id=\"t14_174\">Variations de </span><span class=\"S32CE S11ED S2\" id=\"t15_174\">l\u2019exercice </span><span class=\"S32CF S2C S2\" id=\"t16_174\">Acquisitions </span><span class=\"S32D0 S2C S2\" id=\"t17_174\">350 </span><span class=\"S32D1 S2C S2\" id=\"t18_174\">12 </span><span class=\"S32D2 S2C S2\" id=\"t19_174\">- </span><span class=\"S32D3 S2C S2\" id=\"t1a_174\">753 </span><span class=\"S32D4 S87 S2\" id=\"t1b_174\">1 115 </span><span class=\"S32D5 S2C S2\" id=\"t1c_174\">Ecart de conversion </span><span class=\"S32D6 S2C S2\" id=\"t1d_174\">- </span><span class=\"S32D7 S2C S2\" id=\"t1e_174\">(8) </span><span class=\"S32D8 S2C S2\" id=\"t1f_174\">- </span><span class=\"S32D9 S2C S2\" id=\"t1g_174\">30 </span><span class=\"S32DA S87 S2\" id=\"t1h_174\">22 </span><span class=\"S32DB S2C S2\" id=\"t1i_174\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S32DC S2C S2\" id=\"t1j_174\">566 </span><span class=\"S32DD S2C S2\" id=\"t1k_174\">(47) </span><span class=\"S32DE S2C S2\" id=\"t1l_174\">- </span><span class=\"S32DF S2C S2\" id=\"t1m_174\">(68) </span><span class=\"S32E0 S87 S2\" id=\"t1n_174\">451 </span><span class=\"S32E1 S2C S2\" id=\"t1o_174\">Reclassements </span><span class=\"S32E2 S2C S2\" id=\"t1p_174\">22 </span><span class=\"S32E3 S2C S2\" id=\"t1q_174\">(33) </span><span class=\"S32E4 S2C S2\" id=\"t1r_174\">- </span><span class=\"S32E5 S2C S2\" id=\"t1s_174\">111 </span><span class=\"S32E6 S87 S2\" id=\"t1t_174\">100 </span><span class=\"S32E7 S87 S2\" id=\"t1u_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32E8 S87 S2\" id=\"t1v_174\">2021 </span><span class=\"S32E9 S87 S2\" id=\"t1w_174\">2 200 </span><span class=\"S32EA S87 S2\" id=\"t1x_174\">377 </span><span class=\"S32EB S87 S2\" id=\"t1y_174\">37 </span><span class=\"S32EC S87 S2\" id=\"t1z_174\">999 </span><span class=\"S32ED S87 S2\" id=\"t20_174\">3 613 </span><span class=\"S32EE S87 S2\" id=\"t21_174\">Au 31 d\u00e9cembre 2021 </span><span class=\"S32EF S2C S2\" id=\"t22_174\">Valeurs brutes </span><span class=\"S32F0 S2C S2\" id=\"t23_174\">4 805 </span><span class=\"S32F1 S2C S2\" id=\"t24_174\">1 175 </span><span class=\"S32F2 S2C S2\" id=\"t25_174\">37 </span><span class=\"S32F3 S2C S2\" id=\"t26_174\">1 920 </span><span class=\"S32F4 S87 S2\" id=\"t27_174\">7 937 </span><span class=\"S32F5 S2C S2\" id=\"t28_174\">Amortissements </span><span class=\"S32F6 S2C S2\" id=\"t29_174\">cumul\u00e9s </span><span class=\"S32F7 S2C S2\" id=\"t2a_174\">et </span><span class=\"S32F8 S2C S2\" id=\"t2b_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32F9 S2C S2\" id=\"t2c_174\">(2 605) </span><span class=\"S32FA S2C S2\" id=\"t2d_174\">(798) </span><span class=\"S32FB S2C S2\" id=\"t2e_174\">- </span><span class=\"S32FC S2C S2\" id=\"t2f_174\">(921) </span><span class=\"S32FD S87 S2\" id=\"t2g_174\">(4 324) </span><span class=\"S32FE S87 S2\" id=\"t2h_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32FF S87 S2\" id=\"t2i_174\">2021 </span><span class=\"S3300 S87 S2\" id=\"t2j_174\">2 200 </span><span class=\"S3301 S87 S2\" id=\"t2k_174\">377 </span><span class=\"S3302 S87 S2\" id=\"t2l_174\">37 </span><span class=\"S3303 S87 S2\" id=\"t2m_174\">999 </span><span class=\"S3304 S87 S2\" id=\"t2n_174\">3 613 </span><span class=\"S29A8 S87 S2\" id=\"t4_175\">6.3. Immobilisations corporelles </span><span class=\"S2D3C S411 S2\" id=\"t5_175\">En milliers d\u2019euros </span><span class=\"S3305 S87 S2\" id=\"t6_175\">Terrains </span><span class=\"S3306 S87 S2\" id=\"t7_175\">&amp; constr. </span><span class=\"S3307 S87 S2\" id=\"t8_175\">Total </span><span class=\"S3308 S87 S2\" id=\"t9_175\">ITMO </span><span class=\"S3309 S87 S2\" id=\"ta_175\">(1) </span><span class=\"S330A S87 S2\" id=\"tb_175\">Autres </span><span class=\"S330B S87 S2\" id=\"tc_175\">Immos </span><span class=\"S330C S87 S2\" id=\"td_175\">corp. </span><span class=\"S330D S87 S2\" id=\"te_175\">Immos en </span><span class=\"S330E S87 S2\" id=\"tf_175\">cours et </span><span class=\"S330F S87 S2\" id=\"tg_175\">autres </span><span class=\"S3310 S87 S2\" id=\"th_175\">Total </span><span class=\"S3311 S87 S2\" id=\"ti_175\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3312 S2C S2\" id=\"tj_175\">Valeurs brutes </span><span class=\"S3313 S2C S2\" id=\"tk_175\">70 922 </span><span class=\"S3314 S2C S2\" id=\"tl_175\">112 991 </span><span class=\"S3315 S2C S2\" id=\"tm_175\">45 562 </span><span class=\"S3316 S2C S2\" id=\"tn_175\">11 223 </span><span class=\"S3317 S87 S2\" id=\"to_175\">240 698 </span><span class=\"S3318 S2C S2\" id=\"tp_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3319 S2C S2\" id=\"tq_175\">(27 425) </span><span class=\"S331A S2C S2\" id=\"tr_175\">(82 681) </span><span class=\"S331B S2C S2\" id=\"ts_175\">(32 484) </span><span class=\"S331C S2C S2\" id=\"tt_175\">- </span><span class=\"S331D S87 S2\" id=\"tu_175\">(142 590) </span><span class=\"S331E S87 S2\" id=\"tv_175\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S331F S87 S2\" id=\"tw_175\">43 497 </span><span class=\"S3320 S87 S2\" id=\"tx_175\">30 310 </span><span class=\"S3321 S87 S2\" id=\"ty_175\">13 078 </span><span class=\"S3322 S87 S2\" id=\"tz_175\">11 223 </span><span class=\"S3323 S87 S2\" id=\"t10_175\">98 108 </span><span class=\"S3324 S11ED S2\" id=\"t11_175\">Variations de l\u2019exercice </span><span class=\"S3325 S2C S2\" id=\"t12_175\">Acquisitions </span><span class=\"S3326 S2C S2\" id=\"t13_175\">6 179 </span><span class=\"S3327 S2C S2\" id=\"t14_175\">11 848 </span><span class=\"S3328 S2C S2\" id=\"t15_175\">3 617 </span><span class=\"S3329 S2C S2\" id=\"t16_175\">7 082 </span><span class=\"S332A S87 S2\" id=\"t17_175\">28 726 </span><span class=\"S332B S2C S2\" id=\"t18_175\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S332C S2C S2\" id=\"t19_175\">- </span><span class=\"S332D S2C S2\" id=\"t1a_175\">- </span><span class=\"S332E S2C S2\" id=\"t1b_175\">- </span><span class=\"S332F S2C S2\" id=\"t1c_175\">- </span><span class=\"S3330 S87 S2\" id=\"t1d_175\">- </span><span class=\"S3331 S2C S2\" id=\"t1e_175\">Cessions </span><span class=\"S3332 S2C S2\" id=\"t1f_175\">- </span><span class=\"S3333 S2C S2\" id=\"t1g_175\">(911) </span><span class=\"S3334 S2C S2\" id=\"t1h_175\">(301) </span><span class=\"S3335 S2C S2\" id=\"t1i_175\">- </span><span class=\"S3336 S87 S2\" id=\"t1j_175\">(1 212) </span><span class=\"S3337 S2C S2\" id=\"t1k_175\">Ecarts de conversion </span><span class=\"S3338 S2C S2\" id=\"t1l_175\">(892) </span><span class=\"S3339 S2C S2\" id=\"t1m_175\">(769) </span><span class=\"S333A S2C S2\" id=\"t1n_175\">5 </span><span class=\"S333B S2C S2\" id=\"t1o_175\">(133) </span><span class=\"S333C S87 S2\" id=\"t1p_175\">(1 789) </span><span class=\"S333D S2C S2\" id=\"t1q_175\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span><span class=\"S35BD S2B S2\" id=\"t1s_183\">809K\u20ac au titre de 2022. </span><span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span><span class=\"S3607 S87 S2\" id=\"t4_185\">6.5. Autres actifs financiers non courants </span><span class=\"S3608 S411 S2\" id=\"t5_185\">En milliers d\u2019euros </span><span class=\"S3609 S87 S2\" id=\"t6_185\">31 d\u00e9cembre 2022 </span><span class=\"S360A S87 S2\" id=\"t7_185\">31 d\u00e9cembre 2021 </span><span class=\"S360B S2C S2\" id=\"t8_185\">Titres de participation </span><span class=\"S360C S2C S2\" id=\"t9_185\">1 316 </span><span class=\"S360D S2C S2\" id=\"ta_185\">1 060 </span><span class=\"S360E S2C S2\" id=\"tb_185\">Provisions sur titres de participation </span><span class=\"S360F S2C S2\" id=\"tc_185\">(1 108) </span><span class=\"S3610 S2C S2\" id=\"td_185\">(930) </span><span class=\"S3611 S87 S2\" id=\"te_185\">Valeur nette des titres de participation </span><span class=\"S3612 S87 S2\" id=\"tf_185\">208 </span><span class=\"S3613 S87 S2\" id=\"tg_185\">130 </span><span class=\"S3614 S2C S2\" id=\"th_185\">Cr\u00e9ances rattach\u00e9es \u00e0 des participations </span><span class=\"S3615 S2C S2\" id=\"ti_185\">40 </span><span class=\"S3616 S2C S2\" id=\"tj_185\">0 </span><span class=\"S3617 S2C S2\" id=\"tk_185\">Pr\u00eats non courants </span><span class=\"S3618 S2C S2\" id=\"tl_185\">71 </span><span class=\"S3619 S2C S2\" id=\"tm_185\">69 </span><span class=\"S361A S2C S2\" id=\"tn_185\">Divers </span><span class=\"S361B S2C S2\" id=\"to_185\">1 287 </span><span class=\"S361C S2C S2\" id=\"tp_185\">881 </span><span class=\"S361D S2C S2\" id=\"tq_185\">Instruments d\u00e9riv\u00e9s </span><span class=\"S361E S2C S2\" id=\"tr_185\">1 663 </span><span class=\"S7C0 S87 S2\" id=\"ts_185\">Autres actifs financiers </span><span class=\"S361F S2A S2\" id=\"tt_185\">\u2013 </span><span class=\"S3620 S87 S2\" id=\"tu_185\">valeur brute </span><span class=\"S3621 S87 S2\" id=\"tv_185\">3 061 </span><span class=\"S3622 S87 S2\" id=\"tw_185\">950 </span><span class=\"S3623 S2C S2\" id=\"tx_185\">Provisions </span><span class=\"S3624 S2C S2\" id=\"ty_185\">(33) </span><span class=\"S3625 S87 S2\" id=\"tz_185\">Autres actifs financiers </span><span class=\"S3626 S2A S2\" id=\"t10_185\">\u2013 </span><span class=\"S3627 S87 S2\" id=\"t11_185\">valeur nette </span><span class=\"S3628 S87 S2\" id=\"t12_185\">3 028 </span><span class=\"S2682 S87 S2\" id=\"t13_185\">950 </span><span class=\"S3629 S87 S2\" id=\"t14_185\">Total autres actifs financiers non courants </span><span class=\"S362A S87 S2\" id=\"t15_185\">3 236 </span><span class=\"S362B S87 S2\" id=\"t16_185\">1 080 </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span><span class=\"S2BD9 S118C S2\" id=\"t4_186\">6.5.2. D\u00e9tail des titres de participation non consolid\u00e9s </span><span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span><span class=\"S368B S2C S2\" id=\"t1y_186\">sont non significatives. </span><span class=\"S368C S87 S2\" id=\"t4_187\">6.6. Stocks et en cours </span><span class=\"S368D S411 S2\" id=\"t5_187\">En milliers d\u2019euros </span><span class=\"S368E S87 S2\" id=\"t6_187\">Mati\u00e8res </span><span class=\"S368F S87 S2\" id=\"t7_187\">premi\u00e8res </span><span class=\"S3690 S87 S2\" id=\"t8_187\">et autres </span><span class=\"S3691 S87 S2\" id=\"t9_187\">appros. </span><span class=\"S3692 S87 S2\" id=\"ta_187\">En-cours </span><span class=\"S3693 S87 S2\" id=\"tb_187\">de biens </span><span class=\"S3694 S87 S2\" id=\"tc_187\">et </span><span class=\"S3695 S87 S2\" id=\"td_187\">services </span><span class=\"S3696 S87 S2\" id=\"te_187\">Produits </span><span class=\"S3697 S87 S2\" id=\"tf_187\">interm\u00e9diaires </span><span class=\"S3698 S87 S2\" id=\"tg_187\">Marchandises </span><span class=\"S3699 S87 S2\" id=\"th_187\">Total </span><span class=\"S369A S87 S2\" id=\"ti_187\">Au 31 d\u00e9cembre 2021 </span><span class=\"S369B S2C S2\" id=\"tj_187\">Valeurs brutes </span><span class=\"S369C S2C S2\" id=\"tk_187\">19 133 </span><span class=\"S369D S2C S2\" id=\"tl_187\">723 </span><span class=\"S369E S2C S2\" id=\"tm_187\">2 925 </span><span class=\"S369F S2C S2\" id=\"tn_187\">18 353 </span><span class=\"S36A0 S87 S2\" id=\"to_187\">41 134 </span><span class=\"S36A1 S2C S2\" id=\"tp_187\">Provisions cumul\u00e9es </span><span class=\"S36A2 S2C S2\" id=\"tq_187\">(645) </span><span class=\"S36A3 S2C S2\" id=\"tr_187\">0 </span><span class=\"S36A4 S2C S2\" id=\"ts_187\">(83) </span><span class=\"S36A5 S2C S2\" id=\"tt_187\">(872) </span><span class=\"S36A6 S87 S2\" id=\"tu_187\">(1 600) </span><span class=\"S36A7 S87 S2\" id=\"tv_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36A8 S87 S2\" id=\"tw_187\">2021 </span><span class=\"S36A9 S87 S2\" id=\"tx_187\">18 488 </span><span class=\"S36AA S87 S2\" id=\"ty_187\">723 </span><span class=\"S36AB S87 S2\" id=\"tz_187\">2 842 </span><span class=\"S36AC S87 S2\" id=\"t10_187\">17 481 </span><span class=\"S36AD S87 S2\" id=\"t11_187\">39 534 </span><span class=\"S36AE S118C S2\" id=\"t12_187\">Variations de </span><span class=\"S36AF S11ED S2\" id=\"t13_187\">l\u2019exercice </span><span class=\"S36B0 S2C S2\" id=\"t14_187\">Mouvements de BFR </span><span class=\"S36B1 S2C S2\" id=\"t15_187\">15 673 </span><span class=\"S36B2 S2C S2\" id=\"t16_187\">1 519 </span><span class=\"S36B3 S2C S2\" id=\"t17_187\">993 </span><span class=\"S36B4 S2C S2\" id=\"t18_187\">2 964 </span><span class=\"S36B5 S87 S2\" id=\"t19_187\">21 150 </span><span class=\"S36B6 S2C S2\" id=\"t1a_187\">Dotations nettes aux provisions </span><span class=\"S36B7 S2C S2\" id=\"t1b_187\">141 </span><span class=\"S36B8 S2C S2\" id=\"t1c_187\">0 </span><span class=\"S36B9 S2C S2\" id=\"t1d_187\">(69) </span><span class=\"S36BA S2C S2\" id=\"t1e_187\">231 </span><span class=\"S36BB S87 S2\" id=\"t1f_187\">303 </span><span class=\"S36BC S2C S2\" id=\"t1g_187\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S36BD S2C S2\" id=\"t1h_187\">0 </span><span class=\"S36BE S2C S2\" id=\"t1i_187\">0 </span><span class=\"S36BF S2C S2\" id=\"t1j_187\">0 </span><span class=\"S36C0 S2C S2\" id=\"t1k_187\">0 </span><span class=\"S36C1 S87 S2\" id=\"t1l_187\">0 </span><span class=\"S36C2 S2C S2\" id=\"t1m_187\">Ecart de conversion </span><span class=\"S36C3 S2C S2\" id=\"t1n_187\">(532) </span><span class=\"S36C4 S2C S2\" id=\"t1o_187\">(4) </span><span class=\"S36C5 S2C S2\" id=\"t1p_187\">(60) </span><span class=\"S36C6 S2C S2\" id=\"t1q_187\">(199) </span><span class=\"S36C7 S87 S2\" id=\"t1r_187\">(796) </span><span class=\"S36C8 S2C S2\" id=\"t1s_187\">Autres </span><span class=\"S36C9 S2C S2\" id=\"t1t_187\">0 </span><span class=\"S36CA S2C S2\" id=\"t1u_187\">0 </span><span class=\"S36CB S2C S2\" id=\"t1v_187\">0 </span><span class=\"S36CC S2C S2\" id=\"t1w_187\">232 </span><span class=\"S36CD S87 S2\" id=\"t1x_187\">232 </span><span class=\"S36CE S87 S2\" id=\"t1y_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36CF S87 S2\" id=\"t1z_187\">2022 </span><span class=\"S36D0 S87 S2\" id=\"t20_187\">33 770 </span><span class=\"S36D1 S87 S2\" id=\"t21_187\">2 238 </span><span class=\"S36D2 S87 S2\" id=\"t22_187\">3 706 </span><span class=\"S36D3 S87 S2\" id=\"t23_187\">20 709 </span><span class=\"S36D4 S87 S2\" id=\"t24_187\">60 423 </span><span class=\"S36D5 S87 S2\" id=\"t25_187\">Au 31 d\u00e9cembre 2022 </span><span class=\"S36D6 S2C S2\" id=\"t26_187\">Valeurs brutes </span><span class=\"S36D7 S2C S2\" id=\"t27_187\">34 270 </span><span class=\"S36D8 S2C S2\" id=\"t28_187\">2 238 </span><span class=\"S36D9 S2C S2\" id=\"t29_187\">3 854 </span><span class=\"S36DA S2C S2\" id=\"t2a_187\">21 352 </span><span class=\"S36DB S87 S2\" id=\"t2b_187\">61 714 </span><span class=\"S36DC S2C S2\" id=\"t2c_187\">Provisions cumul\u00e9es </span><span class=\"S36DD S2C S2\" id=\"t2d_187\">(500) </span><span class=\"S36DE S2C S2\" id=\"t2e_187\">0 </span><span class=\"S36DF S2C S2\" id=\"t2f_187\">(148) </span><span class=\"S36E0 S2C S2\" id=\"t2g_187\">(643) </span><span class=\"S36E1 S87 S2\" id=\"t2h_187\">(1 291) </span><span class=\"S36E2 S87 S2\" id=\"t2i_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36E3 S87 S2\" id=\"t2j_187\">2022 </span><span class=\"S36E4 S87 S2\" id=\"t2k_187\">33 770 </span><span class=\"S36E5 S87 S2\" id=\"t2l_187\">2 238 </span><span class=\"S36E6 S87 S2\" id=\"t2m_187\">3 706 </span><span class=\"S36E7 S87 S2\" id=\"t2n_187\">20 709 </span><span class=\"S36E8 S87 S2\" id=\"t2o_187\">60 423 </span><span class=\"S36E9 S2C S2\" id=\"t2p_187\">Les stocks de mati\u00e8re premi\u00e8re ont augment\u00e9 du fait des hausses de prix notamment sur le nitrite et la </span><span class=\"S36EA S2B S2\" id=\"t2q_187\">volont\u00e9 d\u2019augmenter les stocks afin de se pr\u00e9munir des risques de rupture d\u2019approvisionnement </span><span class=\"S36EB S2C S2\" id=\"t2r_187\">; </span><span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span><span class=\"S3737 S118C S2\" id=\"t29_188\">Etat de la situation financi\u00e8re sur contrats </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span><span class=\"S377E S87 S2\" id=\"t22_189\">6.8. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S377F S411 S2\" id=\"t23_189\">En milliers d\u2019euros </span><span class=\"S3780 S87 S2\" id=\"t24_189\">31 d\u00e9cembre 2022 </span><span class=\"S3781 S87 S2\" id=\"t25_189\">31 d\u00e9cembre 2021 </span><span class=\"S3782 S2C S2\" id=\"t26_189\">VMP </span><span class=\"S3783 S2B S2\" id=\"t27_189\">\u2013 </span><span class=\"S3784 S2C S2\" id=\"t28_189\">Equivalents de tr\u00e9sorerie </span><span class=\"S3785 S2C S2\" id=\"t29_189\">- </span><span class=\"S3786 S2C S2\" id=\"t2a_189\">105 </span><span class=\"S3787 S2C S2\" id=\"t2b_189\">Disponibilit\u00e9s </span><span class=\"S3788 S2C S2\" id=\"t2c_189\">27 710 </span><span class=\"S3789 S2C S2\" id=\"t2d_189\">22 748 </span><span class=\"S378A S87 S2\" id=\"t2e_189\">Total tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S378B S87 S2\" id=\"t2f_189\">27 710 </span><span class=\"S378C S87 S2\" id=\"t2g_189\">22 853 </span><span class=\"S378D S2C S2\" id=\"t2h_189\">D\u00e9couverts bancaires </span><span class=\"S378E S2C S2\" id=\"t2i_189\">(792) </span><span class=\"S378F S2C S2\" id=\"t2j_189\">(1 851) </span><span class=\"S3790 S87 S2\" id=\"t2k_189\">Total tr\u00e9sorerie nette </span><span class=\"S3791 S87 S2\" id=\"t2l_189\">26 918 </span><span class=\"S3792 S87 S2\" id=\"t2m_189\">21 002 </span><span class=\"S3793 S2C S2\" id=\"t2n_189\">Tr\u00e9sorerie reclass\u00e9e en actifs/passifs destin\u00e9s \u00e0 \u00eatre </span><span class=\"S3794 S2C S2\" id=\"t2o_189\">c\u00e9d\u00e9s </span><span class=\"S3795 S2C S2\" id=\"t2p_189\">- </span><span class=\"S3796 S2C S2\" id=\"t2q_189\">- </span><span class=\"S3797 S87 S2\" id=\"t2r_189\">Total de la tr\u00e9sorerie nette des actifs/passifs </span><span class=\"S3798 S87 S2\" id=\"t2s_189\">destin\u00e9s \u00e0 \u00eatre c\u00e9d\u00e9s </span><span class=\"S3799 S87 S2\" id=\"t2t_189\">26 918 </span><span class=\"S379A S87 S2\" id=\"t2u_189\">21 002 </span><span class=\"S379B S2B S2\" id=\"t2v_189\">Le groupe dispose en plus des lignes disponibles dans les filiales de 2 954 K\u20ac de lignes de </span><span class=\"S379C S2C S2\" id=\"t2w_189\">cr\u00e9dit </span><span class=\"S379D S2B S2\" id=\"t2x_189\">disponibles sur des cr\u00e9ances c\u00e9d\u00e9es \u00e0 SGF (factor) mais non mobilis\u00e9es au 31 d\u00e9cembre 2022 et d\u2019un </span><span class=\"S379E S2B S2\" id=\"t2y_189\">d\u00e9couvert confirm\u00e9 de 3M\u20ac utilis\u00e9 \u00e0 hauteur de 30 K\u20ac. </span><span class=\"S379F S2B S2\" id=\"t2z_189\">Le groupe dispose \u00e9galement d\u2019un cr\u00e9dit RCF \u00e0 usage multiple de 30 M\u20ac avec tirage partiel de 14 </span><span class=\"S37A0 S2B S2\" id=\"t30_189\">M\u20ac </span><span class=\"S37A1 S2C S2\" id=\"t31_189\">au 31 d\u00e9cembre 2022. </span>.9. Capital <span class=\"S37A2 S2A S2\" id=\"t5_190\">Nombre d\u2019actions </span><span class=\"S37A3 S87 S2\" id=\"t6_190\">Total du capital </span><span class=\"S37A4 S2A S2\" id=\"t7_190\">(en K\u20ac) </span><span class=\"S37A5 S87 S2\" id=\"t8_190\">Au 31 d\u00e9cembre 2021 </span><span class=\"S37A6 S87 S2\" id=\"t9_190\">2 262 830 </span><span class=\"S37A7 S87 S2\" id=\"ta_190\">7 015 </span><span class=\"S37A8 S87 S2\" id=\"tb_190\">Au 31 d\u00e9cembre 2022 </span><span class=\"S37A9 S87 S2\" id=\"tc_190\">2 262 830 </span><span class=\"S37AA S87 S2\" id=\"td_190\">7 015 </span><span class=\"S37AB S2B S2\" id=\"te_190\">Au cours de l\u2019exercice 2022, le groupe n\u2019a pas proc\u00e9d\u00e9 \u00e0 la distribution de </span><span class=\"S21DD S2C S2\" id=\"tf_190\">dividende. </span><span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span><span class=\"S384C S118C S2\" id=\"t4_192\">Dettes de location </span><span class=\"S384D S410 S2\" id=\"t5_192\">En </span><span class=\"S384E S410 S2\" id=\"t6_192\">milliers </span><span class=\"S384F S411 S2\" id=\"t7_192\">d\u2019euros </span><span class=\"S3850 S87 S2\" id=\"t8_192\">31 </span><span class=\"S3851 S87 S2\" id=\"t9_192\">d\u00e9cembre </span><span class=\"S3852 S87 S2\" id=\"ta_192\">2021 </span><span class=\"S3853 S87 S2\" id=\"tb_192\">Augmen- </span><span class=\"S3854 S87 S2\" id=\"tc_192\">tation </span><span class=\"S3855 S87 S2\" id=\"td_192\">Dimi- </span><span class=\"S3856 S87 S2\" id=\"te_192\">nution </span><span class=\"S3857 S87 S2\" id=\"tf_192\">Reclassement </span><span class=\"S3858 S87 S2\" id=\"tg_192\">courant/ non </span><span class=\"S3859 S87 S2\" id=\"th_192\">courant </span><span class=\"S385A S87 S2\" id=\"ti_192\">Autres </span><span class=\"S385B S87 S2\" id=\"tj_192\">31 </span><span class=\"S385C S87 S2\" id=\"tk_192\">d\u00e9cembre </span><span class=\"S385D S87 S2\" id=\"tl_192\">2022 </span><span class=\"S2658 S2C S2\" id=\"tm_192\">Dettes </span><span class=\"S385E S2C S2\" id=\"tn_192\">de </span><span class=\"S385F S2C S2\" id=\"to_192\">location </span><span class=\"S3860 S2C S2\" id=\"tp_192\">non </span><span class=\"S3861 S2C S2\" id=\"tq_192\">courantes </span><span class=\"S3862 S2C S2\" id=\"tr_192\">15 291 </span><span class=\"S3863 S2C S2\" id=\"ts_192\">6 921 </span><span class=\"S3864 S2C S2\" id=\"tt_192\">- </span><span class=\"S3865 S2C S2\" id=\"tu_192\">(7 477) </span><span class=\"S3866 S2C S2\" id=\"tv_192\">(825) </span><span class=\"S3867 S2C S2\" id=\"tw_192\">13 911 </span><span class=\"S3868 S2C S2\" id=\"tx_192\">Dettes </span><span class=\"S3869 S2C S2\" id=\"ty_192\">de </span><span class=\"S33D8 S2C S2\" id=\"tz_192\">location </span><span class=\"S386A S2C S2\" id=\"t10_192\">courantes </span><span class=\"S386B S2C S2\" id=\"t11_192\">8 751 </span><span class=\"S386C S2C S2\" id=\"t12_192\">2 680 </span><span class=\"S386D S2C S2\" id=\"t13_192\">(10 615) </span><span class=\"S386E S2C S2\" id=\"t14_192\">7 477 </span><span class=\"S386F S2C S2\" id=\"t15_192\">202 </span><span class=\"S3870 S2C S2\" id=\"t16_192\">8 495 </span><span class=\"S3871 S87 S2\" id=\"t17_192\">Total dettes de </span><span class=\"S3872 S87 S2\" id=\"t18_192\">location </span><span class=\"S3873 S87 S2\" id=\"t19_192\">24 042 </span><span class=\"S3874 S87 S2\" id=\"t1a_192\">9 601 </span><span class=\"S3875 S87 S2\" id=\"t1b_192\">(10 615) </span><span class=\"S3876 S87 S2\" id=\"t1c_192\">- </span><span class=\"S3877 S87 S2\" id=\"t1d_192\">(623) </span><span class=\"S3878 S87 S2\" id=\"t1e_192\">22 406 </span><span class=\"S3879 S87 S2\" id=\"t1f_192\">R\u00e9conciliation des \u00ab \u00e9missions / remboursements </span><span class=\"S387A S2A S2\" id=\"t1g_192\">d\u2019emprunts \u00bb avec le Tableau de flux de </span><span class=\"S387B S87 S2\" id=\"t1h_192\">tr\u00e9sorerie </span><span class=\"S387C S411 S2\" id=\"t1i_192\">En milliers d\u2019euros </span><span class=\"S387D S87 S2\" id=\"t1j_192\">31 d\u00e9cembre 2022 </span><span class=\"S387E S87 S2\" id=\"t1k_192\">31 d\u00e9cembre 2021 </span><span class=\"S387F S2C S2\" id=\"t1l_192\">Augmentation des dettes financi\u00e8res non courantes </span><span class=\"S3880 S2C S2\" id=\"t1m_192\">43 530 </span><span class=\"S3881 S2C S2\" id=\"t1n_192\">4 008 </span><span class=\"S3882 S2C S2\" id=\"t1o_192\">Augmentation des dettes financi\u00e8res courantes </span><span class=\"S3883 S2C S2\" id=\"t1p_192\">8 368 </span><span class=\"S3884 S2C S2\" id=\"t1q_192\">3 375 </span><span class=\"S3885 S2C S2\" id=\"t1r_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S3886 S2C S2\" id=\"t1s_192\">(344) </span><span class=\"S3887 S2C S2\" id=\"t1t_192\">(49) </span><span class=\"S3888 S2C S2\" id=\"t1u_192\">Retraitement de la variation des dettes sur location </span><span class=\"S3889 S2C S2\" id=\"t1v_192\">financement </span><span class=\"S388A S2C S2\" id=\"t1w_192\">- </span><span class=\"S388B S2C S2\" id=\"t1x_192\">- </span><span class=\"S388C S2C S2\" id=\"t1y_192\">Augmentation des dettes de location </span><span class=\"S388D S2C S2\" id=\"t1z_192\">- </span><span class=\"S388E S2C S2\" id=\"t20_192\">- </span><span class=\"S388F S2A S2\" id=\"t21_192\">Emission d\u2019emprunts \u2013 </span><span class=\"S3890 S87 S2\" id=\"t22_192\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3891 S87 S2\" id=\"t23_192\">51 554 </span><span class=\"S3892 S87 S2\" id=\"t24_192\">7 334 </span><span class=\"S3893 S2C S2\" id=\"t25_192\">Diminution des dettes financi\u00e8res non courantes </span><span class=\"S3894 S2C S2\" id=\"t26_192\">(15 000) </span><span class=\"S3895 S2C S2\" id=\"t27_192\">- </span><span class=\"S3896 S2C S2\" id=\"t28_192\">Diminution des dettes financi\u00e8res courantes </span><span class=\"S3897 S2C S2\" id=\"t29_192\">(10 130) </span><span class=\"S3898 S2C S2\" id=\"t2a_192\">(9 093) </span><span class=\"S3899 S2C S2\" id=\"t2b_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S389A S2C S2\" id=\"t2c_192\">564 </span><span class=\"S389B S2C S2\" id=\"t2d_192\">0 </span><span class=\"S389C S2C S2\" id=\"t2e_192\">Diminution des dettes de location </span><span class=\"S389D S2C S2\" id=\"t2f_192\">(10 615) </span><span class=\"S389E S2C S2\" id=\"t2g_192\">(9 896) </span><span class=\"S389F S2A S2\" id=\"t2h_192\">Remboursement d\u2019emprunts \u2013 </span><span class=\"S38A0 S87 S2\" id=\"t2i_192\">Tableau de Flux de </span><span class=\"S38A1 S87 S2\" id=\"t2j_192\">Tr\u00e9sorerie </span><span class=\"S38A2 S87 S2\" id=\"t2k_192\">(35 181) </span><span class=\"S38A3 S87 S2\" id=\"t2l_192\">(18 989) </span><span class=\"S38A4 S118C S2\" id=\"t4_193\">Ech\u00e9ancier des dettes financi\u00e8res non courantes et instruments financiers </span><span class=\"S33C2 S411 S2\" id=\"t5_193\">En milliers d\u2019euros </span><span class=\"S38A5 S87 S2\" id=\"t6_193\">Emprunts </span><span class=\"S38A6 S87 S2\" id=\"t7_193\">bancaires et </span><span class=\"S38A7 S87 S2\" id=\"t8_193\">obligataires </span><span class=\"S38A8 S87 S2\" id=\"t9_193\">Dettes sur </span><span class=\"S38A9 S87 S2\" id=\"ta_193\">location </span><span class=\"S38AA S87 S2\" id=\"tb_193\">financement </span><span class=\"S38AB S87 S2\" id=\"tc_193\">Total au 31 </span><span class=\"S38AC S87 S2\" id=\"td_193\">d\u00e9cembre 2022 </span><span class=\"S38AD S87 S2\" id=\"te_193\">Total au 31 d\u00e9cembre </span><span class=\"S38AE S87 S2\" id=\"tf_193\">2021 </span><span class=\"S38AF S2C S2\" id=\"tg_193\">Entre 1 et 2 ans </span><span class=\"S38B0 S2C S2\" id=\"th_193\">11 269 </span><span class=\"S38B1 S2C S2\" id=\"ti_193\">5 886 </span><span class=\"S38B2 S87 S2\" id=\"tj_193\">17 155 </span><span class=\"S33D1 S87 S2\" id=\"tk_193\">31 056 </span><span class=\"S38B3 S2C S2\" id=\"tl_193\">Entre 2 et 3 ans </span><span class=\"S38B4 S2C S2\" id=\"tm_193\">10 743 </span><span class=\"S38B5 S2C S2\" id=\"tn_193\">3 778 </span><span class=\"S38B6 S87 S2\" id=\"to_193\">14 521 </span><span class=\"S38B7 S87 S2\" id=\"tp_193\">12 172 </span><span class=\"S38B8 S2C S2\" id=\"tq_193\">Entre 3 et 4 ans </span><span class=\"S38B9 S2C S2\" id=\"tr_193\">6 810 </span><span class=\"S38BA S2C S2\" id=\"ts_193\">1 481 </span><span class=\"S38BB S87 S2\" id=\"tt_193\">8 291 </span><span class=\"S346B S87 S2\" id=\"tu_193\">10 907 </span><span class=\"S38BC S2C S2\" id=\"tv_193\">Entre 4 et 5 ans </span><span class=\"S38BD S2C S2\" id=\"tw_193\">16 230 </span><span class=\"S38BE S2C S2\" id=\"tx_193\">1 156 </span><span class=\"S38BF S87 S2\" id=\"ty_193\">17 386 </span><span class=\"S346E S87 S2\" id=\"tz_193\">5 996 </span><span class=\"S38C0 S2C S2\" id=\"t10_193\">Plus de 5 ans </span><span class=\"S38C1 S2C S2\" id=\"t11_193\">23 759 </span><span class=\"S38C2 S2C S2\" id=\"t12_193\">1 610 </span><span class=\"S38C3 S87 S2\" id=\"t13_193\">25 369 </span><span class=\"S38C4 S87 S2\" id=\"t14_193\">5 486 </span><span class=\"S38C5 S87 S2\" id=\"t15_193\">Total </span><span class=\"S38C6 S87 S2\" id=\"t16_193\">68 811 </span><span class=\"S38C7 S87 S2\" id=\"t17_193\">13 911 </span><span class=\"S38C8 S87 S2\" id=\"t18_193\">82 722 </span><span class=\"S38C9 S87 S2\" id=\"t19_193\">65 617 </span><span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span><span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span>Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement se<span class=\"S39EF S87 S2\" id=\"t2_196\">6.13. Autres provisions </span><span class=\"S39F0 S411 S2\" id=\"t3_196\">En milliers d\u2019euros </span><span class=\"S39F1 S87 S2\" id=\"t4_196\">D\u00e9mant. </span><span class=\"S39F2 S87 S2\" id=\"t5_196\">Provisions sur </span><span class=\"S39F3 S87 S2\" id=\"t6_196\">Contrats </span><span class=\"S39F4 S87 S2\" id=\"t7_196\">Autres (1) </span><span class=\"S39F5 S87 S2\" id=\"t8_196\">Total </span><span class=\"S39F6 S87 S2\" id=\"t9_196\">D\u00e9contam. </span><span class=\"S39F7 S87 S2\" id=\"ta_196\">D\u00e9pol. </span><span class=\"S39F8 S87 S2\" id=\"tb_196\">Au 31 d\u00e9cembre 2021 </span><span class=\"S39F9 S87 S2\" id=\"tc_196\">14 461 </span><span class=\"S39FA S87 S2\" id=\"td_196\">696 </span><span class=\"S39FB S87 S2\" id=\"te_196\">8 992 </span><span class=\"S39FC S87 S2\" id=\"tf_196\">24 150 </span><span class=\"S39FD S2C S2\" id=\"tg_196\">Provisions suppl\u00e9mentaires </span><span class=\"S39FE S2C S2\" id=\"th_196\">144 </span><span class=\"S39FF S2C S2\" id=\"ti_196\">1 740 </span><span class=\"S3A00 S2C S2\" id=\"tj_196\">1 675 </span><span class=\"S3A01 S2C S2\" id=\"tk_196\">3 559 </span><span class=\"S3A02 S2C S2\" id=\"tl_196\">Reprises </span><span class=\"S3A03 S2C S2\" id=\"tm_196\">(100) </span><span class=\"S3A04 S2C S2\" id=\"tn_196\">(1 199) </span><span class=\"S3A05 S2C S2\" id=\"to_196\">(3 949) </span><span class=\"S3A06 S2C S2\" id=\"tp_196\">(5 248) </span><span class=\"S3A07 S2C S2\" id=\"tq_196\">Variation de p\u00e9rim\u00e8tre </span><span class=\"S3A08 S2C S2\" id=\"tr_196\">- </span><span class=\"S3A09 S2C S2\" id=\"ts_196\">- </span><span class=\"S3A0A S2C S2\" id=\"tt_196\">- </span><span class=\"S3A0B S2C S2\" id=\"tu_196\">- </span><span class=\"S3A0C S2C S2\" id=\"tv_196\">Variation du montant actualis\u00e9 </span><span class=\"S3A0D S2C S2\" id=\"tw_196\">(690) </span><span class=\"S3A0E S2C S2\" id=\"tx_196\">- </span><span class=\"S3A0F S2C S2\" id=\"ty_196\">- </span><span class=\"S3A10 S2C S2\" id=\"tz_196\">(690) </span><span class=\"S3A11 S2C S2\" id=\"t10_196\">(effet temps et modification du taux) </span><span class=\"S3A12 S2C S2\" id=\"t11_196\">Ecart de conversion </span><span class=\"S3A13 S2C S2\" id=\"t12_196\">(484) </span><span class=\"S3A14 S2C S2\" id=\"t13_196\">- </span><span class=\"S3A15 S2C S2\" id=\"t14_196\">(46) </span><span class=\"S3A16 S2C S2\" id=\"t15_196\">(530) </span><span class=\"S3A17 S2C S2\" id=\"t16_196\">Autres mouvements (2) </span><span class=\"S3A18 S2C S2\" id=\"t17_196\">- </span><span class=\"S3A19 S2C S2\" id=\"t18_196\">969 </span><span class=\"S3A1A S2C S2\" id=\"t19_196\">969 </span><span class=\"S3A1B S87 S2\" id=\"t1a_196\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3A1C S87 S2\" id=\"t1b_196\">13 331 </span><span class=\"S3A1D S87 S2\" id=\"t1c_196\">1 237 </span><span class=\"S3A1E S87 S2\" id=\"t1d_196\">7 641 </span><span class=\"S3A1F S87 S2\" id=\"t1e_196\">22 210 </span><span class=\"S3A20 S2C S2\" id=\"t1f_196\">(1) </span><span class=\"S3A21 S2C S2\" id=\"t1g_196\">Les autres provisions pour risques et charges correspondent essentiellement aux risques de </span><span class=\"S3A22 S2B S2\" id=\"t1h_196\">l\u2019activit\u00e9 courante du groupe (litiges commerciaux et prud\u2019homaux, franchises sur les sinistres </span><span class=\"S3A23 S2B S2\" id=\"t1i_196\">assur\u00e9s\u2026). </span><span class=\"S3A24 S2C S2\" id=\"t1j_196\">La variation des autres provisions pour risques sont li\u00e9es \u00e0 la sinistralit\u00e9 et aux plans de </span><span class=\"S3A25 S2C S2\" id=\"t1k_196\">restructuration. </span><span class=\"S3A26 S2C S2\" id=\"t1l_196\">(2) </span><span class=\"S3A27 S2B S2\" id=\"t1m_196\">Les autres mouvements sont principalement constitu\u00e9s d\u2019une provision pour charge constat\u00e9e </span><span class=\"S3A28 S2B S2\" id=\"t1n_196\">sur la plateforme Ecocentre chez 2B Recyclage pour 1 048K\u20ac. </span><span class=\"S3A29 S118C S2\" id=\"t1o_196\">D\u00e9tail des autres provisions entre non courant et courant </span><span class=\"S3A2A S411 S2\" id=\"t1p_196\">En milliers d\u2019euros </span><span class=\"S3A2B S87 S2\" id=\"t1q_196\">31 d\u00e9cembre 2022 </span><span class=\"S3A2C S87 S2\" id=\"t1r_196\">31 d\u00e9cembre 2021 </span><span class=\"S3A2D S2C S2\" id=\"t1s_196\">Non courant </span><span class=\"S3A2E S2C S2\" id=\"t1t_196\">19 208 </span><span class=\"S3A2F S2C S2\" id=\"t1u_196\">21 721 </span><span class=\"S3A30 S2C S2\" id=\"t1v_196\">Courant </span><span class=\"S3A31 S2C S2\" id=\"t1w_196\">3 002 </span><span class=\"S3A32 S2C S2\" id=\"t1x_196\">2 429 </span><span class=\"S3A33 S87 S2\" id=\"t1y_196\">Total </span><span class=\"S3A34 S87 S2\" id=\"t1z_196\">22 210 </span><span class=\"S3A35 S87 S2\" id=\"t20_196\">24 150 </span><span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span><span class=\"S3A4C S87 S2\" id=\"to_197\">6.15. La variation du Besoin en Fonds de Roulement </span><span class=\"S3A4D S2B S2\" id=\"tp_197\">La variation du besoin en fonds de roulement s\u2019analyse comme suit </span><span class=\"S3A4E S2C S2\" id=\"tq_197\">: </span><span class=\"S3A4F S411 S2\" id=\"tr_197\">En milliers d\u2019euros </span><span class=\"S3A50 S87 S2\" id=\"ts_197\">Variations du BFR &amp; provisions courantes </span><span class=\"S3A51 S87 S2\" id=\"tt_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A52 S87 S2\" id=\"tu_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A53 S2C S2\" id=\"tv_197\">Stocks et en cours </span><span class=\"S3A54 S2C S2\" id=\"tw_197\">(21 150) </span><span class=\"S3A55 S2C S2\" id=\"tx_197\">(11 537) </span><span class=\"S3A56 S2C S2\" id=\"ty_197\">Clients et autres d\u00e9biteurs </span><span class=\"S3A57 S2C S2\" id=\"tz_197\">(18 771) </span><span class=\"S3A58 S2C S2\" id=\"t10_197\">(6 578) </span><span class=\"S3A59 S2C S2\" id=\"t11_197\">Autres actifs long terme </span><span class=\"S3A5A S2C S2\" id=\"t12_197\">- </span><span class=\"S3A5B S2C S2\" id=\"t13_197\">- </span><span class=\"S3A5C S2C S2\" id=\"t14_197\">Autres actifs courants </span><span class=\"S3A5D S2C S2\" id=\"t15_197\">(383) </span><span class=\"S3A5E S2C S2\" id=\"t16_197\">(1 068) </span><span class=\"S3A5F S87 S2\" id=\"t17_197\">Sous total </span><span class=\"S3A60 S87 S2\" id=\"t18_197\">(40 304) </span><span class=\"S3A61 S87 S2\" id=\"t19_197\">(19 183) </span><span class=\"S3A62 S2C S2\" id=\"t1a_197\">Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A63 S2C S2\" id=\"t1b_197\">27 832 </span><span class=\"S3A64 S2C S2\" id=\"t1c_197\">7 646 </span><span class=\"S3A65 S2C S2\" id=\"t1d_197\">Autres passifs long terme </span><span class=\"S3A66 S2C S2\" id=\"t1e_197\">171 </span><span class=\"S3A67 S2C S2\" id=\"t1f_197\">456 </span><span class=\"S1A4D S2C S2\" id=\"t1g_197\">Autres passifs courants </span><span class=\"S3A68 S2C S2\" id=\"t1h_197\">(2 399) </span><span class=\"S3A69 S2C S2\" id=\"t1i_197\">1 177 </span><span class=\"S3A6A S87 S2\" id=\"t1j_197\">Sous total </span><span class=\"S3A6B S87 S2\" id=\"t1k_197\">25 604 </span><span class=\"S3A6C S87 S2\" id=\"t1l_197\">9 279 </span><span class=\"S3A6D S87 S2\" id=\"t1m_197\">Besoin en fonds de roulement </span><span class=\"S3A6E S87 S2\" id=\"t1n_197\">(14 700) </span><span class=\"S3A6F S87 S2\" id=\"t1o_197\">(9 904) </span><span class=\"S3A70 S2C S2\" id=\"t1p_197\">Provisions sur actifs circulant </span><span class=\"S3A71 S2C S2\" id=\"t1q_197\">(122) </span><span class=\"S3A72 S2C S2\" id=\"t1r_197\">4 953 </span><span class=\"S3A73 S87 S2\" id=\"t1s_197\">Besoin en fonds de roulement net </span><span class=\"S3A74 S87 S2\" id=\"t1t_197\">(14 822) </span><span class=\"S3A75 S87 S2\" id=\"t1u_197\">(4 951) </span><span class=\"S3A76 S87 S2\" id=\"t2_198\">6.16. Incidence des variations de p\u00e9rim\u00e8tre et transactions entre actionnaires </span><span class=\"S3A77 S411 S2\" id=\"t3_198\">En milliers d\u2019euros </span><span class=\"S3A78 S87 S2\" id=\"t4_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A79 S87 S2\" id=\"t5_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A7A S2C S2\" id=\"t6_198\">Tr\u00e9sorerie acquise lors des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A7B S2C S2\" id=\"t7_198\">- </span><span class=\"S3A7C S2C S2\" id=\"t8_198\">41 </span><span class=\"S3A7D S2C S2\" id=\"t9_198\">Investissement en titres consolid\u00e9s (1) </span><span class=\"S3A7E S2C S2\" id=\"ta_198\">(175) </span><span class=\"S3A7F S2C S2\" id=\"tb_198\">(1 575) </span><span class=\"S3A80 S87 S2\" id=\"tc_198\">Impact des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A81 S87 S2\" id=\"td_198\">(175) </span><span class=\"S3A82 S87 S2\" id=\"te_198\">(1 534) </span><span class=\"S3A83 S2C S2\" id=\"tf_198\">Tr\u00e9sorerie c\u00e9d\u00e9e lors des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A84 S2C S2\" id=\"tg_198\">- </span><span class=\"S3A85 S2C S2\" id=\"th_198\">- </span><span class=\"S3A86 S2C S2\" id=\"ti_198\">D\u00e9sinvestissement en titres consolid\u00e9s </span><span class=\"S3A87 S2C S2\" id=\"tj_198\">- </span><span class=\"S3A88 S2C S2\" id=\"tk_198\">- </span><span class=\"S3A89 S87 S2\" id=\"tl_198\">Impact des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A8A S87 S2\" id=\"tm_198\">- </span><span class=\"S3A8B S87 S2\" id=\"tn_198\">- </span><span class=\"S3A8C S87 S2\" id=\"to_198\">Total des incidences de p\u00e9rim\u00e8tre </span><span class=\"S3A8D S87 S2\" id=\"tp_198\">- </span><span class=\"S3A8E S87 S2\" id=\"tq_198\">(40) </span><span class=\"S3A8F S87 S2\" id=\"tr_198\">Total des transactions entre actionnaires </span><span class=\"S3A90 S87 S2\" id=\"ts_198\">(175) </span><span class=\"S35AA S87 S2\" id=\"tt_198\">(1 574) </span><span class=\"S3A91 S2C S2\" id=\"tu_198\">(1) Paiement diff\u00e9r\u00e9 en 2022 au titre de la prise de contr\u00f4le de Normat Services fin 2021. </span><span class=\"S3A92 S87 S2\" id=\"tv_198\">6.17. Engagements financiers </span><span class=\"S3A93 S411 S2\" id=\"tw_198\">En milliers d\u2019euros </span><span class=\"S3A94 S87 S2\" id=\"tx_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A95 S87 S2\" id=\"ty_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A96 S2C S2\" id=\"tz_198\">Avals et cautions (1) </span><span class=\"S3A97 S2C S2\" id=\"t10_198\">21 320 </span><span class=\"S3A98 S2C S2\" id=\"t11_198\">25 878 </span><span class=\"S3A99 S2C S2\" id=\"t12_198\">Hypoth\u00e8ques et nantissements </span><span class=\"S3A9A S2C S2\" id=\"t13_198\">8 436 </span><span class=\"S3A9B S2C S2\" id=\"t14_198\">7 373 </span><span class=\"S3A9C S87 S2\" id=\"t15_198\">Total des garanties donn\u00e9es </span><span class=\"S3A9D S87 S2\" id=\"t16_198\">29 756 </span><span class=\"S3A9E S87 S2\" id=\"t17_198\">33 251 </span><span class=\"S3A9F S411 S2\" id=\"t18_198\">En milliers d\u2019euros </span><span class=\"S3AA0 S87 S2\" id=\"t19_198\">31 d\u00e9cembre 2022 </span><span class=\"S3AA1 S87 S2\" id=\"t1a_198\">31 d\u00e9cembre 2021 </span><span class=\"S3AA2 S2C S2\" id=\"t1b_198\">Effets escompt\u00e9s non \u00e9chus </span><span class=\"S3AA3 S2C S2\" id=\"t1c_198\">168 </span><span class=\"S3AA4 S2C S2\" id=\"t1d_198\">147 </span><span class=\"S3AA5 S2C S2\" id=\"t1e_198\">Avals et cautions </span><span class=\"S3AA6 S2C S2\" id=\"t1f_198\">3 189 </span><span class=\"S3AA7 S2C S2\" id=\"t1g_198\">3 284 </span><span class=\"S3AA8 S87 S2\" id=\"t1h_198\">Total des garanties re\u00e7ues </span><span class=\"S3AA9 S87 S2\" id=\"t1i_198\">3 357 </span><span class=\"S3AAA S87 S2\" id=\"t1j_198\">3 432 </span><span class=\"S12EF S2C S2\" id=\"t1k_198\">(1) dont garantie portant sur les soci\u00e9t\u00e9s </span><span class=\"S3AAB S2B S2\" id=\"t1l_198\">mises en \u00e9quivalence de 3 579K\u20ac en 2021 </span><span class=\"S3AAC S2C S2\" id=\"t1m_198\">La ligne Avals et Caution ne concerne plus que les cautions de march\u00e9. </span><span class=\"S3AAE S87 S2\" id=\"t3_199\">INFORMATIONS RELATIVES AUX PARTIES LIEES </span><span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span><span class=\"S3AB7 S87 S2\" id=\"tc_199\">7.3. R\u00e9mun\u00e9ration du personnel dirigeant-cl\u00e9 </span><span class=\"S3AB8 S2C S2\" id=\"td_199\">Le personnel dirigeant cl\u00e9 du Groupe EPC est compos\u00e9 du mandataire social de la soci\u00e9t\u00e9 EPC S.A. au </span><span class=\"S3AB9 S2C S2\" id=\"te_199\">31 d\u00e9cembre 2022. </span><span class=\"S3ABA S11ED S2\" id=\"tf_199\">En milliers d\u2019euros </span><span class=\"S3ABB S87 S2\" id=\"tg_199\">Exercice 2021 </span><span class=\"S3ABC S87 S2\" id=\"th_199\">Exercice 2022 </span><span class=\"S3ABD S2C S2\" id=\"ti_199\">R\u00e9mun\u00e9rations avantages en nature </span><span class=\"S3ABE S2C S2\" id=\"tj_199\">Jetons de pr\u00e9sence </span><span class=\"S3ABF S2C S2\" id=\"tk_199\">Autres </span><span class=\"S3AC0 S2C S2\" id=\"tl_199\">Paiement en action </span><span class=\"S3AC1 S2C S2\" id=\"tm_199\">526 </span><span class=\"S3AC2 S2C S2\" id=\"tn_199\">63 </span><span class=\"S3AC3 S2C S2\" id=\"to_199\">80 </span><span class=\"S3AC4 S2C S2\" id=\"tp_199\">- </span><span class=\"S3AC5 S2C S2\" id=\"tq_199\">540 </span><span class=\"S3AC6 S2C S2\" id=\"tr_199\">64 </span><span class=\"S3AC7 S2C S2\" id=\"ts_199\">- </span><span class=\"S3AC8 S2C S2\" id=\"tt_199\">- </span><span class=\"S3AC9 S87 S2\" id=\"tu_199\">Total </span><span class=\"S3ACA S87 S2\" id=\"tv_199\">670 </span><span class=\"S3ACB S87 S2\" id=\"tw_199\">605 </span><span class=\"S3ACC S2B S2\" id=\"tx_199\">Le d\u00e9tail des r\u00e9mun\u00e9rations des dirigeants figure dans la section 13 du Document d\u2019Enregistrement </span><span class=\"S3ACD S2C S2\" id=\"ty_199\">Universel </span><span class=\"S3ACE S87 S2\" id=\"t2_200\">7.4. Transactions avec des parties li\u00e9es </span><span class=\"S3ACF S2C S2\" id=\"t3_200\">Le Groupe entretient des relations avec les parties li\u00e9es suivantes : </span><span class=\"S3AD0 S88 S2\" id=\"t4_200\">\u2022 </span><span class=\"S3AD1 S2B S2\" id=\"t5_200\">EJ.Barbier, maison m\u00e8re d\u2019EPC SA </span><span class=\"S3AD2 S88 S2\" id=\"t6_200\">\u2022 </span><span class=\"S3AD3 S2C S2\" id=\"t7_200\">Adex, et Adex Services filiales d\u00e9tenues majoritairement par EJ.Barbier. </span><span class=\"S3AD4 S2C S2\" id=\"t8_200\">Ces parties li\u00e9es assurent des prestations de services pour le compte du Groupe pour un montant de </span><span class=\"S3AD5 S2C S2\" id=\"t9_200\">11 </span><span class=\"S3AD6 S2B S2\" id=\"ta_200\">137 K\u20ac au cours de l\u2019exercice 2022 contre 9 626 K\u20ac </span><span class=\"S3AD7 S2B S2\" id=\"tb_200\">pour l\u2019exercice 2021. </span><span class=\"S3AD8 S11ED S2\" id=\"tc_200\">En milliers d\u2019euros </span><span class=\"S3AD9 S87 S2\" id=\"td_200\">Exercice 2022 </span><span class=\"S3ADA S87 S2\" id=\"te_200\">Exercice 2021 </span><span class=\"S3ADB S118C S2\" id=\"tf_200\">Adex SNC </span><span class=\"S3ADC S87 S2\" id=\"tg_200\">9 968 </span><span class=\"S3ADD S87 S2\" id=\"th_200\">8 564 </span><span class=\"S3ADE S2B S2\" id=\"ti_200\">Prestation d\u2019assistance et de conseil r\u00e9alis\u00e9es par </span><span class=\"S3ADF S2C S2\" id=\"tj_200\">ADEX SNC (1) </span><span class=\"S3AE0 S2C S2\" id=\"tk_200\">Personnel mis \u00e0 disposition Nitrates &amp; Innov. </span><span class=\"S3AE1 S2C S2\" id=\"tl_200\">Refacturation SMA (t\u00e9l\u00e9phone) </span><span class=\"S3AE2 S2C S2\" id=\"tm_200\">Refacturation EPC SA (t\u00e9l\u00e9phone) </span><span class=\"S3AE3 S2C S2\" id=\"tn_200\">Refacturation EPC France (divers) </span><span class=\"S3AE4 S2C S2\" id=\"to_200\">9 876 </span><span class=\"S3AE5 S2C S2\" id=\"tp_200\">89 </span><span class=\"S3AE6 S2C S2\" id=\"tq_200\">2 </span><span class=\"S3AE7 S2C S2\" id=\"tr_200\">1 </span><span class=\"S3AE8 S2C S2\" id=\"ts_200\">0 </span><span class=\"S3AE9 S2C S2\" id=\"tt_200\">8 436 </span><span class=\"S3AEA S2C S2\" id=\"tu_200\">125 </span><span class=\"S3AEB S2C S2\" id=\"tv_200\">2 </span><span class=\"S3AEC S2C S2\" id=\"tw_200\">1 </span><span class=\"S3AED S2C S2\" id=\"tx_200\">0 </span><span class=\"S3AEE S118C S2\" id=\"ty_200\">Adex Services Limited </span><span class=\"S3AEF S87 S2\" id=\"tz_200\">878 </span><span class=\"S3AF0 S87 S2\" id=\"t10_200\">779 </span><span class=\"S3AF1 S2C S2\" id=\"t11_200\">Prestations de management EPC UK r\u00e9alis\u00e9es par Adex </span><span class=\"S3AF2 S2C S2\" id=\"t12_200\">Services Ltd (2) </span><span class=\"S3AF3 S2C S2\" id=\"t13_200\">878 </span><span class=\"S3AF4 S2C S2\" id=\"t14_200\">779 </span><span class=\"S3AF5 S87 S2\" id=\"t15_200\">EJ Barbier </span><span class=\"S3AF6 S87 S2\" id=\"t16_200\">291 </span><span class=\"S3AF7 S87 S2\" id=\"t17_200\">283 </span><span class=\"S3AF8 S2C S2\" id=\"t18_200\">Prestation de services informatiques EPC SA (3) </span><span class=\"S3AF9 S2C S2\" id=\"t19_200\">Prestation de services informatiques EPC France (3) </span><span class=\"S3AFA S2C S2\" id=\"t1a_200\">Assurance responsabilit\u00e9 civile des dirigeants (4) </span><span class=\"S3AFB S2C S2\" id=\"t1b_200\">50 </span><span class=\"S3AFC S2C S2\" id=\"t1c_200\">166 </span><span class=\"S3AFD S2C S2\" id=\"t1d_200\">75 </span><span class=\"S3AFE S2C S2\" id=\"t1e_200\">83 </span><span class=\"S3AFF S2C S2\" id=\"t1f_200\">145 </span><span class=\"S3B00 S2C S2\" id=\"t1g_200\">55 </span><span class=\"S3B01 S87 S2\" id=\"t1h_200\">Total </span><span class=\"S3B02 S87 S2\" id=\"t1i_200\">11 137 </span><span class=\"S3B03 S87 S2\" id=\"t1j_200\">9 626 </span><span class=\"S3B04 S2C S2\" id=\"t1k_200\">(5) </span><span class=\"S3B05 S2B S2\" id=\"t1l_200\">La soci\u00e9t\u00e9 EPC n\u2019emploie aucun salari\u00e9. Elle ne dispose donc pas en propre des moyens n\u00e9cessaires </span><span class=\"S3B06 S2B S2\" id=\"t1m_200\">\u00e0 la r\u00e9alisation de ses obligations de soci\u00e9t\u00e9 cot\u00e9e et d\u2019holding animatrice d\u2019un groupe de soci\u00e9t\u00e9s. </span><span class=\"S3B07 S2C S2\" id=\"t1n_200\">Adex lui fournit conseil et assistance dans les domaines suivants : en mati\u00e8re administratif et </span><span class=\"S3B08 S2C S2\" id=\"t1o_200\">financier (contr\u00f4le de gestion, tr\u00e9sorerie, financement, comptabilit\u00e9, consolidation, communication </span><span class=\"S3B09 S2C S2\" id=\"t1p_200\">financi\u00e8re), juridique et fiscal, ressources humaines, assurance, audit interne, strat\u00e9gie et </span><span class=\"S3B0A S2C S2\" id=\"t1q_200\">d\u00e9veloppement, marketing, logistique achat, s\u00e9curit\u00e9, sant\u00e9 et environnement. </span><span class=\"S3B0B S2C S2\" id=\"t1r_200\">En contrepartie de ses services, Adex per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B0C S2B S2\" id=\"t1s_200\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B0D S2C S2\" id=\"t1t_200\">frais dir</span><span class=\"S3B0E S2B S2\" id=\"t1u_200\">ects non affect\u00e9s. Une partie de ces services est rendue au b\u00e9n\u00e9fice des filiales d\u2019EPC SA, </span><span class=\"S3B0F S2C S2\" id=\"t1v_200\">qui refacture les filiales concern\u00e9es. </span><span class=\"S3B10 S2C S2\" id=\"t1w_200\">(6) </span><span class=\"S3B11 S2C S2\" id=\"t1x_200\">Adex Services Ltd fournit \u00e0 EPC UK (soci\u00e9t\u00e9 dont EPC SA d\u00e9tient 92,60% du capital) conseil et </span><span class=\"S3B12 S2C S2\" id=\"t1y_200\">assistance dans les mati\u00e8res suivantes : business d\u00e9veloppement, communication et marketing, </span><span class=\"S3B13 S2C S2\" id=\"t1z_200\">juridique et fiscal, ressources humaines. En contrepartie de ses services, Adex Services Ltd per\u00e7oit </span><span class=\"S3B14 S2C S2\" id=\"t20_200\">une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de fonctionnement au titre desdits services augment\u00e9e </span><span class=\"S3B15 S2B S2\" id=\"t21_200\">d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses frais directs non affect\u00e9s. </span><span class=\"S3B16 S2C S2\" id=\"t22_200\">(7) </span><span class=\"S3B17 S2B S2\" id=\"t23_200\">Afin d\u2019all\u00e9ger les investissements d\u2019EPC SA en mati\u00e8re informatique, EJ Barbier, qui consolide </span><span class=\"S3B18 S2C S2\" id=\"t24_200\">EPC SA et ses filiales dans ses comptes, a acquis certains serveurs et logiciels en 2016 (Salle </span><span class=\"S3B19 S2B S2\" id=\"t25_200\">serveur, syst\u00e8me PRA, ERP, SIRH, \u2026), qu\u2019elle met \u00e0 disposition d\u2019EPC SA et ses filiales, et dont </span><span class=\"S3B1A S2B S2\" id=\"t26_200\">elle assure la maintenance applicative, l\u2019assistance technique et les adaptations n\u00e9cessaires. </span><span class=\"S3B1B S2C S2\" id=\"t27_200\">En </span><span class=\"S3B1C S2C S2\" id=\"t28_200\">contrepartie de ses services, EJ Barbier per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B1D S2B S2\" id=\"t2_201\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B1E S2C S2\" id=\"t3_201\">frais directs non affect\u00e9s. </span><span class=\"S3B1F S2C S2\" id=\"t4_201\">(8) </span><span class=\"S3B20 S2B S2\" id=\"t5_201\">La police d\u2019assurance responsabilit\u00e9 civile des dirigeants du groupe EJ Barbier e</span><span class=\"S3B21 S2C S2\" id=\"t6_201\">st souscrite au </span><span class=\"S3B22 S2B S2\" id=\"t7_201\">niveau d\u2019EJ Barbier, qui refacture \u00e0 EPC SA la quote</span><span class=\"S3B23 S2C S2\" id=\"t8_201\">-</span><span class=\"S3B24 S2B S2\" id=\"t9_201\">part des primes correspondant \u00e0 l\u2019assurance </span><span class=\"S3B25 S2C S2\" id=\"ta_201\">de ses dirigeants. </span><span class=\"S3B26 S2B S2\" id=\"tb_201\">Les sommes dues par le Groupe aux parties li\u00e9es \u00e0 fin d\u00e9cembre 2022 s\u2019\u00e9l\u00e8vent \u00e0 5 618 K\u20ac contre 5.206 </span><span class=\"S3B27 S2B S2\" id=\"tc_201\">K\u20ac \u00e0 fin 2021. </span><span class=\"S3B28 S87 S2\" id=\"td_201\">Proc\u00e9dure Candel &amp; Partners </span><span class=\"S3B29 S2C S2\" id=\"te_201\">Le 29 novembre 2016, la soci\u00e9t\u00e9 Candel &amp; Partners a assign\u00e9 tous les administrateurs de la soci\u00e9t\u00e9 E.J. </span><span class=\"S3B2A S2B S2\" id=\"tf_201\">Barbier (dont certains sont \u00e9galement administrateurs d\u2019EPC SA) ainsi qu\u2019EPC SA devant le Tribunal </span><span class=\"S3B2B S2C S2\" id=\"tg_201\">de commerce de Paris, en solli</span><span class=\"S3B2C S2B S2\" id=\"th_201\">citant leur condamnation solidaire \u00e0 payer \u00e0 EPC SA 15,4 millions d\u2019euros </span><span class=\"S3B2D S2C S2\" id=\"ti_201\">de dommages-int\u00e9r\u00eats en r\u00e9paration du pr\u00e9judice que lui aurait caus\u00e9 des conventions conclues par EPC </span><span class=\"S3B2E S2C S2\" id=\"tj_201\">ou ses filiales avec E.J. Barbier et les soci\u00e9t\u00e9s ADEX et ADEX Services Limited au titre des exercices </span><span class=\"S3B2F S2B S2\" id=\"tk_201\">2000 \u00e0 2013 inclus, ainsi qu\u20191,5 million d\u2019euros de dommages</span><span class=\"S3B30 S2C S2\" id=\"tl_201\">-int\u00e9r\u00eats </span><span class=\"S3B31 S410 S2\" id=\"tm_201\">\u00ab au titre du pr\u00e9judice subi par </span><span class=\"S3B32 S411 S2\" id=\"tn_201\">EPC du fait du retard dans l\u2019indemnisation \u00bb</span><span class=\"S3B33 S2B S2\" id=\"to_201\">, 300.000\u20ac en application de l\u2019article 700 CPC, et les </span><span class=\"S3B34 S2C S2\" id=\"tp_201\">d\u00e9pens. </span><span class=\"S3B35 S2C S2\" id=\"tq_201\">Dans le cadre de cette proc\u00e9dure, la soci\u00e9t\u00e9 Candel &amp; Partners vise sp\u00e9cifiquement : </span><span class=\"S3B36 S2C S2\" id=\"tr_201\">- </span><span class=\"S3B37 S2C S2\" id=\"ts_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B38 S2E S2\" id=\"tt_201\">er </span><span class=\"S3B39 S2C S2\" id=\"tu_201\">janvier 2000 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B3A S2C S2\" id=\"tv_201\">services conclue entre la soci\u00e9t\u00e9 ADEX, en qualit\u00e9 de prestataire, et la Soci\u00e9t\u00e9, en qualit\u00e9 de </span><span class=\"S3B3B S2C S2\" id=\"tw_201\">b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 du 4 janvier 2000 et portant sur des prestations </span><span class=\"S3B3C S2B S2\" id=\"tx_201\">d\u2019assistance dans (i) les domaines techniques, de la strat\u00e9gie et de la production, (ii) le domaine </span><span class=\"S3B3D S2C S2\" id=\"ty_201\">de la logistique et des transports, (iii) le domaine de la strat\u00e9gie commerciale, (iv) le marketing, </span><span class=\"S3B3E S2C S2\" id=\"tz_201\">(v) la communication, (vi) les relations internationales, (vii) le domaine comptable, (viii) le </span><span class=\"S3B3F S2C S2\" id=\"t10_201\">domaine financier, (ix) le domaine de la tr\u00e9sorerie, (x) les domaines juridique et fiscal et (xi) le </span><span class=\"S3B40 S2C S2\" id=\"t11_201\">domaine des relations humaines. </span><span class=\"S3B41 S2C S2\" id=\"t12_201\">- </span><span class=\"S3B42 S2C S2\" id=\"t13_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B43 S2E S2\" id=\"t14_201\">er </span><span class=\"S3B44 S2C S2\" id=\"t15_201\">janvier au 31 d\u00e9cembre 2013, la convention de prestations de service en </span><span class=\"S3B45 S2B S2\" id=\"t16_201\">date du 6 mars 2013 portant sur des prestations d\u2019assistance dans (i) le domaine du marketing </span><span class=\"S3B46 S2C S2\" id=\"t17_201\">et de la communication, (ii) le domaine administrati</span><span class=\"S3B47 S2B S2\" id=\"t18_201\">f et financier, (iii) le domaine de l\u2019audit </span><span class=\"S3B48 S2C S2\" id=\"t19_201\">interne (iv) la direction de la strat\u00e9gie et du d\u00e9veloppement (v) la direction logistique et des </span><span class=\"S3B49 S2C S2\" id=\"t1a_201\">achats et (vi) le domaine de la S\u00e9curit\u00e9 </span><span class=\"S3B4A S2B S2\" id=\"t1b_201\">\u2013 </span><span class=\"S3B4B S2C S2\" id=\"t1c_201\">Sant\u00e9 </span><span class=\"S3B4C S2B S2\" id=\"t1d_201\">\u2013 </span><span class=\"S3B4D S2C S2\" id=\"t1e_201\">Environnement et pr\u00e9voyant une r\u00e9mun\u00e9ration </span><span class=\"S3B4E S2C S2\" id=\"t1f_201\">sur la base des co\u00fbt</span><span class=\"S3B4F S2B S2\" id=\"t1g_201\">s r\u00e9els augment\u00e9s d\u2019une marge de 8%, mais seulement en ce qui concerne la </span><span class=\"S3B50 S2B S2\" id=\"t1h_201\">refacturation par ADEX \u00e0 EPC SA d\u2019une partie des loyers pay\u00e9s par ADEX \u00e0 E.J. Barbier. </span><span class=\"S3B51 S2C S2\" id=\"t1i_201\">- </span><span class=\"S3B52 S2C S2\" id=\"t1j_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B53 S2E S2\" id=\"t1k_201\">er </span><span class=\"S3B54 S2C S2\" id=\"t1l_201\">janvier 2007 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B55 S2C S2\" id=\"t1m_201\">services informatiques conclue entre la soci\u00e9t\u00e9 E.J. Barbier, en qualit\u00e9 de prestataire, et la </span><span class=\"S3B56 S2C S2\" id=\"t1n_201\">Soci\u00e9t\u00e9, en qualit\u00e9 de b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 en date du 2 janvier 2007. </span><span class=\"S3B57 S2C S2\" id=\"t1o_201\">Cette convention pr\u00e9voyait \u00e0 la charge de la Soci\u00e9t\u00e9 une r\u00e9mun\u00e9ratio</span><span class=\"S3B58 S2B S2\" id=\"t1p_201\">n annuelle de 130.000\u20ac </span><span class=\"S3B59 S2B S2\" id=\"t1q_201\">avec une clause d\u2019indexation en fonction de l\u2019\u00e9volution de l\u2019indice Syntec. Cette convention a </span><span class=\"S3B5A S2B S2\" id=\"t1r_201\">\u00e9t\u00e9 conclue pour une dur\u00e9e initiale de 3 ans, reconductible tacitement par p\u00e9riode d\u2019une ann\u00e9e, </span><span class=\"S3B5B S2C S2\" id=\"t1s_201\">et a \u00e9t\u00e9 reconduite chaque ann\u00e9e ensuite. Elle a pris fin de mani\u00e8re anticip\u00e9e le 31 d\u00e9cembre </span><span class=\"S3B5C S2C S2\" id=\"t1t_201\">2012, lorsque lui a \u00e9t\u00e9 substitu\u00e9e la convention en date du 10 octobre 2014, entr\u00e9e en vigueur </span><span class=\"S3B5D S2C S2\" id=\"t1u_201\">r\u00e9troactivement le 1 </span><span class=\"S3B5E S2E S2\" id=\"t1v_201\">er </span><span class=\"S3B5F S2C S2\" id=\"t1w_201\">janvier 2013</span><span class=\"S3B60 S410 S2\" id=\"t1x_201\">. </span><span class=\"S3B61 S2C S2\" id=\"t2_202\">Au soutien de ses pr\u00e9tentions, la soci\u00e9t\u00e9 Candel &amp; Partners fait valoir que les conventions en question </span><span class=\"S3B62 S2C S2\" id=\"t3_202\">auraient d\u00fb \u00eatre soumises \u00e0 la proc\u00e9dure des conventions r\u00e9glement\u00e9es pr\u00e9vue par les articles L.225-38 </span><span class=\"S3B63 S2B S2\" id=\"t4_202\">et suivants du code de commerce et qu\u2019elles ont caus\u00e9 des cons\u00e9quences pr\u00e9judiciables \u00e0 EPC. </span><span class=\"S3B64 S2C S2\" id=\"t5_202\">Par un jugement du 31 octo</span><span class=\"S3B65 S2B S2\" id=\"t6_202\">bre 2019, le Tribunal de commerce de Paris a d\u00e9clar\u00e9 irrecevable l\u2019action de </span><span class=\"S3B66 S2B S2\" id=\"t7_202\">Candel &amp; Partners \u00e0 l\u2019\u00e9gard de Mmes Brigitte de Brancion, Dominique de Brancion, Isabelle Chatel de </span><span class=\"S3B67 S2C S2\" id=\"t8_202\">Brancion, Marie-Magdeleine de Brancion et de Mme Annick Fournier-Guihard, et les a mises hors de </span><span class=\"S3B68 S2C S2\" id=\"t9_202\">cause. </span><span class=\"S3B69 S2C S2\" id=\"ta_202\">Par un second jugement du 10 juillet 2020, le Tribunal de commerce de Paris a d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel </span><span class=\"S3B6A S2B S2\" id=\"tb_202\">&amp; Partners de la totalit\u00e9 de ses demandes, et l\u2019a condamn\u00e9e, sur le fondement de l\u2019article 700 du Code </span><span class=\"S3B6B S2C S2\" id=\"tc_202\">de proc\u00e9dure civile, \u00e0 </span><span class=\"S3B6C S2B S2\" id=\"td_202\">payer 60.000\u20ac \u00e0 Madame Elisabeth de Raguet de Brancion, Madame Jacqueline </span><span class=\"S3B6D S2B S2\" id=\"te_202\">de Raguet de Brancion et Monsieur Paul de Brancion et 30.000\u20ac \u00e0 la soci\u00e9t\u00e9 EPC. </span><span class=\"S3B6E S2C S2\" id=\"tf_202\">Aux termes de ce jugement, le Tribunal a : </span><span class=\"S3B6F S2C S2\" id=\"tg_202\">- </span><span class=\"S3B70 S2C S2\" id=\"th_202\">d\u00e9clar\u00e9 (i) irrecevables (\u00e0 raison de la prescription) la totalit\u00e9 des demandes de la soci\u00e9t\u00e9 Candel </span><span class=\"S3B71 S2B S2\" id=\"ti_202\">\u00e0 l\u2019encontre de Madame Jacqueline de Brancion, ainsi que les demandes de la soci\u00e9t\u00e9 Candel \u00e0 </span><span class=\"S3B72 S2B S2\" id=\"tj_202\">l\u2019encontre de Madame \u00c9lisabeth de Brancion et de Monsieur Paul de Brancion \u00e0 l\u2019exception des </span><span class=\"S3B73 S2C S2\" id=\"tk_202\">demandes relatives \u00e0 la seule r\u00e9paration du loyer 2013 intervenu post\u00e9rieurement au 29 </span><span class=\"S3B74 S2C S2\" id=\"tl_202\">novembre 2013 dans le cas de Monsieur Paul de Brancion et du 2 d\u00e9cembre 2013 dans le cas de </span><span class=\"S3B75 S2C S2\" id=\"tm_202\">Madame \u00c9lisabeth de Brancion ; </span><span class=\"S3B76 S2C S2\" id=\"tn_202\">- </span><span class=\"S3B77 S2C S2\" id=\"to_202\">d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners de ses demandes relatives \u00e0 la refacturation du loyer 2013 </span><span class=\"S3B78 S2C S2\" id=\"tp_202\">intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion et du 2 </span><span class=\"S3B79 S2C S2\" id=\"tq_202\">d\u00e9cembre 2013 dans le cas de Mme Elisabeth De Brancion. </span><span class=\"S3B7A S2B S2\" id=\"tr_202\">Par un arr\u00eat du 9 novembre 2021, la Cour d\u2019appel de Paris a </span><span class=\"S3B7B S2C S2\" id=\"ts_202\">: </span><span class=\"S3B7C S2C S2\" id=\"tt_202\">- </span><span class=\"S3B7D S2C S2\" id=\"tu_202\">confirm\u00e9 le jugement du 31 octobre 2019 en toutes ses dispositions, </span><span class=\"S3B7E S2C S2\" id=\"tv_202\">- </span><span class=\"S3B7F S2B S2\" id=\"tw_202\">confirm\u00e9 le jugement du 10 juillet 2020 en toutes ses dispositions sauf en ce qu\u2019il a d\u00e9clar\u00e9 </span><span class=\"S3B80 S2B S2\" id=\"tx_202\">irrecevables les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners \u00e0 l\u2019encontre de Mme Elisabeth de </span><span class=\"S3B81 S2C S2\" id=\"ty_202\">Brancion et de M. </span><span class=\"S3B82 S2B S2\" id=\"tz_202\">Paul de Brancion, \u00e0 l\u2019exception des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B83 S2C S2\" id=\"t10_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de </span><span class=\"S3B84 S2C S2\" id=\"t11_202\">Brancion, et d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B85 S2C S2\" id=\"t12_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion </span><span class=\"S3B86 S2C S2\" id=\"t13_202\">et au 2 d\u00e9cembre 2013 dans le cas de Mme Elisabeth de Brancion, et statuant \u00e0 nouveau, d\u00e9clar\u00e9 </span><span class=\"S3B87 S2B S2\" id=\"t14_202\">irrecevable car prescrite l\u2019action exerc\u00e9e par Candel &amp; Partners \u00e0 l\u2019encontre de M. Paul de </span><span class=\"S3B88 S2C S2\" id=\"t15_202\">Brancion et de Mme Elisabeth de Brancion. </span><span class=\"S3B89 S2B S2\" id=\"t16_202\">Au final c\u2019est donc la totalit\u00e9 les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners qui ont \u00e9t\u00e9 d\u00e9clar\u00e9 </span><span class=\"S3B8A S2C S2\" id=\"t17_202\">irrecevables car prescrites. </span><span class=\"S3B8B S2B S2\" id=\"t18_202\">A la suite de l\u2019arr\u00eat de la Cour d\u2019appel de Paris, la soci\u00e9t\u00e9 Candel &amp; Partners a r\u00e9gl\u00e9 \u00e0 EPC l\u2019indemnit\u00e9 </span><span class=\"S3B8C S2B S2\" id=\"t19_202\">de 30.000\u20ac au titre de l\u2019article 700 du code de proc\u00e9dure civile pr\u00e9vue par le jugement du 10 juillet </span><span class=\"S3B8D S2C S2\" id=\"t1a_202\">2020. </span><span class=\"S3B8E S2B S2\" id=\"t1b_202\">Puis elle a form\u00e9 un pourvoi en cassation \u00e0 l\u2019encontre de l\u2019arr\u00eat de la Cour d\u2019appel de Paris du </span><span class=\"S3B8F S2C S2\" id=\"t1c_202\">9 </span><span class=\"S3B90 S2B S2\" id=\"t1d_202\">novembre 2021. L\u2019affaire est pendante devant la Cour de cassation. </span><span class=\"S3AAD S4D2 S2\" id=\"t2_203\">8. </span><span class=\"S3AAE S87 S2\" id=\"t3_203\">SOCIETES DU GROUPE </span><span class=\"S3B91 S87 S2\" id=\"t4_203\">Soci\u00e9t\u00e9s </span><span class=\"S3B92 S87 S2\" id=\"t5_203\">Pays </span><span class=\"S3B93 S2A S2\" id=\"t6_203\">% d\u2019int\u00e9r\u00eat </span><span class=\"S3B94 S87 S2\" id=\"t7_203\">D\u00e9c. 2022 </span><span class=\"S3B95 S87 S2\" id=\"t8_203\">D\u00e9c. 2021 </span><span class=\"S3B96 S87 S2\" id=\"t9_203\">Filiales </span><span class=\"S3B97 S2A S2\" id=\"ta_203\">\u2013 </span><span class=\"S3B98 S87 S2\" id=\"tb_203\">Int\u00e9gration globale </span><span class=\"S3B99 S2C S2\" id=\"tc_203\">EPC SA </span><span class=\"S3B9A S2C S2\" id=\"td_203\">France </span><span class=\"S3B9B S2C S2\" id=\"te_203\">100 </span><span class=\"S3B9C S2C S2\" id=\"tf_203\">100 </span><span class=\"S3B9D S2C S2\" id=\"tg_203\">EPC France </span><span class=\"S3B9E S2C S2\" id=\"th_203\">France </span><span class=\"S3B9F S2C S2\" id=\"ti_203\">100 </span><span class=\"S3BA0 S2C S2\" id=\"tj_203\">100 </span><span class=\"S3BA1 S2C S2\" id=\"tk_203\">DEMOKRITE SAS </span><span class=\"S3BA2 S2C S2\" id=\"tl_203\">France </span><span class=\"S3BA3 S2C S2\" id=\"tm_203\">100 </span><span class=\"S3BA4 S2C S2\" id=\"tn_203\">100 </span><span class=\"S3BA5 S2C S2\" id=\"to_203\">DEMOSTEN </span><span class=\"S3BA6 S2C S2\" id=\"tp_203\">France </span><span class=\"S3BA7 S2C S2\" id=\"tq_203\">100 </span><span class=\"S3BA8 S2C S2\" id=\"tr_203\">100 </span><span class=\"S3BA9 S2C S2\" id=\"ts_203\">A.T.D. SAS </span><span class=\"S3BAA S2C S2\" id=\"tt_203\">France </span><span class=\"S3BAB S2C S2\" id=\"tu_203\">100 </span><span class=\"S3BAC S2C S2\" id=\"tv_203\">100 </span><span class=\"S3BAD S2C S2\" id=\"tw_203\">PRODEMO SAS </span><span class=\"S3BAE S2C S2\" id=\"tx_203\">France </span><span class=\"S3BAF S2C S2\" id=\"ty_203\">100 </span><span class=\"S3BB0 S2C S2\" id=\"tz_203\">100 </span><span class=\"S3BB1 S2C S2\" id=\"t10_203\">OCCAMAT SAS </span><span class=\"S3BB2 S2C S2\" id=\"t11_203\">France </span><span class=\"S3BB3 S2C S2\" id=\"t12_203\">100 </span><span class=\"S3BB4 S2C S2\" id=\"t13_203\">100 </span><span class=\"S3BB5 S2C S2\" id=\"t14_203\">OCCAMIANTE SAS </span><span class=\"S3BB6 S2C S2\" id=\"t15_203\">France </span><span class=\"S3BB7 S2C S2\" id=\"t16_203\">100 </span><span class=\"S3BB8 S2C S2\" id=\"t17_203\">100 </span><span class=\"S3BB9 S2C S2\" id=\"t18_203\">2 B RECYCLAGE SAS </span><span class=\"S3BBA S2C S2\" id=\"t19_203\">France </span><span class=\"S3BBB S2C S2\" id=\"t1a_203\">100 </span><span class=\"S3BBC S2C S2\" id=\"t1b_203\">100 </span><span class=\"S3BBD S2C S2\" id=\"t1c_203\">SOCIETE MINE AFRIQUE </span><span class=\"S3BBE S2C S2\" id=\"t1d_203\">France </span><span class=\"S3BBF S2C S2\" id=\"t1e_203\">100 </span><span class=\"S3BC0 S2C S2\" id=\"t1f_203\">100 </span><span class=\"S3BC1 S2C S2\" id=\"t1g_203\">DIOGEN </span><span class=\"S3BC2 S2C S2\" id=\"t1h_203\">France </span><span class=\"S3BC3 S2C S2\" id=\"t1i_203\">99,87 </span><span class=\"S3BC4 S2C S2\" id=\"t1j_203\">99,87 </span><span class=\"S3BC5 S2C S2\" id=\"t1k_203\">EPC MINETECH </span><span class=\"S3BC6 S2C S2\" id=\"t1l_203\">France </span><span class=\"S3BC7 S2C S2\" id=\"t1m_203\">100 </span><span class=\"S3BC8 S2C S2\" id=\"t1n_203\">100 </span><span class=\"S3BC9 S2C S2\" id=\"t1o_203\">CORSE EXPANSIF </span><span class=\"S3BCA S2C S2\" id=\"t1p_203\">France </span><span class=\"S3BCB S2C S2\" id=\"t1q_203\">73,24 </span><span class=\"S3BCC S2C S2\" id=\"t1r_203\">73,24 </span><span class=\"S3BCD S2C S2\" id=\"t1s_203\">EPC INNOVATION </span><span class=\"S3BCE S2C S2\" id=\"t1t_203\">France </span><span class=\"S3BCF S2C S2\" id=\"t1u_203\">100 </span><span class=\"S3BD0 S2C S2\" id=\"t1v_203\">100 </span><span class=\"S3BD1 S2C S2\" id=\"t1w_203\">SONOUVEX </span><span class=\"S3BD2 S2C S2\" id=\"t1x_203\">France </span><span class=\"S3BD3 S2C S2\" id=\"t1y_203\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t1z_203\">100 </span><span class=\"S3BD5 S2C S2\" id=\"t20_203\">EPC ITALIA </span><span class=\"S3BD6 S2C S2\" id=\"t21_203\">Italie </span><span class=\"S3BD7 S2C S2\" id=\"t22_203\">100 </span><span class=\"S3BD8 S2C S2\" id=\"t23_203\">100 </span><span class=\"S3BD9 S2C S2\" id=\"t24_203\">INTEREM </span><span class=\"S3BDA S2C S2\" id=\"t25_203\">Italie </span><span class=\"S3BDB S2C S2\" id=\"t26_203\">100 </span><span class=\"S3BDC S2C S2\" id=\"t27_203\">100 </span><span class=\"S3BDD S2C S2\" id=\"t28_203\">EPC CHEMICALS Services (1) </span><span class=\"S3BDE S2C S2\" id=\"t29_203\">Grande Bretagne </span><span class=\"S3BDF S2C S2\" id=\"t2a_203\">92,60 </span><span class=\"S3BE0 S2C S2\" id=\"t2b_203\">- </span><span class=\"S3BE1 S2C S2\" id=\"t2c_203\">EPC UK </span><span class=\"S3BE2 S2C S2\" id=\"t2d_203\">Grande Bretagne </span><span class=\"S3BE3 S2C S2\" id=\"t2e_203\">92,60 </span><span class=\"S3BE4 S2C S2\" id=\"t2f_203\">92,60 </span><span class=\"S3BE5 S2C S2\" id=\"t2g_203\">EPC METRICS Ltd </span><span class=\"S3BE6 S2C S2\" id=\"t2h_203\">Grande Bretagne </span><span class=\"S3BE7 S2C S2\" id=\"t2i_203\">92,60 </span><span class=\"S3BE8 S2C S2\" id=\"t2j_203\">92,60 </span><span class=\"S3BE9 S2C S2\" id=\"t2k_203\">MINEXPLO </span><span class=\"S3BEA S2C S2\" id=\"t2l_203\">Grande Bretagne </span><span class=\"S3BEB S2C S2\" id=\"t2m_203\">100 </span><span class=\"S3BEC S2C S2\" id=\"t2n_203\">100 </span><span class=\"S3BED S2C S2\" id=\"t2o_203\">EPC Belgique </span><span class=\"S3BEE S2C S2\" id=\"t2p_203\">Belgique </span><span class=\"S3BEF S2C S2\" id=\"t2q_203\">100 </span><span class=\"S3BF0 S2C S2\" id=\"t2r_203\">100 </span><span class=\"S3BF1 S2C S2\" id=\"t2s_203\">EMPRESA DE EXPLOSIVOS INDUSTRIAIS LDA </span><span class=\"S3BF2 S2C S2\" id=\"t2t_203\">(EEI) </span><span class=\"S3BF3 S2C S2\" id=\"t2u_203\">Portugal </span><span class=\"S3BF4 S2C S2\" id=\"t2v_203\">100 </span><span class=\"S3BF5 S2C S2\" id=\"t2w_203\">100 </span><span class=\"S3BF6 S2C S2\" id=\"t2x_203\">GALILEO EXPLOSIVOS SA </span><span class=\"S3BF7 S2C S2\" id=\"t2y_203\">Espagne </span><span class=\"S3BF8 S2C S2\" id=\"t2z_203\">100 </span><span class=\"S3BF9 S2C S2\" id=\"t30_203\">100 </span><span class=\"S3BFA S2C S2\" id=\"t31_203\">SERAFINA ORTEGA E HIJOS SA </span><span class=\"S3BFB S2C S2\" id=\"t32_203\">Espagne </span><span class=\"S3BFC S2C S2\" id=\"t33_203\">95 </span><span class=\"S3BFD S2C S2\" id=\"t34_203\">95 </span><span class=\"S3BFE S2C S2\" id=\"t35_203\">EPC ESPANA </span><span class=\"S3BFF S2C S2\" id=\"t36_203\">Espagne </span><span class=\"S3C00 S2C S2\" id=\"t37_203\">100 </span><span class=\"S3C01 S2C S2\" id=\"t38_203\">100 </span><span class=\"S3C02 S2C S2\" id=\"t39_203\">SILEX SEGURIDAD </span><span class=\"S3C03 S2C S2\" id=\"t3a_203\">Espagne </span><span class=\"S3C04 S2C S2\" id=\"t3b_203\">99,99 </span><span class=\"S3C05 S2C S2\" id=\"t3c_203\">99,99 </span><span class=\"S3C06 S2C S2\" id=\"t3d_203\">EPC SVERIGE </span><span class=\"S3C07 S2C S2\" id=\"t3e_203\">Su\u00e8de </span><span class=\"S3C08 S2C S2\" id=\"t3f_203\">100 </span><span class=\"S3C09 S2C S2\" id=\"t3g_203\">100 </span><span class=\"S3C0A S2C S2\" id=\"t3h_203\">EPC NORGE </span><span class=\"S3C0B S2C S2\" id=\"t3i_203\">Norv\u00e8ge </span><span class=\"S1167 S2C S2\" id=\"t3j_203\">100 </span><span class=\"S3C0C S2C S2\" id=\"t3k_203\">100 </span><span class=\"S3C0D S2C S2\" id=\"t3l_203\">EPCAP RE </span><span class=\"S3C0E S2C S2\" id=\"t3m_203\">Luxembourg </span><span class=\"S3C0F S2C S2\" id=\"t3n_203\">100 </span><span class=\"S3C10 S2C S2\" id=\"t3o_203\">100 </span><span class=\"S3C11 S2C S2\" id=\"t3p_203\">EPC MINEEX SENEGAL (2) </span><span class=\"S3C12 S2C S2\" id=\"t3q_203\">S\u00e9n\u00e9gal </span><span class=\"S3C13 S2C S2\" id=\"t3r_203\">81 </span><span class=\"S3C14 S2C S2\" id=\"t3s_203\">100 </span><span class=\"S3C15 S2C S2\" id=\"t3t_203\">K\u00c4MA\u00c4N EXPLO </span><span class=\"S3C16 S2C S2\" id=\"t3u_203\">Nouvelle Cal\u00e9donie </span><span class=\"S3C17 S2C S2\" id=\"t3v_203\">95 </span><span class=\"S3C18 S2C S2\" id=\"t3w_203\">95 </span><span class=\"S3C19 S2C S2\" id=\"t3x_203\">EPC BURKINA FASO </span><span class=\"S3C1A S2C S2\" id=\"t3y_203\">Burkina Faso </span><span class=\"S3C1B S2C S2\" id=\"t3z_203\">100 </span><span class=\"S3C1C S2C S2\" id=\"t40_203\">100 </span><span class=\"S3C1D S2C S2\" id=\"t41_203\">EPC ASIA PACIFIC FZE </span><span class=\"S3C1E S2C S2\" id=\"t42_203\">Emirats Arabes Unis </span><span class=\"S3C1F S2C S2\" id=\"t43_203\">100 </span><span class=\"S3C20 S2C S2\" id=\"t44_203\">100 </span><span class=\"S3C21 S2C S2\" id=\"t45_203\">MINEEX (1) </span><span class=\"S3C22 S2C S2\" id=\"t46_203\">S\u00e9n\u00e9gal </span><span class=\"S3C23 S2C S2\" id=\"t47_203\">- </span><span class=\"S3C24 S2C S2\" id=\"t48_203\">70 </span><span class=\"S3C25 S2C S2\" id=\"t49_203\">EPC EXPLO MAROC </span><span class=\"S3C26 S2C S2\" id=\"t4a_203\">Maroc </span><span class=\"S3C27 S2C S2\" id=\"t4b_203\">99,97 </span><span class=\"S3C28 S2C S2\" id=\"t4c_203\">99,97 </span><span class=\"S3C29 S2C S2\" id=\"t4d_203\">MARODYN </span><span class=\"S3C2A S2C S2\" id=\"t4e_203\">Maroc </span><span class=\"S3C2B S2C S2\" id=\"t4f_203\">99,95 </span><span class=\"S3C2C S2C S2\" id=\"t4g_203\">99.95 </span><span class=\"S3C2D S2B S2\" id=\"t4h_203\">MARODYN COTE D\u2019IVOIRE </span><span class=\"S3C2E S2B S2\" id=\"t4i_203\">C\u00f4te d\u2019Ivoire </span><span class=\"S3C2F S2C S2\" id=\"t4j_203\">99,95 </span><span class=\"S3C30 S2C S2\" id=\"t4k_203\">99.95 </span><span class=\"S3C31 S2C S2\" id=\"t4l_203\">NITROKEMFOR GUINEE </span><span class=\"S3C32 S2C S2\" id=\"t4m_203\">Guin\u00e9e </span><span class=\"S3C33 S2C S2\" id=\"t4n_203\">100 </span><span class=\"S3C34 S2C S2\" id=\"t4o_203\">100 </span><span class=\"S3C35 S2C S2\" id=\"t4p_203\">EPC GUINEE </span><span class=\"S3C36 S2C S2\" id=\"t4q_203\">Guin\u00e9e </span><span class=\"S3C37 S2C S2\" id=\"t4r_203\">99,99 </span><span class=\"S3C38 S2C S2\" id=\"t4s_203\">99,99 </span><span class=\"S3C39 S2C S2\" id=\"t4t_203\">EPC CAMEROUN </span><span class=\"S3C3A S2C S2\" id=\"t4u_203\">Cameroun </span><span class=\"S3C3B S2C S2\" id=\"t4v_203\">100 </span><span class=\"S3C3C S2C S2\" id=\"t4w_203\">100 </span><span class=\"S3C3D S2C S2\" id=\"t4x_203\">EPC GABON </span><span class=\"S3C3E S2C S2\" id=\"t4y_203\">Gabon </span><span class=\"S3C3F S2C S2\" id=\"t4z_203\">100 </span><span class=\"S3C40 S2C S2\" id=\"t50_203\">100 </span><span class=\"S3C41 S2B S2\" id=\"t51_203\">EPC COTE D\u2019IVOIRE </span><span class=\"S3C42 S2B S2\" id=\"t52_203\">C\u00f4te d\u2019ivoire </span><span class=\"S3C43 S2C S2\" id=\"t53_203\">75 </span><span class=\"S3C44 S2C S2\" id=\"t54_203\">75 </span><span class=\"S3C45 S2C S2\" id=\"t55_203\">EPC CANADA </span><span class=\"S3C46 S2C S2\" id=\"t56_203\">Canada </span><span class=\"S3C47 S2C S2\" id=\"t57_203\">100 </span><span class=\"S3C48 S2C S2\" id=\"t58_203\">100 </span><span class=\"S3C49 S2C S2\" id=\"t59_203\">EPC ANDES CHILE </span><span class=\"S3C4A S2C S2\" id=\"t5a_203\">Chili </span><span class=\"S3C4B S2C S2\" id=\"t5b_203\">51 </span><span class=\"S3C4C S2C S2\" id=\"t5c_203\">51 </span><span class=\"S3C4D S2C S2\" id=\"t5d_203\">EPC JAPAN </span><span class=\"S3C4E S2C S2\" id=\"t5e_203\">Japon </span><span class=\"S3C4F S2C S2\" id=\"t5f_203\">97,56 </span><span class=\"S3C50 S2C S2\" id=\"t5g_203\">97.56 </span><span class=\"S3C51 S2C S2\" id=\"t5h_203\">NORMAT SERVICES </span><span class=\"S3C52 S2C S2\" id=\"t5i_203\">B\u00e9nin </span><span class=\"S3C53 S2C S2\" id=\"t5j_203\">75 </span><span class=\"S3C54 S2C S2\" id=\"t5k_203\">75 </span><span class=\"S3C55 S2C S2\" id=\"t5l_203\">EPC SINGAPORE PTE </span><span class=\"S3C56 S2C S2\" id=\"t5m_203\">Singapour </span><span class=\"S3C57 S2C S2\" id=\"t5n_203\">100 </span><span class=\"S3C58 S2C S2\" id=\"t5o_203\">100 </span><span class=\"S3C59 S2C S2\" id=\"t5p_203\">(1) </span><span class=\"S3C5A S2C S2\" id=\"t5q_203\">EPC CHEMICALS Services cr\u00e9\u00e9e le 14 mars 2022 </span><span class=\"S3C5B S2C S2\" id=\"t5r_203\">(2) </span><span class=\"S3C5C S2C S2\" id=\"t5s_203\">EPC S\u00e9n\u00e9gal (100%) et Mineex (70%) ont fusionn\u00e9 au 1 </span><span class=\"S3C5D S2E S2\" id=\"t5t_203\">er </span><span class=\"S3C5E S2C S2\" id=\"t5u_203\">janvier 2022. </span><span class=\"S3C5F S87 S2\" id=\"t2_204\">Entreprises associ\u00e9es </span><span class=\"S3C60 S2A S2\" id=\"t3_204\">\u2013 </span><span class=\"S3C61 S87 S2\" id=\"t4_204\">Mises en \u00e9quivalence </span><span class=\"S3C62 S2C S2\" id=\"t5_204\">ARABIAN EXPLOSIVES (PRIVATE Ltd) </span><span class=\"S3C63 S2C S2\" id=\"t6_204\">Emirats Arabes Unis </span><span class=\"S3C64 S2C S2\" id=\"t7_204\">20 </span><span class=\"S3C65 S2C S2\" id=\"t8_204\">20 </span><span class=\"S3C66 S2C S2\" id=\"t9_204\">SOCIETE DE MINAGE EN GUINEE SAS (SMG) </span><span class=\"S3C67 S2C S2\" id=\"ta_204\">France </span><span class=\"S3C68 S2C S2\" id=\"tb_204\">50 </span><span class=\"S3C69 S2C S2\" id=\"tc_204\">50 </span><span class=\"S3C6A S2C S2\" id=\"td_204\">NITROKEMINE GUINEE </span><span class=\"S3C6B S2C S2\" id=\"te_204\">Guin\u00e9e </span><span class=\"S3C6C S2C S2\" id=\"tf_204\">50 </span><span class=\"S3C6D S2C S2\" id=\"tg_204\">50 </span><span class=\"S3C6E S2C S2\" id=\"th_204\">KEMEK </span><span class=\"S3C6F S2C S2\" id=\"ti_204\">Irlande </span><span class=\"S3C70 S2C S2\" id=\"tj_204\">50 </span><span class=\"S3C71 S2C S2\" id=\"tk_204\">50 </span><span class=\"S3C72 S2C S2\" id=\"tl_204\">KEMEK US Limited </span><span class=\"S3C73 S2C S2\" id=\"tm_204\">Irlande </span><span class=\"S3C74 S2C S2\" id=\"tn_204\">50 </span><span class=\"S3C75 S2C S2\" id=\"to_204\">50 </span><span class=\"S3C76 S2C S2\" id=\"tp_204\">EPC-B SCRL </span><span class=\"S3C77 S2C S2\" id=\"tq_204\">Belgique </span><span class=\"S3C78 S2C S2\" id=\"tr_204\">66,67 </span><span class=\"S3C79 S2C S2\" id=\"ts_204\">66,67 </span><span class=\"S3C7A S2C S2\" id=\"tt_204\">MODERN CHEMICALS AND SERVCES (MCS) </span><span class=\"S3C7B S2C S2\" id=\"tu_204\">Arabie Saoudite </span><span class=\"S3C7C S2C S2\" id=\"tv_204\">40 </span><span class=\"S3C7D S2C S2\" id=\"tw_204\">40 </span><span class=\"S3C7E S87 S2\" id=\"tx_204\">Entreprises non consolid\u00e9es </span><span class=\"S3C7F S2C S2\" id=\"ty_204\">SICIEX </span><span class=\"S3BAE S2C S2\" id=\"tz_204\">France </span><span class=\"S3BAF S2C S2\" id=\"t10_204\">100 </span><span class=\"S3BB0 S2C S2\" id=\"t11_204\">100 </span><span class=\"S3C80 S2C S2\" id=\"t12_204\">CORSE CONFORTEMENT FORATION MINAGE </span><span class=\"S3BB2 S2C S2\" id=\"t13_204\">France </span><span class=\"S3C81 S2C S2\" id=\"t14_204\">13,20 </span><span class=\"S3C82 S2C S2\" id=\"t15_204\">13,20 </span><span class=\"S3C83 S2C S2\" id=\"t16_204\">ADEX </span><span class=\"S3BB6 S2C S2\" id=\"t17_204\">France </span><span class=\"S3C84 S2C S2\" id=\"t18_204\">5 </span><span class=\"S3C85 S2C S2\" id=\"t19_204\">5 </span><span class=\"S3BB9 S2C S2\" id=\"t1a_204\">ADEX TP </span><span class=\"S3BBA S2C S2\" id=\"t1b_204\">France </span><span class=\"S3C86 S2C S2\" id=\"t1c_204\">14.5 </span><span class=\"S3C87 S2C S2\" id=\"t1d_204\">14,5 </span><span class=\"S3C88 S2C S2\" id=\"t1e_204\">Blasting Services Limited </span><span class=\"S3C89 S2C S2\" id=\"t1f_204\">Grande Bretagne </span><span class=\"S3C8A S2C S2\" id=\"t1g_204\">92,60 </span><span class=\"S3C8B S2C S2\" id=\"t1h_204\">92,60 </span><span class=\"S3C8C S2C S2\" id=\"t1i_204\">EDSL Limited </span><span class=\"S3C8D S2C S2\" id=\"t1j_204\">Grande Bretagne </span><span class=\"S3BC3 S2C S2\" id=\"t1k_204\">92,60 </span><span class=\"S3BC4 S2C S2\" id=\"t1l_204\">92,60 </span><span class=\"S3C8E S2C S2\" id=\"t1m_204\">EXCHEM EXPLOSIVES Limited </span><span class=\"S3C8F S2C S2\" id=\"t1n_204\">Grande Bretagne </span><span class=\"S3C90 S2C S2\" id=\"t1o_204\">92,60 </span><span class=\"S3C91 S2C S2\" id=\"t1p_204\">92,60 </span><span class=\"S3C92 S2C S2\" id=\"t1q_204\">Exchem Fuel Additives Limited </span><span class=\"S3C93 S2C S2\" id=\"t1r_204\">Grande Bretagne </span><span class=\"S3BCB S2C S2\" id=\"t1s_204\">92,60 </span><span class=\"S3BCC S2C S2\" id=\"t1t_204\">92,60 </span><span class=\"S3C94 S2C S2\" id=\"t1u_204\">Exchem Defence Systems Limited </span><span class=\"S3C95 S2C S2\" id=\"t1v_204\">Grande Bretagne </span><span class=\"S3C96 S2C S2\" id=\"t1w_204\">92,60 </span><span class=\"S3C97 S2C S2\" id=\"t1x_204\">92,60 </span><span class=\"S3C98 S2C S2\" id=\"t1y_204\">EPC HK Incorporated Limited (2) </span><span class=\"S3C99 S2C S2\" id=\"t1z_204\">Chine </span><span class=\"S3BD3 S2C S2\" id=\"t20_204\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t21_204\">100 </span><span class=\"S3C9A S2C S2\" id=\"t22_204\">EPC Servicios Peru </span><span class=\"S3C9B S2C S2\" id=\"t23_204\">P\u00e9rou </span><span class=\"S3BD7 S2C S2\" id=\"t24_204\">100 </span><span class=\"S3C9C S2C S2\" id=\"t25_204\">50 </span><span class=\"S3C9D S2C S2\" id=\"t26_204\">EPC Andina </span><span class=\"S3C9E S2C S2\" id=\"t27_204\">P\u00e9rou </span><span class=\"S3BDB S2C S2\" id=\"t28_204\">100 </span><span class=\"S3C9F S2C S2\" id=\"t29_204\">50 </span><span class=\"S3CA0 S2C S2\" id=\"t2a_204\">SANTOS DA CUNHA 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3CA1 S2C S2\" id=\"t2b_204\">Portugal </span><span class=\"S3CA2 S2C S2\" id=\"t2c_204\">30 </span><span class=\"S3CA3 S2C S2\" id=\"t2d_204\">30 </span><span class=\"S3CA4 S2C S2\" id=\"t2e_204\">EPC EXPLO Congo </span><span class=\"S3CA5 S2C S2\" id=\"t2f_204\">Congo </span><span class=\"S3CA6 S2C S2\" id=\"t2g_204\">100 </span><span class=\"S3CA7 S2C S2\" id=\"t2h_204\">100 </span><span class=\"S3CA8 S2C S2\" id=\"t2i_204\">EPC Cameroun Services </span><span class=\"S3CA9 S2C S2\" id=\"t2j_204\">Cameroun </span><span class=\"S3CAA S2C S2\" id=\"t2k_204\">75 </span><span class=\"S3CAB S2C S2\" id=\"t2l_204\">75 </span><span class=\"S3CAC S2C S2\" id=\"t2m_204\">EXPLO NC </span><span class=\"S3CAD S2C S2\" id=\"t2n_204\">Nouvelle Cal\u00e9donie </span><span class=\"S3CAE S2C S2\" id=\"t2o_204\">50 </span><span class=\"S3CAF S2C S2\" id=\"t2p_204\">50 </span><span class=\"S3CB0 S2C S2\" id=\"t2q_204\">EPC MALI </span><span class=\"S3CB1 S2C S2\" id=\"t2r_204\">Mali </span><span class=\"S3CB2 S2C S2\" id=\"t2s_204\">90 </span><span class=\"S3CB3 S2C S2\" id=\"t2t_204\">90 </span><span class=\"S3CB4 S2C S2\" id=\"t2u_204\">ECS </span><span class=\"S3CB5 S2C S2\" id=\"t2v_204\">France </span><span class=\"S3CB6 S2C S2\" id=\"t2w_204\">40 </span><span class=\"S3CB7 S2C S2\" id=\"t2x_204\">40 </span><span class=\"S3CB8 S2C S2\" id=\"t2y_204\">GRN </span><span class=\"S3CB9 S2C S2\" id=\"t2z_204\">France </span><span class=\"S3CBA S2C S2\" id=\"t30_204\">35 </span><span class=\"S3CBB S2C S2\" id=\"t31_204\">35 </span><span class=\"S3CBC S2C S2\" id=\"t32_204\">(3) </span><span class=\"S3CBD S2C S2\" id=\"t33_204\">Soci\u00e9t\u00e9 en-cours de constitution. </span><span class=\"S3CBE S87 S2\" id=\"t34_204\">31 d\u00e9cembre 2022 </span><span class=\"S3CBF S87 S2\" id=\"t35_204\">31 d\u00e9cembre 2021 </span><span class=\"S3CC0 S87 S2\" id=\"t36_204\">Total </span><span class=\"S3CC1 S87 S2\" id=\"t37_204\">France </span><span class=\"S3CC2 S87 S2\" id=\"t38_204\">Etranger </span><span class=\"S3CC3 S87 S2\" id=\"t39_204\">Total </span><span class=\"S3CC4 S87 S2\" id=\"t3a_204\">France </span><span class=\"S3CC5 S87 S2\" id=\"t3b_204\">Etranger </span><span class=\"S3CC6 S2C S2\" id=\"t3c_204\">Int\u00e9gration globale </span><span class=\"S3CC7 S87 S2\" id=\"t3d_204\">47 </span><span class=\"S3CC8 S2C S2\" id=\"t3e_204\">15 </span><span class=\"S3CC9 S2C S2\" id=\"t3f_204\">32 </span><span class=\"S3CCA S87 S2\" id=\"t3g_204\">47 </span><span class=\"S3CCB S2C S2\" id=\"t3h_204\">15 </span><span class=\"S3CCC S2C S2\" id=\"t3i_204\">32 </span><span class=\"S3CCD S2C S2\" id=\"t3j_204\">Mise en \u00e9quivalence </span><span class=\"S3CCE S87 S2\" id=\"t3k_204\">7 </span><span class=\"S3CCF S2C S2\" id=\"t3l_204\">1 </span><span class=\"S3CD0 S2C S2\" id=\"t3m_204\">6 </span><span class=\"S3CD1 S87 S2\" id=\"t3n_204\">7 </span><span class=\"S3CD2 S2C S2\" id=\"t3o_204\">1 </span><span class=\"S3CD3 S2C S2\" id=\"t3p_204\">6 </span><span class=\"S3CD4 S87 S2\" id=\"t3q_204\">Total </span><span class=\"S3CD5 S87 S2\" id=\"t3r_204\">des </span><span class=\"S3CD6 S87 S2\" id=\"t3s_204\">soci\u00e9t\u00e9s </span><span class=\"S3CD7 S87 S2\" id=\"t3t_204\">consolid\u00e9es </span><span class=\"S3CD8 S87 S2\" id=\"t3u_204\">54 </span><span class=\"S3CD9 S87 S2\" id=\"t3v_204\">16 </span><span class=\"S3CDA S87 S2\" id=\"t3w_204\">38 </span><span class=\"S3CDB S87 S2\" id=\"t3x_204\">54 </span><span class=\"S3CDC S87 S2\" id=\"t3y_204\">16 </span><span class=\"S3CDD S87 S2\" id=\"t3z_204\">38 </span><span class=\"S3AAD S4D2 S2\" id=\"t2_205\">9. </span><span class=\"S3CDE S87 S2\" id=\"t3_205\">HONORAIRES DES COMMISSAIRES AUX COMPTES </span><span class=\"S3CDF S87 S2\" id=\"t4_205\">PWC </span><span class=\"S3CE0 S87 S2\" id=\"t5_205\">BDO </span><span class=\"S3CE1 S11ED S2\" id=\"t6_205\">En milliers d\u2019euros </span><span class=\"S3CE2 S87 S2\" id=\"t7_205\">Montant (HT) </span><span class=\"S3CE3 S87 S2\" id=\"t8_205\">Montant (HT) </span><span class=\"S3CE4 S87 S2\" id=\"t9_205\">2022 </span><span class=\"S3CE5 S87 S2\" id=\"ta_205\">2021 </span><span class=\"S3CE6 S87 S2\" id=\"tb_205\">2022 </span><span class=\"S3CE7 S87 S2\" id=\"tc_205\">2021 </span><span class=\"S3CE8 S87 S2\" id=\"td_205\">AUDIT </span><span class=\"S3CE9 S2C S2\" id=\"te_205\">- </span><span class=\"S3CEA S2C S2\" id=\"tf_205\">Commissariat </span><span class=\"S3CEB S2C S2\" id=\"tg_205\">aux </span><span class=\"S3CEC S2C S2\" id=\"th_205\">comptes, </span><span class=\"S3CED S2C S2\" id=\"ti_205\">certification, </span><span class=\"S3CEE S2C S2\" id=\"tj_205\">examen </span><span class=\"S3CEF S2C S2\" id=\"tk_205\">des </span><span class=\"S3CF0 S2C S2\" id=\"tl_205\">comptes </span><span class=\"S3CF1 S2C S2\" id=\"tm_205\">individuels et consolid\u00e9s </span><span class=\"S3CF2 S2C S2\" id=\"tn_205\">- EPC </span><span class=\"S3CF3 S2C S2\" id=\"to_205\">123 </span><span class=\"S3CF4 S2C S2\" id=\"tp_205\">105 </span><span class=\"S3CF5 S2C S2\" id=\"tq_205\">80 </span><span class=\"S3CF6 S2C S2\" id=\"tr_205\">90 </span><span class=\"S3CF7 S2C S2\" id=\"ts_205\">- Filiales consolid\u00e9es </span><span class=\"S3CF8 S2C S2\" id=\"tt_205\">274 </span><span class=\"S3CF9 S2C S2\" id=\"tu_205\">263 </span><span class=\"S3CFA S2C S2\" id=\"tv_205\">224 </span><span class=\"S3CFB S2C S2\" id=\"tw_205\">193 </span><span class=\"S3CFC S2C S2\" id=\"tx_205\">- Autres diligences et prestations </span><span class=\"S3CFD S2C S2\" id=\"ty_205\">directement li\u00e9es \u00e0 la mission du </span><span class=\"S3CFE S2C S2\" id=\"tz_205\">commissaire au compte </span><span class=\"S3CFF S2C S2\" id=\"t10_205\">- </span><span class=\"S3D00 S2C S2\" id=\"t11_205\">- </span><span class=\"S3D01 S2C S2\" id=\"t12_205\">- </span><span class=\"S3D02 S2C S2\" id=\"t13_205\">- </span><span class=\"S3D03 S2C S2\" id=\"t14_205\">- EPC </span><span class=\"S3D04 S2C S2\" id=\"t15_205\">11 </span><span class=\"S3D05 S2C S2\" id=\"t16_205\">26 </span><span class=\"S3D06 S2C S2\" id=\"t17_205\">21 </span><span class=\"S3D07 S2C S2\" id=\"t18_205\">- </span><span class=\"S3D08 S2C S2\" id=\"t19_205\">- Filiales consolid\u00e9es </span><span class=\"S3D09 S2C S2\" id=\"t1a_205\">48 </span><span class=\"S3D0A S2C S2\" id=\"t1b_205\">14 </span><span class=\"S3D0B S2C S2\" id=\"t1c_205\">- </span><span class=\"S3D0C S87 S2\" id=\"t1d_205\">Sous-total Audit </span><span class=\"S3D0D S87 S2\" id=\"t1e_205\">456 </span><span class=\"S3D0E S87 S2\" id=\"t1f_205\">394 </span><span class=\"S3D0F S87 S2\" id=\"t1g_205\">339 </span><span class=\"S3D10 S87 S2\" id=\"t1h_205\">283 </span><span class=\"S3D11 S87 S2\" id=\"t1i_205\">AUTRES PRESTATIONS </span><span class=\"S3D12 S2C S2\" id=\"t1j_205\">- Juridique, fiscal et social </span><span class=\"S3D13 S2C S2\" id=\"t1k_205\">- </span><span class=\"S3D14 S2C S2\" id=\"t1l_205\">- </span><span class=\"S3D15 S2C S2\" id=\"t1m_205\">- </span><span class=\"S3D16 S2C S2\" id=\"t1n_205\">- </span><span class=\"S3D17 S87 S2\" id=\"t1o_205\">Sous-total autres prestations </span><span class=\"S3D18 S87 S2\" id=\"t1p_205\">TOTAL </span><span class=\"S3D19 S87 S2\" id=\"t1q_205\">456 </span><span class=\"S3D1A S87 S2\" id=\"t1r_205\">394 </span><span class=\"S3D1B S87 S2\" id=\"t1s_205\">339 </span><span class=\"S3D1C S87 S2\" id=\"t1t_205\">283 </span><span class=\"S3D1D S2B S2\" id=\"t1u_205\">Les services autres que la certification des comptes concernent principalement l\u2019\u00e9mission des lettres de </span><span class=\"S3D1E S2C S2\" id=\"t1v_205\">fin de travaux, compliance fiscale et attestation ratios financiers. </span><span class=\"S3D1F S4D2 S2\" id=\"t1w_205\">10. </span><span class=\"S3D20 S87 S2\" id=\"t1x_205\">EVENEMENTS POST CLOTURE </span><span class=\"S3D21 S2C S2\" id=\"t1y_205\">N\u00e9ant </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfGeneralInformationAboutFinancialStatementsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12071": {
   "value": "<span class=\"S28E9 S87 S2\" id=\"t5_134\">PR\u00c9SENTATION G\u00c9N\u00c9RALE </span><span class=\"S28EA S2C S2\" id=\"t6_134\">Le groupe EPC est un groupe international. EPC SA est une soci\u00e9t\u00e9 anonyme cot\u00e9e \u00e0 la bourse de Paris </span><span class=\"S28EB S2C S2\" id=\"t7_134\">(ISIN FR0000039026) immatricul\u00e9e en France. EPC pratique principalement trois activit\u00e9s : </span><span class=\"S28EC S88 S2\" id=\"t8_134\">\u2022 </span><span class=\"S28ED S2C S2\" id=\"t9_134\">La </span><span class=\"S28EE S2B S2\" id=\"ta_134\">fabrication d\u2019explosifs \u00e0 usage civil et leur mise en \u0153uvre (forage minage), </span><span class=\"S28EF S88 S2\" id=\"tb_134\">\u2022 </span><span class=\"S28F0 S2B S2\" id=\"tc_134\">La d\u00e9construction et l\u2019\u00e9conomie circulaire </span><span class=\"S28F1 S88 S2\" id=\"td_134\">\u2022 </span><span class=\"S28F2 S2C S2\" id=\"te_134\">Autres activit\u00e9s diversifi\u00e9es (produits chimiques). </span><span class=\"S28F3 S2B S2\" id=\"tf_134\">La soci\u00e9t\u00e9 m\u00e8re, Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et de Produits Chimiques, est une s</span><span class=\"S28F4 S2C S2\" id=\"tg_134\">oci\u00e9t\u00e9 anonyme </span><span class=\"S28F5 S2C S2\" id=\"th_134\">fran\u00e7aise dont le si\u00e8ge social est situ\u00e9 \u00e0 la Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense. </span><span class=\"S28F6 S2C S2\" id=\"ti_134\">Les comptes consolid\u00e9s du Groupe EPC au 31 d\u00e9cembre 2022 ont \u00e9t\u00e9 arr\u00eat\u00e9s par le Conseil </span><span class=\"S28F7 S2B S2\" id=\"tj_134\">d\u2019Administration du 28 mars </span><span class=\"S28F8 S2C S2\" id=\"tk_134\">2023, qui en a autoris\u00e9 la publication. </span><span class=\"S28F9 S2B S2\" id=\"tl_134\">Sauf indication contraire, tous les montants sont exprim\u00e9s en milliers d\u2019euros. </span><span class=\"S28FA S4D2 S2\" id=\"tm_134\">2. </span><span class=\"S28FB S87 S2\" id=\"tn_134\">FAITS MARQUANTS </span><span class=\"S28FC S2A S2\" id=\"to_134\">DE L\u2019EXERCICE </span><span class=\"S28FD S2A S2\" id=\"tp_134\">2.1. Signature avec Vinci d\u2019un contrat pour la r\u00e9alisation du forage</span><span class=\"S28FE S87 S2\" id=\"tq_134\">-minage sur le barrage de </span><span class=\"S28FF S87 S2\" id=\"tr_134\">Sambangalou au S\u00e9n\u00e9gal </span><span class=\"S2900 S2B S2\" id=\"ts_134\">Le barrage hydro\u00e9lectrique de Sambangalou est port\u00e9 par l\u2019OMVG Organisation pour la Mise en Valeur </span><span class=\"S2901 S2C S2\" id=\"tt_134\">du fleuve Gambie (institution regroupant le S\u00e9n\u00e9gal, la Guin\u00e9e, la Guin\u00e9e Bissau et la Gambie). </span><span class=\"S2902 S2B S2\" id=\"tu_134\">Ce projet d\u2019infrastructure majeur est situ\u00e9 au Sud Est du S\u00e9n\u00e9gal, \u00e0 800km de Dakar </span><span class=\"S2903 S2C S2\" id=\"tv_134\">; il consiste en la </span><span class=\"S2904 S2B S2\" id=\"tw_134\">construction d\u2019un barrage de 128MW qui permettra la production d\u2019\u00e9nergie renouv</span><span class=\"S2905 S2C S2\" id=\"tx_134\">elable. Il permettra </span><span class=\"S2906 S2B S2\" id=\"ty_134\">\u00e9galement le d\u00e9veloppement de l\u2019irrigation des terres agricoles ainsi que l\u2019approvisionnement en eau </span><span class=\"S2907 S2B S2\" id=\"tz_134\">potable des localit\u00e9s environnantes. L\u2019\u00e9nergie produite sera distribu\u00e9e au travers d\u2019un r\u00e9seau \u00e9lectrique </span><span class=\"S2908 S2C S2\" id=\"t10_134\">aux zones les plus recul\u00e9es </span><span class=\"S2909 S2B S2\" id=\"t11_134\">des 4 pays membres de l\u2019OMVG. </span><span class=\"S290A S2B S2\" id=\"t12_134\">La construction a \u00e9t\u00e9 confi\u00e9e \u00e0 un groupement d\u2019entreprises pilot\u00e9 par Vinci Construction </span><span class=\"S290B S2B S2\" id=\"t13_134\">La forte pr\u00e9sence d\u2019EPC au S\u00e9n\u00e9gal et l\u2019expertise reconnue du groupe dans ce type de projets </span><span class=\"S290C S2B S2\" id=\"t14_134\">d\u2019infrastructure ont conduit Vinci \u00e0 confie</span><span class=\"S290D S2C S2\" id=\"t15_134\">r \u00e0 notre filiale EPC Mineex S\u00e9n\u00e9gal la r\u00e9alisation de la totalit\u00e9 </span><span class=\"S15BA S2C S2\" id=\"t16_134\">du lot forage-minage incluant la fourniture des explosifs. </span><span class=\"S290E S2C S2\" id=\"t17_134\">Les travaux qui d\u00e9marreront au deuxi\u00e8me trimestre 2023 pr\u00e9voient </span><span class=\"S290F S2B S2\" id=\"t18_134\">l\u2019abatage \u00e0 l\u2019explosif de plus de 2 </span><span class=\"S2910 S2C S2\" id=\"t19_134\">millions de m3 de gr\u00e9s et 40 000 m2 de pr\u00e9-splitting. </span><span class=\"S2911 S2B S2\" id=\"t1a_134\">Les travaux qui s\u2019\u00e9tendront sur 2 ans et demi devraient g\u00e9n\u00e9rer un chiffre d\u2019affaires cumul\u00e9 d\u2019environ </span><span class=\"S2912 S2B S2\" id=\"t1b_134\">7 millions d\u2019\u20ac. </span><span class=\"S2913 S87 S2\" id=\"t1c_134\">2.2. Fermeture de la co-entreprise KEMEK US </span><span class=\"S2914 S2C S2\" id=\"t1d_134\">Fin 2021, KEMEK US aux Etats-</span><span class=\"S2915 S2B S2\" id=\"t1e_134\">Unis n\u2019a pas \u00e9t\u00e9 en mesure de renou</span><span class=\"S2916 S2C S2\" id=\"t1f_134\">veler le contrat qui la liait avec </span><span class=\"S2917 S2C S2\" id=\"t1g_134\">son principal client dans des conditions \u00e9conomiques satisfaisantes. Les actionnaires de la co-entreprise, </span><span class=\"S2918 S2C S2\" id=\"t1h_134\">EPC et CRH, ont d\u00e9cid\u00e9 en mars de fermer cette soci\u00e9t\u00e9 dont le mod\u00e8le \u00e9conomique \u00e9tait fortement </span><span class=\"S2919 S2C S2\" id=\"t1i_134\">compromis. </span><span class=\"S291A S2C S2\" id=\"t1j_134\">Les impacts comptables du non-</span><span class=\"S291B S2B S2\" id=\"t1k_134\">renouvellement du contrat (et du risque de fermeture qu\u2019il engendrait) </span><span class=\"S291C S2C S2\" id=\"t1l_134\">ont \u00e9t\u00e9 int\u00e9gralement provisionn\u00e9s dans les comptes 2021 du groupe EPC. </span><span class=\"S291D S2B S2\" id=\"t4_135\">Les cessions d\u2019actifs r\u00e9alis\u00e9es suite \u00e0 la d\u00e9cision de fermeture se sont d\u00e9roul\u00e9es de man</span><span class=\"S291E S2C S2\" id=\"t5_135\">i\u00e8re nettement </span><span class=\"S291F S2B S2\" id=\"t6_135\">plus favorable qu\u2019anticip\u00e9. Cela a permis de financer les frais de fermeture et de rembourser une partie </span><span class=\"S2920 S2B S2\" id=\"t7_135\">des pr\u00eats (2,2 M\u20ac \u00e0 EPC SA et 0,4 M\u20ac \u00e0 KEMEK) qui avaient \u00e9t\u00e9 provisionn\u00e9s lors de la cl\u00f4ture 2021. </span><span class=\"S38F S87 S2\" id=\"t8_135\">2.3. Guerre entre </span><span class=\"S2921 S2A S2\" id=\"t9_135\">l\u2019Ukraine et la Russie et ses cons\u00e9quences macro</span><span class=\"S2922 S87 S2\" id=\"ta_135\">-\u00e9conomiques </span><span class=\"S2923 S2B S2\" id=\"tb_135\">Le Groupe n\u2019a aucune implantation en Ukraine et en Russie. </span><span class=\"S2924 S2C S2\" id=\"tc_135\">N\u00e9anmoins, le d\u00e9clenchement de la Guerre en Ukraine a entrain\u00e9 une forte tension sur le march\u00e9 du gaz </span><span class=\"S2925 S2C S2\" id=\"td_135\">en Europe, propulsant son prix \u00e0 </span><span class=\"S2926 S2B S2\" id=\"te_135\">des niveaux jamais atteints durant l\u2019\u00e9t\u00e9. Les cours qui avaient atteint </span><span class=\"S2927 S2C S2\" id=\"tf_135\">un pic en ao\u00fbt sont progressivement repartis \u00e0 la baisse \u00e0 partir de septembre Tout en restant \u00e0 un niveau </span><span class=\"S2928 S2C S2\" id=\"tg_135\">historiquement \u00e9lev\u00e9. </span><span class=\"S2929 S2B S2\" id=\"th_135\">Les sanctions adopt\u00e9es par l\u2019Union Europ\u00e9enne sur les </span><span class=\"S292A S2C S2\" id=\"ti_135\">propri\u00e9taires des principales entreprises Russes </span><span class=\"S292B S2B S2\" id=\"tj_135\">fournissant l\u2019ammoniaque et le nitrate d\u2019ammonium dense ont \u00e9galement contribu\u00e9 \u00e0 mettre fortement </span><span class=\"S292C S2C S2\" id=\"tk_135\">sous tension les fournisseurs de Nitrate Europ\u00e9en qui d\u00e9pendaient largement de la Russie pour leurs </span><span class=\"S292D S2C S2\" id=\"tl_135\">approvisionnements. </span><span class=\"S292E S2B S2\" id=\"tm_135\">Ceci s\u2019est r\u00e9percut\u00e9 imm\u00e9diatement sur les prix d\u2019achat du Nitrate d\u2019Ammonium par le groupe. </span><span class=\"S292F S2B S2\" id=\"tn_135\">Face \u00e0 cette situation, le groupe a acc\u00e9l\u00e9r\u00e9 la diversification de ses sources d\u2019approvisionnement afin de </span><span class=\"S2930 S2C S2\" id=\"to_135\">b\u00e9n\u00e9ficier du meilleur prix disponible dans chaque zone g\u00e9ographique afin de rester comp\u00e9titif sur </span><span class=\"S2931 S2C S2\" id=\"tp_135\">chacun de ses march\u00e9s. </span><span class=\"S2932 S2B S2\" id=\"tq_135\">La hausse rapide des prix du Fuel et d\u2019autres produits comme l\u2019Aluminium est venue renforcer encore </span><span class=\"S2933 S2C S2\" id=\"tr_135\">les co\u00fbts mati\u00e8re. </span><span class=\"S2934 S2B S2\" id=\"ts_135\">Gr\u00e2ce aux clauses d\u2019ajustement de prix introduites da</span><span class=\"S2935 S2C S2\" id=\"tt_135\">ns les contrats, ces hausses ont \u00e9t\u00e9 retransf\u00e9r\u00e9es </span><span class=\"S2936 S2C S2\" id=\"tu_135\">rapidement au march\u00e9 qui les acceptent. </span><span class=\"S2937 S2B S2\" id=\"tv_135\">Les hausses d\u2019inflation et de taux qui ont \u00e9t\u00e9 aggrav\u00e9es par le conflit ont \u00e9t\u00e9 prises en compte dans les </span><span class=\"S2938 S2B S2\" id=\"tw_135\">diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation (Provision environnementa</span><span class=\"S2939 S2C S2\" id=\"tx_135\">le, engagements de retraite notamment, tests </span><span class=\"S293A S2C S2\" id=\"ty_135\">UGT). </span><span class=\"S293B S2A S2\" id=\"tz_135\">2.4. Mise en place d\u2019un nouveau financement senior pour accompagner le d\u00e9veloppement du </span><span class=\"S293C S87 S2\" id=\"t10_135\">groupe </span><span class=\"SD37 S2C S2\" id=\"t11_135\">EPC S.A. a sign\u00e9 le 20 juillet 2022 un nouvel accord de financement senior. </span><span class=\"S293D S2C S2\" id=\"t12_135\">Cet accord pr\u00e9voit, dans la m\u00eame convention de cr\u00e9dit : </span><span class=\"S293E S984 S2\" id=\"t13_135\">- </span><span class=\"S293F S2B S2\" id=\"t14_135\">d\u2019une part la mise en place avec ses partenaires bancaires BNP Paribas, LCL, HSBC et CIC </span><span class=\"S2940 S2B S2\" id=\"t15_135\">d\u2019un Cr\u00e9dit renouvelable confirm\u00e9 de 30 M\u20ac et d\u2019une maturit\u00e9 de 5 ans avec deux options </span><span class=\"S2941 S2B S2\" id=\"t16_135\">d\u2019extension d\u2019une ann\u00e9e chacune. Cette ligne permet not</span><span class=\"S2942 S2C S2\" id=\"t17_135\">amment de refinancer le Cr\u00e9dit </span><span class=\"S2943 S2B S2\" id=\"t18_135\">renouvelable existant qui \u00e9tait tir\u00e9 \u00e0 hauteur de 15.5 M\u20ac et arrivait \u00e0 \u00e9ch\u00e9ance en mars 2024. </span><span class=\"S2945 S2B S2\" id=\"t5_136\">d\u2019autre part la mise en place avec La Banque Postale Asset Management d\u2019une tranche </span><span class=\"S2946 S2B S2\" id=\"t6_136\">remboursable in fine d\u2019un montant de 20 M\u20ac et d\u2019une maturit\u00e9 de 7 ans. Ce pr\u00eat, assorti de </span><span class=\"S2947 S2C S2\" id=\"t7_136\">crit\u00e8res ESG (Environnementaux, Sociaux et de Gouvernance) ambitieux qui traduisent </span><span class=\"S2948 S2B S2\" id=\"t8_136\">l\u2019engagement du Groupe EPC en mati\u00e8re de Responsabilit\u00e9 Sociale et Environnementale </span><span class=\"S2949 S2B S2\" id=\"t9_136\">(RSE), vient notamment refinancer les obligations existantes d\u2019un montant de 15 M\u20ac qui </span><span class=\"S294A S2C S2\" id=\"ta_136\">arrivaient \u00e0 \u00e9ch\u00e9ance en mars 2023. </span><span class=\"S294B S2C S2\" id=\"tb_136\">Ces nouveaux financements renforcent la liquidit\u00e9 du Groupe tout en lui permettant de rallonger la </span><span class=\"S294C S2C S2\" id=\"tc_136\">maturit\u00e9 moyenne de son endettement. </span><span class=\"S294D S2B S2\" id=\"td_136\">La part in fine de 20M\u20ac a fait l\u2019objet d\u2019une couverture de taux fin juillet 2022. </span><span class=\"S294E S2B S2\" id=\"te_136\">La bonne situation financi\u00e8re du Groupe a permis d\u2019optimiser les conditions contr</span><span class=\"S294F S2C S2\" id=\"tf_136\">actuelles. Ces </span><span class=\"S2950 S2B S2\" id=\"tg_136\">nouveaux financements, sans s\u00fbret\u00e9s, b\u00e9n\u00e9ficient d\u2019une marge am\u00e9lior\u00e9e et sont encadr\u00e9s par un unique </span><span class=\"S2951 S2C S2\" id=\"th_136\">covenant de dette nette sur Ebitda. </span><span class=\"S2952 S2C S2\" id=\"ti_136\">Les montants de ces lignes de cr\u00e9dit ont \u00e9t\u00e9 dimensionn\u00e9s afin de permettre au Groupe EPC de saisir </span><span class=\"S2953 S2C S2\" id=\"tj_136\">des opportunit\u00e9s de croissance organique ou de croissance externe et de soutenir son plan de </span><span class=\"S2954 S2B S2\" id=\"tk_136\">d\u00e9veloppement en France et \u00e0 l\u2019international. </span><span class=\"S2955 S2C S2\" id=\"tl_136\">BNP Paribas et LCL sont les arrangeurs de ces nouveaux financements. Le cabinet Hogan Lovells </span><span class=\"S2956 S2C S2\" id=\"tm_136\">(Paris) LLP est le conseil juridique des pr\u00eateurs. </span><span class=\"S2957 S2C S2\" id=\"tn_136\">Le Groupe EPC a \u00e9t\u00e9 assist\u00e9 dans cette op\u00e9ration par Kepler Cheuvreux, en tant que conseil financier </span><span class=\"S2958 S2C S2\" id=\"to_136\">exclusif et par le cabinet Addleshaw Goddard (Europe) LLP, en tant que conseil juridique. </span><span class=\"S2959 S2A S2\" id=\"tp_136\">2.5. Processus de cession de l\u2019activi</span><span class=\"S295A S87 S2\" id=\"tq_136\">t\u00e9 d\u00e9construction engag\u00e9 puis report\u00e9 </span><span class=\"S295B S2B S2\" id=\"tr_136\">Le Conseil d\u2019administration d\u2019EPC SA indique que dans le cadre de la revue r\u00e9guli\u00e8re de ses options </span><span class=\"S295C S2B S2\" id=\"ts_136\">strat\u00e9giques, il \u00e9value p\u00e9riodiquement l\u2019opportunit\u00e9 de r\u00e9aliser des op\u00e9rations de croissance externe ou </span><span class=\"S295D S2C S2\" id=\"tt_136\">des cessions </span><span class=\"S295E S2B S2\" id=\"tu_136\">d\u2019activit\u00e9s. </span><span class=\"S295F S2B S2\" id=\"tv_136\">\u00c0 ce titre la Soci\u00e9t\u00e9 a inform\u00e9 le march\u00e9 le 9 septembre 2022 qu\u2019un processus d\u2019ench\u00e8res organis\u00e9 visant </span><span class=\"S2960 S2C S2\" id=\"tw_136\">une possible cession de son activit\u00e9 D\u00e9construction avait \u00e9t\u00e9 initi\u00e9. </span><span class=\"S2961 S2B S2\" id=\"tx_136\">Le groupe a re\u00e7u de nombreuses marques d\u2019int\u00e9r\u00eat et deux offres fe</span><span class=\"S2962 S2C S2\" id=\"ty_136\">rmes. </span><span class=\"S2963 S2C S2\" id=\"tz_136\">N\u00e9anmoins le contexte \u00e9conomique jug\u00e9 incertain par les potentiels acheteurs, combin\u00e9 au durcissement </span><span class=\"S2964 S2C S2\" id=\"t10_136\">des conditions de financement, a orient\u00e9 les offres \u00e0 la baisse. Les prix fermes propos\u00e9s ont \u00e9t\u00e9 jug\u00e9s </span><span class=\"S2965 S2C S2\" id=\"t11_136\">nettement insuffisants par le Conseil, mettant ainsi fin \u00e0 cette phase de discussion. </span><span class=\"S2966 S2C S2\" id=\"t12_136\">Le groupe est extr\u00eamement confiant dans la qualit\u00e9 des entreprises propos\u00e9es \u00e0 la vente et dans la grande </span><span class=\"S2967 S2B S2\" id=\"t13_136\">qualit\u00e9 de l\u2019\u00e9quipe de management qui les dirige. Le P\u00f4le D\u00e9construction est aujourd\u2019hui un des leader </span><span class=\"S2968 S2C S2\" id=\"t14_136\">Fran\u00e7</span><span class=\"S2969 S2B S2\" id=\"t15_136\">ais du secteur. La solide croissance du chiffre d\u2019affaires a \u00e9t\u00e9 r\u00e9alis\u00e9e en maintenant un niveau de </span><span class=\"S296A S2C S2\" id=\"t16_136\">profitabilit\u00e9 remarquablement constant depuis plus de 10 ans. </span><span class=\"S296B S2B S2\" id=\"t17_136\">Le groupe continuera, comme il l\u2019a toujours fait, \u00e0 accompagner l\u2019activit\u00e9 d\u00e9construction dan</span><span class=\"S296C S2C S2\" id=\"t18_136\">s son </span><span class=\"S296D S2B S2\" id=\"t19_136\">d\u00e9veloppement organique. La limitation de l\u2019artificialisation des sols et les contraintes r\u00e9glementaires </span><span class=\"S296E S2C S2\" id=\"t1a_136\">de plus en plus fortes dans le recyclage et le r\u00e9emploi des d\u00e9chets du b\u00e2timent constituent des \u00e9l\u00e9ments </span><span class=\"S296F S2C S2\" id=\"t1b_136\">fondamentalement porteurs pour cette activit\u00e9. Le groupe apportera tout le soutien n\u00e9cessaire \u00e0 son </span><span class=\"S2970 S2C S2\" id=\"t1c_136\">d\u00e9veloppement. </span><span class=\"S2971 S2B S2\" id=\"t1d_136\">Ce secteur d\u2019activit\u00e9 class\u00e9 en activit\u00e9 destin\u00e9e \u00e0 \u00eatre c\u00e9d\u00e9e dans les comptes semestriels a \u00e9t\u00e9 reclass\u00e9 </span><span class=\"S2972 S2C S2\" id=\"t1e_136\">dans les activit\u00e9s poursuivies dans les pr\u00e9sents comptes annuels. </span><span class=\"S2973 S87 S2\" id=\"t4_137\">2.6. Signature du contrat de fourniture de produits pyrotechniques et de fabrication sur site </span><span class=\"S2974 S2A S2\" id=\"t5_137\">d\u2019explosifs avec les chantiers op\u00e9rationnels CO6 et CO7 du TELT (Tunnel Euralpin Lyon Turin) </span><span class=\"S2975 S2C S2\" id=\"t6_137\">La nouvelle ligne ferroviaire Lyon-</span><span class=\"S2976 S2B S2\" id=\"t7_137\">Turin comprend une section transfrontali\u00e8re d\u2019environ 67 km qui </span><span class=\"S2977 S2C S2\" id=\"t8_137\">reliera Saint-Jean-de-Maurienne \u00e0 Bussoleno en Italie o\u00f9 elle se raccordera \u00e0 la ligne historique. </span><span class=\"S2978 S2B S2\" id=\"t9_137\">L\u2019ouvrage principal de la section transfrontali\u00e8re est constitu\u00e9 d\u2019un tunnel de base bitube de 57,5 km </span><span class=\"S2979 S2C S2\" id=\"ta_137\">entre Saint-Julien-Montdenis et Suse. </span><span class=\"S297A S2C S2\" id=\"tb_137\">Le </span><span class=\"S297B S2A S2\" id=\"tc_137\">Ma\u00eetre d\u2019ouvrage </span><span class=\"S297C S2C S2\" id=\"td_137\">est la soci\u00e9t\u00e9 TELT. Le montant de la section transfrontali\u00e8re est de 8,6 milliards </span><span class=\"S297D S2B S2\" id=\"te_137\">d\u2019euros. </span><span class=\"S297E S2C S2\" id=\"tf_137\">C\u00f4t\u00e9 France, le g\u00e9nie civil du tunnel de base est d\u00e9compos\u00e9 en 4 Chantiers Op\u00e9rationnels (CO) </span><span class=\"S297F S2C S2\" id=\"tg_137\">num\u00e9rot\u00e9s de 5 \u00e0 8. </span><span class=\"S2980 S2C S2\" id=\"th_137\">Les </span><span class=\"S2981 S410 S2\" id=\"ti_137\">\u00ab Travaux de construction du tunnel de base \u00e0 partir des attaques des </span><span class=\"S2982 S410 S2\" id=\"tj_137\">descenderies de La Praz et de Saint-Martin-la-Porte \u00bb, </span><span class=\"S2983 S2B S2\" id=\"tk_137\">ont \u00e9t\u00e9 attribu\u00e9s \u00e0 un groupement d\u2019entreprises </span><span class=\"S2984 S2C S2\" id=\"tl_137\">constitu\u00e9 de VINCI Construction Grands Projets (Mandataire), VINCI Construction France, Dodin </span><span class=\"S2985 S2C S2\" id=\"tm_137\">Campenon Bernard et Webuild et comprend les chantiers op\u00e9rationnels CO 6 et CO 7. </span><span class=\"S2986 S2B S2\" id=\"tn_137\">C\u2019est dans ce cadre que le gr</span><span class=\"S2987 S2C S2\" id=\"to_137\">oupement a confi\u00e9 \u00e0 EPC la fourniture des produits pyrotechniques et la </span><span class=\"S2988 S2B S2\" id=\"tp_137\">fabrication sur site des explosifs (via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs (UMFE). </span><span class=\"S2989 S2B S2\" id=\"tq_137\">Les travaux \u00e0 l\u2019explosifs concerneront environ 18km (soit plus d\u2019un million de m3 de roch</span><span class=\"S298A S2C S2\" id=\"tr_137\">es \u00e0 abattre). </span><span class=\"S298B S2B S2\" id=\"ts_137\">Le chantier mobilisera plusieurs UMFE. L\u2019ensemble des fournitures et prestations d\u2019un montant cumul\u00e9 </span><span class=\"S298C S2B S2\" id=\"tt_137\">attendu sup\u00e9rieur \u00e0 10 millions d\u2019\u20ac viennent de d\u00e9marrer. Ils s\u2019\u00e9tendront sur une dur\u00e9e de 5 ans. </span><span class=\"S298D S2B S2\" id=\"tu_137\">Le groupe EPC est fier d\u2019avoir \u00e9t\u00e9 s\u00e9lect</span><span class=\"S298E S2C S2\" id=\"tv_137\">ionn\u00e9 pour participer \u00e0 la construction de cette infrastructure </span><span class=\"S298F S2C S2\" id=\"tw_137\">exceptionnelle. </span><span class=\"S2990 S2B S2\" id=\"tx_137\">C\u2019est l\u2019expertise et le savoir</span><span class=\"S2991 S2C S2\" id=\"ty_137\">-faire reconnu des \u00e9quipes EPC dans le domaine des travaux souterrains, </span><span class=\"S2992 S2C S2\" id=\"tz_137\">qui ont conduit le groupement \u00e0 confier \u00e0 notre filiale EPC-France, la r\u00e9alisation de ces prestations. </span><span class=\"S2993 S87 S2\" id=\"t10_137\">2.7. Signature avec la Soci\u00e9t\u00e9 Mini\u00e8re de la Lobo S.A, Tietto Minerals (ASX </span><span class=\"S2994 S2A S2\" id=\"t11_137\">: TIE) d\u2019un contrat </span><span class=\"S2995 S87 S2\" id=\"t12_137\">de minage avec fabrication sur site. </span><span class=\"S2996 S2B S2\" id=\"t13_137\">Le projet Abudjar Gold est situ\u00e9 \u00e0 Zoukougbeu, dans la r\u00e9gion de Daloa, C\u00f4te d\u2019Ivoire. </span><span class=\"S2997 S2C S2\" id=\"t14_137\">Cett</span><span class=\"S2998 S2B S2\" id=\"t15_137\">e mine d\u2019or en phase d\u2019ouverture a une dur\u00e9e de vie estim\u00e9e \u00e0 11 ans et les explorations en cours </span><span class=\"S2999 S2B S2\" id=\"t16_137\">laissent entrevoir des possibilit\u00e9s d\u2019extension de l\u2019exploitation. Les travaux d\u2019am\u00e9nagement du site </span><span class=\"S299A S2C S2\" id=\"t17_137\">minier sont en cours et le premier lingot devrait sortir au quatri\u00e8me trimestre. </span><span class=\"S299B S2B S2\" id=\"t18_137\">Avec, pour les six prochaines ann\u00e9es, une production annuelle confirm\u00e9e de 200.000 onces d\u2019or, ce </span><span class=\"S299C S2B S2\" id=\"t19_137\">projet s\u2019inscrit comme un des plus grands de C\u00f4te d\u2019Ivoire. </span><span class=\"S299D S2B S2\" id=\"t1a_137\">La solide implantation d\u2019EPC en C\u00f4te d\u2019Ivoire ainsi que son expertise dans le d\u00e9ploiement d\u2019usines de </span><span class=\"S299E S2B S2\" id=\"t1b_137\">fabrication modulaires (Emulsion Modular Plant) ont conduit le client \u00e0 s\u2019engager sur une p\u00e9riode de 5 </span><span class=\"S299F S2B S2\" id=\"t1c_137\">ans. EPC C\u00f4te d\u2019Ivoire fournira l\u2019ensemble des explosifs dont le principal sera fabriqu\u00e9 directement sur </span><span class=\"S29A0 S2C S2\" id=\"t1d_137\">le site de la mine</span><span class=\"S29A1 S2B S2\" id=\"t1e_137\">. La mise en \u0153uvre de ces derniers a \u00e9galement \u00e9t\u00e9 confi\u00e9e aux \u00e9quipes EPC. </span><span class=\"S29A2 S2C S2\" id=\"t1f_137\">Le support technique pilot\u00e9 par la suite logicielle VERTEX </span><span class=\"S29A3 S2E S2\" id=\"t1g_137\">\u00e2 </span><span class=\"S29A4 S2C S2\" id=\"t1h_137\">a \u00e9galement \u00e9t\u00e9 un \u00e9l\u00e9ment majeur de </span><span class=\"S29A5 S2C S2\" id=\"t1i_137\">diff\u00e9renciation. Permettant un suivi en temps r\u00e9el des op\u00e9rations \u00ab Mine to Mill \u00bb, cette solution permet </span><span class=\"S29A6 S2B S2\" id=\"t1j_137\">au client d\u2019\u00eatre certain de profiter des derni\u00e8res technologies pour suivre l\u2019efficacit\u00e9 de ses op\u00e9rations </span><span class=\"S29A7 S2B S2\" id=\"t1k_137\">en amont de l\u2019usine de traitement. </span><span class=\"S29A8 S2B S2\" id=\"t4_138\">Le contrat devrait g\u00e9n\u00e9rer un chiffre d\u2019affaires d\u2019environ 10 millions d\u2019\u20ac par an. </span><span class=\"S29A9 S87 S2\" id=\"t5_138\">2.8. Signature par la co-</span><span class=\"S29AA S2A S2\" id=\"t6_138\">entreprise MCS d\u2019une lettre d\u2019intention ferme pour la fourniture des </span><span class=\"S29AB S87 S2\" id=\"t7_138\">explosifs n\u00e9cessaires au percement des tunnels (lots 2 et 3) du projet NEOM en Arabie Saoudite </span><span class=\"S29AC S2C S2\" id=\"t8_138\">Notre co-</span><span class=\"S29AD S2B S2\" id=\"t9_138\">entreprise MCS en Arabie Saoudite s\u2019est vu attribuer la f</span><span class=\"S29AE S2C S2\" id=\"ta_138\">ourniture des explosifs pour le </span><span class=\"S29AF S2C S2\" id=\"tb_138\">percement des tunnels 2 et 3 de NEOM la ville du futur en cours de construction en Arabie Saoudite. </span><span class=\"S29B0 S2C S2\" id=\"tc_138\">Le consortium FCSJV, titulaire du contrat principal, a attribu\u00e9 \u00e0 MCS la fourniture et le stockage de ces </span><span class=\"S29B1 S2C S2\" id=\"td_138\">produits qui comprend \u00e0 la fois </span><span class=\"S29B2 S984 S2\" id=\"te_138\">- </span><span class=\"S29B3 S2C S2\" id=\"tf_138\">les explosifs encartouch\u00e9s, </span><span class=\"S29B4 S984 S2\" id=\"tg_138\">- </span><span class=\"S29B5 S2C S2\" id=\"th_138\">les accessoires de tirs </span><span class=\"S60F S984 S2\" id=\"ti_138\">- </span><span class=\"S29B6 S2B S2\" id=\"tj_138\">et la fabrication sur site des explosifs via des Unit\u00e9s Mobiles de Fabrication d\u2019Explosifs en </span><span class=\"S29B7 S2C S2\" id=\"tk_138\">sous-terrain (Spurs</span><span class=\"S29B8 S2B S2\" id=\"tl_138\">\u2122</span><span class=\"S29B9 S2C S2\" id=\"tm_138\">). </span><span class=\"S29BA S2C S2\" id=\"tn_138\">Les Spurs</span><span class=\"S29BB S2B S2\" id=\"to_138\">\u2122 </span><span class=\"S29BC S2C S2\" id=\"tp_138\">n\u00e9cessaires \u00e0 la r\u00e9alisation de ce projet seront fournis par EPC Innovation. </span><span class=\"S29BD S2B S2\" id=\"tq_138\">Le montant total de la commande s\u2019\u00e9l\u00e8ve \u00e0 150 MSAR sur 24 mois (environ 38 M\u20ac). </span><span class=\"S29BE S2B S2\" id=\"tr_138\">Cette nouvelle r\u00e9ussite commerciale \u00e0 l\u2019international traduit l\u2019excellence des technologies EPC dans le </span><span class=\"S29BF S2C S2\" id=\"ts_138\">domaine des travaux publics en g\u00e9n\u00e9ral et du percement de tunnel en particulier. </span><span class=\"S29C0 S87 S2\" id=\"tt_138\">2.9. Fusion des soci\u00e9t\u00e9s Mineex et EPC S\u00e9n\u00e9gal pour former EPC Mineex S\u00e9n\u00e9gal </span><span class=\"S29C1 S2C S2\" id=\"tu_138\">Les deux soci\u00e9t\u00e9s du groupe pr\u00e9sentes au S\u00e9n\u00e9gal, EPC S\u00e9n\u00e9gal et Mineex, ont \u00e9t\u00e9 fusionn\u00e9es avec effet </span><span class=\"S29C2 S2C S2\" id=\"tv_138\">r\u00e9troactif au premier janvier 2022. Cette op\u00e9ration a pour but de mieux coordonner les activit\u00e9s de vente </span><span class=\"S29C3 S2B S2\" id=\"tw_138\">d\u2019explosifs et de forage minage sur ce march\u00e9 clef de l\u2019Afrique de l\u2019Ouest. </span><span class=\"S29C4 S2C S2\" id=\"tx_138\">Cette op\u00e9ration capitalistique renforce \u00e9galement le partenariat avec madame Rokhaya Sall, dirigeante </span><span class=\"S29C5 S2C S2\" id=\"ty_138\">et fondatrice de Mineex, qui a pris la direction du nouvel ensemble tout en demeurant actionnaire. </span><span class=\"S29C6 S2A S2\" id=\"tz_138\">2.10. Cr\u00e9ation d\u2019EPC Chemicals Services </span><span class=\"S29C7 S2B S2\" id=\"t10_138\">L\u2019activit\u00e9 Additifs diesels d\u2019EPC UK a \u00e9t\u00e9 filialis\u00e9e le 14 mars 2022. Elle a \u00e9t\u00e9 transf\u00e9r\u00e9e \u00e0 une filiale </span><span class=\"S29C8 S2B S2\" id=\"t11_138\">\u00e0 100% d\u2019EPC UK, EPC </span><span class=\"S29C9 S2C S2\" id=\"t12_138\">Chemicals Services. </span><span class=\"S29CA S4D2 S2\" id=\"t13_138\">3. </span><span class=\"S29CB S87 S2\" id=\"t14_138\">PRINCIPES COMPTABLES </span><span class=\"S29CC S87 S2\" id=\"t15_138\">3.1. Principes g\u00e9n\u00e9raux et normes comptables </span><span class=\"S29CD S2B S2\" id=\"t16_138\">Les \u00e9tats financiers consolid\u00e9s sont pr\u00e9sent\u00e9s en milliers d\u2019euros et toutes les valeurs sont arrondies au </span><span class=\"S29CE S2C S2\" id=\"t17_138\">millier le plus proche sauf indication contraire. </span><span class=\"S29CF S87 S2\" id=\"t4_139\">3.1.1 Conformit\u00e9 aux normes comptables </span><span class=\"S29D0 S2C S2\" id=\"t5_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29D1 S2B S2\" id=\"t6_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales d\u2019information </span><span class=\"S29D2 S2C S2\" id=\"t7_139\">financi\u00e8re </span><span class=\"S29D3 S2C S2\" id=\"t8_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union europ\u00e9enne \u00e0 </span><span class=\"S29D4 S2C S2\" id=\"t9_139\">la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29D5 S2C S2\" id=\"ta_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29D6 S2C S2\" id=\"tb_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29D7 S2C S2\" id=\"tc_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29D8 S2B S2\" id=\"td_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29D9 S2C S2\" id=\"te_139\">Commission eu</span><span class=\"S29DA S2B S2\" id=\"tf_139\">rop\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29DB S2A0A S2\" id=\"tg_139\">http://ec.europa.eu/internal_market/accounting/ias_fr.htm </span><span class=\"S29DC S87 S2\" id=\"th_139\">3.1.1 </span><span class=\"S29DD S87 S2\" id=\"ti_139\">Les normes suivantes sont applicables \u00e0 compte</span><span class=\"S29DE S2A S2\" id=\"tj_139\">r du 1er janvier 2021 sur l\u2019information </span><span class=\"S29DF S87 S2\" id=\"tk_139\">financi\u00e8re pr\u00e9sent\u00e9e : </span><span class=\"S29E0 S2C S2\" id=\"tl_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil Europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29E1 S2C S2\" id=\"tm_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales </span><span class=\"S29E2 S2B S2\" id=\"tn_139\">d\u2019information financi\u00e8re </span><span class=\"S29E3 S2C S2\" id=\"to_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union Europ\u00e9enne </span><span class=\"S29E4 S2C S2\" id=\"tp_139\">\u00e0 la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29E5 S2C S2\" id=\"tq_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29E6 S2C S2\" id=\"tr_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29E7 S2C S2\" id=\"ts_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29E8 S2B S2\" id=\"tt_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29E9 S2B S2\" id=\"tu_139\">Commission europ\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29EA S2A0B S2\" id=\"tv_139\">https://ec.europa.eu/info/law/international-accounting-standards-regulation-ec-no-1606- </span><span class=\"S29EB S2A0B S2\" id=\"tw_139\">2002/amending-and-supplementary-acts/acts-adopted-basis-regulatory-procedure-scrutiny-rps_en </span><span class=\"S29EC S87 S2\" id=\"tx_139\">3.1.2. </span><span class=\"S29ED S87 S2\" id=\"ty_139\">Les normes suivantes sont applicables \u00e0 compter du 1er janvier 2022 sur </span><span class=\"S29EE S2A S2\" id=\"tz_139\">l\u2019information financi\u00e8re pr\u00e9sent\u00e9e </span><span class=\"S29EF S87 S2\" id=\"t10_139\">: </span><span class=\"S29F0 S801 S2\" id=\"t11_139\">\u25aa </span><span class=\"S29F1 S2C S2\" id=\"t12_139\">Amendements IFRS 3 : Mise \u00e0 jour des r\u00e9f\u00e9rences au cadre conceptuel </span><span class=\"S29F2 S801 S2\" id=\"t13_139\">\u25aa </span><span class=\"S29F3 S2C S2\" id=\"t14_139\">Amendements IAS 16 </span><span class=\"S29F4 S2B S2\" id=\"t15_139\">: Comptabilisation des produits g\u00e9n\u00e9r\u00e9s avant la mise en service d\u2019une </span><span class=\"S29F5 S2C S2\" id=\"t16_139\">immobilisation ; </span><span class=\"S29F6 S801 S2\" id=\"t17_139\">\u25aa </span><span class=\"S29F7 S2C S2\" id=\"t18_139\">Amendement IAS 37 : Contrats d\u00e9ficitaires </span><span class=\"S29F8 S2B S2\" id=\"t19_139\">\u2013 </span><span class=\"S29F9 S2C S2\" id=\"t1a_139\">Co\u00fbt \u00e0 prendre en compte pour comptabiliser une </span><span class=\"S29FA S2C S2\" id=\"t1b_139\">provision pour contrat d\u00e9ficitaire ; </span><span class=\"S29FB S801 S2\" id=\"t1c_139\">\u25aa </span><span class=\"S29FC S2C S2\" id=\"t1d_139\">Amendement IFRIC sur logiciels SaaS </span><span class=\"S29FD S2B S2\" id=\"t1e_139\">(IAS38) : Le Groupe a finalis\u00e9 ses travaux d\u2019analyse sur </span><span class=\"S29FE S2B S2\" id=\"t1f_139\">l\u2019exercice et n\u2019a pas identifi\u00e9 d\u2019impact financie</span><span class=\"S29FF S2C S2\" id=\"t1g_139\">r du changement de m\u00e9thode ; </span><span class=\"S2A00 S801 S2\" id=\"t1h_139\">\u25aa </span><span class=\"S2A01 S2C S2\" id=\"t1i_139\">Amendement \u00e0 IAS 1 et IAS 8 : modification de la d\u00e9finition du terme \u00ab significatif \u00bb ; </span><span class=\"S2A02 S801 S2\" id=\"t1j_139\">\u25aa </span><span class=\"S2A03 S2C S2\" id=\"t1k_139\">IAS 41, Imp\u00f4t dans les \u00e9valuations de la Juste Valeur ; </span><span class=\"S2A04 S801 S2\" id=\"t1l_139\">\u25aa </span><span class=\"S2A05 S2B S2\" id=\"t1m_139\">IFRS 9, D\u00e9comptabilisation d\u2019un passif financier </span><span class=\"S2A06 S2C S2\" id=\"t1n_139\">: frais et commissions \u00e0 int\u00e9grer dans le test </span><span class=\"S2A07 S2C S2\" id=\"t1o_139\">de 10%. </span><span class=\"S2A08 S2B S2\" id=\"t1p_139\">Ces amendements n\u2019ont pas eu d\u2019impact sur les comptes du Groupe</span><span class=\"S2A09 S2C S2\" id=\"t1q_139\">. </span><span class=\"S2A0C S87 S2\" id=\"t4_140\">3.1.3. </span><span class=\"S2A0D S87 S2\" id=\"t5_140\">Les nouvelles normes, amendements \u00e0 des normes existantes et interpr\u00e9tations </span><span class=\"S2A0E S2A S2\" id=\"t6_140\">suivantes ont \u00e9t\u00e9 publi\u00e9es mais ne sont pas applicables au 31 d\u00e9cembre 2022 et n\u2019ont </span><span class=\"S2A0F S87 S2\" id=\"t7_140\">pas \u00e9t\u00e9 adopt\u00e9es par anticipation : </span><span class=\"S2A10 S88 S2\" id=\"t8_140\">\u2022 </span><span class=\"S2A11 S2C S2\" id=\"t9_140\">IFRS 17 </span><span class=\"S2A12 S2B S2\" id=\"ta_140\">: Contrat d\u2019assurance </span><span class=\"S2A13 S2C S2\" id=\"tb_140\">-</span><span class=\"S2A14 S2B S2\" id=\"tc_140\">incluant les amendements \u00e0 IFRS 17 dont la date d\u2019entr\u00e9e </span><span class=\"S2A15 S2C S2\" id=\"td_140\">en vigueur est au 1er janvier 2023 </span><span class=\"S2A16 S88 S2\" id=\"te_140\">\u2022 </span><span class=\"S2A17 S2C S2\" id=\"tf_140\">IFRS 17 et IFRS 9 </span><span class=\"S2A18 S2B S2\" id=\"tg_140\">: Premi\u00e8re application d\u2019IFRS 17 et IFRS 9 informations comparatives </span><span class=\"S2A19 S2C S2\" id=\"th_140\">dont la </span><span class=\"S2A1A S2B S2\" id=\"ti_140\">date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A1B S88 S2\" id=\"tj_140\">\u2022 </span><span class=\"S2A1C S2C S2\" id=\"tk_140\">Amendements \u00e0 IAS 1 : Classement des passifs en tant que passifs courants ou non courants </span><span class=\"S2A1D S2B S2\" id=\"tl_140\">\u2013 </span><span class=\"S2A1E S2B S2\" id=\"tm_140\">report de la date d\u2019entr\u00e9e en vigueur au 1er janvier 2024 </span><span class=\"S2A1F S88 S2\" id=\"tn_140\">\u2022 </span><span class=\"S2A20 S2C S2\" id=\"to_140\">Amendement \u00e0 IAS1 et IFRS Practice Statement 2 : Informations \u00e0 fournir sur les m\u00e9thodes </span><span class=\"S2A21 S2B S2\" id=\"tp_140\">comptables significatives dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023 </span><span class=\"S2A22 S88 S2\" id=\"tq_140\">\u2022 </span><span class=\"S2A23 S2C S2\" id=\"tr_140\">Amendement \u00e0 IAS 8 </span><span class=\"S2A24 S2B S2\" id=\"ts_140\">: D\u00e9finition des estimations comptables dont la date d\u2019entr\u00e9e en </span><span class=\"S2A25 S2C S2\" id=\"tt_140\">vigueur est au 1er janvier 2023 </span><span class=\"S2A26 S88 S2\" id=\"tu_140\">\u2022 </span><span class=\"S2A27 S2C S2\" id=\"tv_140\">Amendements \u00e0 IAS 12 : I</span><span class=\"S2A28 S2B S2\" id=\"tw_140\">mp\u00f4ts diff\u00e9r\u00e9s relatifs aux actifs et passifs r\u00e9sultant d\u2019une </span><span class=\"S2A29 S2B S2\" id=\"tx_140\">transaction unique dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A2A S87 S2\" id=\"ty_140\">3.2. </span><span class=\"S2A2B S87 S2\" id=\"tz_140\">M\u00e9thodes de consolidation </span><span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S2A4C S87 S2\" id=\"tb_141\">3.2.2. Op\u00e9rations intra-groupes </span><span class=\"S2A4D S2C S2\" id=\"tc_141\">Les op\u00e9ratio</span><span class=\"S2A4E S2B S2\" id=\"td_141\">ns et transactions r\u00e9ciproques d\u2019actif et de passif, de produits et de charges entre entreprises </span><span class=\"S2A4F S2C S2\" id=\"te_141\">int\u00e9gr\u00e9es sont \u00e9limin\u00e9es dans les comptes consolid\u00e9s. Cette \u00e9limination est r\u00e9alis\u00e9e : </span><span class=\"S866 S88 S2\" id=\"tf_141\">\u2022 </span><span class=\"S2A50 S2B S2\" id=\"tg_141\">en totalit\u00e9 si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre deux entreprises int\u00e9gr\u00e9e</span><span class=\"S2A51 S2C S2\" id=\"th_141\">s globalement, </span><span class=\"S2A52 S88 S2\" id=\"ti_141\">\u2022 </span><span class=\"S2A53 S2B S2\" id=\"tj_141\">\u00e0 hauteur du pourcentage d\u2019int\u00e9gration de l\u2019entreprise si l\u2019op\u00e9ration est r\u00e9alis\u00e9e entre une </span><span class=\"S2A54 S2C S2\" id=\"tk_141\">entreprise int\u00e9gr\u00e9e globalement et une entreprise int\u00e9gr\u00e9e proportionnellement (utilis\u00e9 </span><span class=\"S2A55 S2B S2\" id=\"tl_141\">uniquement dans l\u2019information sectorielle qui utilise l\u2019int\u00e9</span><span class=\"S2A56 S2C S2\" id=\"tm_141\">gration proportionnelle), </span><span class=\"S2A57 S88 S2\" id=\"tn_141\">\u2022 </span><span class=\"S2A58 S2B S2\" id=\"to_141\">\u00e0 hauteur du pourcentage de d\u00e9tention de l\u2019entreprise mise en \u00e9quivalence dans le cas de r\u00e9sultat </span><span class=\"S2A59 S2C S2\" id=\"tp_141\">interne r\u00e9alis\u00e9 entre une entreprise int\u00e9gr\u00e9e globalement et une entreprise mise en \u00e9quivalence. </span><span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span><span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2A9F S2A S2\" id=\"t1c_142\">3.3. R\u00e8gles et m\u00e9thodes d\u2019\u00e9valuation </span><span class=\"S2AA0 S87 S2\" id=\"t1d_142\">3.3.1 Recours \u00e0 des estimations </span><span class=\"S2AA1 S2B S2\" id=\"t1e_142\">L\u2019\u00e9tablissement des \u00e9tats financiers n\u00e9cessite d\u2019effectuer des estimations et de formuler des hypoth\u00e8ses </span><span class=\"S2AA2 S2C S2\" id=\"t1f_142\">qui peuvent affecter les montants figurant dans ces \u00e9tats financiers, notamment en ce qui concerne les </span><span class=\"S2AA3 S2C S2\" id=\"t1g_142\">\u00e9l\u00e9ments suivants : </span><span class=\"S2AA5 S2B S2\" id=\"t5_143\">L\u2019\u00e9valuation des provisions </span><span class=\"S2AA6 S2C S2\" id=\"t6_143\">et des engagements de retraites </span><span class=\"S2AA7 S88 S2\" id=\"t7_143\">\u2022 </span><span class=\"S2AA8 S2B S2\" id=\"t8_143\">L\u2019\u00e9valuation des imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2AA9 S88 S2\" id=\"t9_143\">\u2022 </span><span class=\"S2AAA S2C S2\" id=\"ta_143\">Les \u00e9valuations retenues pour les tests de perte de valeur </span><span class=\"S2AAB S88 S2\" id=\"tb_143\">\u2022 </span><span class=\"S2AAC S2B S2\" id=\"tc_143\">L\u2019\u00e9valuation des co\u00fbts de d\u00e9mant\u00e8lement, d\u00e9contamination et de remise en \u00e9tat des sites </span><span class=\"S2AAD S2B S2\" id=\"td_143\">Ces estimations partent d\u2019une hypoth\u00e8se de continuit\u00e9 d\u2019exploitation et sont \u00e9tablies en fonction des </span><span class=\"S2AAE S2C S2\" id=\"te_143\">informations disponibles lors de leur \u00e9tablissement. Les estimations peuvent \u00eatre r\u00e9vis\u00e9es si les </span><span class=\"S2AAF S2C S2\" id=\"tf_143\">circonstances sur lesquelles elles \u00e9taient fond\u00e9es \u00e9voluent ou par suite de nouvelles informations. Les </span><span class=\"S2AB0 S2C S2\" id=\"tg_143\">r\u00e9sultats r\u00e9els peuvent \u00eatre diff\u00e9rents de ces estimations. </span><span class=\"S2AB1 S2B S2\" id=\"th_143\">L\u2019impact, connu \u00e0 ce jour des risques climatiques a \u00e9t\u00e9 int\u00e9gr\u00e9 dans les diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation </span><span class=\"S2AB2 S2C S2\" id=\"ti_143\">utilis\u00e9s par le groupe. </span><span class=\"S2AB3 S2B S2\" id=\"tj_143\">L\u2019\u00e9volution li\u00e9e aux modifications structurelles des modes </span><span class=\"S2AB4 S2C S2\" id=\"tk_143\">de consommation, notamment le carburant </span><span class=\"S2AB5 S2B S2\" id=\"tl_143\">diesel, ont \u00e9t\u00e9 pris en compte dans nos pr\u00e9visions pour l\u2019activit\u00e9 additifs. La d\u00e9pendance du groupe \u00e0 </span><span class=\"S2AB6 S2B S2\" id=\"tm_143\">l\u2019\u00e9gard de certains fournisseurs ainsi que les fluctuations du prix des mati\u00e8res premi\u00e8res influent sur les </span><span class=\"S2AB7 S2C S2\" id=\"tn_143\">pr\u00e9vi</span><span class=\"S2AB8 S2B S2\" id=\"to_143\">sions de marge. Enfin les primes d\u2019assurance pr\u00e9visionnelles int\u00e8grent le risque accru li\u00e9 au </span><span class=\"S2AB9 S2C S2\" id=\"tp_143\">changement climatique. </span><span class=\"S2ABA S2C S2\" id=\"tq_143\">Plusieurs opportunit\u00e9s ont \u00e9galement \u00e9t\u00e9 int\u00e9gr\u00e9es notamment : </span><span class=\"S2ABB S88 S2\" id=\"tr_143\">\u2022 </span><span class=\"S2ABC S2B S2\" id=\"ts_143\">Le d\u00e9veloppement de l\u2019Economie circulaire li\u00e9 \u00e0 la rar\u00e9faction et au rench</span><span class=\"S2ABD S2C S2\" id=\"tt_143\">\u00e9rissement des </span><span class=\"S2ABE S2C S2\" id=\"tu_143\">mat\u00e9riaux primaires pour le b\u00e2timent. </span><span class=\"S2ABF S88 S2\" id=\"tv_143\">\u2022 </span><span class=\"S2AC0 S2B S2\" id=\"tw_143\">Le d\u00e9veloppement de l\u2019industrie extractive des m\u00e9taux li\u00e9s \u00e0 la transition \u00e9nerg\u00e9tique. </span><span class=\"S2AC1 S87 S2\" id=\"tx_143\">3.3.2 </span><span class=\"S2AC2 S87 S2\" id=\"ty_143\">Perte de valeur des actifs </span><span class=\"S2AC3 S2C S2\" id=\"tz_143\">Des tests de perte de valeur sont effectu\u00e9s syst\u00e9matiquement au moins une fois par an pour les actifs </span><span class=\"S2AC4 S2B S2\" id=\"t10_143\">incorporels \u00e0 dur\u00e9e de vie ind\u00e9finie, ou plus souvent s\u2019il existe un indice de perte de valeur. </span><span class=\"S2AC5 S2B S2\" id=\"t11_143\">Des tests sont effectu\u00e9s d\u00e8s qu\u2019il existe un indice de perte de valeur pour les immobilisations corporelles </span><span class=\"S2AC6 S2C S2\" id=\"t12_143\">et incorporelles \u00e0 dur\u00e9e de vie d\u00e9finie. </span><span class=\"S2AC7 S2C S2\" id=\"t13_143\">Les indices de perte de valeur suivis par le Groupe sont de deux types : </span><span class=\"S2AC8 S88 S2\" id=\"t14_143\">\u2022 </span><span class=\"S2AC9 S2C S2\" id=\"t15_143\">Externes </span><span class=\"S2ACA S2B S2\" id=\"t16_143\">: mati\u00e8res premi\u00e8res, taux d\u2019int\u00e9r\u00eats, modification substantielle du contexte </span><span class=\"S2ACB S2C S2\" id=\"t17_143\">r\u00e9glementaire. </span><span class=\"S2ACC S88 S2\" id=\"t18_143\">\u2022 </span><span class=\"S2ACD S2C S2\" id=\"t19_143\">Internes </span><span class=\"S2ACE S2B S2\" id=\"t1a_143\">: incident majeur d\u2019exploitation, baisse d\u2019activit\u00e9 durable, </span><span class=\"S2ACF S2C S2\" id=\"t1b_143\">modifications substantielles </span><span class=\"S2AD0 S2B S2\" id=\"t1c_143\">des conditions et autorisation d\u2019exploitation. </span><span class=\"S2AD1 S2B S2\" id=\"t1d_143\">Lorsque le montant recouvrable d\u2019une Unit\u00e9 G\u00e9n\u00e9ratrice de Tr\u00e9sorerie (UGT) est inf\u00e9rieur \u00e0 la valeur </span><span class=\"S2AD2 S2B S2\" id=\"t1e_143\">nette comptable des actifs rattach\u00e9s \u00e0 l\u2019UGT, une perte de valeur est constat\u00e9</span><span class=\"S2AD3 S2C S2\" id=\"t1f_143\">e. </span><span class=\"S2AD4 S2C S2\" id=\"t1g_143\">La valeur recouvrable est la valeur la plus \u00e9lev\u00e9e entre, la valeur actualis\u00e9e des flux futurs de tr\u00e9sorerie </span><span class=\"S2AD5 S2B S2\" id=\"t1h_143\">g\u00e9n\u00e9r\u00e9s par l\u2019UGT, augment\u00e9e, le cas \u00e9ch\u00e9ant, de sa valeur de sortie \u00e0 la fin de sa dur\u00e9e d\u2019utilit\u00e9 pr\u00e9vue, </span><span class=\"S2AD6 S2C S2\" id=\"t1i_143\">et la juste valeur diminu\u00e9e du co\u00fbt de cession. </span><span class=\"S2AD7 S2B S2\" id=\"t1j_143\">Une UGT est d\u00e9finie comme \u00e9tant le plus petit ensemble d\u2019actifs dont l\u2019utilisation continue g\u00e9n\u00e8re des </span><span class=\"S2AD8 S2B S2\" id=\"t1k_143\">entr\u00e9es de tr\u00e9sorerie de fa\u00e7on ind\u00e9pendante des autres actifs ou ensemble d\u2019actifs du Groupe. Elle inclut </span><span class=\"S2AD9 S2B S2\" id=\"t1l_143\">les \u00e9carts d\u2019acquisition qui lui </span><span class=\"S2ADA S2C S2\" id=\"t1m_143\">sont attribuables. </span><span class=\"S2ADB S2C S2\" id=\"t4_144\">Le groupe compte 3 UGT nomm\u00e9es comme suit : </span><span class=\"S2ADC S88 S2\" id=\"t5_144\">\u2022 </span><span class=\"S2ADD S2C S2\" id=\"t6_144\">Zone Europe - Am\u00e9rique (France / Royaume-Uni / Scandinavie / EPC Innovation / Benelux / </span><span class=\"S2ADE S2C S2\" id=\"t7_144\">Canada / Chili / Italie / Espagne / / Maroc), </span><span class=\"S2ADF S88 S2\" id=\"t8_144\">\u2022 </span><span class=\"S2AE0 S2C S2\" id=\"t9_144\">Zone D\u00e9molition (France), </span><span class=\"S2AE1 S88 S2\" id=\"ta_144\">\u2022 </span><span class=\"S2AE2 S2C S2\" id=\"tb_144\">Zone Afrique Moyen Orient Asi</span><span class=\"S2AE3 S2B S2\" id=\"tc_144\">e (Guin\u00e9e Conakry / S\u00e9n\u00e9gal / Cameroun / Gabon / C\u00f4te d\u2019Ivoire </span><span class=\"S2AE4 S2C S2\" id=\"td_144\">/ Burkina Faso / B\u00e9nin et Japon / Singapour et Nouvelle Cal\u00e9donie). </span><span class=\"S2AE5 S2C S2\" id=\"te_144\">Les goodwill sont test\u00e9s au niveau des UGT. </span><span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span><span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span><span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span><span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span><span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span><span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span><span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span><span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span><span class=\"S2C2A S2C S2\" id=\"t1a_150\">de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sultat. </span><span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span><span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span><span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span><span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span><span class=\"S28E9 S87 S2\" id=\"t5_153\">INFORMATION SECTORIELLE </span><span class=\"S2C80 S2C S2\" id=\"t6_153\">Conform\u00e9ment \u00e0 la norme IFRS 8 </span><span class=\"S2C81 S2B S2\" id=\"t7_153\">\u2013 </span><span class=\"S2C82 S410 S2\" id=\"t8_153\">secteurs op\u00e9rationnels</span><span class=\"S2C83 S2B S2\" id=\"t9_153\">, l\u2019information sectorielle pr\u00e9sent\u00e9e est </span><span class=\"S2C84 S2C S2\" id=\"ta_153\">\u00e9tablie sur la </span><span class=\"S2C85 S2B S2\" id=\"tb_153\">base des donn\u00e9es de gestion internes utilis\u00e9es pour l\u2019analyse de la performance des </span><span class=\"S2C86 S2C S2\" id=\"tc_153\">activit\u00e9s. </span><span class=\"S2C87 S2C S2\" id=\"td_153\">Les informations relatives aux secteurs op\u00e9rationnels pr\u00e9sent\u00e9s suivent les m\u00eames r\u00e8gles comptables </span><span class=\"S2C88 S2C S2\" id=\"te_153\">que celles utilis\u00e9es pour les \u00e9tats financiers consolid\u00e9s. </span><span class=\"S2C89 S2C S2\" id=\"tf_153\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2C8A S2C S2\" id=\"tg_153\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2C8B S2C S2\" id=\"th_153\">sorties) de p\u00e9rim\u00e8tre. </span><span class=\"S2C8C S2C S2\" id=\"ti_153\">Les zones sont pr\u00e9sent\u00e9es de la mani\u00e8re suivante : </span><span class=\"S2C8D S88 S2\" id=\"tj_153\">\u2022 </span><span class=\"S2C8E S2C S2\" id=\"tk_153\">Zone 1 </span><span class=\"S2C8F S2B S2\" id=\"tl_153\">\u2013 </span><span class=\"S2C90 S2C S2\" id=\"tm_153\">Europe </span><span class=\"S2C91 S2B S2\" id=\"tn_153\">\u2013 </span><span class=\"S2C92 S2C S2\" id=\"to_153\">Am\u00e9rique </span><span class=\"S2C93 S88 S2\" id=\"tp_153\">\u2022 </span><span class=\"S2C94 S2C S2\" id=\"tq_153\">Zone 2 </span><span class=\"S2C95 S2B S2\" id=\"tr_153\">\u2013 </span><span class=\"S2C96 S2C S2\" id=\"ts_153\">Afrique </span><span class=\"S2C97 S2B S2\" id=\"tt_153\">\u2013 </span><span class=\"S2C98 S2C S2\" id=\"tu_153\">Moyen-Orient </span><span class=\"S2C99 S2B S2\" id=\"tv_153\">\u2013 </span><span class=\"S2C9A S2C S2\" id=\"tw_153\">Asie </span><span class=\"S2C9B S2C S2\" id=\"tx_153\">Elles comprennent les activit\u00e9s Explosifs, Forage-minage et D\u00e9construction et Economie circulaire. </span><span class=\"S2C9C S87 S2\" id=\"ty_153\">4.1. Informations comparatives </span><span class=\"S2C9D S87 S2\" id=\"tz_153\">4.1.1. Produit des activit\u00e9s ordinaires publi\u00e9, par zone g\u00e9ographique </span><span class=\"S2C9E S410 S2\" id=\"t10_153\">En milliers d'euros </span><span class=\"S2C9F S87 S2\" id=\"t11_153\">Exercice 2022 </span><span class=\"S2CA0 S87 S2\" id=\"t12_153\">Exercice 2021 </span><span class=\"S2CA1 S87 S2\" id=\"t13_153\">Variation % </span><span class=\"S2CA2 S87 S2\" id=\"t14_153\">Zone 1 </span><span class=\"S2CA3 S2A S2\" id=\"t15_153\">\u2013 </span><span class=\"S2CA4 S87 S2\" id=\"t16_153\">Europe </span><span class=\"S2CA5 S2A S2\" id=\"t17_153\">\u2013 </span><span class=\"S2CA6 S87 S2\" id=\"t18_153\">Am\u00e9rique (1) </span><span class=\"S2CA7 S87 S2\" id=\"t19_153\">401 049 </span><span class=\"S2CA8 S87 S2\" id=\"t1a_153\">338 128 </span><span class=\"S2CA9 S87 S2\" id=\"t1b_153\">18,61% </span><span class=\"S2CAA S2C S2\" id=\"t1c_153\">Explosifs et forage minage </span><span class=\"S2CAB S2C S2\" id=\"t1d_153\">270 504 </span><span class=\"S2CAC S2C S2\" id=\"t1e_153\">216 440 </span><span class=\"S2CAD S2C S2\" id=\"t1f_153\">24,98% </span><span class=\"S2CAE S2C S2\" id=\"t1g_153\">D\u00e9construction </span><span class=\"S2CAF S2C S2\" id=\"t1h_153\">95 739 </span><span class=\"S2CB0 S2C S2\" id=\"t1i_153\">94 045 </span><span class=\"S2CB1 S2C S2\" id=\"t1j_153\">1,80% </span><span class=\"S2CB2 S2C S2\" id=\"t1k_153\">Economie circulaire </span><span class=\"S2CB3 S2C S2\" id=\"t1l_153\">13 921 </span><span class=\"S2CB4 S2C S2\" id=\"t1m_153\">12 896 </span><span class=\"S2CB5 S2C S2\" id=\"t1n_153\">7,95% </span><span class=\"S2CB6 S2C S2\" id=\"t1o_153\">Additifs et autres </span><span class=\"S2CB7 S2C S2\" id=\"t1p_153\">20 884 </span><span class=\"S2CB8 S2C S2\" id=\"t1q_153\">14 747 </span><span class=\"S2CB9 S2C S2\" id=\"t1r_153\">41,62% </span><span class=\"S2CBA S87 S2\" id=\"t1s_153\">Zone 2 </span><span class=\"S2CBB S2A S2\" id=\"t1t_153\">\u2013 </span><span class=\"S2CBC S87 S2\" id=\"t1u_153\">Afrique Moyen-Orient </span><span class=\"S2CBD S2A S2\" id=\"t1v_153\">\u2013 </span><span class=\"S2CBE S87 S2\" id=\"t1w_153\">Asie (2) </span><span class=\"S2CBF S87 S2\" id=\"t1x_153\">116 058 </span><span class=\"S2CC0 S87 S2\" id=\"t1y_153\">73 670 </span><span class=\"S2CC1 S87 S2\" id=\"t1z_153\">57,54% </span><span class=\"S2CC2 S2C S2\" id=\"t20_153\">Explosifs et forage minage </span><span class=\"S2CC3 S2C S2\" id=\"t21_153\">116 058 </span><span class=\"S2CC4 S2C S2\" id=\"t22_153\">73 670 </span><span class=\"S2CC5 S2C S2\" id=\"t23_153\">57,54% </span><span class=\"S2CC6 S87 S2\" id=\"t24_153\">Total </span><span class=\"S2CC7 S87 S2\" id=\"t25_153\">517 107 </span><span class=\"S2CC8 S87 S2\" id=\"t26_153\">411 798 </span><span class=\"S2CC9 S87 S2\" id=\"t27_153\">25,57% </span><span class=\"S2CCA S2B S2\" id=\"t28_153\">En 2022, le portefeuille de client\u00e8le reste particuli\u00e8rement diversifi\u00e9 dans l\u2019ensemble des domaines </span><span class=\"S2CCB S2B S2\" id=\"t29_153\">d\u2019activit\u00e9 du groupe. </span><span class=\"S2CCC S2B S2\" id=\"t2a_153\">Les dix principaux clients du groupe repr\u00e9sentent moins de 15% du chiffre d\u2019affaires. </span><span class=\"S2CCD S2C S2\" id=\"t2b_153\">Le carnet de commande correspond au montant total du prix des transactions affect\u00e9es aux obligations </span><span class=\"S2CCE S2C S2\" id=\"t2c_153\">de prestation non remplies au 31 d\u00e9cembre 2022. Il int\u00e8gre le prix de base des transactions ainsi que les </span><span class=\"S2CCF S2C S2\" id=\"t2d_153\">contreparties variables et les incidences des modifications de contrats concern\u00e9s. Par mesure de </span><span class=\"S2CD0 S2B S2\" id=\"t2e_153\">simplification, il n\u2019inclut pas les contrats dont la dur\u00e9e initiale est inf\u00e9rieure \u00e0 1 an ainsi que ceux pour </span><span class=\"S2CD1 S2C S2\" id=\"t4_154\">lesquels les entit\u00e9s peuvent comptabiliser des produits des activit\u00e9s ordinaires pour le montant qu'elles </span><span class=\"S2CD2 S2C S2\" id=\"t5_154\">ont le droit de facturer. Au 31 d\u00e9ce</span><span class=\"S2CD3 S2B S2\" id=\"t6_154\">mbre 2022, le montant total du carnet de commande s\u2019\u00e9l\u00e8ve \u00e0 91M\u20ac, </span><span class=\"S2CD4 S2C S2\" id=\"t7_154\">dont 71% devraient \u00eatre reconnus en produits en 2023. </span><span class=\"S2CD5 S2B S2\" id=\"t8_154\">L\u2019activit\u00e9 consolid\u00e9e du groupe (y compris co</span><span class=\"S2CD6 S2C S2\" id=\"t9_154\">-entreprises) a continu\u00e9 \u00e0 cro\u00eetre sur un rythme tr\u00e8s </span><span class=\"S2CD7 S2B S2\" id=\"ta_154\">soutenu au cours de l\u2019exercice 2022. </span><span class=\"S2CD8 S2B S2\" id=\"tb_154\">Elle s\u2019\u00e9tablit \u00e0 517,1 M\u20ac en progression de 25,6 % sur l\u2019ann\u00e9e </span><span class=\"S2CD9 S2B S2\" id=\"tc_154\">2022. A p\u00e9rim\u00e8tre et taux de change constant la croissance s\u2019\u00e9tablit \u00e0 23.3% par rapport \u00e0 l\u2019exercice </span><span class=\"S2CDA S2C S2\" id=\"td_154\">2021. </span><span class=\"S2CDB S87 S2\" id=\"te_154\">(1) </span><span class=\"S2CDC S87 S2\" id=\"tf_154\">Europe </span><span class=\"S2CDD S2A S2\" id=\"tg_154\">\u2013 </span><span class=\"S2CDE S87 S2\" id=\"th_154\">Am\u00e9rique </span><span class=\"S2CDF S2B S2\" id=\"ti_154\">L\u2019activit\u00e9 Additifs s\u2019est l\u00e9g\u00e8rement redress\u00e9e cette ann\u00e9e </span><span class=\"S2CE0 S2C S2\" id=\"tj_154\">sans pour autant atteindre le point mort. </span><span class=\"S2CE1 S2B S2\" id=\"tk_154\">L\u2019activit\u00e9 D\u00e9construction progresse sur l\u2019ann\u00e9e avec de tr\u00e8s belles affaires r\u00e9alis\u00e9es notamment dans le </span><span class=\"S2CE2 S2C S2\" id=\"tl_154\">domaine du patrimoine (Villers Cotter\u00eats, Grand </span><span class=\"S2CE3 S2B S2\" id=\"tm_154\">\u2013 </span><span class=\"S2CE4 S2C S2\" id=\"tn_154\">Palais) et dans le secteur industriel notamment gr\u00e2ce </span><span class=\"S2CE5 S2C S2\" id=\"to_154\">\u00e0 la </span><span class=\"S2CE6 S2B S2\" id=\"tp_154\">nouvelle agence en r\u00e9gion lyonnaise. L\u2019activit\u00e9 d\u00e9samiantage a \u00e9galement \u00e9t\u00e9 bien orient\u00e9e avec de </span><span class=\"S2CE7 S2C S2\" id=\"tq_154\">nombreux contrats notamment dans le grand Ouest. </span><span class=\"S2CE8 S2B S2\" id=\"tr_154\">L\u2019Economie circulaire continue sa progression avec une croissance de pr\u00e8s de 8% dans un </span><span class=\"S2CE9 S2C S2\" id=\"ts_154\">environnement qui reste porteur. La r\u00e9novation de la plateforme de Nantes acquise mis 2022 se poursuit, </span><span class=\"S2CEA S2B S2\" id=\"tt_154\">elle n\u2019a pas contribu\u00e9 \u00e0 l\u2019augmentation du chiffre d\u2019affaires en 2022. </span><span class=\"S2CEB S2C S2\" id=\"tu_154\">Les Explosifs et le Forage Minage sur la zone Europe M\u00e9diterran\u00e9e Am\u00e9rique affichent une croissance </span><span class=\"S2CEC S2C S2\" id=\"tv_154\">annuelle tr\u00e8s solide de 25% par rapport \u00e0 2021. </span><span class=\"S2CED S2B S2\" id=\"tw_154\">En France et en Belgique, l\u2019activit\u00e9 a \u00e9t\u00e9 bonne notamment en fin d\u2019ann\u00e9e avec un quatri\u00e8me trimestre </span><span class=\"S2CEE S2B S2\" id=\"tx_154\">en hausse de plus de 30% par rapport \u00e0 2021. L\u2019activit\u00e9 export a \u00e9t\u00e9 particuli\u00e8rement dynamique vers </span><span class=\"S2CEF S2B S2\" id=\"ty_154\">l\u2019Afr</span><span class=\"S2CF0 S2C S2\" id=\"tz_154\">ique. </span><span class=\"S2CF1 S2B S2\" id=\"t10_154\">L\u2019Espagne reste bien orient\u00e9e. En Italie, l\u2019activit\u00e9 est au rendez</span><span class=\"S2CF2 S2C S2\" id=\"t11_154\">-vous tant dans le march\u00e9 des carri\u00e8res </span><span class=\"S2CF3 S2B S2\" id=\"t12_154\">qu\u2019en tunnel dans un contexte de prix qui se sont significativement redress\u00e9s. </span><span class=\"S2CF4 S2C S2\" id=\"t13_154\">La croissance de la Su\u00e8de a surtout \u00e9t\u00e9 port\u00e9e par la succursale eu Groenland. Malgr\u00e9 la hausse des prix, </span><span class=\"S2CF5 S2C S2\" id=\"t14_154\">le march\u00e9 des travaux en Su\u00e8de est rest\u00e9 porteur en 2022. </span><span class=\"S2CF6 S2B S2\" id=\"t15_154\">Au Maroc, apr\u00e8s un d\u00e9but d\u2019ann\u00e9e tr\u00e8s difficile, la tendance s\u2019est am\u00e9lior\u00e9e en fin d\u2019ann\u00e9e, le niveau </span><span class=\"S2CF7 S2B S2\" id=\"t16_154\">des prix de march\u00e9 s\u2019est redress\u00e9 dans des volumes qui </span><span class=\"S2CF8 S2C S2\" id=\"t17_154\">se stabilisent. Une nouvelle mine de cuivre, dans </span><span class=\"S2CF9 S2B S2\" id=\"t18_154\">la province de Taroudant, cliente d\u2019EPC Maroc, a d\u00e9marr\u00e9 son exploitation contribuant \u00e0 l\u2019am\u00e9lioration </span><span class=\"S2CFA S2C S2\" id=\"t19_154\">des volumes. </span><span class=\"S2CFB S2B S2\" id=\"t1a_154\">La production d\u2019explosifs au Royaume</span><span class=\"S2CFC S2C S2\" id=\"t1b_154\">-</span><span class=\"S2CFD S2B S2\" id=\"t1c_154\">Uni s\u2019est maintenue \u00e0 un bon niveau malgr\u00e9 les incer</span><span class=\"S2CFE S2C S2\" id=\"t1d_154\">titudes </span><span class=\"S2CFF S2B S2\" id=\"t1e_154\">politiques et l\u2019inflation. Les prix de vente sont rest\u00e9s \u00e9lev\u00e9s tout au long de l\u2019exercice. La tendance est </span><span class=\"S2D00 S2B S2\" id=\"t1f_154\">\u00e9galement bien orient\u00e9e en Irlande avec une croissance de plus de 17% sur l\u2019ensemble de l\u2019ann\u00e9e par </span><span class=\"S2D01 S2C S2\" id=\"t1g_154\">rapport \u00e0 2021. </span><span class=\"S2D02 S2B S2\" id=\"t1h_154\">L\u2019activit\u00e9 a \u00e9t\u00e9 excellente au Canada. La filiale termine l\u2019ann\u00e9e avec un chiffre d\u2019affaires de 41,8 M\u20ac </span><span class=\"S2D03 S2C S2\" id=\"t1i_154\">en hausse de 57% (\u00e0 taux de change constant) par rapport \u00e0 2021. </span><span class=\"S2D04 S87 S2\" id=\"t4_155\">(2) </span><span class=\"S2D05 S87 S2\" id=\"t5_155\">Afrique </span><span class=\"S2D06 S2A S2\" id=\"t6_155\">\u2013 </span><span class=\"S2D07 S87 S2\" id=\"t7_155\">Moyen orient </span><span class=\"S2D08 S2A S2\" id=\"t8_155\">\u2013 </span><span class=\"S2D09 S87 S2\" id=\"t9_155\">Asie Pacifique </span><span class=\"S2299 S2C S2\" id=\"ta_155\">La zone (y compris Joint-</span><span class=\"S2D0A S2B S2\" id=\"tb_155\">venture) affiche une progression d\u2019activit\u00e9 </span><span class=\"S2D0B S2C S2\" id=\"tc_155\">de plus de 57 % en termes r\u00e9els. </span><span class=\"S2D0C S2C S2\" id=\"td_155\">Au Moyen Orient, le d\u00e9marrage des diff\u00e9rents contrat miniers avec le groupe Maaden en Arabie </span><span class=\"S2D0D S2B S2\" id=\"te_155\">Saoudite a permis \u00e0 l\u2019activit\u00e9 de doubler sur l\u2019ann\u00e9e chez MCS \u00e0 taux de change constant. La croissance </span><span class=\"S2D0E S2C S2\" id=\"tf_155\">devrait continuer avec le d\u00e9marrage du projet NEOM sign\u00e9 fin 2022. La croissance chez AREX aux </span><span class=\"S2D0F S2B S2\" id=\"tg_155\">Emirats Arabes Unis s\u2019\u00e9tablit \u00e0 4% (\u00e0 taux de change constant). L\u2019appr\u00e9ciation du dollar a \u00e9galement </span><span class=\"S2D10 S2C S2\" id=\"th_155\">am\u00e9lior\u00e9 la contribution de ces deux filiales en termes r\u00e9els. </span><span class=\"S2D11 S2C S2\" id=\"ti_155\">La mine de Goro en Nouvelle-Cal\u00e9donie, port\u00e9e par les hauts niveaux des cours du Nickel, donne un </span><span class=\"S2D12 S2B S2\" id=\"tj_155\">niveau d\u2019activit\u00e9 satisfaisant \u00e0 notre filiale locale. </span><span class=\"S2D13 S2B S2\" id=\"tk_155\">L\u2019activit\u00e9 de l\u2019Afrique sub</span><span class=\"S2D14 S2C S2\" id=\"tl_155\">-saharienne est \u00e9galement tr\u00e8s bien orient\u00e9e avec une croissance de 35% sur </span><span class=\"SA2B S2B S2\" id=\"tm_155\">l\u2019ann\u00e9e. </span><span class=\"S2D15 S2B S2\" id=\"tn_155\">EPC C\u00f4te d\u2019Ivoire reste le principal contributeur avec une hausse du chiffre d\u2019affaires de 60% sur </span><span class=\"S2D16 S2B S2\" id=\"to_155\">l\u2019ann\u00e9e. La mont\u00e9e en charge du contrat Perseus sign\u00e9 fin 2021 explique cette bonne performance dans </span><span class=\"S2D17 S2C S2\" id=\"tp_155\">un march\u00e9 globalement bien orient\u00e9. </span><span class=\"S2D18 S2B S2\" id=\"tq_155\">En Guin\u00e9e la baisse d\u2019activit\u00e9 sur le contrat CBG a \u00e9t\u00e9 compens\u00e9e par la reprise des activit\u00e9s d\u2019EPC </span><span class=\"S2D19 S2B S2\" id=\"tr_155\">Guin\u00e9e qui avait \u00e9t\u00e9 perturb\u00e9es en 2021 par des probl\u00e8mes d\u2019autorisations administratives aujourd\u2019hui </span><span class=\"S2D1A S2B S2\" id=\"ts_155\">r\u00e9gl\u00e9s. L\u2019appr\u00e9ciation du Franc Guin\u00e9en a \u00e9galement contribu\u00e9 \u00e0 am\u00e9liorer la performa</span><span class=\"S2D1B S2C S2\" id=\"tt_155\">nce de ces filiales </span><span class=\"S2D1C S2C S2\" id=\"tu_155\">en terme r\u00e9els. </span><span class=\"S2D1D S2C S2\" id=\"tv_155\">EPC Gabon et EPC Mineex S\u00e9n\u00e9gal ont \u00e9galement tr\u00e8s bien perform\u00e9 cette ann\u00e9e ; les march\u00e9s </span><span class=\"S2D1E S2C S2\" id=\"tw_155\">int\u00e9rieurs ont confirm\u00e9 leur dynamisme. </span><span class=\"S2D1F S87 S2\" id=\"tx_155\">4.1.2. Produit des activit\u00e9s ordinaires \u00e0 taux de change et p\u00e9rim\u00e8tre constant </span><span class=\"S2D20 S2C S2\" id=\"ty_155\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2D21 S2C S2\" id=\"tz_155\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2D22 S2C S2\" id=\"t10_155\">sortie) de p\u00e9rim\u00e8tre. </span><span class=\"S2D23 S411 S2\" id=\"t11_155\">En milliers d\u2019euros </span><span class=\"S2D24 S87 S2\" id=\"t12_155\">31 d\u00e9cembre 2022 </span><span class=\"S2D25 S87 S2\" id=\"t13_155\">31 d\u00e9cembre 2021 </span><span class=\"S2D26 S87 S2\" id=\"t14_155\">Retrait\u00e9 taux de </span><span class=\"S2D27 S87 S2\" id=\"t15_155\">change et p\u00e9rim\u00e8tre </span><span class=\"S2D28 S87 S2\" id=\"t16_155\">constant (1) </span><span class=\"S2D29 S87 S2\" id=\"t17_155\">Variation % </span><span class=\"S2D2A S2C S2\" id=\"t18_155\">Zone 1 - Europe - Am\u00e9rique </span><span class=\"S2D2B S2C S2\" id=\"t19_155\">401 049 </span><span class=\"S2D2C S2C S2\" id=\"t1a_155\">339 262 </span><span class=\"S2D2D S2C S2\" id=\"t1b_155\">18,21% </span><span class=\"S2D2E S2C S2\" id=\"t1c_155\">Zone 2 - Afrique</span><span class=\"S2D2F S2B S2\" id=\"t1d_155\">\u2013</span><span class=\"S2D30 S2C S2\" id=\"t1e_155\">Moyen-Orient </span><span class=\"S2D31 S2B S2\" id=\"t1f_155\">\u2013 </span><span class=\"S2D32 S2C S2\" id=\"t1g_155\">Asie </span><span class=\"S2D33 S2C S2\" id=\"t1h_155\">116 058 </span><span class=\"S2D34 S2C S2\" id=\"t1i_155\">80 092 </span><span class=\"S2D35 S2C S2\" id=\"t1j_155\">44,91% </span><span class=\"S2D36 S87 S2\" id=\"t1k_155\">Total </span><span class=\"S2D37 S87 S2\" id=\"t1l_155\">517 107 </span><span class=\"S2D38 S87 S2\" id=\"t1m_155\">419 354 </span><span class=\"S2D39 S87 S2\" id=\"t1n_155\">23,31% </span><span class=\"S2D3A S2C S2\" id=\"t1o_155\">(1) </span><span class=\"S2D3B S2C S2\" id=\"t1p_155\">Entr\u00e9e de p\u00e9rim\u00e8tre : soci\u00e9t\u00e9 Normat Services acquise fin 2021. </span><span class=\"S2C2B S87 S2\" id=\"t4_156\">4.1.3. R\u00e9sultat op\u00e9rationnel courant par zone g\u00e9ographique </span><span class=\"S2D3C S411 S2\" id=\"t5_156\">En milliers d\u2019euros </span><span class=\"S2D3D S87 S2\" id=\"t6_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"t7_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D3F S2C S2\" id=\"t8_156\">Zone 1 - Europe </span><span class=\"S2D40 S2B S2\" id=\"t9_156\">\u2013 </span><span class=\"S2D41 S2C S2\" id=\"ta_156\">Am\u00e9rique </span><span class=\"S2D42 S2C S2\" id=\"tb_156\">11 587 </span><span class=\"S2D43 S2C S2\" id=\"tc_156\">5 797 </span><span class=\"S2D44 S2C S2\" id=\"td_156\">Zone 2 - Afrique </span><span class=\"S2D45 S2B S2\" id=\"te_156\">\u2013 </span><span class=\"S2D46 S2C S2\" id=\"tf_156\">Moyen Orient </span><span class=\"S2D47 S2B S2\" id=\"tg_156\">\u2013 </span><span class=\"S2D48 S2C S2\" id=\"th_156\">Asie </span><span class=\"S2D49 S2C S2\" id=\"ti_156\">15 646 </span><span class=\"S2D4A S2C S2\" id=\"tj_156\">12 686 </span><span class=\"S2D4B S87 S2\" id=\"tk_156\">Total </span><span class=\"S2D4C S87 S2\" id=\"tl_156\">27 233 </span><span class=\"S2D4D S87 S2\" id=\"tm_156\">14 481 </span><span class=\"S2D4E S87 S2\" id=\"tn_156\">4.1.4. R\u00e9sultat net consolid\u00e9 par zone g\u00e9ographique </span><span class=\"S2D4F S411 S2\" id=\"to_156\">En milliers d\u2019euros </span><span class=\"S2D50 S87 S2\" id=\"tp_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D51 S87 S2\" id=\"tq_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D52 S2C S2\" id=\"tr_156\">Zone 1 - Europe </span><span class=\"S2D53 S2B S2\" id=\"ts_156\">\u2013 </span><span class=\"S2D54 S2C S2\" id=\"tt_156\">Am\u00e9rique </span><span class=\"S2D55 S2C S2\" id=\"tu_156\">7 041 </span><span class=\"S2D56 S2C S2\" id=\"tv_156\">(2 597) </span><span class=\"S2D57 S2C S2\" id=\"tw_156\">Zone 2 - Afrique </span><span class=\"S2D58 S2B S2\" id=\"tx_156\">\u2013 </span><span class=\"S2D59 S2C S2\" id=\"ty_156\">Moyen Orient </span><span class=\"S2D5A S2B S2\" id=\"tz_156\">\u2013 </span><span class=\"S2D5B S2C S2\" id=\"t10_156\">Asie </span><span class=\"S2D5C S2C S2\" id=\"t11_156\">11 942 </span><span class=\"S2D5D S2C S2\" id=\"t12_156\">9 311 </span><span class=\"S2D5E S87 S2\" id=\"t13_156\">Total </span><span class=\"S2D5F S87 S2\" id=\"t14_156\">18 983 </span><span class=\"S2D60 S87 S2\" id=\"t15_156\">6 714 </span>.2. R\u00e9sultats sectoriels <span class=\"S2D61 S87 S2\" id=\"t5_157\">4.2.1 </span><span class=\"S2D62 S87 S2\" id=\"t6_157\">Zone 1 - Europe </span><span class=\"S2D63 S2A S2\" id=\"t7_157\">\u2013 </span><span class=\"S2D64 S87 S2\" id=\"t8_157\">Am\u00e9rique </span><span class=\"S2D65 S411 S2\" id=\"t9_157\">En milliers d\u2019euros </span><span class=\"S2D66 S87 S2\" id=\"ta_157\">31 d\u00e9cembre 2022 </span><span class=\"S2D67 S87 S2\" id=\"tb_157\">31 d\u00e9cembre 2021 </span><span class=\"S2D68 S2C S2\" id=\"tc_157\">Produit des activit\u00e9s ordinaires </span><span class=\"S2D69 S2C S2\" id=\"td_157\">424 490 </span><span class=\"S2D6A S2C S2\" id=\"te_157\">357 885 </span><span class=\"S2D6B S2C S2\" id=\"tf_157\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2D6C S2C S2\" id=\"tg_157\">(23 441) </span><span class=\"S2D6D S2C S2\" id=\"th_157\">(19 757) </span><span class=\"S2D6E S87 S2\" id=\"ti_157\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2D6F S87 S2\" id=\"tj_157\">401 049 </span><span class=\"S2D70 S87 S2\" id=\"tk_157\">338 128 </span><span class=\"S2D71 S87 S2\" id=\"tl_157\">R\u00e9sultat op\u00e9rationnel courant incluant la part des </span><span class=\"S2D72 S87 S2\" id=\"tm_157\">co-entreprises mises en \u00e9quivalence </span><span class=\"S2D73 S87 S2\" id=\"tn_157\">11 587 </span><span class=\"S2D74 S87 S2\" id=\"to_157\">5 797 </span><span class=\"S2D75 S87 S2\" id=\"tp_157\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2D76 S87 S2\" id=\"tq_157\">d'acquisition </span><span class=\"S2D77 S87 S2\" id=\"tr_157\">10 855 </span><span class=\"S2D78 S87 S2\" id=\"ts_157\">5 149 </span><span class=\"S2D79 S2C S2\" id=\"tt_157\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2D7A S2C S2\" id=\"tu_157\">0 </span><span class=\"S2D7B S2C S2\" id=\"tv_157\">832 </span><span class=\"S2D7C S2C S2\" id=\"tw_157\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2D7D S2C S2\" id=\"tx_157\">- </span><span class=\"S2D7E S2C S2\" id=\"ty_157\">0 </span><span class=\"S2D7F S87 S2\" id=\"tz_157\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2D80 S87 S2\" id=\"t10_157\">10 855 </span><span class=\"S2D81 S87 S2\" id=\"t11_157\">5 981 </span><span class=\"S2D82 S2C S2\" id=\"t12_157\">Charges financi\u00e8res </span><span class=\"S2D83 S2B S2\" id=\"t13_157\">\u2013 </span><span class=\"S2D84 S2C S2\" id=\"t14_157\">net </span><span class=\"S2D85 S2C S2\" id=\"t15_157\">(1 603) </span><span class=\"S2D86 S2C S2\" id=\"t16_157\">(4 819) </span><span class=\"S2D87 S87 S2\" id=\"t17_157\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2D88 S87 S2\" id=\"t18_157\">9 252 </span><span class=\"S2D89 S87 S2\" id=\"t19_157\">1 162 </span><span class=\"S2D8A S2C S2\" id=\"t1a_157\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2D8B S2C S2\" id=\"t1b_157\">(2 211) </span><span class=\"S2D8C S2C S2\" id=\"t1c_157\">(3 759) </span><span class=\"S2D8D S87 S2\" id=\"t1d_157\">R\u00e9sultat net </span><span class=\"S2D8E S2A S2\" id=\"t1e_157\">\u2013 </span><span class=\"S2D8F S87 S2\" id=\"t1f_157\">activit\u00e9s poursuivies </span><span class=\"S2D90 S87 S2\" id=\"t1g_157\">7 041 </span><span class=\"S2D91 S87 S2\" id=\"t1h_157\">(2 597) </span><span class=\"S2D92 S2C S2\" id=\"t1i_157\">R\u00e9sultat net </span><span class=\"S2D93 S2B S2\" id=\"t1j_157\">\u2013 </span><span class=\"S2D94 S2C S2\" id=\"t1k_157\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2D95 S2C S2\" id=\"t1l_157\">- </span><span class=\"S2D96 S2C S2\" id=\"t1m_157\">- </span><span class=\"S2D97 S87 S2\" id=\"t1n_157\">R\u00e9sultat net total </span><span class=\"S2D98 S87 S2\" id=\"t1o_157\">7 041 </span><span class=\"S2D99 S87 S2\" id=\"t1p_157\">(2 597) </span><span class=\"S2D9A S87 S2\" id=\"t4_158\">4.2.2 Zone 2 - Afrique </span><span class=\"S2D9B S2A S2\" id=\"t5_158\">\u2013 </span><span class=\"S2D9C S87 S2\" id=\"t6_158\">Moyen-Orient </span><span class=\"S2D9D S2A S2\" id=\"t7_158\">\u2013 </span><span class=\"S2D9E S87 S2\" id=\"t8_158\">Asie </span><span class=\"S2D9F S411 S2\" id=\"t9_158\">En milliers d\u2019euros </span><span class=\"S2DA0 S87 S2\" id=\"ta_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DA1 S87 S2\" id=\"tb_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DA2 S2C S2\" id=\"tc_158\">Produit des activit\u00e9s ordinaires </span><span class=\"S2DA3 S2C S2\" id=\"td_158\">118 639 </span><span class=\"S2DA4 S2C S2\" id=\"te_158\">76 599 </span><span class=\"S2DA5 S2C S2\" id=\"tf_158\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2DA6 S2C S2\" id=\"tg_158\">(2 581) </span><span class=\"S2DA7 S2C S2\" id=\"th_158\">(2 929) </span><span class=\"S2DA8 S87 S2\" id=\"ti_158\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2DA9 S87 S2\" id=\"tj_158\">116 058 </span><span class=\"S2DAA S87 S2\" id=\"tk_158\">73 670 </span><span class=\"S2DAB S87 S2\" id=\"tl_158\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2DAC S87 S2\" id=\"tm_158\">d'acquisition </span><span class=\"S2DAD S87 S2\" id=\"tn_158\">15 646 </span><span class=\"S2DAE S87 S2\" id=\"to_158\">12 684 </span><span class=\"S2DAF S2C S2\" id=\"tp_158\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2DB0 S2C S2\" id=\"tq_158\">- </span><span class=\"S2DB1 S2C S2\" id=\"tr_158\">- </span><span class=\"S2DB2 S2C S2\" id=\"ts_158\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2DB3 S2C S2\" id=\"tt_158\">- </span><span class=\"S2DB4 S2C S2\" id=\"tu_158\">- </span><span class=\"S2DB5 S87 S2\" id=\"tv_158\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2DB6 S87 S2\" id=\"tw_158\">15 646 </span><span class=\"S2DB7 S87 S2\" id=\"tx_158\">12 684 </span><span class=\"S2DB8 S2C S2\" id=\"ty_158\">Charges financi\u00e8res </span><span class=\"S2DB9 S2B S2\" id=\"tz_158\">\u2013 </span><span class=\"S2DBA S2C S2\" id=\"t10_158\">net </span><span class=\"S2DBB S2C S2\" id=\"t11_158\">(1 022) </span><span class=\"S2DBC S2C S2\" id=\"t12_158\">(542) </span><span class=\"S2DBD S87 S2\" id=\"t13_158\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2DBE S87 S2\" id=\"t14_158\">14 624 </span><span class=\"S2DBF S87 S2\" id=\"t15_158\">12 142 </span><span class=\"S2DC0 S2C S2\" id=\"t16_158\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2DC1 S2C S2\" id=\"t17_158\">(2 682) </span><span class=\"S2DC2 S2C S2\" id=\"t18_158\">(2 831) </span><span class=\"S2DC3 S87 S2\" id=\"t19_158\">R\u00e9sultat net </span><span class=\"S2DC4 S2A S2\" id=\"t1a_158\">\u2013 </span><span class=\"S2DC5 S87 S2\" id=\"t1b_158\">activit\u00e9s poursuivies </span><span class=\"S2DC6 S87 S2\" id=\"t1c_158\">11 942 </span><span class=\"S2DC7 S87 S2\" id=\"t1d_158\">9 311 </span><span class=\"S2DC8 S2C S2\" id=\"t1e_158\">R\u00e9sultat net </span><span class=\"S2DC9 S2B S2\" id=\"t1f_158\">\u2013 </span><span class=\"S2DCA S2C S2\" id=\"t1g_158\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2DCB S2C S2\" id=\"t1h_158\">- </span><span class=\"S2DCC S2C S2\" id=\"t1i_158\">- </span><span class=\"S2DCD S87 S2\" id=\"t1j_158\">R\u00e9sultat net total </span><span class=\"S2DCE S87 S2\" id=\"t1k_158\">11 942 </span><span class=\"S2DCF S87 S2\" id=\"t1l_158\">9 311 </span><span class=\"S2DD0 S87 S2\" id=\"t1m_158\">4.3. Autres \u00e9l\u00e9ments sectoriels inclus dans le compte de r\u00e9sultat, sans contrepartie de tr\u00e9sorerie </span><span class=\"S2DD1 S87 S2\" id=\"t1n_158\">4.3.1. Zone 1 </span><span class=\"S2DD2 S2A S2\" id=\"t1o_158\">\u2013 </span><span class=\"S2DD3 S87 S2\" id=\"t1p_158\">Europe </span><span class=\"S2DD4 S2A S2\" id=\"t1q_158\">\u2013 </span><span class=\"S2DD5 S87 S2\" id=\"t1r_158\">Am\u00e9rique </span><span class=\"S2DD6 S411 S2\" id=\"t1s_158\">En milliers d\u2019euros </span><span class=\"S2DD7 S87 S2\" id=\"t1t_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DD8 S87 S2\" id=\"t1u_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DD9 S2C S2\" id=\"t1v_158\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DDA S2C S2\" id=\"t1w_158\">immobilisations </span><span class=\"S2DDB S2C S2\" id=\"t1x_158\">(21 401) </span><span class=\"S2DDC S2C S2\" id=\"t1y_158\">(19 940) </span><span class=\"S2DDD S2C S2\" id=\"t1z_158\">Dot/Rep. aux provisions </span><span class=\"S2DDE S2C S2\" id=\"t20_158\">3 359 </span><span class=\"S2DDF S2C S2\" id=\"t21_158\">(2 </span><span class=\"S2DE0 S2C S2\" id=\"t22_158\">124) </span><span class=\"S2DE1 S87 S2\" id=\"t4_159\">4.3.2. Zone 2 </span><span class=\"S2DE2 S2A S2\" id=\"t5_159\">\u2013 </span><span class=\"S2DE3 S87 S2\" id=\"t6_159\">Afrique </span><span class=\"S2DE4 S2A S2\" id=\"t7_159\">\u2013 </span><span class=\"S2DE5 S87 S2\" id=\"t8_159\">Moyen-Orient </span><span class=\"S2DE6 S2A S2\" id=\"t9_159\">\u2013 </span><span class=\"S2DE7 S87 S2\" id=\"ta_159\">Asie </span><span class=\"S2D3C S411 S2\" id=\"tb_159\">En milliers d\u2019euros </span><span class=\"S2DE8 S87 S2\" id=\"tc_159\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"td_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DE9 S2C S2\" id=\"te_159\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DEA S2C S2\" id=\"tf_159\">immobilisations </span><span class=\"S2DEB S2C S2\" id=\"tg_159\">(4 515) </span><span class=\"S2DEC S2C S2\" id=\"th_159\">(3 402) </span><span class=\"S2DED S2C S2\" id=\"ti_159\">Dot/Rep. aux provisions </span><span class=\"S2DEE S2C S2\" id=\"tj_159\">(1 929) </span><span class=\"S2DEF S2C S2\" id=\"tk_159\">(688) </span><span class=\"S2DF0 S87 S2\" id=\"tl_159\">4.4. Investissements sectoriels </span><span class=\"S2DF1 S411 S2\" id=\"tm_159\">En milliers d\u2019euros </span><span class=\"S2DF2 S87 S2\" id=\"tn_159\">31 d\u00e9cembre 2022 </span><span class=\"S2DF3 S87 S2\" id=\"to_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DF4 S2C S2\" id=\"tp_159\">Zone 1 - Europe </span><span class=\"S2DF5 S2B S2\" id=\"tq_159\">\u2013 </span><span class=\"S2DF6 S2C S2\" id=\"tr_159\">Am\u00e9rique (1) </span><span class=\"S2DF7 S2C S2\" id=\"ts_159\">22 539 </span><span class=\"S2DF8 S2C S2\" id=\"tt_159\">12 990 </span><span class=\"S2DF9 S2C S2\" id=\"tu_159\">Zone 2 </span><span class=\"S2DFA S2B S2\" id=\"tv_159\">\u2013 </span><span class=\"S2DFB S2C S2\" id=\"tw_159\">Afrique </span><span class=\"S2DFC S2B S2\" id=\"tx_159\">\u2013 </span><span class=\"S2DFD S2C S2\" id=\"ty_159\">Moyen-Orient </span><span class=\"S2DFE S2B S2\" id=\"tz_159\">\u2013 </span><span class=\"S2DFF S2C S2\" id=\"t10_159\">Asie </span><span class=\"S2E00 S2C S2\" id=\"t11_159\">8 190 </span><span class=\"S2E01 S2C S2\" id=\"t12_159\">5 841 </span><span class=\"S2E02 S87 S2\" id=\"t13_159\">Investissements (incorp. et corp.)* </span><span class=\"S2E03 S87 S2\" id=\"t14_159\">30 729 </span><span class=\"S2E04 S87 S2\" id=\"t15_159\">18 831 </span><span class=\"S2E05 S2C S2\" id=\"t16_159\">*hors investissements financ\u00e9s par contrat de locations financement </span><span class=\"S2E06 S2C S2\" id=\"t17_159\">(1) </span><span class=\"S2E07 S2C S2\" id=\"t18_159\">La hausse des investissements sur la zone Europe </span><span class=\"S2E08 S2B S2\" id=\"t19_159\">Am\u00e9rique s\u2019explique par les investissements </span><span class=\"S2E09 S2B S2\" id=\"t1a_159\">au Canada et dans l\u2019\u00e9conomie circulaire en France. </span>.5. Etat de Passage de l\u2019information sectorielle publi\u00e9e au compte de r\u00e9sultat consolid\u00e9 <span class=\"S2E0C S87 S2\" id=\"t5_160\">31 d\u00e9cembre 2022 </span><span class=\"S2E0D S410 S2\" id=\"t6_160\">En milliers </span><span class=\"S2E0E S411 S2\" id=\"t7_160\">d\u2019euros </span><span class=\"S2E0F S87 S2\" id=\"t8_160\">Information sectorielle </span><span class=\"S2E10 S87 S2\" id=\"t9_160\">IFRS 10 et 11 </span><span class=\"S2E11 S87 S2\" id=\"ta_160\">Compte de r\u00e9sultat </span><span class=\"S2E12 S87 S2\" id=\"tb_160\">Zone 1 </span><span class=\"S2E13 S87 S2\" id=\"tc_160\">Zone 2 </span><span class=\"S2E14 S87 S2\" id=\"td_160\">Total </span><span class=\"S2E15 S87 S2\" id=\"te_160\">Zone 1 </span><span class=\"S2E16 S87 S2\" id=\"tf_160\">Zone 2 </span><span class=\"S2E17 S87 S2\" id=\"tg_160\">Total </span><span class=\"S2E18 S87 S2\" id=\"th_160\">Zone 1 </span><span class=\"S2E19 S87 S2\" id=\"ti_160\">Zone 2 </span><span class=\"S2E1A S87 S2\" id=\"tj_160\">Total </span><span class=\"S2E1B S87 S2\" id=\"tk_160\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2E1C S87 S2\" id=\"tl_160\">401 049 </span><span class=\"S2E1D S87 S2\" id=\"tm_160\">116 058 </span><span class=\"S2E1E S87 S2\" id=\"tn_160\">517 107 </span><span class=\"S2E1F S87 S2\" id=\"to_160\">(11 898) </span><span class=\"S2E20 S87 S2\" id=\"tp_160\">(37 698) </span><span class=\"S2E21 S87 S2\" id=\"tq_160\">(49 596) </span><span class=\"S2E22 S87 S2\" id=\"tr_160\">389 151 </span><span class=\"S2E23 S87 S2\" id=\"ts_160\">78 360 </span><span class=\"S2E24 S87 S2\" id=\"tt_160\">467 511 </span><span class=\"S2E25 S2C S2\" id=\"tu_160\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2E26 S2C S2\" id=\"tv_160\">\u00e9quivalence </span><span class=\"S2E27 S2C S2\" id=\"tw_160\">- </span><span class=\"S2E28 S2C S2\" id=\"tx_160\">- </span><span class=\"S2E29 S2C S2\" id=\"ty_160\">- </span><span class=\"S2E2A S2C S2\" id=\"tz_160\">2 626 </span><span class=\"S2E2B S2C S2\" id=\"t10_160\">5 088 </span><span class=\"S2E2C S2C S2\" id=\"t11_160\">7 714 </span><span class=\"S2E2D S2C S2\" id=\"t12_160\">2 626 </span><span class=\"S2E2E S2C S2\" id=\"t13_160\">5 088 </span><span class=\"S2E2F S2C S2\" id=\"t14_160\">7 714 </span><span class=\"S2E30 S87 S2\" id=\"t15_160\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2E31 S87 S2\" id=\"t16_160\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2E32 S87 S2\" id=\"t17_160\">11 587 </span><span class=\"S2E33 S87 S2\" id=\"t18_160\">15 646 </span><span class=\"S2E34 S87 S2\" id=\"t19_160\">27 233 </span><span class=\"S2E35 S87 S2\" id=\"t1a_160\">(249) </span><span class=\"S2E36 S87 S2\" id=\"t1b_160\">(794) </span><span class=\"S2E37 S87 S2\" id=\"t1c_160\">(1 043) </span><span class=\"S2E38 S87 S2\" id=\"t1d_160\">11 337 </span><span class=\"S2E39 S87 S2\" id=\"t1e_160\">14 853 </span><span class=\"S2E3A S87 S2\" id=\"t1f_160\">26 190 </span><span class=\"S2E3B S87 S2\" id=\"t1g_160\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2E3C S87 S2\" id=\"t1h_160\">\u00e9carts d'acquisition </span><span class=\"S2E3D S87 S2\" id=\"t1i_160\">10 855 </span><span class=\"S2E3E S87 S2\" id=\"t1j_160\">15 646 </span><span class=\"S2E3F S87 S2\" id=\"t1k_160\">26 500 </span><span class=\"S2E40 S87 S2\" id=\"t1l_160\">(249) </span><span class=\"S2E41 S87 S2\" id=\"t1m_160\">(794) </span><span class=\"S2E42 S87 S2\" id=\"t1n_160\">(1 042) </span><span class=\"S2E43 S87 S2\" id=\"t1o_160\">10 606 </span><span class=\"S2E44 S87 S2\" id=\"t1p_160\">14 852 </span><span class=\"S2E45 S87 S2\" id=\"t1q_160\">25 458 </span><span class=\"S2E46 S2C S2\" id=\"t1r_160\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2E47 S2C S2\" id=\"t1s_160\">- </span><span class=\"S2E48 S2C S2\" id=\"t1t_160\">- </span><span class=\"S2E49 S2C S2\" id=\"t1u_160\">- </span><span class=\"S2E4A S2C S2\" id=\"t1v_160\">- </span><span class=\"S2E4B S2C S2\" id=\"t1w_160\">- </span><span class=\"S2E4C S2C S2\" id=\"t1x_160\">- </span><span class=\"S2E4D S2C S2\" id=\"t1y_160\">- </span><span class=\"S2E4E S2C S2\" id=\"t1z_160\">- </span><span class=\"S2E4F S2C S2\" id=\"t20_160\">- </span><span class=\"S2E50 S2C S2\" id=\"t21_160\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2E51 S2C S2\" id=\"t22_160\">- </span><span class=\"S2E52 S2C S2\" id=\"t23_160\">- </span><span class=\"S2E53 S2C S2\" id=\"t24_160\">- </span><span class=\"S2E54 S2C S2\" id=\"t25_160\">- </span><span class=\"S2E55 S2C S2\" id=\"t26_160\">- </span><span class=\"S2E56 S2C S2\" id=\"t27_160\">- </span><span class=\"S2E57 S2C S2\" id=\"t28_160\">- </span><span class=\"S2E58 S2C S2\" id=\"t29_160\">- </span><span class=\"S2E59 S2C S2\" id=\"t2a_160\">- </span><span class=\"S2E5A S87 S2\" id=\"t2b_160\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2E5B S87 S2\" id=\"t2c_160\">10 855 </span><span class=\"S2E5C S87 S2\" id=\"t2d_160\">15 646 </span><span class=\"S2E5D S87 S2\" id=\"t2e_160\">26 501 </span><span class=\"S2E5E S87 S2\" id=\"t2f_160\">(249) </span><span class=\"S2E5F S87 S2\" id=\"t2g_160\">(794) </span><span class=\"S2E60 S87 S2\" id=\"t2h_160\">(1 043) </span><span class=\"S2E61 S87 S2\" id=\"t2i_160\">10 606 </span><span class=\"S2E62 S87 S2\" id=\"t2j_160\">14 852 </span><span class=\"S2E63 S87 S2\" id=\"t2k_160\">25 458 </span><span class=\"S2E64 S2C S2\" id=\"t2l_160\">Charges financi\u00e8res </span><span class=\"S2E65 S2B S2\" id=\"t2m_160\">\u2013 </span><span class=\"S2E66 S2C S2\" id=\"t2n_160\">net </span><span class=\"S2E67 S2C S2\" id=\"t2o_160\">(1 603) </span><span class=\"S2E68 S2C S2\" id=\"t2p_160\">(1 022) </span><span class=\"S2E69 S2C S2\" id=\"t2q_160\">(2 625) </span><span class=\"S2E6A S2C S2\" id=\"t2r_160\">(77) </span><span class=\"S2E6B S2C S2\" id=\"t2s_160\">45 </span><span class=\"S2E6C S2C S2\" id=\"t2t_160\">(32) </span><span class=\"S2E6D S2C S2\" id=\"t2u_160\">(1 680) </span><span class=\"S2E6E S2C S2\" id=\"t2v_160\">(977) </span><span class=\"S2E6F S2C S2\" id=\"t2w_160\">(2 657) </span><span class=\"S2E70 S87 S2\" id=\"t2x_160\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2E71 S87 S2\" id=\"t2y_160\">9 252 </span><span class=\"S2E72 S87 S2\" id=\"t2z_160\">14 624 </span><span class=\"S2E73 S87 S2\" id=\"t30_160\">23 876 </span><span class=\"S2E74 S87 S2\" id=\"t31_160\">(326) </span><span class=\"S2E75 S87 S2\" id=\"t32_160\">(749) </span><span class=\"S2E76 S87 S2\" id=\"t33_160\">(1 075) </span><span class=\"S2E77 S87 S2\" id=\"t34_160\">8 926 </span><span class=\"S2E78 S87 S2\" id=\"t35_160\">13 875 </span><span class=\"S2E79 S87 S2\" id=\"t36_160\">22 801 </span><span class=\"S2E7A S2C S2\" id=\"t37_160\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2E7B S2C S2\" id=\"t38_160\">(2 211) </span><span class=\"S2E7C S2C S2\" id=\"t39_160\">(2 682) </span><span class=\"S2E7D S2C S2\" id=\"t3a_160\">(4 893) </span><span class=\"S2E7E S2C S2\" id=\"t3b_160\">326 </span><span class=\"S2E7F S2C S2\" id=\"t3c_160\">749 </span><span class=\"S2E80 S2C S2\" id=\"t3d_160\">1 075 </span><span class=\"S2E81 S2C S2\" id=\"t3e_160\">(1 885) </span><span class=\"S2E82 S2C S2\" id=\"t3f_160\">(1 933) </span><span class=\"S2E83 S2C S2\" id=\"t3g_160\">(3 818) </span><span class=\"S2E84 S87 S2\" id=\"t3h_160\">R\u00e9sultat net </span><span class=\"S2E85 S2A S2\" id=\"t3i_160\">\u2013 </span><span class=\"S2E86 S87 S2\" id=\"t3j_160\">activit\u00e9s poursuivies </span><span class=\"S2E87 S87 S2\" id=\"t3k_160\">7 041 </span><span class=\"S2E88 S87 S2\" id=\"t3l_160\">11 942 </span><span class=\"S2E89 S87 S2\" id=\"t3m_160\">18 983 </span><span class=\"S2E8A S2C S2\" id=\"t3n_160\">- </span><span class=\"S2E8B S2C S2\" id=\"t3o_160\">- </span><span class=\"S2E8C S2C S2\" id=\"t3p_160\">- </span><span class=\"S2E8D S87 S2\" id=\"t3q_160\">7 041 </span><span class=\"S2E8E S87 S2\" id=\"t3r_160\">11 942 </span><span class=\"S2E8F S87 S2\" id=\"t3s_160\">18 983 </span><span class=\"S2E90 S2C S2\" id=\"t3t_160\">R\u00e9sultat net </span><span class=\"S2E91 S2B S2\" id=\"t3u_160\">\u2013 </span><span class=\"S2E92 S2C S2\" id=\"t3v_160\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2E93 S2C S2\" id=\"t3w_160\">- </span><span class=\"S2E94 S2C S2\" id=\"t3x_160\">- </span><span class=\"S2E95 S2C S2\" id=\"t3y_160\">- </span><span class=\"S2E96 S2C S2\" id=\"t3z_160\">- </span><span class=\"S2E97 S2C S2\" id=\"t40_160\">- </span><span class=\"S2E98 S2C S2\" id=\"t41_160\">- </span><span class=\"S2E99 S2C S2\" id=\"t42_160\">- </span><span class=\"S2E9A S2C S2\" id=\"t43_160\">- </span><span class=\"S2E9B S2C S2\" id=\"t44_160\">- </span><span class=\"S2E9C S87 S2\" id=\"t45_160\">R\u00e9sultat net total </span><span class=\"S2E9D S87 S2\" id=\"t46_160\">7 041 </span><span class=\"S2E9E S87 S2\" id=\"t47_160\">11 942 </span><span class=\"S2E9F S87 S2\" id=\"t48_160\">18 983 </span><span class=\"S2EA0 S2C S2\" id=\"t49_160\">- </span><span class=\"S2EA1 S2C S2\" id=\"t4a_160\">- </span><span class=\"S2EA2 S2C S2\" id=\"t4b_160\">- </span><span class=\"S2EA3 S87 S2\" id=\"t4c_160\">7 041 </span><span class=\"S2EA4 S87 S2\" id=\"t4d_160\">11 942 </span><span class=\"S2EA5 S87 S2\" id=\"t4e_160\">18 983 </span><span class=\"S2EA6 S87 S2\" id=\"t4_161\">31 d\u00e9cembre 2021 </span><span class=\"S2EA7 S411 S2\" id=\"t5_161\">En milliers d\u2019euros </span><span class=\"S2EA8 S87 S2\" id=\"t6_161\">Information sectorielle </span><span class=\"S2EA9 S87 S2\" id=\"t7_161\">IFRS 10 et 11 </span><span class=\"S2EAA S87 S2\" id=\"t8_161\">Compte de r\u00e9sultat </span><span class=\"S2EAB S87 S2\" id=\"t9_161\">Zone 1 </span><span class=\"S2EAC S87 S2\" id=\"ta_161\">Zone 2 </span><span class=\"S2EAD S87 S2\" id=\"tb_161\">Total </span><span class=\"S2EAE S87 S2\" id=\"tc_161\">Zone 1 </span><span class=\"S2EAF S87 S2\" id=\"td_161\">Zone 2 </span><span class=\"S2EB0 S87 S2\" id=\"te_161\">Total </span><span class=\"S2EB1 S87 S2\" id=\"tf_161\">Zone 1 </span><span class=\"S2EB2 S87 S2\" id=\"tg_161\">Zone 2 </span><span class=\"S2EB3 S87 S2\" id=\"th_161\">Total </span><span class=\"S2EB4 S87 S2\" id=\"ti_161\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2EB5 S87 S2\" id=\"tj_161\">338 128 </span><span class=\"S2EB6 S87 S2\" id=\"tk_161\">73 670 </span><span class=\"S2EB7 S87 S2\" id=\"tl_161\">411 798 </span><span class=\"S2EB8 S87 S2\" id=\"tm_161\">(14 045) </span><span class=\"S2EB9 S87 S2\" id=\"tn_161\">(20 122) </span><span class=\"S2EBA S87 S2\" id=\"to_161\">(34 167) </span><span class=\"S2EBB S87 S2\" id=\"tp_161\">324 083 </span><span class=\"S2EBC S87 S2\" id=\"tq_161\">53 548 </span><span class=\"S2EBD S87 S2\" id=\"tr_161\">377 631 </span><span class=\"S2EBE S2C S2\" id=\"ts_161\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2EBF S2C S2\" id=\"tt_161\">\u00e9quivalence </span><span class=\"S2EC0 S2C S2\" id=\"tu_161\">- </span><span class=\"S2EC1 S2C S2\" id=\"tv_161\">- </span><span class=\"S2EC2 S2C S2\" id=\"tw_161\">- </span><span class=\"S2EC3 S2C S2\" id=\"tx_161\">2 516 </span><span class=\"S2EC4 S2C S2\" id=\"ty_161\">3 198 </span><span class=\"S2EC5 S2C S2\" id=\"tz_161\">5 714 </span><span class=\"S2EC6 S2C S2\" id=\"t10_161\">2 516 </span><span class=\"S2EC7 S2C S2\" id=\"t11_161\">3 198 </span><span class=\"S2EC8 S2C S2\" id=\"t12_161\">5 714 </span><span class=\"S2EC9 S87 S2\" id=\"t13_161\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2ECA S87 S2\" id=\"t14_161\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2ECB S87 S2\" id=\"t15_161\">5 797 </span><span class=\"S2ECC S87 S2\" id=\"t16_161\">12 684 </span><span class=\"S2ECD S87 S2\" id=\"t17_161\">18 481 </span><span class=\"S2ECE S87 S2\" id=\"t18_161\">(181) </span><span class=\"S2ECF S87 S2\" id=\"t19_161\">(853) </span><span class=\"S2ED0 S87 S2\" id=\"t1a_161\">(1 034) </span><span class=\"S2ED1 S87 S2\" id=\"t1b_161\">5 615 </span><span class=\"S2ED2 S87 S2\" id=\"t1c_161\">11 832 </span><span class=\"S2ED3 S87 S2\" id=\"t1d_161\">17 447 </span><span class=\"S2ED4 S87 S2\" id=\"t1e_161\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2ED5 S87 S2\" id=\"t1f_161\">\u00e9carts d'acquisition </span><span class=\"S2ED6 S87 S2\" id=\"t1g_161\">5 149 </span><span class=\"S2ED7 S87 S2\" id=\"t1h_161\">12 684 </span><span class=\"S2ED8 S87 S2\" id=\"t1i_161\">17 833 </span><span class=\"S2ED9 S87 S2\" id=\"t1j_161\">(181) </span><span class=\"S2EDA S87 S2\" id=\"t1k_161\">(853) </span><span class=\"S2EDB S87 S2\" id=\"t1l_161\">(1 034) </span><span class=\"S2EDC S87 S2\" id=\"t1m_161\">4 968 </span><span class=\"S2EDD S87 S2\" id=\"t1n_161\">11 831 </span><span class=\"S2EDE S87 S2\" id=\"t1o_161\">16 799 </span><span class=\"S2EDF S2C S2\" id=\"t1p_161\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2EE0 S2C S2\" id=\"t1q_161\">- </span><span class=\"S2EE1 S2C S2\" id=\"t1r_161\">- </span><span class=\"S2EE2 S2C S2\" id=\"t1s_161\">- </span><span class=\"S2EE3 S2C S2\" id=\"t1t_161\">- </span><span class=\"S2EE4 S2C S2\" id=\"t1u_161\">- </span><span class=\"S2EE5 S2C S2\" id=\"t1v_161\">- </span><span class=\"S2EE6 S2C S2\" id=\"t1w_161\">0 </span><span class=\"S2EE7 S2C S2\" id=\"t1x_161\">0 </span><span class=\"S2EE8 S2C S2\" id=\"t1y_161\">0 </span><span class=\"S2EE9 S2C S2\" id=\"t1z_161\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2EEA S2C S2\" id=\"t20_161\">832 </span><span class=\"S2EEB S2C S2\" id=\"t21_161\">- </span><span class=\"S2EEC S2C S2\" id=\"t22_161\">832 </span><span class=\"S2EED S2C S2\" id=\"t23_161\">- </span><span class=\"S2EEE S2C S2\" id=\"t24_161\">- </span><span class=\"S2EEF S2C S2\" id=\"t25_161\">- </span><span class=\"S2EF0 S2C S2\" id=\"t26_161\">832 </span><span class=\"S2EF1 S2C S2\" id=\"t27_161\">0 </span><span class=\"S2EF2 S2C S2\" id=\"t28_161\">832 </span><span class=\"S2EF3 S87 S2\" id=\"t29_161\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2EF4 S87 S2\" id=\"t2a_161\">5 981 </span><span class=\"S2EF5 S87 S2\" id=\"t2b_161\">12 684 </span><span class=\"S2EF6 S87 S2\" id=\"t2c_161\">18 665 </span><span class=\"S2EF7 S87 S2\" id=\"t2d_161\">(181) </span><span class=\"S2EF8 S87 S2\" id=\"t2e_161\">(853) </span><span class=\"S2EF9 S87 S2\" id=\"t2f_161\">(1 034) </span><span class=\"S2EFA S87 S2\" id=\"t2g_161\">5 800 </span><span class=\"S2EFB S87 S2\" id=\"t2h_161\">11 831 </span><span class=\"S2EFC S87 S2\" id=\"t2i_161\">17 631 </span><span class=\"S2EFD S2C S2\" id=\"t2j_161\">Charges financi\u00e8res </span><span class=\"S2EFE S2B S2\" id=\"t2k_161\">\u2013 </span><span class=\"S2EFF S2C S2\" id=\"t2l_161\">net </span><span class=\"S2F00 S2C S2\" id=\"t2m_161\">(4 819) </span><span class=\"S2F01 S2C S2\" id=\"t2n_161\">(542) </span><span class=\"S2F02 S2C S2\" id=\"t2o_161\">(5 361) </span><span class=\"S2F03 S2C S2\" id=\"t2p_161\">(197) </span><span class=\"S2F04 S2C S2\" id=\"t2q_161\">79 </span><span class=\"S2F05 S2C S2\" id=\"t2r_161\">(118) </span><span class=\"S2F06 S2C S2\" id=\"t2s_161\">(5 016) </span><span class=\"S2F07 S2C S2\" id=\"t2t_161\">(463) </span><span class=\"S2F08 S2C S2\" id=\"t2u_161\">(5 479) </span><span class=\"S2F09 S87 S2\" id=\"t2v_161\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2F0A S87 S2\" id=\"t2w_161\">1 162 </span><span class=\"S2F0B S87 S2\" id=\"t2x_161\">12 142 </span><span class=\"S2F0C S87 S2\" id=\"t2y_161\">13 304 </span><span class=\"S2F0D S87 S2\" id=\"t2z_161\">(378) </span><span class=\"S2F0E S87 S2\" id=\"t30_161\">(774) </span><span class=\"S2F0F S87 S2\" id=\"t31_161\">(1 152) </span><span class=\"S2F10 S87 S2\" id=\"t32_161\">784 </span><span class=\"S2F11 S87 S2\" id=\"t33_161\">11 368 </span><span class=\"S2F12 S87 S2\" id=\"t34_161\">12 152 </span><span class=\"S2F13 S2C S2\" id=\"t35_161\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2F14 S2C S2\" id=\"t36_161\">(3 759) </span><span class=\"S2F15 S2C S2\" id=\"t37_161\">(2 831) </span><span class=\"S2F16 S2C S2\" id=\"t38_161\">(6 590) </span><span class=\"S2F17 S2C S2\" id=\"t39_161\">378 </span><span class=\"S2F18 S2C S2\" id=\"t3a_161\">774 </span><span class=\"S2F19 S2C S2\" id=\"t3b_161\">1 152 </span><span class=\"S2F1A S2C S2\" id=\"t3c_161\">(3 381) </span><span class=\"S2F1B S2C S2\" id=\"t3d_161\">(2 057) </span><span class=\"S2F1C S2C S2\" id=\"t3e_161\">(5 438) </span><span class=\"S2F1D S87 S2\" id=\"t3f_161\">R\u00e9sultat net </span><span class=\"S2F1E S2A S2\" id=\"t3g_161\">\u2013 </span><span class=\"S2F1F S87 S2\" id=\"t3h_161\">activit\u00e9s poursuivies </span><span class=\"S2F20 S87 S2\" id=\"t3i_161\">(2 597) </span><span class=\"S2F21 S87 S2\" id=\"t3j_161\">9 311 </span><span class=\"S2F22 S87 S2\" id=\"t3k_161\">6 714 </span><span class=\"S2F23 S2C S2\" id=\"t3l_161\">- </span><span class=\"S2F24 S2C S2\" id=\"t3m_161\">- </span><span class=\"S2F25 S2C S2\" id=\"t3n_161\">- </span><span class=\"S2F26 S87 S2\" id=\"t3o_161\">(2 597) </span><span class=\"S2F27 S87 S2\" id=\"t3p_161\">9 311 </span><span class=\"S2F28 S87 S2\" id=\"t3q_161\">6 714 </span><span class=\"S2F29 S2C S2\" id=\"t3r_161\">R\u00e9sultat net </span><span class=\"S2F2A S2B S2\" id=\"t3s_161\">\u2013 </span><span class=\"S2F2B S2C S2\" id=\"t3t_161\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2F2C S2C S2\" id=\"t3u_161\">- </span><span class=\"S2F2D S2C S2\" id=\"t3v_161\">- </span><span class=\"S2F2E S2C S2\" id=\"t3w_161\">- </span><span class=\"S2F2F S2C S2\" id=\"t3x_161\">- </span><span class=\"S2F30 S2C S2\" id=\"t3y_161\">- </span><span class=\"S2F31 S2C S2\" id=\"t3z_161\">- </span><span class=\"S2F32 S2C S2\" id=\"t40_161\">- </span><span class=\"S2F33 S2C S2\" id=\"t41_161\">- </span><span class=\"S2F34 S2C S2\" id=\"t42_161\">- </span><span class=\"S2F35 S87 S2\" id=\"t43_161\">R\u00e9sultat net total </span><span class=\"S2F36 S87 S2\" id=\"t44_161\">(2 597) </span><span class=\"S2F37 S87 S2\" id=\"t45_161\">9 311 </span><span class=\"S2F38 S87 S2\" id=\"t46_161\">6 714 </span><span class=\"S2F39 S2C S2\" id=\"t47_161\">- </span><span class=\"S2F3A S2C S2\" id=\"t48_161\">- </span><span class=\"S2F3B S2C S2\" id=\"t49_161\">- </span><span class=\"S2F3C S87 S2\" id=\"t4a_161\">(2 597) </span><span class=\"S2F3D S87 S2\" id=\"t4b_161\">9 311 </span><span class=\"S2F3E S87 S2\" id=\"t4c_161\">6 714 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_162\">5. </span><span class=\"S28E9 S87 S2\" id=\"t5_162\">NOTES RELATIVES AU COMPTE DE RESULTAT </span><span class=\"S2F3F S87 S2\" id=\"t6_162\">5.1. </span><span class=\"S2F40 S2A S2\" id=\"t7_162\">Chiffres d\u2019affaires </span><span class=\"S2F41 S410 S2\" id=\"t8_162\">En milliers d'euros </span><span class=\"S2F42 S87 S2\" id=\"t9_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F43 S87 S2\" id=\"ta_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F44 S2C S2\" id=\"tb_162\">Europe M\u00e9diterran\u00e9e et Am\u00e9rique </span><span class=\"S2F45 S2C S2\" id=\"tc_162\">389 151 </span><span class=\"S2F46 S2C S2\" id=\"td_162\">324 083 </span><span class=\"S2F47 S2C S2\" id=\"te_162\">Afrique Moyen Orient et Asie </span><span class=\"S2F48 S2C S2\" id=\"tf_162\">78 360 </span><span class=\"S2F49 S2C S2\" id=\"tg_162\">53 548 </span><span class=\"S2F4A S87 S2\" id=\"th_162\">Total des produits des activit\u00e9s ordinaires </span><span class=\"S2F4B S87 S2\" id=\"ti_162\">467 511 </span><span class=\"S2F4C S87 S2\" id=\"tj_162\">377 631 </span><span class=\"S2F4D S2B S2\" id=\"tk_162\">L\u2019activit\u00e9 consolid\u00e9e du groupe est rest\u00e9e soutenue au cours de l\u2019exercice 2022. Elle s\u2019\u00e9tablit \u00e0 467,5 </span><span class=\"S2F4E S2B S2\" id=\"tl_162\">M\u20ac en progression de 23,8 % sur l\u2019ann\u00e9e 2022. A p\u00e9rim\u00e8tre et taux de change la croissance s\u2019\u00e9tablit \u00e0 </span><span class=\"S2F4F S2B S2\" id=\"tm_162\">22.3% par rapport \u00e0 l\u2019exercice 2021. </span><span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S2F83 S2A S2\" id=\"t4_163\">5.3. Variation des stocks d\u2019en</span><span class=\"S2F84 S87 S2\" id=\"t5_163\">-cours et de produits finis au compte de r\u00e9sultat </span><span class=\"S2F85 S411 S2\" id=\"t6_163\">En milliers d\u2019euros </span><span class=\"S2F86 S87 S2\" id=\"t7_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F87 S87 S2\" id=\"t8_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F88 S2C S2\" id=\"t9_163\">Production stock\u00e9e de biens </span><span class=\"S2F89 S2C S2\" id=\"ta_163\">605 </span><span class=\"S2F8A S2C S2\" id=\"tb_163\">278 </span><span class=\"S2F8B S2B S2\" id=\"tc_163\">Variation d\u2019en</span><span class=\"S2F8C S2C S2\" id=\"td_163\">-cours de production de biens </span><span class=\"S2F8D S2C S2\" id=\"te_163\">1 908 </span><span class=\"S2F8E S2C S2\" id=\"tf_163\">503 </span><span class=\"S2F8F S87 S2\" id=\"tg_163\">Total </span><span class=\"S2F90 S87 S2\" id=\"th_163\">2 513 </span><span class=\"S2F91 S87 S2\" id=\"ti_163\">781 </span><span class=\"S2F92 S87 S2\" id=\"tj_163\">5.4. Charges de personnel </span><span class=\"S2F93 S411 S2\" id=\"tk_163\">En milliers d\u2019euros </span><span class=\"S2F94 S87 S2\" id=\"tl_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F95 S87 S2\" id=\"tm_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F96 S2C S2\" id=\"tn_163\">R\u00e9mun\u00e9rations </span><span class=\"S2F97 S2C S2\" id=\"to_163\">(72 642) </span><span class=\"S2F98 S2C S2\" id=\"tp_163\">(65 761) </span><span class=\"S2F99 S2C S2\" id=\"tq_163\">Charges sociales </span><span class=\"S2F9A S2C S2\" id=\"tr_163\">(26 252) </span><span class=\"S2F9B S2C S2\" id=\"ts_163\">(24 836) </span><span class=\"S2F9C S2C S2\" id=\"tt_163\">Autres charges ou produits </span><span class=\"S2F9D S2C S2\" id=\"tu_163\">(1 937) </span><span class=\"S2F9E S2C S2\" id=\"tv_163\">(2 205) </span><span class=\"S2F9F S87 S2\" id=\"tw_163\">Total charges de personnel </span><span class=\"S2FA0 S87 S2\" id=\"tx_163\">(100 831) </span><span class=\"S2FA1 S87 S2\" id=\"ty_163\">(92 802) </span><span class=\"S2FA2 S118C S2\" id=\"tz_163\">Effectifs consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2FA3 S87 S2\" id=\"t10_163\">Cat\u00e9gorie de personnel (Int\u00e9gration globale) </span><span class=\"S2FA4 S87 S2\" id=\"t11_163\">31 d\u00e9cembre 2022 </span><span class=\"S2FA5 S87 S2\" id=\"t12_163\">31 d\u00e9cembre 2021 </span><span class=\"S2FA6 S2C S2\" id=\"t13_163\">Ing\u00e9nieurs et cadres </span><span class=\"S2FA7 S2C S2\" id=\"t14_163\">315 </span><span class=\"S2FA8 S2C S2\" id=\"t15_163\">297 </span><span class=\"S2FA9 S2C S2\" id=\"t16_163\">Agents de ma\u00eetrise, techniciens &amp; employ\u00e9s </span><span class=\"S2FAA S2C S2\" id=\"t17_163\">861 </span><span class=\"S2FAB S2C S2\" id=\"t18_163\">849 </span><span class=\"S2FAC S2C S2\" id=\"t19_163\">Ouvriers </span><span class=\"S2FAD S2C S2\" id=\"t1a_163\">803 </span><span class=\"S2FAE S2C S2\" id=\"t1b_163\">764 </span><span class=\"S2FAF S87 S2\" id=\"t1c_163\">Total </span><span class=\"S2FB0 S87 S2\" id=\"t1d_163\">des </span><span class=\"S2FB1 S87 S2\" id=\"t1e_163\">effectifs </span><span class=\"S2FB2 S87 S2\" id=\"t1f_163\">des </span><span class=\"S2FB3 S87 S2\" id=\"t1g_163\">soci\u00e9t\u00e9s </span><span class=\"S2FB4 S87 S2\" id=\"t1h_163\">int\u00e9gr\u00e9es </span><span class=\"S2FB5 S87 S2\" id=\"t1i_163\">globalement </span><span class=\"S2FB6 S87 S2\" id=\"t1j_163\">1 979 </span><span class=\"S2FB7 S87 S2\" id=\"t1k_163\">1 910 </span><span class=\"S2FB8 S87 S2\" id=\"t1l_163\">Co-Entreprises </span><span class=\"S2FB9 S2C S2\" id=\"t1m_163\">581 </span><span class=\"S2FBA S2C S2\" id=\"t1n_163\">558 </span><span class=\"S2FBB S87 S2\" id=\"t1o_163\">Total des effectifs </span><span class=\"S2FBC S87 S2\" id=\"t1p_163\">2 560 </span><span class=\"S2FBD S87 S2\" id=\"t1q_163\">2 468 </span><span class=\"S2FBE S2C S2\" id=\"t1r_163\">Les effectifs sont pris en compte \u00e0 100% pour toutes les soci\u00e9t\u00e9s y compris pour les co-entreprises. </span><span class=\"S2FBF S87 S2\" id=\"t4_164\">5.5. Dotations et reprises de provisions </span><span class=\"S2FC0 S411 S2\" id=\"t5_164\">En milliers d\u2019euros </span><span class=\"S2FC1 S87 S2\" id=\"t6_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FC2 S87 S2\" id=\"t7_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FC3 S2C S2\" id=\"t8_164\">Sinistres </span><span class=\"S2FC4 S2C S2\" id=\"t9_164\">(471) </span><span class=\"S2FC5 S2C S2\" id=\"ta_164\">1 170 </span><span class=\"S2FC6 S2C S2\" id=\"tb_164\">Litiges </span><span class=\"S2FC7 S2C S2\" id=\"tc_164\">101 </span><span class=\"S2FC8 S2C S2\" id=\"td_164\">(19) </span><span class=\"S2FC9 S2C S2\" id=\"te_164\">D\u00e9mant\u00e8lement, d\u00e9pollution </span><span class=\"S2FCA S2C S2\" id=\"tf_164\">(45) </span><span class=\"S2FCB S2C S2\" id=\"tg_164\">97 </span><span class=\"S2FCC S2C S2\" id=\"th_164\">Pertes \u00e0 terminaison </span><span class=\"S2FCD S2C S2\" id=\"ti_164\">(541) </span><span class=\"S2FCE S2C S2\" id=\"tj_164\">100 </span><span class=\"S2FCF S2C S2\" id=\"tk_164\">Garanties </span><span class=\"S2FD0 S2C S2\" id=\"tl_164\">0 </span><span class=\"S2FD1 S2C S2\" id=\"tm_164\">- </span><span class=\"S2FD2 S2C S2\" id=\"tn_164\">Autres pour Risques et Charges (1) </span><span class=\"S2FD3 S2C S2\" id=\"to_164\">2 589 </span><span class=\"S2FD4 S2C S2\" id=\"tp_164\">(1 651) </span><span class=\"S2FD5 S2C S2\" id=\"tq_164\">Clients (2) </span><span class=\"S2FD6 S2C S2\" id=\"tr_164\">1 605 </span><span class=\"S2FD7 S2C S2\" id=\"ts_164\">(1 418) </span><span class=\"S2FD8 S2C S2\" id=\"tt_164\">Stocks </span><span class=\"S2FD9 S2C S2\" id=\"tu_164\">303 </span><span class=\"S2FDA S2C S2\" id=\"tv_164\">(236) </span><span class=\"S2FDB S2C S2\" id=\"tw_164\">Autres actifs circulants (3) </span><span class=\"S2FDC S2C S2\" id=\"tx_164\">(1 786) </span><span class=\"S2FDD S2C S2\" id=\"ty_164\">(836) </span><span class=\"S2FDE S87 S2\" id=\"tz_164\">Total des dotations et reprises de provisions </span><span class=\"S2FDF S87 S2\" id=\"t10_164\">1 755 </span><span class=\"S2FE0 S87 S2\" id=\"t11_164\">(2 793) </span><span class=\"S2FE1 S2B S2\" id=\"t12_164\">(1) Dont reprise de provision d\u2019\u00e9vacuation des d\u00e9chets sur le site Ecocentre (1M\u20ac). Pour rappel en </span><span class=\"S2FE2 S2C S2\" id=\"t13_164\">2021 une provision a \u00e9t\u00e9 constat\u00e9e relative \u00e0 un litige. </span><span class=\"S2FE3 S2C S2\" id=\"t14_164\">(2) La variation est principalement due au dotations/reprises des clients au Maroc et en Italie. </span><span class=\"S2FE4 S2C S2\" id=\"t15_164\">(3) Sont provisionn\u00e9s les cr\u00e9dits de TVA des filiales africaines. </span><span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span><span class=\"S300E S2B S2\" id=\"t2c_164\">(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier. </span><span class=\"S300F S87 S2\" id=\"t4_165\">5.7. Autres produits et charges op\u00e9rationnels </span><span class=\"S3010 S411 S2\" id=\"t5_165\">En milliers d\u2019euros </span><span class=\"S3011 S87 S2\" id=\"t6_165\">31 d\u00e9cembre 2022 </span><span class=\"S3012 S87 S2\" id=\"t7_165\">31 d\u00e9cembre 2021 </span><span class=\"S3013 S2C S2\" id=\"t8_165\">Autres frais (1) </span><span class=\"S3014 S2C S2\" id=\"t9_165\">(732) </span><span class=\"S3015 S2C S2\" id=\"ta_165\">(648) </span><span class=\"S3016 S87 S2\" id=\"tb_165\">Total autres produits et charges non courants </span><span class=\"S3017 S87 S2\" id=\"tc_165\">(732) </span><span class=\"S3018 S87 S2\" id=\"td_165\">(648) </span><span class=\"S3019 S2B S2\" id=\"te_165\">(1) Sur l\u2019exercice 2022, les autres frais comprennent principalement des honoraires dans le cadre du </span><span class=\"S301A S2C S2\" id=\"tf_165\">processus de vente de </span><span class=\"S301B S2B S2\" id=\"tg_165\">l\u2019activit\u00e9 d\u00e9construction (op\u00e9ration suspendue fin 2022). Pour rappel en 2021, les </span><span class=\"S301C S2C S2\" id=\"th_165\">autres frais concernaient principalement des honoraires engag\u00e9s dans le cadre des travaux de valorisation </span><span class=\"S2F92 S2B S2\" id=\"ti_165\">de l\u2019offre publique et la conversion des parts fondateurs. </span><span class=\"S301D S87 S2\" id=\"tj_165\">5.8. Frais de recherche et d\u00e9veloppement </span><span class=\"S301E S2C S2\" id=\"tk_165\">Le Groupe ne pratique pas de recherche fondamentale. </span><span class=\"S301F S2B S2\" id=\"tl_165\">Les frais de d\u00e9veloppement sont port\u00e9s \u00e0 l\u2019actif d\u00e8s lors que les crit\u00e8res mentionn\u00e9s dans la norme IAS </span><span class=\"S3020 S2C S2\" id=\"tm_165\">38 \u00ab Immobilisations incorporelles \u00bb sont d\u00e9montr\u00e9s. En 2022, c</span><span class=\"S3021 S2B S2\" id=\"tn_165\">ertains de ces crit\u00e8res n\u2019\u00e9tant pas </span><span class=\"S3022 S2B S2\" id=\"to_165\">remplis, l\u2019ensemble de ces co\u00fbts a \u00e9t\u00e9 comptabilis\u00e9 en charges. </span><span class=\"S3023 S2B S2\" id=\"tp_165\">Les charges imputables sur l\u2019exercice se r\u00e9sument comme suit : </span><span class=\"S3024 S11ED S2\" id=\"tq_165\">En milliers d\u2019euros </span><span class=\"S3025 S87 S2\" id=\"tr_165\">Exercice 2022 </span><span class=\"S3026 S87 S2\" id=\"ts_165\">Exercice 2021 </span><span class=\"S3027 S2C S2\" id=\"tt_165\">Frais de recherche </span><span class=\"S3028 S2C S2\" id=\"tu_165\">2 332 </span><span class=\"S3029 S2C S2\" id=\"tv_165\">2 188 </span><span class=\"S302A S87 S2\" id=\"tw_165\">Total </span><span class=\"S302B S87 S2\" id=\"tx_165\">2 332 </span><span class=\"S302C S87 S2\" id=\"ty_165\">2 188 </span><span class=\"S1A99 S2C S2\" id=\"tz_165\">La Recherche &amp; D\u00e9veloppement 2022 concerne principalement les explosifs civils. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span><span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span><span class=\"S3072 S87 S2\" id=\"t4_167\">5.10. Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S3073 S2B S2\" id=\"t5_167\">La charge d\u2019imp\u00f4ts sur le r\u00e9sultat s\u2019analyse de la fa\u00e7on suivante </span><span class=\"S3074 S2C S2\" id=\"t6_167\">: </span><span class=\"S3075 S411 S2\" id=\"t7_167\">En milliers d\u2019euros </span><span class=\"S3076 S87 S2\" id=\"t8_167\">31 d\u00e9cembre 2022 </span><span class=\"S3077 S87 S2\" id=\"t9_167\">31 d\u00e9cembre 2021 </span><span class=\"S3078 S2B S2\" id=\"ta_167\">(Charge) / produit d\u2019imp\u00f4ts </span><span class=\"S3079 S2C S2\" id=\"tb_167\">exigibles </span><span class=\"S307A S2C S2\" id=\"tc_167\">(4 333) </span><span class=\"S307B S2C S2\" id=\"td_167\">(3 633) </span><span class=\"S307C S2B S2\" id=\"te_167\">(Charge) / produit d\u2019imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S307D S2C S2\" id=\"tf_167\">514 </span><span class=\"S307E S2C S2\" id=\"tg_167\">(1 805) </span><span class=\"S307F S87 S2\" id=\"th_167\">Total </span><span class=\"S3080 S87 S2\" id=\"ti_167\">(3 819) </span><span class=\"S3081 S87 S2\" id=\"tj_167\">(5 438) </span><span class=\"S3082 S2C S2\" id=\"tk_167\">Imp\u00f4ts reclass\u00e9s en activit\u00e9s abandonn\u00e9es </span><span class=\"S3083 S2C S2\" id=\"tl_167\">- </span><span class=\"S3084 S2C S2\" id=\"tm_167\">- </span><span class=\"S3085 S2A S2\" id=\"tn_167\">Charge (produit) d\u2019imp\u00f4t \u00e9limin\u00e9 sur le tableau de </span><span class=\"S3086 S87 S2\" id=\"to_167\">flux de tr\u00e9sorerie </span><span class=\"S3087 S87 S2\" id=\"tp_167\">(3 819) </span><span class=\"S3088 S87 S2\" id=\"tq_167\">(5 438) </span><span class=\"S3089 S2C S2\" id=\"tr_167\">Le </span><span class=\"S308A S2B S2\" id=\"ts_167\">montant de l\u2019imp\u00f4t comptabilis\u00e9 comprend la CVAE pour (556) K\u20ac au titre de l\u2019exercice 2022, contre </span><span class=\"S308B S2B S2\" id=\"tt_167\">(579) K\u20ac en 2021. </span><span class=\"S308C S2A S2\" id=\"tu_167\">Rapprochement entre imp\u00f4t th\u00e9orique au taux l\u00e9gal d\u2019imposition France et imp\u00f4t effectif : </span><span class=\"S308D S411 S2\" id=\"tv_167\">En milliers d\u2019euros </span><span class=\"S308E S87 S2\" id=\"tw_167\">31 d\u00e9cembre 2022 </span><span class=\"S308F S87 S2\" id=\"tx_167\">31 d\u00e9cembre 2021 </span><span class=\"S3090 S2C S2\" id=\"ty_167\">R\u00e9sultat avant imp\u00f4t et part du r\u00e9sultat des entreprises </span><span class=\"S3091 S2C S2\" id=\"tz_167\">mises en \u00e9quivalences </span><span class=\"S3092 S2C S2\" id=\"t10_167\">15 087 </span><span class=\"S3093 S2C S2\" id=\"t11_167\">6 437 </span><span class=\"S3094 S2B S2\" id=\"t12_167\">Taux d\u2019imposition th\u00e9orique en vigueur en France </span><span class=\"S3095 S2C S2\" id=\"t13_167\">25,00% </span><span class=\"S3096 S2C S2\" id=\"t14_167\">26,50% </span><span class=\"S3097 S87 S2\" id=\"t15_167\">Imp\u00f4t th\u00e9orique attendu </span><span class=\"S3098 S87 S2\" id=\"t16_167\">(3 772) </span><span class=\"S3099 S87 S2\" id=\"t17_167\">(1 706) </span><span class=\"S309A S2C S2\" id=\"t18_167\">D\u00e9ficits reportables de la p\u00e9riode non activ\u00e9s </span><span class=\"S309B S2C S2\" id=\"t19_167\">(3 028) </span><span class=\"S309C S2C S2\" id=\"t1a_167\">(4 876) </span><span class=\"S309D S2C S2\" id=\"t1b_167\">D\u00e9ficits ant\u00e9rieurs non activ\u00e9s utilis\u00e9s sur la p\u00e9riode </span><span class=\"S309E S2C S2\" id=\"t1c_167\">2 168 </span><span class=\"S309F S2C S2\" id=\"t1d_167\">2 497 </span><span class=\"S30A0 S2C S2\" id=\"t1e_167\">(D\u00e9sactivation) et ou activation des d\u00e9ficits sur la p\u00e9riode </span><span class=\"S30A1 S2C S2\" id=\"t1f_167\">(1) </span><span class=\"S30A2 S2C S2\" id=\"t1g_167\">194 </span><span class=\"S30A3 S2C S2\" id=\"t1h_167\">(781) </span><span class=\"S30A4 S2C S2\" id=\"t1i_167\">Incidence de la variation de taux (report variable) </span><span class=\"S30A5 S2C S2\" id=\"t1j_167\">79 </span><span class=\"S30A6 S2C S2\" id=\"t1k_167\">581 </span><span class=\"S30A7 S2C S2\" id=\"t1l_167\">Diff\u00e9rentiel de taux sur r\u00e9sultat \u00e9tranger </span><span class=\"S30A8 S2C S2\" id=\"t1m_167\">(100) </span><span class=\"S30A9 S2C S2\" id=\"t1n_167\">104 </span><span class=\"S30AA S2C S2\" id=\"t1o_167\">Autres diff\u00e9rences (2) </span><span class=\"S30AB S2C S2\" id=\"t1p_167\">1 057 </span><span class=\"S30AC S2C S2\" id=\"t1q_167\">(851) </span><span class=\"S30AD S87 S2\" id=\"t1r_167\">Imp\u00f4t comptabilis\u00e9 </span><span class=\"S30AE S87 S2\" id=\"t1s_167\">(3 402) </span><span class=\"S30AF S87 S2\" id=\"t1t_167\">(5 035) </span><span class=\"S30B0 S2C S2\" id=\"t1u_167\">CVAE </span><span class=\"S30B1 S2C S2\" id=\"t1v_167\">(417) </span><span class=\"S30B2 S2C S2\" id=\"t1w_167\">(404) </span><span class=\"S30B3 S87 S2\" id=\"t1x_167\">Imp\u00f4t compte de r\u00e9sultat </span><span class=\"S30B4 S87 S2\" id=\"t1y_167\">(3 819) </span><span class=\"S30B5 S87 S2\" id=\"t1z_167\">(5 438) </span><span class=\"S30B6 S2C S2\" id=\"t20_167\">(1) </span><span class=\"S30B7 S2B S2\" id=\"t21_167\">Au 31 d\u00e9cembre 2022, le montant des actifs d\u2019imp\u00f4t diff\u00e9r\u00e9 </span><span class=\"S30B8 S2C S2\" id=\"t22_167\">reconnu au titre des d\u00e9ficits reportables </span><span class=\"S30B9 S2B S2\" id=\"t23_167\">de l\u2019int\u00e9gration fiscale fran\u00e7aise s\u2019\u00e9l\u00e8ve \u00e0 2 </span><span class=\"S30BA S2B S2\" id=\"t24_167\">483 K\u20ac. Ce montant correspond \u00e0 l'imp\u00f4t calcul\u00e9 sur le </span><span class=\"S30BB S2C S2\" id=\"t25_167\">b\u00e9n\u00e9fice pr\u00e9visionnel des cinq prochaines ann\u00e9es, imputable sur les d\u00e9ficits ant\u00e9rieurs. La revue du </span><span class=\"S30BC S2C S2\" id=\"t26_167\">plan fiscal </span><span class=\"S30BD S2B S2\" id=\"t27_167\">a conduit \u00e0 activer un d\u00e9ficit compl\u00e9mentaire de 194 K\u20ac. A la cl\u00f4ture 2022, le groupe </span><span class=\"S30BE S2B S2\" id=\"t28_167\">dispose au niveau de l\u2019int\u00e9gration fiscale en France d\u2019un stock non</span><span class=\"S30BF S2C S2\" id=\"t29_167\">-</span><span class=\"S30C0 S2B S2\" id=\"t2a_167\">activ\u00e9 d\u2019imp\u00f4ts diff\u00e9r\u00e9s de </span><span class=\"S30C1 S2C S2\" id=\"t2b_167\">11 </span><span class=\"S30C2 S2B S2\" id=\"t2c_167\">013 K\u20ac au titre des d\u00e9ficits reportables. </span><span class=\"S30C3 S2C S2\" id=\"t2d_167\">Pour rappel au 31 d\u00e9cembre 2021, la revue du plan fiscal en Espagne, au Maroc et en Su\u00e8de a conduit </span><span class=\"S30C4 S2C S2\" id=\"t2e_167\">reprendre respectivement la totalit\u00e9 des imp\u00f4ts diff\u00e9r\u00e9s actifs espagnols 1 </span><span class=\"S30C5 S2B S2\" id=\"t2f_167\">118 K\u20ac, 180 K\u20ac sur d\u00e9ficit </span><span class=\"S30C6 S2B S2\" id=\"t2g_167\">marocains et 34 K\u20ac sur d\u00e9ficit su\u00e9dois. </span><span class=\"S30C7 S2C S2\" id=\"t2h_167\">(2) </span><span class=\"S30C8 S2C S2\" id=\"t2i_167\">Les autres diff\u00e9rences sont principalemen</span><span class=\"S30C9 S2B S2\" id=\"t2j_167\">t constitu\u00e9es d\u2019un abattement forfaitaire en Afrique de </span><span class=\"S30CA S2C S2\" id=\"t2k_167\">- </span><span class=\"S30CB S2B S2\" id=\"t2l_167\">1M\u20ac. </span><span class=\"S30CC S2B S2\" id=\"t4_168\">Les taux d\u2019imp\u00f4t applicables sont les suivants : </span><span class=\"S30CD S87 S2\" id=\"t5_168\">Pays </span><span class=\"S30CE S87 S2\" id=\"t6_168\">Imp\u00f4ts diff\u00e9r\u00e9s 2022 </span><span class=\"S30CF S87 S2\" id=\"t7_168\">R\u00e9el 2022 </span><span class=\"S30D0 S87 S2\" id=\"t8_168\">R\u00e9el 2021 </span><span class=\"S30D1 S2C S2\" id=\"t9_168\">Belgique </span><span class=\"S30D2 S2C S2\" id=\"ta_168\">B\u00e9nin </span><span class=\"S30D3 S2C S2\" id=\"tb_168\">Burkina Faso </span><span class=\"S30D4 S2C S2\" id=\"tc_168\">Espagne </span><span class=\"S30D5 S2C S2\" id=\"td_168\">France </span><span class=\"S30D6 S2C S2\" id=\"te_168\">Royaume-Uni </span><span class=\"S30D7 S2C S2\" id=\"tf_168\">Guin\u00e9e </span><span class=\"S30D8 S2C S2\" id=\"tg_168\">Irlande </span><span class=\"S30D9 S2C S2\" id=\"th_168\">Italie </span><span class=\"S30DA S2C S2\" id=\"ti_168\">Luxembourg </span><span class=\"S30DB S2C S2\" id=\"tj_168\">Maroc </span><span class=\"S30DC S2C S2\" id=\"tk_168\">Norv\u00e8ge </span><span class=\"S30DD S2C S2\" id=\"tl_168\">Portugal </span><span class=\"S30DE S2C S2\" id=\"tm_168\">S\u00e9n\u00e9gal </span><span class=\"S30DF S2C S2\" id=\"tn_168\">Su\u00e8de </span><span class=\"S30E0 S2C S2\" id=\"to_168\">Gabon </span><span class=\"S30E1 S2C S2\" id=\"tp_168\">Arabie Saoudite </span><span class=\"S30E2 S2C S2\" id=\"tq_168\">Cameroun </span><span class=\"S30E3 S2B S2\" id=\"tr_168\">C\u00f4te d\u2019Ivoire </span><span class=\"S30E4 S2C S2\" id=\"ts_168\">Canada </span><span class=\"S30E5 S2C S2\" id=\"tt_168\">Chili </span><span class=\"S30E6 S2C S2\" id=\"tu_168\">Nouvelle Cal\u00e9donie </span><span class=\"S30E7 S2C S2\" id=\"tv_168\">P\u00e9rou </span><span class=\"S30E8 S2C S2\" id=\"tw_168\">Singapour </span><span class=\"S30E9 S2C S2\" id=\"tx_168\">25% </span><span class=\"S30EA S2C S2\" id=\"ty_168\">30% </span><span class=\"S30EB S2C S2\" id=\"tz_168\">27,50% </span><span class=\"S30EC S2C S2\" id=\"t10_168\">25% </span><span class=\"S30ED S2C S2\" id=\"t11_168\">25% </span><span class=\"S30EE S2C S2\" id=\"t12_168\">25% </span><span class=\"S30EF S2C S2\" id=\"t13_168\">30% </span><span class=\"S30F0 S2C S2\" id=\"t14_168\">15% </span><span class=\"S30F1 S2C S2\" id=\"t15_168\">27,9% </span><span class=\"S30F2 S2C S2\" id=\"t16_168\">24,94% </span><span class=\"S30F3 S2C S2\" id=\"t17_168\">31% </span><span class=\"S30F4 S2C S2\" id=\"t18_168\">22% </span><span class=\"S30F5 S2C S2\" id=\"t19_168\">21% </span><span class=\"S30F6 S2C S2\" id=\"t1a_168\">30% </span><span class=\"S30F7 S2C S2\" id=\"t1b_168\">20,6% </span><span class=\"S30F8 S2C S2\" id=\"t1c_168\">30% </span><span class=\"S30F9 S2C S2\" id=\"t1d_168\">20% </span><span class=\"S30FA S2C S2\" id=\"t1e_168\">33% </span><span class=\"S30FB S2C S2\" id=\"t1f_168\">25% </span><span class=\"S30FC S2C S2\" id=\"t1g_168\">26,50% </span><span class=\"S30FD S2C S2\" id=\"t1h_168\">27% </span><span class=\"S30FE S2C S2\" id=\"t1i_168\">35% </span><span class=\"S30FF S2C S2\" id=\"t1j_168\">29,50% </span><span class=\"S3100 S2C S2\" id=\"t1k_168\">17% </span><span class=\"S3101 S2C S2\" id=\"t1l_168\">25% </span><span class=\"S3102 S2C S2\" id=\"t1m_168\">30% </span><span class=\"S3103 S2C S2\" id=\"t1n_168\">27,50% </span><span class=\"S3104 S2C S2\" id=\"t1o_168\">25% </span><span class=\"S3105 S2C S2\" id=\"t1p_168\">25% </span><span class=\"S3106 S2C S2\" id=\"t1q_168\">19% </span><span class=\"S3107 S2C S2\" id=\"t1r_168\">30% </span><span class=\"S3108 S2C S2\" id=\"t1s_168\">15% </span><span class=\"S3109 S2C S2\" id=\"t1t_168\">27,90% </span><span class=\"S310A S2C S2\" id=\"t1u_168\">24,94% </span><span class=\"S310B S2C S2\" id=\"t1v_168\">31% </span><span class=\"S310C S2C S2\" id=\"t1w_168\">22% </span><span class=\"S310D S2C S2\" id=\"t1x_168\">21% </span><span class=\"S310E S2C S2\" id=\"t1y_168\">30% </span><span class=\"S310F S2C S2\" id=\"t1z_168\">20,60% </span><span class=\"S3110 S2C S2\" id=\"t20_168\">30% </span><span class=\"S3111 S2C S2\" id=\"t21_168\">20% </span><span class=\"S3112 S2C S2\" id=\"t22_168\">33% </span><span class=\"S3113 S2C S2\" id=\"t23_168\">25% </span><span class=\"S3114 S2C S2\" id=\"t24_168\">26,50% </span><span class=\"S3115 S2C S2\" id=\"t25_168\">27% </span><span class=\"S3116 S2C S2\" id=\"t26_168\">35% </span><span class=\"S3117 S2C S2\" id=\"t27_168\">29,50% </span><span class=\"S3118 S2C S2\" id=\"t28_168\">17% </span><span class=\"S3119 S2C S2\" id=\"t29_168\">25% </span><span class=\"S311A S2C S2\" id=\"t2a_168\">30% </span><span class=\"S311B S2C S2\" id=\"t2b_168\">27,50% </span><span class=\"S311C S2C S2\" id=\"t2c_168\">25% </span><span class=\"S311D S2C S2\" id=\"t2d_168\">26,5% </span><span class=\"S311E S2C S2\" id=\"t2e_168\">19% </span><span class=\"S311F S2C S2\" id=\"t2f_168\">30% </span><span class=\"S3120 S2C S2\" id=\"t2g_168\">12,5% </span><span class=\"S3121 S2C S2\" id=\"t2h_168\">27,90% </span><span class=\"S3122 S2C S2\" id=\"t2i_168\">24,94% </span><span class=\"S3123 S2C S2\" id=\"t2j_168\">31% </span><span class=\"S3124 S2C S2\" id=\"t2k_168\">22% </span><span class=\"S3125 S2C S2\" id=\"t2l_168\">21% </span><span class=\"S3126 S2C S2\" id=\"t2m_168\">30% </span><span class=\"S3127 S2C S2\" id=\"t2n_168\">20,60% </span><span class=\"S3128 S2C S2\" id=\"t2o_168\">30% </span><span class=\"S3129 S2C S2\" id=\"t2p_168\">20% </span><span class=\"S312A S2C S2\" id=\"t2q_168\">33% </span><span class=\"S312B S2C S2\" id=\"t2r_168\">25% </span><span class=\"S312C S2C S2\" id=\"t2s_168\">25% </span><span class=\"S312D S2C S2\" id=\"t2t_168\">27% </span><span class=\"S312E S2C S2\" id=\"t2u_168\">35% </span><span class=\"S312F S2C S2\" id=\"t2v_168\">29,50% </span><span class=\"S3130 S2C S2\" id=\"t2w_168\">17% </span><span class=\"S2F83 S87 S2\" id=\"t4_169\">5.11. R\u00e9sultat par action </span><span class=\"S3131 S2C S2\" id=\"t5_169\">Le capital est compos\u00e9 au 31 d\u00e9cembre 2022 de 2 262 830 actions. </span><span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span><span class=\"S3162 S87 S2\" id=\"t1i_169\">5.11.2 R\u00e9sultat dilu\u00e9 </span><span class=\"S3163 S2B S2\" id=\"t1j_169\">Depuis le 31 d\u00e9cembre 2010, il n\u2019existe plus d\u2019instruments potentiellement dilutifs. </span><span class=\"S3164 S2C S2\" id=\"t1k_169\">Ainsi, le r\u00e9sultat par action calcul\u00e9 en ajustant le b\u00e9n\u00e9fice net attribuable aux actions ordinaires et le </span><span class=\"S3165 S2C S2\" id=\"t1l_169\">nombre </span><span class=\"S3166 S2B S2\" id=\"t1m_169\">moyen pond\u00e9r\u00e9 d\u2019actions en circulation au cours de l\u2019exercice des effets de toutes les actions </span><span class=\"S3167 S2C S2\" id=\"t1n_169\">ordinaires potentielles dilutives est identique au r\u00e9sultat de base. </span><span class=\"S28E8 S4D2 S2\" id=\"t4_170\">6. </span><span class=\"S3168 S2A S2\" id=\"t5_170\">NOTES RELATIVES A L\u2019ETAT DE SITUATION FINANCIERE CONSOLIDEE </span><span class=\"S3169 S87 S2\" id=\"t6_170\">6.1. Ecarts </span><span class=\"S316A S2A S2\" id=\"t7_170\">d\u2019acquisition </span><span class=\"S316B S411 S2\" id=\"t8_170\">En milliers d\u2019euros </span><span class=\"S316C S87 S2\" id=\"t9_170\">31 d\u00e9cembre 2022 </span><span class=\"S316D S87 S2\" id=\"ta_170\">31 d\u00e9cembre 2021 </span><span class=\"S316E S87 S2\" id=\"tb_170\">Au 31 d\u00e9cembre 2021 </span><span class=\"S316F S2C S2\" id=\"tc_170\">Valeur brute </span><span class=\"S3170 S2C S2\" id=\"td_170\">33 767 </span><span class=\"S3171 S2C S2\" id=\"te_170\">31 934 </span><span class=\"S3172 S2C S2\" id=\"tf_170\">Pertes de valeur cumul\u00e9es </span><span class=\"S3173 S2C S2\" id=\"tg_170\">(24 258) </span><span class=\"S3174 S2C S2\" id=\"th_170\">(24 151) </span><span class=\"S3175 S2A S2\" id=\"ti_170\">Valeur nette \u00e0 l\u2019ouverture </span><span class=\"S3176 S87 S2\" id=\"tj_170\">9 509 </span><span class=\"S3177 S87 S2\" id=\"tk_170\">7 783 </span><span class=\"S3178 S2C S2\" id=\"tl_170\">Acquisitions </span><span class=\"S3179 S2C S2\" id=\"tm_170\">par </span><span class=\"S317A S2C S2\" id=\"tn_170\">voie </span><span class=\"S317B S2C S2\" id=\"to_170\">de </span><span class=\"S317C S2C S2\" id=\"tp_170\">regroupement </span><span class=\"S317D S2B S2\" id=\"tq_170\">d\u2019entreprises </span><span class=\"S317E S2C S2\" id=\"tr_170\">0 </span><span class=\"S317F S2C S2\" id=\"ts_170\">0 </span><span class=\"S3049 S2C S2\" id=\"tt_170\">Variations de p\u00e9rim\u00e8tre (1) </span><span class=\"S3180 S2C S2\" id=\"tu_170\">(436) </span><span class=\"S3181 S2C S2\" id=\"tv_170\">1 324 </span><span class=\"S3182 S2C S2\" id=\"tw_170\">Ecart de conversion </span><span class=\"S3183 S2C S2\" id=\"tx_170\">317 </span><span class=\"S3184 S2C S2\" id=\"ty_170\">402 </span><span class=\"S3185 S2C S2\" id=\"tz_170\">Pertes de valeur enregistr\u00e9es en r\u00e9sultat </span><span class=\"S3186 S2C S2\" id=\"t10_170\">0 </span><span class=\"S3187 S2C S2\" id=\"t11_170\">0 </span><span class=\"S3188 S87 S2\" id=\"t12_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3189 S87 S2\" id=\"t13_170\">9 390 </span><span class=\"S318A S87 S2\" id=\"t14_170\">9 509 </span><span class=\"S318B S87 S2\" id=\"t15_170\">Au 31 d\u00e9cembre 2022 </span><span class=\"S318C S2C S2\" id=\"t16_170\">Valeur brute </span><span class=\"S318D S2C S2\" id=\"t17_170\">33 028 </span><span class=\"S259B S2C S2\" id=\"t18_170\">33 767 </span><span class=\"S318E S2C S2\" id=\"t19_170\">Pertes de valeur cumul\u00e9es (2) </span><span class=\"S318F S2C S2\" id=\"t1a_170\">(23 638) </span><span class=\"S3190 S2C S2\" id=\"t1b_170\">(24 258) </span><span class=\"S3191 S87 S2\" id=\"t1c_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3192 S87 S2\" id=\"t1d_170\">9 390 </span><span class=\"S3193 S87 S2\" id=\"t1e_170\">9 509 </span><span class=\"S3194 S2B S2\" id=\"t1f_170\">(1) La variation de p\u00e9rim\u00e8tre est li\u00e9e \u00e0 l\u2019allocation du prix d\u2019acquisition de Normat Services. </span><span class=\"S3195 S2C S2\" id=\"t1g_170\">(2) Les pertes de valeurs cumul\u00e9es concernent les UGT Europe </span><span class=\"S3196 S2B S2\" id=\"t1h_170\">\u2013 </span><span class=\"S3197 S2C S2\" id=\"t1i_170\">Am\u00e9rique et D\u00e9molition. </span><span class=\"S3198 S2C S2\" id=\"t1j_170\">Les nouvelles pr\u00e9visions ont \u00e9t\u00e9 calcul\u00e9es en r\u00e9ajustant \u00e0 la hausse les pr\u00e9visions ant\u00e9rieures. Elles </span><span class=\"S3199 S2C S2\" id=\"t1k_170\">traduisent : </span><span class=\"S319A S801 S2\" id=\"t1l_170\">\u25aa </span><span class=\"S319B S2C S2\" id=\"t1m_170\">les hausses de prix des mati\u00e8res </span><span class=\"S319C S801 S2\" id=\"t1n_170\">\u25aa </span><span class=\"S7F0 S2C S2\" id=\"t1o_170\">la concr\u00e9tisation </span><span class=\"S319D S2B S2\" id=\"t1p_170\">de nombreux projets dans le domaine de l\u2019extraction de mati\u00e8res premi\u00e8res </span><span class=\"S319E S2C S2\" id=\"t1q_170\">dans les zones o\u00f9 le groupe est pr\u00e9sent (Canada, Afrique, Moyen-Orient notamment) </span><span class=\"S7C S801 S2\" id=\"t1r_170\">\u25aa </span><span class=\"S319F S2B S2\" id=\"t1s_170\">la confirmation de l\u2019impact positif des nouvelles r\u00e9glementation mises en place sur le </span><span class=\"S31A0 S2C S2\" id=\"t1t_170\">recyclage des d\u00e9chets du b\u00e2timent sur les activit\u00e9 d\u00e9molition et \u00e9conomie circulaire. </span><span class=\"S31A1 S2B S2\" id=\"t4_171\">Pour information les \u00e9carts d\u2019acquisition apr\u00e8s d\u00e9pr\u00e9ciation se r\u00e9partissent de la mani\u00e8re suivante par </span><span class=\"S31A2 S2C S2\" id=\"t5_171\">UGT : </span><span class=\"S31A3 S411 S2\" id=\"t6_171\">En milliers d\u2019euros </span><span class=\"S31A4 S87 S2\" id=\"t7_171\">31 </span><span class=\"S31A5 S87 S2\" id=\"t8_171\">d\u00e9cembre </span><span class=\"S31A6 S87 S2\" id=\"t9_171\">2021 </span><span class=\"S31A7 S87 S2\" id=\"ta_171\">Reprises </span><span class=\"S31A8 S87 S2\" id=\"tb_171\">Ecart de </span><span class=\"S31A9 S87 S2\" id=\"tc_171\">conversion </span><span class=\"S31AA S87 S2\" id=\"td_171\">31 </span><span class=\"S31AB S87 S2\" id=\"te_171\">d\u00e9cembre </span><span class=\"S31AC S87 S2\" id=\"tf_171\">2022 </span><span class=\"S31AD S87 S2\" id=\"tg_171\">Ecart </span><span class=\"S31AE S87 S2\" id=\"th_171\">d'acquisition </span><span class=\"S31AF S87 S2\" id=\"ti_171\">(valeur </span><span class=\"S31B0 S87 S2\" id=\"tj_171\">brute) </span><span class=\"S31B1 S87 S2\" id=\"tk_171\">Valeur </span><span class=\"S31B2 S87 S2\" id=\"tl_171\">r\u00e9siduelle </span><span class=\"S31B3 S2C S2\" id=\"tm_171\">Zone Europe- Am\u00e9rique </span><span class=\"S31B4 S2C S2\" id=\"tn_171\">(19 377) </span><span class=\"S31B5 S2C S2\" id=\"to_171\">- </span><span class=\"S31B6 S2C S2\" id=\"tp_171\">618 </span><span class=\"S31B7 S2C S2\" id=\"tq_171\">(18 759) </span><span class=\"S31B8 S2C S2\" id=\"tr_171\">20 391 </span><span class=\"S31B9 S2C S2\" id=\"ts_171\">1 632 </span><span class=\"S31BA S2C S2\" id=\"tt_171\">Zone D\u00e9molition </span><span class=\"S31BB S2C S2\" id=\"tu_171\">(4 774) </span><span class=\"S31BC S2C S2\" id=\"tv_171\">- </span><span class=\"S31BD S2C S2\" id=\"tw_171\">- </span><span class=\"S31BE S2C S2\" id=\"tx_171\">(4 774) </span><span class=\"S31BF S2C S2\" id=\"ty_171\">4 774 </span><span class=\"S31C0 S2C S2\" id=\"tz_171\">- </span><span class=\"S31C1 S2C S2\" id=\"t10_171\">Zone Afrique - Moyen </span><span class=\"S31C2 S2C S2\" id=\"t11_171\">Orient - Asie </span><span class=\"S31C3 S2C S2\" id=\"t12_171\">- </span><span class=\"S31C4 S2C S2\" id=\"t13_171\">- </span><span class=\"S31C5 S2C S2\" id=\"t14_171\">- </span><span class=\"S31C6 S2C S2\" id=\"t15_171\">- </span><span class=\"S31C7 S2C S2\" id=\"t16_171\">7 758 </span><span class=\"S31C8 S2C S2\" id=\"t17_171\">7 758 </span><span class=\"S31C9 S87 S2\" id=\"t18_171\">Pertes </span><span class=\"S31CA S87 S2\" id=\"t19_171\">de </span><span class=\"S31CB S87 S2\" id=\"t1a_171\">valeur </span><span class=\"S31CC S87 S2\" id=\"t1b_171\">sur </span><span class=\"S31CD S87 S2\" id=\"t1c_171\">\u00e9cart d'acquisition </span><span class=\"S31CE S87 S2\" id=\"t1d_171\">(24 151) </span><span class=\"S31CF S87 S2\" id=\"t1e_171\">0 </span><span class=\"S31D0 S87 S2\" id=\"t1f_171\">618 </span><span class=\"S31D1 S87 S2\" id=\"t1g_171\">(23 533) </span><span class=\"S31D2 S87 S2\" id=\"t1h_171\">32 923 </span><span class=\"S31D3 S87 S2\" id=\"t1i_171\">9 390 </span><span class=\"S31D4 S2B S2\" id=\"t1j_171\">L\u2019UGT \u00ab Afrique \u2013 </span><span class=\"S31D5 S2C S2\" id=\"t1k_171\">Moyen Orient </span><span class=\"S31D6 S2B S2\" id=\"t1l_171\">\u2013 </span><span class=\"S31D7 S2B S2\" id=\"t1m_171\">Asie \u00bb a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a pas conduit \u00e0 </span><span class=\"S31D8 S2B S2\" id=\"t1n_171\">d\u00e9pr\u00e9cier des \u00e9carts d\u2019acquisition. Au 31 d\u00e9cembre 2022 le Goodwill s\u2019\u00e9l\u00e8ve \u00e0 7,8 M\u20ac. </span><span class=\"S31D9 S2B S2\" id=\"t1o_171\">Pour l\u2019UGT \u00ab Europe \u2013Am\u00e9rique \u00bb, a fait l\u2019objet d\u2019un test de d\u00e9pr\u00e9ciation qui n\u2019a mise en \u00e9vidence de </span><span class=\"S31DA S2C S2\" id=\"t1p_171\">d\u00e9pr\u00e9ciation de goodwill compl\u00e9mentaire. Au 31 d\u00e9cembre 2022 le goodwill r\u00e9siduel est valoris\u00e9 \u00e0 1,6 </span><span class=\"S31DB S2B S2\" id=\"t1q_171\">M\u20ac </span><span class=\"S31DC S2B S2\" id=\"t1r_171\">Pour l\u2019UGT \u00ab D\u00e9molition \u00bb, le business plan a \u00e9t\u00e9 significativement revu \u00e0 la hausse. Les Goodwill </span><span class=\"S31DD S2C S2\" id=\"t1s_171\">avaient totalement \u00e9t\u00e9 d\u00e9pr\u00e9ci\u00e9s en 2020. </span><span class=\"S31DE S118C S2\" id=\"t1t_171\">Tests de perte de valeur </span><span class=\"S31DF S11ED S2\" id=\"t1u_171\">\u2013 </span><span class=\"S31E0 S118C S2\" id=\"t1v_171\">m\u00e9thodologie </span><span class=\"S31E1 S2B S2\" id=\"t1w_171\">Le Groupe a adopt\u00e9 \u00e0 compter de l\u2019exercice 2008 la m\u00e9thode d\u2019\u00e9valuation par les flux de tr\u00e9sorerie </span><span class=\"S31E2 S2B S2\" id=\"t1x_171\">actualis\u00e9s, en consid\u00e9rant comme taux d\u2019actualisation le co\u00fbt moyen pond\u00e9r\u00e9 des </span><span class=\"S31E3 S2C S2\" id=\"t1y_171\">capitaux propres </span><span class=\"SAE2 S2C S2\" id=\"t1z_171\">(WACC). </span><span class=\"S31E4 S2B S2\" id=\"t20_171\">Les taux d\u2019actualisation appliqu\u00e9s par UGT sont les suivants </span><span class=\"S31E5 S2C S2\" id=\"t21_171\">: </span><span class=\"S31E6 S2C S2\" id=\"t22_171\">UGT </span><span class=\"S31E7 S87 S2\" id=\"t23_171\">WACC </span><span class=\"S31E8 S87 S2\" id=\"t24_171\">Apr\u00e8s </span><span class=\"S31E9 S87 S2\" id=\"t25_171\">Imp\u00f4ts 2022 </span><span class=\"S31EA S87 S2\" id=\"t26_171\">Taux </span><span class=\"S31EB S2A S2\" id=\"t27_171\">d\u2019actualisation </span><span class=\"S31EC S2A S2\" id=\"t28_171\">d\u2019\u00e9quilibre </span><span class=\"S31ED S87 S2\" id=\"t29_171\">2022 </span><span class=\"S31EE S87 S2\" id=\"t2a_171\">WACC </span><span class=\"S31EF S87 S2\" id=\"t2b_171\">Apr\u00e8s </span><span class=\"S31F0 S87 S2\" id=\"t2c_171\">Imp\u00f4ts 2021 </span><span class=\"S31F1 S87 S2\" id=\"t2d_171\">Taux </span><span class=\"S31F2 S2A S2\" id=\"t2e_171\">d\u2019actualisation </span><span class=\"S31F3 S2A S2\" id=\"t2f_171\">d\u2019\u00e9quilibre </span><span class=\"S31F4 S87 S2\" id=\"t2g_171\">2021 </span><span class=\"S31F5 S2C S2\" id=\"t2h_171\">Zone Europe - Am\u00e9rique (1) </span><span class=\"S31F6 S2C S2\" id=\"t2i_171\">9,23% </span><span class=\"S31F7 S2C S2\" id=\"t2j_171\">9,92% </span><span class=\"S31F8 S2C S2\" id=\"t2k_171\">8,85 % </span><span class=\"S31F9 S2C S2\" id=\"t2l_171\">9,75 % </span><span class=\"S31FA S2C S2\" id=\"t2m_171\">Zone D\u00e9molition (2) </span><span class=\"S31FB S2C S2\" id=\"t2n_171\">8,56% </span><span class=\"S31FC S2C S2\" id=\"t2o_171\">23,36% </span><span class=\"S31FD S2C S2\" id=\"t2p_171\">8,14 % </span><span class=\"S31FE S2C S2\" id=\"t2q_171\">42,72 % </span><span class=\"S31FF S2C S2\" id=\"t2r_171\">Zone Afrique - Moyen-Orient - </span><span class=\"S3200 S2C S2\" id=\"t2s_171\">Asie (3) </span><span class=\"S3201 S2C S2\" id=\"t2t_171\">14,93% </span><span class=\"S3202 S2C S2\" id=\"t2u_171\">18,59% </span><span class=\"S3203 S2C S2\" id=\"t2v_171\">13,85 % </span><span class=\"S3204 S2C S2\" id=\"t2w_171\">18,93% </span><span class=\"S3205 S2C S2\" id=\"t2x_171\">(1) </span><span class=\"S3206 S2C S2\" id=\"t2y_171\">Zone Europe </span><span class=\"S3207 S2B S2\" id=\"t2z_171\">\u2013 </span><span class=\"S3208 S2C S2\" id=\"t30_171\">Am\u00e9rique : Benelux, Italie, Espagne, Explosif Forage Minage en France, </span><span class=\"S3209 S2C S2\" id=\"t31_171\">Royaume-Uni, Scandinavie, Canada et Chili, Maroc. </span><span class=\"S1C83 S2C S2\" id=\"t32_171\">(2) </span><span class=\"S320A S2C S2\" id=\"t33_171\">Zone D\u00e9molition : France. </span><span class=\"S320B S2C S2\" id=\"t34_171\">(3) </span><span class=\"S320C S2C S2\" id=\"t35_171\">Zone Afrique </span><span class=\"S320D S2B S2\" id=\"t36_171\">\u2013 </span><span class=\"S320E S2C S2\" id=\"t37_171\">Moyen-Orient </span><span class=\"S320F S2B S2\" id=\"t38_171\">\u2013 </span><span class=\"S3210 S2C S2\" id=\"t39_171\">Asie : Guin\u00e9e Conakry, S\u00e9n\u00e9gal, Cameroun, B\u00e9nin, Gabon, et </span><span class=\"S3211 S2B S2\" id=\"t3a_171\">C\u00f4te d\u2019Ivoire, Burkina Faso et Nouvelle Cal\u00e9donie, japon et Singapour. </span><span class=\"S3212 S2C S2\" id=\"t4_172\">La valeur comptable de chaque gr</span><span class=\"S3213 S2B S2\" id=\"t5_172\">oupe d\u2019actifs a fait l\u2019objet d\u2019une comparaison avec sa valeur d\u2019utilit\u00e9 </span><span class=\"S2BA7 S2C S2\" id=\"t6_172\">au 31 d\u00e9cembre 2022. </span><span class=\"S3214 S2B S2\" id=\"t7_172\">Les valeurs d\u2019utilit\u00e9 correspondent \u00e0 la somme des flux futurs de tr\u00e9sorerie disponibles actualis\u00e9s, </span><span class=\"S3215 S2B S2\" id=\"t8_172\">d\u00e9termin\u00e9s sur la base d\u2019un plan d\u2019affaires \u00e0 horizon cinq ans </span><span class=\"S3216 S2C S2\" id=\"t9_172\">pour chacune des UGT </span><span class=\"S3217 S2B S2\" id=\"ta_172\">; ce plan d\u2019affaires </span><span class=\"S3218 S2C S2\" id=\"tb_172\">refl\u00e9tant la connaissance des march\u00e9s et les orientations de d\u00e9veloppement d\u00e9cid\u00e9es par la Direction du </span><span class=\"S3219 S2C S2\" id=\"tc_172\">groupe. </span><span class=\"S321A S2B S2\" id=\"td_172\">Le taux d\u2019actualisation appliqu\u00e9 par UGT int\u00e8gre </span><span class=\"S321B S2C S2\" id=\"te_172\">: </span><span class=\"S321C S2C S2\" id=\"tf_172\">- la prime de risque g\u00e9n\u00e9ral (march\u00e9 actions France) retenue pour les tests 2022 est d\u00e9termin\u00e9e sur la </span><span class=\"S321D S2B S2\" id=\"tg_172\">base d\u2019une moyenne des primes de risques utilis\u00e9es par les brokers dans leurs notes sur les valeurs du </span><span class=\"S321E S2C S2\" id=\"th_172\">CAC 40 en date de d\u00e9cembre 2022 ; </span><span class=\"S321F S2C S2\" id=\"ti_172\">- le risque sp\u00e9cifique \u00e0 la zone g\u00e9ographique constituant l'UGT obtenu en pond\u00e9rant les primes de risque </span><span class=\"S3220 S2C S2\" id=\"tj_172\">de chaque pays par la valeur des actifs corporels et incorporels attach\u00e9s \u00e0 chacun des pays constituant </span><span class=\"S3221 S2C S2\" id=\"tk_172\">l'UGT ; </span><span class=\"S3222 S2C S2\" id=\"tl_172\">- la prime de risque \"corporate\" li\u00e9e \u00e0 la taille du groupe. </span><span class=\"S3223 S2B S2\" id=\"tm_172\">La valeur d\u2019utilit\u00e9 int\u00e8gre une valeur terminale obtenue par projection et actualisation \u00e0 l\u2019infini du </span><span class=\"S3224 S2B S2\" id=\"tn_172\">dernier flux de l\u2019horizon explicite en tenant compte d\u2019un taux de croissance de 2% pour l\u2019Europe \u2013 </span><span class=\"S3225 S2B S2\" id=\"to_172\">Am\u00e9rique et la D\u00e9molition et de 4% pour l\u2019Afrique, le Moyen Orient et l\u2019Asie (taux identiques \u00e0 2021). </span><span class=\"S3226 S2C S2\" id=\"tp_172\">Ces taux refl\u00e8tent le potentiel estim\u00e9 de chaque march\u00e9 sur le long terme. </span><span class=\"S3227 S87 S2\" id=\"tq_172\">Analyse de la sensibilit\u00e9 sur les risques de d\u00e9pr\u00e9ciation : </span><span class=\"S3228 S2B S2\" id=\"tr_172\">Le Groupe a effectu\u00e9 des analyses de sensibilit\u00e9 de la valeur d\u2019utili </span><span class=\"S3229 S2C S2\" id=\"ts_172\">t\u00e9 pour chacune des UGT. Les </span><span class=\"S322A S2B S2\" id=\"tt_172\">hypoth\u00e8ses cl\u00e9s sont principalement le taux d\u2019actualisation utilis\u00e9 et le taux de croissance \u00e0 l\u2019infini et </span><span class=\"S322B S2B S2\" id=\"tu_172\">l\u2019EBIT sur la dur\u00e9e du BP et \u00e0 l\u2019infini. </span><span class=\"S322C S2C S2\" id=\"tv_172\">UGT </span><span class=\"S322D S2A S2\" id=\"tw_172\">Ecart entre la valeur d\u2019utilit\u00e9 et la valeur nette comptable </span><span class=\"S322E S87 S2\" id=\"tx_172\">du Goodwill </span><span class=\"S322F S2C S2\" id=\"ty_172\">Augmentation du </span><span class=\"S3230 S2C S2\" id=\"tz_172\">taux </span><span class=\"S3231 S2B S2\" id=\"t10_172\">d\u2019actualisation de </span><span class=\"S3232 S2C S2\" id=\"t11_172\">100 points de base </span><span class=\"S3233 S2C S2\" id=\"t12_172\">Baisse de 10% de </span><span class=\"S3234 S2B S2\" id=\"t13_172\">l\u2019EBIT sur la dur\u00e9e </span><span class=\"S3235 S2B S2\" id=\"t14_172\">du BP et \u00e0 l\u2019infini </span><span class=\"S3236 S2C S2\" id=\"t15_172\">Baisse du taux de </span><span class=\"S3237 S2C S2\" id=\"t16_172\">croissance \u00e0 </span><span class=\"S3238 S2B S2\" id=\"t17_172\">l\u2019infini (1) </span><span class=\"S3239 S410 S2\" id=\"t18_172\">Zone Europe </span><span class=\"S323A S411 S2\" id=\"t19_172\">\u2013 </span><span class=\"S323B S410 S2\" id=\"t1a_172\">Am\u00e9rique </span><span class=\"S323C S2C S2\" id=\"t1b_172\">(4 672</span><span class=\"S323D S410 S2\" id=\"t1c_172\">) </span><span class=\"S323E S2C S2\" id=\"t1d_172\">(6 532) </span><span class=\"S323F S2C S2\" id=\"t1e_172\">Pas de </span><span class=\"S3240 S2C S2\" id=\"t1f_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3241 S2C S2\" id=\"t1g_172\">Zone D\u00e9molition </span><span class=\"S3242 S2C S2\" id=\"t1h_172\">Pas de </span><span class=\"S3243 S2C S2\" id=\"t1i_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3244 S2C S2\" id=\"t1j_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S3245 S2C S2\" id=\"t1k_172\">Pas de </span><span class=\"S3246 S2C S2\" id=\"t1l_172\">d\u00e9pr\u00e9ciation </span><span class=\"S3247 S2C S2\" id=\"t1m_172\">Zone Afrique - Moyen-Orient - Asie </span><span class=\"S3248 S2C S2\" id=\"t1n_172\">Pas de </span><span class=\"S3249 S2C S2\" id=\"t1o_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324A S2C S2\" id=\"t1p_172\">Pas de d\u00e9pr\u00e9ciation </span><span class=\"S324B S2C S2\" id=\"t1q_172\">Pas de </span><span class=\"S324C S2C S2\" id=\"t1r_172\">d\u00e9pr\u00e9ciation </span><span class=\"S324D S2C S2\" id=\"t1s_172\">(1) </span><span class=\"S324E S2B S2\" id=\"t1t_172\">Baisse du taux de croissance \u00e0 l\u2019infini de 0,5 point pour l\u2019ensemble des UGT \u00e0 l\u2019exception de l\u2019UGT </span><span class=\"S324F S2C S2\" id=\"t1u_172\">Afrique, Moyen-Orient et Asie qui est de 1 point. </span><span class=\"S3250 S87 S2\" id=\"t4_173\">6.2. Immobilisations incorporelles </span><span class=\"S3251 S411 S2\" id=\"t5_173\">En milliers d\u2019euros </span><span class=\"S3252 S87 S2\" id=\"t6_173\">Concessions, </span><span class=\"S3253 S87 S2\" id=\"t7_173\">brevets, </span><span class=\"S3254 S87 S2\" id=\"t8_173\">licences </span><span class=\"S3255 S87 S2\" id=\"t9_173\">Frais de </span><span class=\"S3256 S87 S2\" id=\"ta_173\">d\u00e9veloppement </span><span class=\"S3257 S87 S2\" id=\"tb_173\">Droit </span><span class=\"S3258 S87 S2\" id=\"tc_173\">au bail </span><span class=\"S3259 S87 S2\" id=\"td_173\">Autres </span><span class=\"S325A S87 S2\" id=\"te_173\">Immos </span><span class=\"S325B S87 S2\" id=\"tf_173\">incorp. </span><span class=\"S325C S87 S2\" id=\"tg_173\">&amp; en </span><span class=\"S325D S87 S2\" id=\"th_173\">cours </span><span class=\"S325E S87 S2\" id=\"ti_173\">Total </span><span class=\"S325F S87 S2\" id=\"tj_173\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3260 S2C S2\" id=\"tk_173\">Valeurs brutes </span><span class=\"S3261 S2C S2\" id=\"tl_173\">4 805 </span><span class=\"S3262 S2C S2\" id=\"tm_173\">1 175 </span><span class=\"S3263 S2C S2\" id=\"tn_173\">37 </span><span class=\"S3264 S2C S2\" id=\"to_173\">1 920 </span><span class=\"S3265 S87 S2\" id=\"tp_173\">7 937 </span><span class=\"S3266 S2C S2\" id=\"tq_173\">Amortissements </span><span class=\"S3267 S2C S2\" id=\"tr_173\">cumul\u00e9s </span><span class=\"S3268 S2C S2\" id=\"ts_173\">et </span><span class=\"S3269 S2C S2\" id=\"tt_173\">d\u00e9pr\u00e9ciations </span><span class=\"S326A S2C S2\" id=\"tu_173\">(2 605) </span><span class=\"S326B S2C S2\" id=\"tv_173\">(798) </span><span class=\"S326C S2C S2\" id=\"tw_173\">(921) </span><span class=\"S326D S87 S2\" id=\"tx_173\">(4 324) </span><span class=\"S326E S87 S2\" id=\"ty_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S326F S87 S2\" id=\"tz_173\">2021 </span><span class=\"S3270 S87 S2\" id=\"t10_173\">2 200 </span><span class=\"S3271 S87 S2\" id=\"t11_173\">377 </span><span class=\"S3272 S87 S2\" id=\"t12_173\">37 </span><span class=\"S3273 S87 S2\" id=\"t13_173\">999 </span><span class=\"S3274 S87 S2\" id=\"t14_173\">3 613 </span><span class=\"S3275 S11ED S2\" id=\"t15_173\">Variations de l\u2019exercice </span><span class=\"S3276 S2C S2\" id=\"t16_173\">Acquisitions </span><span class=\"S3277 S2C S2\" id=\"t17_173\">295 </span><span class=\"S3278 S2C S2\" id=\"t18_173\">24 </span><span class=\"S3279 S2C S2\" id=\"t19_173\">428 </span><span class=\"S327A S87 S2\" id=\"t1a_173\">747 </span><span class=\"S327B S2C S2\" id=\"t1b_173\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S327C S2C S2\" id=\"t1c_173\">830 </span><span class=\"S327D S87 S2\" id=\"t1d_173\">830 </span><span class=\"S327E S2C S2\" id=\"t1e_173\">Cession </span><span class=\"S327F S2C S2\" id=\"t1f_173\">Ecart de conversion </span><span class=\"S3280 S2C S2\" id=\"t1g_173\">(25) </span><span class=\"S3281 S2C S2\" id=\"t1h_173\">40 </span><span class=\"S3282 S87 S2\" id=\"t1i_173\">15 </span><span class=\"S3283 S2C S2\" id=\"t1j_173\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3284 S2C S2\" id=\"t1k_173\">(291) </span><span class=\"S3285 S2C S2\" id=\"t1l_173\">(96) </span><span class=\"S3286 S2C S2\" id=\"t1m_173\">(203) </span><span class=\"S3287 S87 S2\" id=\"t1n_173\">(590) </span><span class=\"S3288 S2C S2\" id=\"t1o_173\">Pertes sur valeur </span><span class=\"S3289 S2C S2\" id=\"t1p_173\">Reclassements </span><span class=\"S328A S2C S2\" id=\"t1q_173\">103 </span><span class=\"S328B S2C S2\" id=\"t1r_173\">(103) </span><span class=\"S328C S87 S2\" id=\"t1s_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S328D S87 S2\" id=\"t1t_173\">2022 </span><span class=\"S328E S87 S2\" id=\"t1u_173\">2 307 </span><span class=\"S328F S87 S2\" id=\"t1v_173\">280 </span><span class=\"S3290 S87 S2\" id=\"t1w_173\">37 </span><span class=\"S3291 S87 S2\" id=\"t1x_173\">1 991 </span><span class=\"S3292 S87 S2\" id=\"t1y_173\">4 615 </span><span class=\"S3293 S87 S2\" id=\"t1z_173\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3294 S2C S2\" id=\"t20_173\">Valeurs brutes </span><span class=\"S3295 S2C S2\" id=\"t21_173\">5 182 </span><span class=\"S3296 S2C S2\" id=\"t22_173\">1 164 </span><span class=\"S3297 S2C S2\" id=\"t23_173\">37 </span><span class=\"S3298 S2C S2\" id=\"t24_173\">3 090 </span><span class=\"S3299 S87 S2\" id=\"t25_173\">9 473 </span><span class=\"S329A S2C S2\" id=\"t26_173\">Amortissements </span><span class=\"S329B S2C S2\" id=\"t27_173\">cumul\u00e9s </span><span class=\"S329C S2C S2\" id=\"t28_173\">et </span><span class=\"S329D S2C S2\" id=\"t29_173\">d\u00e9pr\u00e9ciations </span><span class=\"S329E S2C S2\" id=\"t2a_173\">(2 875) </span><span class=\"S329F S2C S2\" id=\"t2b_173\">(884) </span><span class=\"S32A0 S2C S2\" id=\"t2c_173\">(1 099) </span><span class=\"S32A1 S87 S2\" id=\"t2d_173\">(4 858) </span><span class=\"S32A2 S87 S2\" id=\"t2e_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32A3 S87 S2\" id=\"t2f_173\">2022 </span><span class=\"S32A4 S87 S2\" id=\"t2g_173\">2 307 </span><span class=\"S32A5 S87 S2\" id=\"t2h_173\">280 </span><span class=\"S32A6 S87 S2\" id=\"t2i_173\">37 </span><span class=\"S32A7 S87 S2\" id=\"t2j_173\">1 991 </span><span class=\"S32A8 S87 S2\" id=\"t2k_173\">4 615 </span><span class=\"S32A9 S411 S2\" id=\"t4_174\">En milliers d\u2019euros </span><span class=\"S32AA S87 S2\" id=\"t5_174\">Concessions, </span><span class=\"S32AB S87 S2\" id=\"t6_174\">brevets, </span><span class=\"S32AC S87 S2\" id=\"t7_174\">licences </span><span class=\"S32AD S87 S2\" id=\"t8_174\">Frais de </span><span class=\"S32AE S87 S2\" id=\"t9_174\">d\u00e9veloppement </span><span class=\"S32AF S87 S2\" id=\"ta_174\">Droit </span><span class=\"S32B0 S87 S2\" id=\"tb_174\">au bail </span><span class=\"S32B1 S87 S2\" id=\"tc_174\">Autres </span><span class=\"S32B2 S87 S2\" id=\"td_174\">Immos </span><span class=\"S32B3 S87 S2\" id=\"te_174\">incorp. &amp; en </span><span class=\"S32B4 S87 S2\" id=\"tf_174\">cours </span><span class=\"S32B5 S87 S2\" id=\"tg_174\">Total </span><span class=\"S32B6 S87 S2\" id=\"th_174\">Au 31 d\u00e9cembre 2020 </span><span class=\"S32B7 S2C S2\" id=\"ti_174\">Valeurs brutes </span><span class=\"S32B8 S2C S2\" id=\"tj_174\">4 433 </span><span class=\"S32B9 S2C S2\" id=\"tk_174\">1 204 </span><span class=\"S32BA S2C S2\" id=\"tl_174\">37 </span><span class=\"S32BB S2C S2\" id=\"tm_174\">1 026 </span><span class=\"S32BC S87 S2\" id=\"tn_174\">6 700 </span><span class=\"S32BD S2C S2\" id=\"to_174\">Amortissements </span><span class=\"S32BE S2C S2\" id=\"tp_174\">cumul\u00e9s </span><span class=\"S32BF S2C S2\" id=\"tq_174\">et </span><span class=\"S32C0 S2C S2\" id=\"tr_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32C1 S2C S2\" id=\"ts_174\">(3 171) </span><span class=\"S32C2 S2C S2\" id=\"tt_174\">(751) </span><span class=\"S32C3 S2C S2\" id=\"tu_174\">- </span><span class=\"S32C4 S2C S2\" id=\"tv_174\">(853) </span><span class=\"S32C5 S87 S2\" id=\"tw_174\">(4 775) </span><span class=\"S32C6 S87 S2\" id=\"tx_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32C7 S87 S2\" id=\"ty_174\">2020 </span><span class=\"S32C8 S87 S2\" id=\"tz_174\">1 262 </span><span class=\"S32C9 S87 S2\" id=\"t10_174\">453 </span><span class=\"S32CA S87 S2\" id=\"t11_174\">37 </span><span class=\"S32CB S87 S2\" id=\"t12_174\">173 </span><span class=\"S32CC S87 S2\" id=\"t13_174\">1 925 </span><span class=\"S32CD S118C S2\" id=\"t14_174\">Variations de </span><span class=\"S32CE S11ED S2\" id=\"t15_174\">l\u2019exercice </span><span class=\"S32CF S2C S2\" id=\"t16_174\">Acquisitions </span><span class=\"S32D0 S2C S2\" id=\"t17_174\">350 </span><span class=\"S32D1 S2C S2\" id=\"t18_174\">12 </span><span class=\"S32D2 S2C S2\" id=\"t19_174\">- </span><span class=\"S32D3 S2C S2\" id=\"t1a_174\">753 </span><span class=\"S32D4 S87 S2\" id=\"t1b_174\">1 115 </span><span class=\"S32D5 S2C S2\" id=\"t1c_174\">Ecart de conversion </span><span class=\"S32D6 S2C S2\" id=\"t1d_174\">- </span><span class=\"S32D7 S2C S2\" id=\"t1e_174\">(8) </span><span class=\"S32D8 S2C S2\" id=\"t1f_174\">- </span><span class=\"S32D9 S2C S2\" id=\"t1g_174\">30 </span><span class=\"S32DA S87 S2\" id=\"t1h_174\">22 </span><span class=\"S32DB S2C S2\" id=\"t1i_174\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S32DC S2C S2\" id=\"t1j_174\">566 </span><span class=\"S32DD S2C S2\" id=\"t1k_174\">(47) </span><span class=\"S32DE S2C S2\" id=\"t1l_174\">- </span><span class=\"S32DF S2C S2\" id=\"t1m_174\">(68) </span><span class=\"S32E0 S87 S2\" id=\"t1n_174\">451 </span><span class=\"S32E1 S2C S2\" id=\"t1o_174\">Reclassements </span><span class=\"S32E2 S2C S2\" id=\"t1p_174\">22 </span><span class=\"S32E3 S2C S2\" id=\"t1q_174\">(33) </span><span class=\"S32E4 S2C S2\" id=\"t1r_174\">- </span><span class=\"S32E5 S2C S2\" id=\"t1s_174\">111 </span><span class=\"S32E6 S87 S2\" id=\"t1t_174\">100 </span><span class=\"S32E7 S87 S2\" id=\"t1u_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32E8 S87 S2\" id=\"t1v_174\">2021 </span><span class=\"S32E9 S87 S2\" id=\"t1w_174\">2 200 </span><span class=\"S32EA S87 S2\" id=\"t1x_174\">377 </span><span class=\"S32EB S87 S2\" id=\"t1y_174\">37 </span><span class=\"S32EC S87 S2\" id=\"t1z_174\">999 </span><span class=\"S32ED S87 S2\" id=\"t20_174\">3 613 </span><span class=\"S32EE S87 S2\" id=\"t21_174\">Au 31 d\u00e9cembre 2021 </span><span class=\"S32EF S2C S2\" id=\"t22_174\">Valeurs brutes </span><span class=\"S32F0 S2C S2\" id=\"t23_174\">4 805 </span><span class=\"S32F1 S2C S2\" id=\"t24_174\">1 175 </span><span class=\"S32F2 S2C S2\" id=\"t25_174\">37 </span><span class=\"S32F3 S2C S2\" id=\"t26_174\">1 920 </span><span class=\"S32F4 S87 S2\" id=\"t27_174\">7 937 </span><span class=\"S32F5 S2C S2\" id=\"t28_174\">Amortissements </span><span class=\"S32F6 S2C S2\" id=\"t29_174\">cumul\u00e9s </span><span class=\"S32F7 S2C S2\" id=\"t2a_174\">et </span><span class=\"S32F8 S2C S2\" id=\"t2b_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32F9 S2C S2\" id=\"t2c_174\">(2 605) </span><span class=\"S32FA S2C S2\" id=\"t2d_174\">(798) </span><span class=\"S32FB S2C S2\" id=\"t2e_174\">- </span><span class=\"S32FC S2C S2\" id=\"t2f_174\">(921) </span><span class=\"S32FD S87 S2\" id=\"t2g_174\">(4 324) </span><span class=\"S32FE S87 S2\" id=\"t2h_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32FF S87 S2\" id=\"t2i_174\">2021 </span><span class=\"S3300 S87 S2\" id=\"t2j_174\">2 200 </span><span class=\"S3301 S87 S2\" id=\"t2k_174\">377 </span><span class=\"S3302 S87 S2\" id=\"t2l_174\">37 </span><span class=\"S3303 S87 S2\" id=\"t2m_174\">999 </span><span class=\"S3304 S87 S2\" id=\"t2n_174\">3 613 </span><span class=\"S29A8 S87 S2\" id=\"t4_175\">6.3. Immobilisations corporelles </span><span class=\"S2D3C S411 S2\" id=\"t5_175\">En milliers d\u2019euros </span><span class=\"S3305 S87 S2\" id=\"t6_175\">Terrains </span><span class=\"S3306 S87 S2\" id=\"t7_175\">&amp; constr. </span><span class=\"S3307 S87 S2\" id=\"t8_175\">Total </span><span class=\"S3308 S87 S2\" id=\"t9_175\">ITMO </span><span class=\"S3309 S87 S2\" id=\"ta_175\">(1) </span><span class=\"S330A S87 S2\" id=\"tb_175\">Autres </span><span class=\"S330B S87 S2\" id=\"tc_175\">Immos </span><span class=\"S330C S87 S2\" id=\"td_175\">corp. </span><span class=\"S330D S87 S2\" id=\"te_175\">Immos en </span><span class=\"S330E S87 S2\" id=\"tf_175\">cours et </span><span class=\"S330F S87 S2\" id=\"tg_175\">autres </span><span class=\"S3310 S87 S2\" id=\"th_175\">Total </span><span class=\"S3311 S87 S2\" id=\"ti_175\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3312 S2C S2\" id=\"tj_175\">Valeurs brutes </span><span class=\"S3313 S2C S2\" id=\"tk_175\">70 922 </span><span class=\"S3314 S2C S2\" id=\"tl_175\">112 991 </span><span class=\"S3315 S2C S2\" id=\"tm_175\">45 562 </span><span class=\"S3316 S2C S2\" id=\"tn_175\">11 223 </span><span class=\"S3317 S87 S2\" id=\"to_175\">240 698 </span><span class=\"S3318 S2C S2\" id=\"tp_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3319 S2C S2\" id=\"tq_175\">(27 425) </span><span class=\"S331A S2C S2\" id=\"tr_175\">(82 681) </span><span class=\"S331B S2C S2\" id=\"ts_175\">(32 484) </span><span class=\"S331C S2C S2\" id=\"tt_175\">- </span><span class=\"S331D S87 S2\" id=\"tu_175\">(142 590) </span><span class=\"S331E S87 S2\" id=\"tv_175\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S331F S87 S2\" id=\"tw_175\">43 497 </span><span class=\"S3320 S87 S2\" id=\"tx_175\">30 310 </span><span class=\"S3321 S87 S2\" id=\"ty_175\">13 078 </span><span class=\"S3322 S87 S2\" id=\"tz_175\">11 223 </span><span class=\"S3323 S87 S2\" id=\"t10_175\">98 108 </span><span class=\"S3324 S11ED S2\" id=\"t11_175\">Variations de l\u2019exercice </span><span class=\"S3325 S2C S2\" id=\"t12_175\">Acquisitions </span><span class=\"S3326 S2C S2\" id=\"t13_175\">6 179 </span><span class=\"S3327 S2C S2\" id=\"t14_175\">11 848 </span><span class=\"S3328 S2C S2\" id=\"t15_175\">3 617 </span><span class=\"S3329 S2C S2\" id=\"t16_175\">7 082 </span><span class=\"S332A S87 S2\" id=\"t17_175\">28 726 </span><span class=\"S332B S2C S2\" id=\"t18_175\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S332C S2C S2\" id=\"t19_175\">- </span><span class=\"S332D S2C S2\" id=\"t1a_175\">- </span><span class=\"S332E S2C S2\" id=\"t1b_175\">- </span><span class=\"S332F S2C S2\" id=\"t1c_175\">- </span><span class=\"S3330 S87 S2\" id=\"t1d_175\">- </span><span class=\"S3331 S2C S2\" id=\"t1e_175\">Cessions </span><span class=\"S3332 S2C S2\" id=\"t1f_175\">- </span><span class=\"S3333 S2C S2\" id=\"t1g_175\">(911) </span><span class=\"S3334 S2C S2\" id=\"t1h_175\">(301) </span><span class=\"S3335 S2C S2\" id=\"t1i_175\">- </span><span class=\"S3336 S87 S2\" id=\"t1j_175\">(1 212) </span><span class=\"S3337 S2C S2\" id=\"t1k_175\">Ecarts de conversion </span><span class=\"S3338 S2C S2\" id=\"t1l_175\">(892) </span><span class=\"S3339 S2C S2\" id=\"t1m_175\">(769) </span><span class=\"S333A S2C S2\" id=\"t1n_175\">5 </span><span class=\"S333B S2C S2\" id=\"t1o_175\">(133) </span><span class=\"S333C S87 S2\" id=\"t1p_175\">(1 789) </span><span class=\"S333D S2C S2\" id=\"t1q_175\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span><span class=\"S35BD S2B S2\" id=\"t1s_183\">809K\u20ac au titre de 2022. </span><span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span><span class=\"S3607 S87 S2\" id=\"t4_185\">6.5. Autres actifs financiers non courants </span><span class=\"S3608 S411 S2\" id=\"t5_185\">En milliers d\u2019euros </span><span class=\"S3609 S87 S2\" id=\"t6_185\">31 d\u00e9cembre 2022 </span><span class=\"S360A S87 S2\" id=\"t7_185\">31 d\u00e9cembre 2021 </span><span class=\"S360B S2C S2\" id=\"t8_185\">Titres de participation </span><span class=\"S360C S2C S2\" id=\"t9_185\">1 316 </span><span class=\"S360D S2C S2\" id=\"ta_185\">1 060 </span><span class=\"S360E S2C S2\" id=\"tb_185\">Provisions sur titres de participation </span><span class=\"S360F S2C S2\" id=\"tc_185\">(1 108) </span><span class=\"S3610 S2C S2\" id=\"td_185\">(930) </span><span class=\"S3611 S87 S2\" id=\"te_185\">Valeur nette des titres de participation </span><span class=\"S3612 S87 S2\" id=\"tf_185\">208 </span><span class=\"S3613 S87 S2\" id=\"tg_185\">130 </span><span class=\"S3614 S2C S2\" id=\"th_185\">Cr\u00e9ances rattach\u00e9es \u00e0 des participations </span><span class=\"S3615 S2C S2\" id=\"ti_185\">40 </span><span class=\"S3616 S2C S2\" id=\"tj_185\">0 </span><span class=\"S3617 S2C S2\" id=\"tk_185\">Pr\u00eats non courants </span><span class=\"S3618 S2C S2\" id=\"tl_185\">71 </span><span class=\"S3619 S2C S2\" id=\"tm_185\">69 </span><span class=\"S361A S2C S2\" id=\"tn_185\">Divers </span><span class=\"S361B S2C S2\" id=\"to_185\">1 287 </span><span class=\"S361C S2C S2\" id=\"tp_185\">881 </span><span class=\"S361D S2C S2\" id=\"tq_185\">Instruments d\u00e9riv\u00e9s </span><span class=\"S361E S2C S2\" id=\"tr_185\">1 663 </span><span class=\"S7C0 S87 S2\" id=\"ts_185\">Autres actifs financiers </span><span class=\"S361F S2A S2\" id=\"tt_185\">\u2013 </span><span class=\"S3620 S87 S2\" id=\"tu_185\">valeur brute </span><span class=\"S3621 S87 S2\" id=\"tv_185\">3 061 </span><span class=\"S3622 S87 S2\" id=\"tw_185\">950 </span><span class=\"S3623 S2C S2\" id=\"tx_185\">Provisions </span><span class=\"S3624 S2C S2\" id=\"ty_185\">(33) </span><span class=\"S3625 S87 S2\" id=\"tz_185\">Autres actifs financiers </span><span class=\"S3626 S2A S2\" id=\"t10_185\">\u2013 </span><span class=\"S3627 S87 S2\" id=\"t11_185\">valeur nette </span><span class=\"S3628 S87 S2\" id=\"t12_185\">3 028 </span><span class=\"S2682 S87 S2\" id=\"t13_185\">950 </span><span class=\"S3629 S87 S2\" id=\"t14_185\">Total autres actifs financiers non courants </span><span class=\"S362A S87 S2\" id=\"t15_185\">3 236 </span><span class=\"S362B S87 S2\" id=\"t16_185\">1 080 </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span><span class=\"S2BD9 S118C S2\" id=\"t4_186\">6.5.2. D\u00e9tail des titres de participation non consolid\u00e9s </span><span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span><span class=\"S368B S2C S2\" id=\"t1y_186\">sont non significatives. </span><span class=\"S368C S87 S2\" id=\"t4_187\">6.6. Stocks et en cours </span><span class=\"S368D S411 S2\" id=\"t5_187\">En milliers d\u2019euros </span><span class=\"S368E S87 S2\" id=\"t6_187\">Mati\u00e8res </span><span class=\"S368F S87 S2\" id=\"t7_187\">premi\u00e8res </span><span class=\"S3690 S87 S2\" id=\"t8_187\">et autres </span><span class=\"S3691 S87 S2\" id=\"t9_187\">appros. </span><span class=\"S3692 S87 S2\" id=\"ta_187\">En-cours </span><span class=\"S3693 S87 S2\" id=\"tb_187\">de biens </span><span class=\"S3694 S87 S2\" id=\"tc_187\">et </span><span class=\"S3695 S87 S2\" id=\"td_187\">services </span><span class=\"S3696 S87 S2\" id=\"te_187\">Produits </span><span class=\"S3697 S87 S2\" id=\"tf_187\">interm\u00e9diaires </span><span class=\"S3698 S87 S2\" id=\"tg_187\">Marchandises </span><span class=\"S3699 S87 S2\" id=\"th_187\">Total </span><span class=\"S369A S87 S2\" id=\"ti_187\">Au 31 d\u00e9cembre 2021 </span><span class=\"S369B S2C S2\" id=\"tj_187\">Valeurs brutes </span><span class=\"S369C S2C S2\" id=\"tk_187\">19 133 </span><span class=\"S369D S2C S2\" id=\"tl_187\">723 </span><span class=\"S369E S2C S2\" id=\"tm_187\">2 925 </span><span class=\"S369F S2C S2\" id=\"tn_187\">18 353 </span><span class=\"S36A0 S87 S2\" id=\"to_187\">41 134 </span><span class=\"S36A1 S2C S2\" id=\"tp_187\">Provisions cumul\u00e9es </span><span class=\"S36A2 S2C S2\" id=\"tq_187\">(645) </span><span class=\"S36A3 S2C S2\" id=\"tr_187\">0 </span><span class=\"S36A4 S2C S2\" id=\"ts_187\">(83) </span><span class=\"S36A5 S2C S2\" id=\"tt_187\">(872) </span><span class=\"S36A6 S87 S2\" id=\"tu_187\">(1 600) </span><span class=\"S36A7 S87 S2\" id=\"tv_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36A8 S87 S2\" id=\"tw_187\">2021 </span><span class=\"S36A9 S87 S2\" id=\"tx_187\">18 488 </span><span class=\"S36AA S87 S2\" id=\"ty_187\">723 </span><span class=\"S36AB S87 S2\" id=\"tz_187\">2 842 </span><span class=\"S36AC S87 S2\" id=\"t10_187\">17 481 </span><span class=\"S36AD S87 S2\" id=\"t11_187\">39 534 </span><span class=\"S36AE S118C S2\" id=\"t12_187\">Variations de </span><span class=\"S36AF S11ED S2\" id=\"t13_187\">l\u2019exercice </span><span class=\"S36B0 S2C S2\" id=\"t14_187\">Mouvements de BFR </span><span class=\"S36B1 S2C S2\" id=\"t15_187\">15 673 </span><span class=\"S36B2 S2C S2\" id=\"t16_187\">1 519 </span><span class=\"S36B3 S2C S2\" id=\"t17_187\">993 </span><span class=\"S36B4 S2C S2\" id=\"t18_187\">2 964 </span><span class=\"S36B5 S87 S2\" id=\"t19_187\">21 150 </span><span class=\"S36B6 S2C S2\" id=\"t1a_187\">Dotations nettes aux provisions </span><span class=\"S36B7 S2C S2\" id=\"t1b_187\">141 </span><span class=\"S36B8 S2C S2\" id=\"t1c_187\">0 </span><span class=\"S36B9 S2C S2\" id=\"t1d_187\">(69) </span><span class=\"S36BA S2C S2\" id=\"t1e_187\">231 </span><span class=\"S36BB S87 S2\" id=\"t1f_187\">303 </span><span class=\"S36BC S2C S2\" id=\"t1g_187\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S36BD S2C S2\" id=\"t1h_187\">0 </span><span class=\"S36BE S2C S2\" id=\"t1i_187\">0 </span><span class=\"S36BF S2C S2\" id=\"t1j_187\">0 </span><span class=\"S36C0 S2C S2\" id=\"t1k_187\">0 </span><span class=\"S36C1 S87 S2\" id=\"t1l_187\">0 </span><span class=\"S36C2 S2C S2\" id=\"t1m_187\">Ecart de conversion </span><span class=\"S36C3 S2C S2\" id=\"t1n_187\">(532) </span><span class=\"S36C4 S2C S2\" id=\"t1o_187\">(4) </span><span class=\"S36C5 S2C S2\" id=\"t1p_187\">(60) </span><span class=\"S36C6 S2C S2\" id=\"t1q_187\">(199) </span><span class=\"S36C7 S87 S2\" id=\"t1r_187\">(796) </span><span class=\"S36C8 S2C S2\" id=\"t1s_187\">Autres </span><span class=\"S36C9 S2C S2\" id=\"t1t_187\">0 </span><span class=\"S36CA S2C S2\" id=\"t1u_187\">0 </span><span class=\"S36CB S2C S2\" id=\"t1v_187\">0 </span><span class=\"S36CC S2C S2\" id=\"t1w_187\">232 </span><span class=\"S36CD S87 S2\" id=\"t1x_187\">232 </span><span class=\"S36CE S87 S2\" id=\"t1y_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36CF S87 S2\" id=\"t1z_187\">2022 </span><span class=\"S36D0 S87 S2\" id=\"t20_187\">33 770 </span><span class=\"S36D1 S87 S2\" id=\"t21_187\">2 238 </span><span class=\"S36D2 S87 S2\" id=\"t22_187\">3 706 </span><span class=\"S36D3 S87 S2\" id=\"t23_187\">20 709 </span><span class=\"S36D4 S87 S2\" id=\"t24_187\">60 423 </span><span class=\"S36D5 S87 S2\" id=\"t25_187\">Au 31 d\u00e9cembre 2022 </span><span class=\"S36D6 S2C S2\" id=\"t26_187\">Valeurs brutes </span><span class=\"S36D7 S2C S2\" id=\"t27_187\">34 270 </span><span class=\"S36D8 S2C S2\" id=\"t28_187\">2 238 </span><span class=\"S36D9 S2C S2\" id=\"t29_187\">3 854 </span><span class=\"S36DA S2C S2\" id=\"t2a_187\">21 352 </span><span class=\"S36DB S87 S2\" id=\"t2b_187\">61 714 </span><span class=\"S36DC S2C S2\" id=\"t2c_187\">Provisions cumul\u00e9es </span><span class=\"S36DD S2C S2\" id=\"t2d_187\">(500) </span><span class=\"S36DE S2C S2\" id=\"t2e_187\">0 </span><span class=\"S36DF S2C S2\" id=\"t2f_187\">(148) </span><span class=\"S36E0 S2C S2\" id=\"t2g_187\">(643) </span><span class=\"S36E1 S87 S2\" id=\"t2h_187\">(1 291) </span><span class=\"S36E2 S87 S2\" id=\"t2i_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36E3 S87 S2\" id=\"t2j_187\">2022 </span><span class=\"S36E4 S87 S2\" id=\"t2k_187\">33 770 </span><span class=\"S36E5 S87 S2\" id=\"t2l_187\">2 238 </span><span class=\"S36E6 S87 S2\" id=\"t2m_187\">3 706 </span><span class=\"S36E7 S87 S2\" id=\"t2n_187\">20 709 </span><span class=\"S36E8 S87 S2\" id=\"t2o_187\">60 423 </span><span class=\"S36E9 S2C S2\" id=\"t2p_187\">Les stocks de mati\u00e8re premi\u00e8re ont augment\u00e9 du fait des hausses de prix notamment sur le nitrite et la </span><span class=\"S36EA S2B S2\" id=\"t2q_187\">volont\u00e9 d\u2019augmenter les stocks afin de se pr\u00e9munir des risques de rupture d\u2019approvisionnement </span><span class=\"S36EB S2C S2\" id=\"t2r_187\">; </span><span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span><span class=\"S3737 S118C S2\" id=\"t29_188\">Etat de la situation financi\u00e8re sur contrats </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span><span class=\"S377E S87 S2\" id=\"t22_189\">6.8. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S377F S411 S2\" id=\"t23_189\">En milliers d\u2019euros </span><span class=\"S3780 S87 S2\" id=\"t24_189\">31 d\u00e9cembre 2022 </span><span class=\"S3781 S87 S2\" id=\"t25_189\">31 d\u00e9cembre 2021 </span><span class=\"S3782 S2C S2\" id=\"t26_189\">VMP </span><span class=\"S3783 S2B S2\" id=\"t27_189\">\u2013 </span><span class=\"S3784 S2C S2\" id=\"t28_189\">Equivalents de tr\u00e9sorerie </span><span class=\"S3785 S2C S2\" id=\"t29_189\">- </span><span class=\"S3786 S2C S2\" id=\"t2a_189\">105 </span><span class=\"S3787 S2C S2\" id=\"t2b_189\">Disponibilit\u00e9s </span><span class=\"S3788 S2C S2\" id=\"t2c_189\">27 710 </span><span class=\"S3789 S2C S2\" id=\"t2d_189\">22 748 </span><span class=\"S378A S87 S2\" id=\"t2e_189\">Total tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S378B S87 S2\" id=\"t2f_189\">27 710 </span><span class=\"S378C S87 S2\" id=\"t2g_189\">22 853 </span><span class=\"S378D S2C S2\" id=\"t2h_189\">D\u00e9couverts bancaires </span><span class=\"S378E S2C S2\" id=\"t2i_189\">(792) </span><span class=\"S378F S2C S2\" id=\"t2j_189\">(1 851) </span><span class=\"S3790 S87 S2\" id=\"t2k_189\">Total tr\u00e9sorerie nette </span><span class=\"S3791 S87 S2\" id=\"t2l_189\">26 918 </span><span class=\"S3792 S87 S2\" id=\"t2m_189\">21 002 </span><span class=\"S3793 S2C S2\" id=\"t2n_189\">Tr\u00e9sorerie reclass\u00e9e en actifs/passifs destin\u00e9s \u00e0 \u00eatre </span><span class=\"S3794 S2C S2\" id=\"t2o_189\">c\u00e9d\u00e9s </span><span class=\"S3795 S2C S2\" id=\"t2p_189\">- </span><span class=\"S3796 S2C S2\" id=\"t2q_189\">- </span><span class=\"S3797 S87 S2\" id=\"t2r_189\">Total de la tr\u00e9sorerie nette des actifs/passifs </span><span class=\"S3798 S87 S2\" id=\"t2s_189\">destin\u00e9s \u00e0 \u00eatre c\u00e9d\u00e9s </span><span class=\"S3799 S87 S2\" id=\"t2t_189\">26 918 </span><span class=\"S379A S87 S2\" id=\"t2u_189\">21 002 </span><span class=\"S379B S2B S2\" id=\"t2v_189\">Le groupe dispose en plus des lignes disponibles dans les filiales de 2 954 K\u20ac de lignes de </span><span class=\"S379C S2C S2\" id=\"t2w_189\">cr\u00e9dit </span><span class=\"S379D S2B S2\" id=\"t2x_189\">disponibles sur des cr\u00e9ances c\u00e9d\u00e9es \u00e0 SGF (factor) mais non mobilis\u00e9es au 31 d\u00e9cembre 2022 et d\u2019un </span><span class=\"S379E S2B S2\" id=\"t2y_189\">d\u00e9couvert confirm\u00e9 de 3M\u20ac utilis\u00e9 \u00e0 hauteur de 30 K\u20ac. </span><span class=\"S379F S2B S2\" id=\"t2z_189\">Le groupe dispose \u00e9galement d\u2019un cr\u00e9dit RCF \u00e0 usage multiple de 30 M\u20ac avec tirage partiel de 14 </span><span class=\"S37A0 S2B S2\" id=\"t30_189\">M\u20ac </span><span class=\"S37A1 S2C S2\" id=\"t31_189\">au 31 d\u00e9cembre 2022. </span>.9. Capital <span class=\"S37A2 S2A S2\" id=\"t5_190\">Nombre d\u2019actions </span><span class=\"S37A3 S87 S2\" id=\"t6_190\">Total du capital </span><span class=\"S37A4 S2A S2\" id=\"t7_190\">(en K\u20ac) </span><span class=\"S37A5 S87 S2\" id=\"t8_190\">Au 31 d\u00e9cembre 2021 </span><span class=\"S37A6 S87 S2\" id=\"t9_190\">2 262 830 </span><span class=\"S37A7 S87 S2\" id=\"ta_190\">7 015 </span><span class=\"S37A8 S87 S2\" id=\"tb_190\">Au 31 d\u00e9cembre 2022 </span><span class=\"S37A9 S87 S2\" id=\"tc_190\">2 262 830 </span><span class=\"S37AA S87 S2\" id=\"td_190\">7 015 </span><span class=\"S37AB S2B S2\" id=\"te_190\">Au cours de l\u2019exercice 2022, le groupe n\u2019a pas proc\u00e9d\u00e9 \u00e0 la distribution de </span><span class=\"S21DD S2C S2\" id=\"tf_190\">dividende. </span><span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span><span class=\"S384C S118C S2\" id=\"t4_192\">Dettes de location </span><span class=\"S384D S410 S2\" id=\"t5_192\">En </span><span class=\"S384E S410 S2\" id=\"t6_192\">milliers </span><span class=\"S384F S411 S2\" id=\"t7_192\">d\u2019euros </span><span class=\"S3850 S87 S2\" id=\"t8_192\">31 </span><span class=\"S3851 S87 S2\" id=\"t9_192\">d\u00e9cembre </span><span class=\"S3852 S87 S2\" id=\"ta_192\">2021 </span><span class=\"S3853 S87 S2\" id=\"tb_192\">Augmen- </span><span class=\"S3854 S87 S2\" id=\"tc_192\">tation </span><span class=\"S3855 S87 S2\" id=\"td_192\">Dimi- </span><span class=\"S3856 S87 S2\" id=\"te_192\">nution </span><span class=\"S3857 S87 S2\" id=\"tf_192\">Reclassement </span><span class=\"S3858 S87 S2\" id=\"tg_192\">courant/ non </span><span class=\"S3859 S87 S2\" id=\"th_192\">courant </span><span class=\"S385A S87 S2\" id=\"ti_192\">Autres </span><span class=\"S385B S87 S2\" id=\"tj_192\">31 </span><span class=\"S385C S87 S2\" id=\"tk_192\">d\u00e9cembre </span><span class=\"S385D S87 S2\" id=\"tl_192\">2022 </span><span class=\"S2658 S2C S2\" id=\"tm_192\">Dettes </span><span class=\"S385E S2C S2\" id=\"tn_192\">de </span><span class=\"S385F S2C S2\" id=\"to_192\">location </span><span class=\"S3860 S2C S2\" id=\"tp_192\">non </span><span class=\"S3861 S2C S2\" id=\"tq_192\">courantes </span><span class=\"S3862 S2C S2\" id=\"tr_192\">15 291 </span><span class=\"S3863 S2C S2\" id=\"ts_192\">6 921 </span><span class=\"S3864 S2C S2\" id=\"tt_192\">- </span><span class=\"S3865 S2C S2\" id=\"tu_192\">(7 477) </span><span class=\"S3866 S2C S2\" id=\"tv_192\">(825) </span><span class=\"S3867 S2C S2\" id=\"tw_192\">13 911 </span><span class=\"S3868 S2C S2\" id=\"tx_192\">Dettes </span><span class=\"S3869 S2C S2\" id=\"ty_192\">de </span><span class=\"S33D8 S2C S2\" id=\"tz_192\">location </span><span class=\"S386A S2C S2\" id=\"t10_192\">courantes </span><span class=\"S386B S2C S2\" id=\"t11_192\">8 751 </span><span class=\"S386C S2C S2\" id=\"t12_192\">2 680 </span><span class=\"S386D S2C S2\" id=\"t13_192\">(10 615) </span><span class=\"S386E S2C S2\" id=\"t14_192\">7 477 </span><span class=\"S386F S2C S2\" id=\"t15_192\">202 </span><span class=\"S3870 S2C S2\" id=\"t16_192\">8 495 </span><span class=\"S3871 S87 S2\" id=\"t17_192\">Total dettes de </span><span class=\"S3872 S87 S2\" id=\"t18_192\">location </span><span class=\"S3873 S87 S2\" id=\"t19_192\">24 042 </span><span class=\"S3874 S87 S2\" id=\"t1a_192\">9 601 </span><span class=\"S3875 S87 S2\" id=\"t1b_192\">(10 615) </span><span class=\"S3876 S87 S2\" id=\"t1c_192\">- </span><span class=\"S3877 S87 S2\" id=\"t1d_192\">(623) </span><span class=\"S3878 S87 S2\" id=\"t1e_192\">22 406 </span><span class=\"S3879 S87 S2\" id=\"t1f_192\">R\u00e9conciliation des \u00ab \u00e9missions / remboursements </span><span class=\"S387A S2A S2\" id=\"t1g_192\">d\u2019emprunts \u00bb avec le Tableau de flux de </span><span class=\"S387B S87 S2\" id=\"t1h_192\">tr\u00e9sorerie </span><span class=\"S387C S411 S2\" id=\"t1i_192\">En milliers d\u2019euros </span><span class=\"S387D S87 S2\" id=\"t1j_192\">31 d\u00e9cembre 2022 </span><span class=\"S387E S87 S2\" id=\"t1k_192\">31 d\u00e9cembre 2021 </span><span class=\"S387F S2C S2\" id=\"t1l_192\">Augmentation des dettes financi\u00e8res non courantes </span><span class=\"S3880 S2C S2\" id=\"t1m_192\">43 530 </span><span class=\"S3881 S2C S2\" id=\"t1n_192\">4 008 </span><span class=\"S3882 S2C S2\" id=\"t1o_192\">Augmentation des dettes financi\u00e8res courantes </span><span class=\"S3883 S2C S2\" id=\"t1p_192\">8 368 </span><span class=\"S3884 S2C S2\" id=\"t1q_192\">3 375 </span><span class=\"S3885 S2C S2\" id=\"t1r_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S3886 S2C S2\" id=\"t1s_192\">(344) </span><span class=\"S3887 S2C S2\" id=\"t1t_192\">(49) </span><span class=\"S3888 S2C S2\" id=\"t1u_192\">Retraitement de la variation des dettes sur location </span><span class=\"S3889 S2C S2\" id=\"t1v_192\">financement </span><span class=\"S388A S2C S2\" id=\"t1w_192\">- </span><span class=\"S388B S2C S2\" id=\"t1x_192\">- </span><span class=\"S388C S2C S2\" id=\"t1y_192\">Augmentation des dettes de location </span><span class=\"S388D S2C S2\" id=\"t1z_192\">- </span><span class=\"S388E S2C S2\" id=\"t20_192\">- </span><span class=\"S388F S2A S2\" id=\"t21_192\">Emission d\u2019emprunts \u2013 </span><span class=\"S3890 S87 S2\" id=\"t22_192\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3891 S87 S2\" id=\"t23_192\">51 554 </span><span class=\"S3892 S87 S2\" id=\"t24_192\">7 334 </span><span class=\"S3893 S2C S2\" id=\"t25_192\">Diminution des dettes financi\u00e8res non courantes </span><span class=\"S3894 S2C S2\" id=\"t26_192\">(15 000) </span><span class=\"S3895 S2C S2\" id=\"t27_192\">- </span><span class=\"S3896 S2C S2\" id=\"t28_192\">Diminution des dettes financi\u00e8res courantes </span><span class=\"S3897 S2C S2\" id=\"t29_192\">(10 130) </span><span class=\"S3898 S2C S2\" id=\"t2a_192\">(9 093) </span><span class=\"S3899 S2C S2\" id=\"t2b_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S389A S2C S2\" id=\"t2c_192\">564 </span><span class=\"S389B S2C S2\" id=\"t2d_192\">0 </span><span class=\"S389C S2C S2\" id=\"t2e_192\">Diminution des dettes de location </span><span class=\"S389D S2C S2\" id=\"t2f_192\">(10 615) </span><span class=\"S389E S2C S2\" id=\"t2g_192\">(9 896) </span><span class=\"S389F S2A S2\" id=\"t2h_192\">Remboursement d\u2019emprunts \u2013 </span><span class=\"S38A0 S87 S2\" id=\"t2i_192\">Tableau de Flux de </span><span class=\"S38A1 S87 S2\" id=\"t2j_192\">Tr\u00e9sorerie </span><span class=\"S38A2 S87 S2\" id=\"t2k_192\">(35 181) </span><span class=\"S38A3 S87 S2\" id=\"t2l_192\">(18 989) </span><span class=\"S38A4 S118C S2\" id=\"t4_193\">Ech\u00e9ancier des dettes financi\u00e8res non courantes et instruments financiers </span><span class=\"S33C2 S411 S2\" id=\"t5_193\">En milliers d\u2019euros </span><span class=\"S38A5 S87 S2\" id=\"t6_193\">Emprunts </span><span class=\"S38A6 S87 S2\" id=\"t7_193\">bancaires et </span><span class=\"S38A7 S87 S2\" id=\"t8_193\">obligataires </span><span class=\"S38A8 S87 S2\" id=\"t9_193\">Dettes sur </span><span class=\"S38A9 S87 S2\" id=\"ta_193\">location </span><span class=\"S38AA S87 S2\" id=\"tb_193\">financement </span><span class=\"S38AB S87 S2\" id=\"tc_193\">Total au 31 </span><span class=\"S38AC S87 S2\" id=\"td_193\">d\u00e9cembre 2022 </span><span class=\"S38AD S87 S2\" id=\"te_193\">Total au 31 d\u00e9cembre </span><span class=\"S38AE S87 S2\" id=\"tf_193\">2021 </span><span class=\"S38AF S2C S2\" id=\"tg_193\">Entre 1 et 2 ans </span><span class=\"S38B0 S2C S2\" id=\"th_193\">11 269 </span><span class=\"S38B1 S2C S2\" id=\"ti_193\">5 886 </span><span class=\"S38B2 S87 S2\" id=\"tj_193\">17 155 </span><span class=\"S33D1 S87 S2\" id=\"tk_193\">31 056 </span><span class=\"S38B3 S2C S2\" id=\"tl_193\">Entre 2 et 3 ans </span><span class=\"S38B4 S2C S2\" id=\"tm_193\">10 743 </span><span class=\"S38B5 S2C S2\" id=\"tn_193\">3 778 </span><span class=\"S38B6 S87 S2\" id=\"to_193\">14 521 </span><span class=\"S38B7 S87 S2\" id=\"tp_193\">12 172 </span><span class=\"S38B8 S2C S2\" id=\"tq_193\">Entre 3 et 4 ans </span><span class=\"S38B9 S2C S2\" id=\"tr_193\">6 810 </span><span class=\"S38BA S2C S2\" id=\"ts_193\">1 481 </span><span class=\"S38BB S87 S2\" id=\"tt_193\">8 291 </span><span class=\"S346B S87 S2\" id=\"tu_193\">10 907 </span><span class=\"S38BC S2C S2\" id=\"tv_193\">Entre 4 et 5 ans </span><span class=\"S38BD S2C S2\" id=\"tw_193\">16 230 </span><span class=\"S38BE S2C S2\" id=\"tx_193\">1 156 </span><span class=\"S38BF S87 S2\" id=\"ty_193\">17 386 </span><span class=\"S346E S87 S2\" id=\"tz_193\">5 996 </span><span class=\"S38C0 S2C S2\" id=\"t10_193\">Plus de 5 ans </span><span class=\"S38C1 S2C S2\" id=\"t11_193\">23 759 </span><span class=\"S38C2 S2C S2\" id=\"t12_193\">1 610 </span><span class=\"S38C3 S87 S2\" id=\"t13_193\">25 369 </span><span class=\"S38C4 S87 S2\" id=\"t14_193\">5 486 </span><span class=\"S38C5 S87 S2\" id=\"t15_193\">Total </span><span class=\"S38C6 S87 S2\" id=\"t16_193\">68 811 </span><span class=\"S38C7 S87 S2\" id=\"t17_193\">13 911 </span><span class=\"S38C8 S87 S2\" id=\"t18_193\">82 722 </span><span class=\"S38C9 S87 S2\" id=\"t19_193\">65 617 </span><span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span><span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span>Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement se<span class=\"S39EF S87 S2\" id=\"t2_196\">6.13. Autres provisions </span><span class=\"S39F0 S411 S2\" id=\"t3_196\">En milliers d\u2019euros </span><span class=\"S39F1 S87 S2\" id=\"t4_196\">D\u00e9mant. </span><span class=\"S39F2 S87 S2\" id=\"t5_196\">Provisions sur </span><span class=\"S39F3 S87 S2\" id=\"t6_196\">Contrats </span><span class=\"S39F4 S87 S2\" id=\"t7_196\">Autres (1) </span><span class=\"S39F5 S87 S2\" id=\"t8_196\">Total </span><span class=\"S39F6 S87 S2\" id=\"t9_196\">D\u00e9contam. </span><span class=\"S39F7 S87 S2\" id=\"ta_196\">D\u00e9pol. </span><span class=\"S39F8 S87 S2\" id=\"tb_196\">Au 31 d\u00e9cembre 2021 </span><span class=\"S39F9 S87 S2\" id=\"tc_196\">14 461 </span><span class=\"S39FA S87 S2\" id=\"td_196\">696 </span><span class=\"S39FB S87 S2\" id=\"te_196\">8 992 </span><span class=\"S39FC S87 S2\" id=\"tf_196\">24 150 </span><span class=\"S39FD S2C S2\" id=\"tg_196\">Provisions suppl\u00e9mentaires </span><span class=\"S39FE S2C S2\" id=\"th_196\">144 </span><span class=\"S39FF S2C S2\" id=\"ti_196\">1 740 </span><span class=\"S3A00 S2C S2\" id=\"tj_196\">1 675 </span><span class=\"S3A01 S2C S2\" id=\"tk_196\">3 559 </span><span class=\"S3A02 S2C S2\" id=\"tl_196\">Reprises </span><span class=\"S3A03 S2C S2\" id=\"tm_196\">(100) </span><span class=\"S3A04 S2C S2\" id=\"tn_196\">(1 199) </span><span class=\"S3A05 S2C S2\" id=\"to_196\">(3 949) </span><span class=\"S3A06 S2C S2\" id=\"tp_196\">(5 248) </span><span class=\"S3A07 S2C S2\" id=\"tq_196\">Variation de p\u00e9rim\u00e8tre </span><span class=\"S3A08 S2C S2\" id=\"tr_196\">- </span><span class=\"S3A09 S2C S2\" id=\"ts_196\">- </span><span class=\"S3A0A S2C S2\" id=\"tt_196\">- </span><span class=\"S3A0B S2C S2\" id=\"tu_196\">- </span><span class=\"S3A0C S2C S2\" id=\"tv_196\">Variation du montant actualis\u00e9 </span><span class=\"S3A0D S2C S2\" id=\"tw_196\">(690) </span><span class=\"S3A0E S2C S2\" id=\"tx_196\">- </span><span class=\"S3A0F S2C S2\" id=\"ty_196\">- </span><span class=\"S3A10 S2C S2\" id=\"tz_196\">(690) </span><span class=\"S3A11 S2C S2\" id=\"t10_196\">(effet temps et modification du taux) </span><span class=\"S3A12 S2C S2\" id=\"t11_196\">Ecart de conversion </span><span class=\"S3A13 S2C S2\" id=\"t12_196\">(484) </span><span class=\"S3A14 S2C S2\" id=\"t13_196\">- </span><span class=\"S3A15 S2C S2\" id=\"t14_196\">(46) </span><span class=\"S3A16 S2C S2\" id=\"t15_196\">(530) </span><span class=\"S3A17 S2C S2\" id=\"t16_196\">Autres mouvements (2) </span><span class=\"S3A18 S2C S2\" id=\"t17_196\">- </span><span class=\"S3A19 S2C S2\" id=\"t18_196\">969 </span><span class=\"S3A1A S2C S2\" id=\"t19_196\">969 </span><span class=\"S3A1B S87 S2\" id=\"t1a_196\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3A1C S87 S2\" id=\"t1b_196\">13 331 </span><span class=\"S3A1D S87 S2\" id=\"t1c_196\">1 237 </span><span class=\"S3A1E S87 S2\" id=\"t1d_196\">7 641 </span><span class=\"S3A1F S87 S2\" id=\"t1e_196\">22 210 </span><span class=\"S3A20 S2C S2\" id=\"t1f_196\">(1) </span><span class=\"S3A21 S2C S2\" id=\"t1g_196\">Les autres provisions pour risques et charges correspondent essentiellement aux risques de </span><span class=\"S3A22 S2B S2\" id=\"t1h_196\">l\u2019activit\u00e9 courante du groupe (litiges commerciaux et prud\u2019homaux, franchises sur les sinistres </span><span class=\"S3A23 S2B S2\" id=\"t1i_196\">assur\u00e9s\u2026). </span><span class=\"S3A24 S2C S2\" id=\"t1j_196\">La variation des autres provisions pour risques sont li\u00e9es \u00e0 la sinistralit\u00e9 et aux plans de </span><span class=\"S3A25 S2C S2\" id=\"t1k_196\">restructuration. </span><span class=\"S3A26 S2C S2\" id=\"t1l_196\">(2) </span><span class=\"S3A27 S2B S2\" id=\"t1m_196\">Les autres mouvements sont principalement constitu\u00e9s d\u2019une provision pour charge constat\u00e9e </span><span class=\"S3A28 S2B S2\" id=\"t1n_196\">sur la plateforme Ecocentre chez 2B Recyclage pour 1 048K\u20ac. </span><span class=\"S3A29 S118C S2\" id=\"t1o_196\">D\u00e9tail des autres provisions entre non courant et courant </span><span class=\"S3A2A S411 S2\" id=\"t1p_196\">En milliers d\u2019euros </span><span class=\"S3A2B S87 S2\" id=\"t1q_196\">31 d\u00e9cembre 2022 </span><span class=\"S3A2C S87 S2\" id=\"t1r_196\">31 d\u00e9cembre 2021 </span><span class=\"S3A2D S2C S2\" id=\"t1s_196\">Non courant </span><span class=\"S3A2E S2C S2\" id=\"t1t_196\">19 208 </span><span class=\"S3A2F S2C S2\" id=\"t1u_196\">21 721 </span><span class=\"S3A30 S2C S2\" id=\"t1v_196\">Courant </span><span class=\"S3A31 S2C S2\" id=\"t1w_196\">3 002 </span><span class=\"S3A32 S2C S2\" id=\"t1x_196\">2 429 </span><span class=\"S3A33 S87 S2\" id=\"t1y_196\">Total </span><span class=\"S3A34 S87 S2\" id=\"t1z_196\">22 210 </span><span class=\"S3A35 S87 S2\" id=\"t20_196\">24 150 </span><span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span><span class=\"S3A4C S87 S2\" id=\"to_197\">6.15. La variation du Besoin en Fonds de Roulement </span><span class=\"S3A4D S2B S2\" id=\"tp_197\">La variation du besoin en fonds de roulement s\u2019analyse comme suit </span><span class=\"S3A4E S2C S2\" id=\"tq_197\">: </span><span class=\"S3A4F S411 S2\" id=\"tr_197\">En milliers d\u2019euros </span><span class=\"S3A50 S87 S2\" id=\"ts_197\">Variations du BFR &amp; provisions courantes </span><span class=\"S3A51 S87 S2\" id=\"tt_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A52 S87 S2\" id=\"tu_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A53 S2C S2\" id=\"tv_197\">Stocks et en cours </span><span class=\"S3A54 S2C S2\" id=\"tw_197\">(21 150) </span><span class=\"S3A55 S2C S2\" id=\"tx_197\">(11 537) </span><span class=\"S3A56 S2C S2\" id=\"ty_197\">Clients et autres d\u00e9biteurs </span><span class=\"S3A57 S2C S2\" id=\"tz_197\">(18 771) </span><span class=\"S3A58 S2C S2\" id=\"t10_197\">(6 578) </span><span class=\"S3A59 S2C S2\" id=\"t11_197\">Autres actifs long terme </span><span class=\"S3A5A S2C S2\" id=\"t12_197\">- </span><span class=\"S3A5B S2C S2\" id=\"t13_197\">- </span><span class=\"S3A5C S2C S2\" id=\"t14_197\">Autres actifs courants </span><span class=\"S3A5D S2C S2\" id=\"t15_197\">(383) </span><span class=\"S3A5E S2C S2\" id=\"t16_197\">(1 068) </span><span class=\"S3A5F S87 S2\" id=\"t17_197\">Sous total </span><span class=\"S3A60 S87 S2\" id=\"t18_197\">(40 304) </span><span class=\"S3A61 S87 S2\" id=\"t19_197\">(19 183) </span><span class=\"S3A62 S2C S2\" id=\"t1a_197\">Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A63 S2C S2\" id=\"t1b_197\">27 832 </span><span class=\"S3A64 S2C S2\" id=\"t1c_197\">7 646 </span><span class=\"S3A65 S2C S2\" id=\"t1d_197\">Autres passifs long terme </span><span class=\"S3A66 S2C S2\" id=\"t1e_197\">171 </span><span class=\"S3A67 S2C S2\" id=\"t1f_197\">456 </span><span class=\"S1A4D S2C S2\" id=\"t1g_197\">Autres passifs courants </span><span class=\"S3A68 S2C S2\" id=\"t1h_197\">(2 399) </span><span class=\"S3A69 S2C S2\" id=\"t1i_197\">1 177 </span><span class=\"S3A6A S87 S2\" id=\"t1j_197\">Sous total </span><span class=\"S3A6B S87 S2\" id=\"t1k_197\">25 604 </span><span class=\"S3A6C S87 S2\" id=\"t1l_197\">9 279 </span><span class=\"S3A6D S87 S2\" id=\"t1m_197\">Besoin en fonds de roulement </span><span class=\"S3A6E S87 S2\" id=\"t1n_197\">(14 700) </span><span class=\"S3A6F S87 S2\" id=\"t1o_197\">(9 904) </span><span class=\"S3A70 S2C S2\" id=\"t1p_197\">Provisions sur actifs circulant </span><span class=\"S3A71 S2C S2\" id=\"t1q_197\">(122) </span><span class=\"S3A72 S2C S2\" id=\"t1r_197\">4 953 </span><span class=\"S3A73 S87 S2\" id=\"t1s_197\">Besoin en fonds de roulement net </span><span class=\"S3A74 S87 S2\" id=\"t1t_197\">(14 822) </span><span class=\"S3A75 S87 S2\" id=\"t1u_197\">(4 951) </span><span class=\"S3A76 S87 S2\" id=\"t2_198\">6.16. Incidence des variations de p\u00e9rim\u00e8tre et transactions entre actionnaires </span><span class=\"S3A77 S411 S2\" id=\"t3_198\">En milliers d\u2019euros </span><span class=\"S3A78 S87 S2\" id=\"t4_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A79 S87 S2\" id=\"t5_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A7A S2C S2\" id=\"t6_198\">Tr\u00e9sorerie acquise lors des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A7B S2C S2\" id=\"t7_198\">- </span><span class=\"S3A7C S2C S2\" id=\"t8_198\">41 </span><span class=\"S3A7D S2C S2\" id=\"t9_198\">Investissement en titres consolid\u00e9s (1) </span><span class=\"S3A7E S2C S2\" id=\"ta_198\">(175) </span><span class=\"S3A7F S2C S2\" id=\"tb_198\">(1 575) </span><span class=\"S3A80 S87 S2\" id=\"tc_198\">Impact des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A81 S87 S2\" id=\"td_198\">(175) </span><span class=\"S3A82 S87 S2\" id=\"te_198\">(1 534) </span><span class=\"S3A83 S2C S2\" id=\"tf_198\">Tr\u00e9sorerie c\u00e9d\u00e9e lors des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A84 S2C S2\" id=\"tg_198\">- </span><span class=\"S3A85 S2C S2\" id=\"th_198\">- </span><span class=\"S3A86 S2C S2\" id=\"ti_198\">D\u00e9sinvestissement en titres consolid\u00e9s </span><span class=\"S3A87 S2C S2\" id=\"tj_198\">- </span><span class=\"S3A88 S2C S2\" id=\"tk_198\">- </span><span class=\"S3A89 S87 S2\" id=\"tl_198\">Impact des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A8A S87 S2\" id=\"tm_198\">- </span><span class=\"S3A8B S87 S2\" id=\"tn_198\">- </span><span class=\"S3A8C S87 S2\" id=\"to_198\">Total des incidences de p\u00e9rim\u00e8tre </span><span class=\"S3A8D S87 S2\" id=\"tp_198\">- </span><span class=\"S3A8E S87 S2\" id=\"tq_198\">(40) </span><span class=\"S3A8F S87 S2\" id=\"tr_198\">Total des transactions entre actionnaires </span><span class=\"S3A90 S87 S2\" id=\"ts_198\">(175) </span><span class=\"S35AA S87 S2\" id=\"tt_198\">(1 574) </span><span class=\"S3A91 S2C S2\" id=\"tu_198\">(1) Paiement diff\u00e9r\u00e9 en 2022 au titre de la prise de contr\u00f4le de Normat Services fin 2021. </span><span class=\"S3A92 S87 S2\" id=\"tv_198\">6.17. Engagements financiers </span><span class=\"S3A93 S411 S2\" id=\"tw_198\">En milliers d\u2019euros </span><span class=\"S3A94 S87 S2\" id=\"tx_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A95 S87 S2\" id=\"ty_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A96 S2C S2\" id=\"tz_198\">Avals et cautions (1) </span><span class=\"S3A97 S2C S2\" id=\"t10_198\">21 320 </span><span class=\"S3A98 S2C S2\" id=\"t11_198\">25 878 </span><span class=\"S3A99 S2C S2\" id=\"t12_198\">Hypoth\u00e8ques et nantissements </span><span class=\"S3A9A S2C S2\" id=\"t13_198\">8 436 </span><span class=\"S3A9B S2C S2\" id=\"t14_198\">7 373 </span><span class=\"S3A9C S87 S2\" id=\"t15_198\">Total des garanties donn\u00e9es </span><span class=\"S3A9D S87 S2\" id=\"t16_198\">29 756 </span><span class=\"S3A9E S87 S2\" id=\"t17_198\">33 251 </span><span class=\"S3A9F S411 S2\" id=\"t18_198\">En milliers d\u2019euros </span><span class=\"S3AA0 S87 S2\" id=\"t19_198\">31 d\u00e9cembre 2022 </span><span class=\"S3AA1 S87 S2\" id=\"t1a_198\">31 d\u00e9cembre 2021 </span><span class=\"S3AA2 S2C S2\" id=\"t1b_198\">Effets escompt\u00e9s non \u00e9chus </span><span class=\"S3AA3 S2C S2\" id=\"t1c_198\">168 </span><span class=\"S3AA4 S2C S2\" id=\"t1d_198\">147 </span><span class=\"S3AA5 S2C S2\" id=\"t1e_198\">Avals et cautions </span><span class=\"S3AA6 S2C S2\" id=\"t1f_198\">3 189 </span><span class=\"S3AA7 S2C S2\" id=\"t1g_198\">3 284 </span><span class=\"S3AA8 S87 S2\" id=\"t1h_198\">Total des garanties re\u00e7ues </span><span class=\"S3AA9 S87 S2\" id=\"t1i_198\">3 357 </span><span class=\"S3AAA S87 S2\" id=\"t1j_198\">3 432 </span><span class=\"S12EF S2C S2\" id=\"t1k_198\">(1) dont garantie portant sur les soci\u00e9t\u00e9s </span><span class=\"S3AAB S2B S2\" id=\"t1l_198\">mises en \u00e9quivalence de 3 579K\u20ac en 2021 </span><span class=\"S3AAC S2C S2\" id=\"t1m_198\">La ligne Avals et Caution ne concerne plus que les cautions de march\u00e9. </span><span class=\"S3AAE S87 S2\" id=\"t3_199\">INFORMATIONS RELATIVES AUX PARTIES LIEES </span><span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span><span class=\"S3AB7 S87 S2\" id=\"tc_199\">7.3. R\u00e9mun\u00e9ration du personnel dirigeant-cl\u00e9 </span><span class=\"S3AB8 S2C S2\" id=\"td_199\">Le personnel dirigeant cl\u00e9 du Groupe EPC est compos\u00e9 du mandataire social de la soci\u00e9t\u00e9 EPC S.A. au </span><span class=\"S3AB9 S2C S2\" id=\"te_199\">31 d\u00e9cembre 2022. </span><span class=\"S3ABA S11ED S2\" id=\"tf_199\">En milliers d\u2019euros </span><span class=\"S3ABB S87 S2\" id=\"tg_199\">Exercice 2021 </span><span class=\"S3ABC S87 S2\" id=\"th_199\">Exercice 2022 </span><span class=\"S3ABD S2C S2\" id=\"ti_199\">R\u00e9mun\u00e9rations avantages en nature </span><span class=\"S3ABE S2C S2\" id=\"tj_199\">Jetons de pr\u00e9sence </span><span class=\"S3ABF S2C S2\" id=\"tk_199\">Autres </span><span class=\"S3AC0 S2C S2\" id=\"tl_199\">Paiement en action </span><span class=\"S3AC1 S2C S2\" id=\"tm_199\">526 </span><span class=\"S3AC2 S2C S2\" id=\"tn_199\">63 </span><span class=\"S3AC3 S2C S2\" id=\"to_199\">80 </span><span class=\"S3AC4 S2C S2\" id=\"tp_199\">- </span><span class=\"S3AC5 S2C S2\" id=\"tq_199\">540 </span><span class=\"S3AC6 S2C S2\" id=\"tr_199\">64 </span><span class=\"S3AC7 S2C S2\" id=\"ts_199\">- </span><span class=\"S3AC8 S2C S2\" id=\"tt_199\">- </span><span class=\"S3AC9 S87 S2\" id=\"tu_199\">Total </span><span class=\"S3ACA S87 S2\" id=\"tv_199\">670 </span><span class=\"S3ACB S87 S2\" id=\"tw_199\">605 </span><span class=\"S3ACC S2B S2\" id=\"tx_199\">Le d\u00e9tail des r\u00e9mun\u00e9rations des dirigeants figure dans la section 13 du Document d\u2019Enregistrement </span><span class=\"S3ACD S2C S2\" id=\"ty_199\">Universel </span><span class=\"S3ACE S87 S2\" id=\"t2_200\">7.4. Transactions avec des parties li\u00e9es </span><span class=\"S3ACF S2C S2\" id=\"t3_200\">Le Groupe entretient des relations avec les parties li\u00e9es suivantes : </span><span class=\"S3AD0 S88 S2\" id=\"t4_200\">\u2022 </span><span class=\"S3AD1 S2B S2\" id=\"t5_200\">EJ.Barbier, maison m\u00e8re d\u2019EPC SA </span><span class=\"S3AD2 S88 S2\" id=\"t6_200\">\u2022 </span><span class=\"S3AD3 S2C S2\" id=\"t7_200\">Adex, et Adex Services filiales d\u00e9tenues majoritairement par EJ.Barbier. </span><span class=\"S3AD4 S2C S2\" id=\"t8_200\">Ces parties li\u00e9es assurent des prestations de services pour le compte du Groupe pour un montant de </span><span class=\"S3AD5 S2C S2\" id=\"t9_200\">11 </span><span class=\"S3AD6 S2B S2\" id=\"ta_200\">137 K\u20ac au cours de l\u2019exercice 2022 contre 9 626 K\u20ac </span><span class=\"S3AD7 S2B S2\" id=\"tb_200\">pour l\u2019exercice 2021. </span><span class=\"S3AD8 S11ED S2\" id=\"tc_200\">En milliers d\u2019euros </span><span class=\"S3AD9 S87 S2\" id=\"td_200\">Exercice 2022 </span><span class=\"S3ADA S87 S2\" id=\"te_200\">Exercice 2021 </span><span class=\"S3ADB S118C S2\" id=\"tf_200\">Adex SNC </span><span class=\"S3ADC S87 S2\" id=\"tg_200\">9 968 </span><span class=\"S3ADD S87 S2\" id=\"th_200\">8 564 </span><span class=\"S3ADE S2B S2\" id=\"ti_200\">Prestation d\u2019assistance et de conseil r\u00e9alis\u00e9es par </span><span class=\"S3ADF S2C S2\" id=\"tj_200\">ADEX SNC (1) </span><span class=\"S3AE0 S2C S2\" id=\"tk_200\">Personnel mis \u00e0 disposition Nitrates &amp; Innov. </span><span class=\"S3AE1 S2C S2\" id=\"tl_200\">Refacturation SMA (t\u00e9l\u00e9phone) </span><span class=\"S3AE2 S2C S2\" id=\"tm_200\">Refacturation EPC SA (t\u00e9l\u00e9phone) </span><span class=\"S3AE3 S2C S2\" id=\"tn_200\">Refacturation EPC France (divers) </span><span class=\"S3AE4 S2C S2\" id=\"to_200\">9 876 </span><span class=\"S3AE5 S2C S2\" id=\"tp_200\">89 </span><span class=\"S3AE6 S2C S2\" id=\"tq_200\">2 </span><span class=\"S3AE7 S2C S2\" id=\"tr_200\">1 </span><span class=\"S3AE8 S2C S2\" id=\"ts_200\">0 </span><span class=\"S3AE9 S2C S2\" id=\"tt_200\">8 436 </span><span class=\"S3AEA S2C S2\" id=\"tu_200\">125 </span><span class=\"S3AEB S2C S2\" id=\"tv_200\">2 </span><span class=\"S3AEC S2C S2\" id=\"tw_200\">1 </span><span class=\"S3AED S2C S2\" id=\"tx_200\">0 </span><span class=\"S3AEE S118C S2\" id=\"ty_200\">Adex Services Limited </span><span class=\"S3AEF S87 S2\" id=\"tz_200\">878 </span><span class=\"S3AF0 S87 S2\" id=\"t10_200\">779 </span><span class=\"S3AF1 S2C S2\" id=\"t11_200\">Prestations de management EPC UK r\u00e9alis\u00e9es par Adex </span><span class=\"S3AF2 S2C S2\" id=\"t12_200\">Services Ltd (2) </span><span class=\"S3AF3 S2C S2\" id=\"t13_200\">878 </span><span class=\"S3AF4 S2C S2\" id=\"t14_200\">779 </span><span class=\"S3AF5 S87 S2\" id=\"t15_200\">EJ Barbier </span><span class=\"S3AF6 S87 S2\" id=\"t16_200\">291 </span><span class=\"S3AF7 S87 S2\" id=\"t17_200\">283 </span><span class=\"S3AF8 S2C S2\" id=\"t18_200\">Prestation de services informatiques EPC SA (3) </span><span class=\"S3AF9 S2C S2\" id=\"t19_200\">Prestation de services informatiques EPC France (3) </span><span class=\"S3AFA S2C S2\" id=\"t1a_200\">Assurance responsabilit\u00e9 civile des dirigeants (4) </span><span class=\"S3AFB S2C S2\" id=\"t1b_200\">50 </span><span class=\"S3AFC S2C S2\" id=\"t1c_200\">166 </span><span class=\"S3AFD S2C S2\" id=\"t1d_200\">75 </span><span class=\"S3AFE S2C S2\" id=\"t1e_200\">83 </span><span class=\"S3AFF S2C S2\" id=\"t1f_200\">145 </span><span class=\"S3B00 S2C S2\" id=\"t1g_200\">55 </span><span class=\"S3B01 S87 S2\" id=\"t1h_200\">Total </span><span class=\"S3B02 S87 S2\" id=\"t1i_200\">11 137 </span><span class=\"S3B03 S87 S2\" id=\"t1j_200\">9 626 </span><span class=\"S3B04 S2C S2\" id=\"t1k_200\">(5) </span><span class=\"S3B05 S2B S2\" id=\"t1l_200\">La soci\u00e9t\u00e9 EPC n\u2019emploie aucun salari\u00e9. Elle ne dispose donc pas en propre des moyens n\u00e9cessaires </span><span class=\"S3B06 S2B S2\" id=\"t1m_200\">\u00e0 la r\u00e9alisation de ses obligations de soci\u00e9t\u00e9 cot\u00e9e et d\u2019holding animatrice d\u2019un groupe de soci\u00e9t\u00e9s. </span><span class=\"S3B07 S2C S2\" id=\"t1n_200\">Adex lui fournit conseil et assistance dans les domaines suivants : en mati\u00e8re administratif et </span><span class=\"S3B08 S2C S2\" id=\"t1o_200\">financier (contr\u00f4le de gestion, tr\u00e9sorerie, financement, comptabilit\u00e9, consolidation, communication </span><span class=\"S3B09 S2C S2\" id=\"t1p_200\">financi\u00e8re), juridique et fiscal, ressources humaines, assurance, audit interne, strat\u00e9gie et </span><span class=\"S3B0A S2C S2\" id=\"t1q_200\">d\u00e9veloppement, marketing, logistique achat, s\u00e9curit\u00e9, sant\u00e9 et environnement. </span><span class=\"S3B0B S2C S2\" id=\"t1r_200\">En contrepartie de ses services, Adex per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B0C S2B S2\" id=\"t1s_200\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B0D S2C S2\" id=\"t1t_200\">frais dir</span><span class=\"S3B0E S2B S2\" id=\"t1u_200\">ects non affect\u00e9s. Une partie de ces services est rendue au b\u00e9n\u00e9fice des filiales d\u2019EPC SA, </span><span class=\"S3B0F S2C S2\" id=\"t1v_200\">qui refacture les filiales concern\u00e9es. </span><span class=\"S3B10 S2C S2\" id=\"t1w_200\">(6) </span><span class=\"S3B11 S2C S2\" id=\"t1x_200\">Adex Services Ltd fournit \u00e0 EPC UK (soci\u00e9t\u00e9 dont EPC SA d\u00e9tient 92,60% du capital) conseil et </span><span class=\"S3B12 S2C S2\" id=\"t1y_200\">assistance dans les mati\u00e8res suivantes : business d\u00e9veloppement, communication et marketing, </span><span class=\"S3B13 S2C S2\" id=\"t1z_200\">juridique et fiscal, ressources humaines. En contrepartie de ses services, Adex Services Ltd per\u00e7oit </span><span class=\"S3B14 S2C S2\" id=\"t20_200\">une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de fonctionnement au titre desdits services augment\u00e9e </span><span class=\"S3B15 S2B S2\" id=\"t21_200\">d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses frais directs non affect\u00e9s. </span><span class=\"S3B16 S2C S2\" id=\"t22_200\">(7) </span><span class=\"S3B17 S2B S2\" id=\"t23_200\">Afin d\u2019all\u00e9ger les investissements d\u2019EPC SA en mati\u00e8re informatique, EJ Barbier, qui consolide </span><span class=\"S3B18 S2C S2\" id=\"t24_200\">EPC SA et ses filiales dans ses comptes, a acquis certains serveurs et logiciels en 2016 (Salle </span><span class=\"S3B19 S2B S2\" id=\"t25_200\">serveur, syst\u00e8me PRA, ERP, SIRH, \u2026), qu\u2019elle met \u00e0 disposition d\u2019EPC SA et ses filiales, et dont </span><span class=\"S3B1A S2B S2\" id=\"t26_200\">elle assure la maintenance applicative, l\u2019assistance technique et les adaptations n\u00e9cessaires. </span><span class=\"S3B1B S2C S2\" id=\"t27_200\">En </span><span class=\"S3B1C S2C S2\" id=\"t28_200\">contrepartie de ses services, EJ Barbier per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B1D S2B S2\" id=\"t2_201\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B1E S2C S2\" id=\"t3_201\">frais directs non affect\u00e9s. </span><span class=\"S3B1F S2C S2\" id=\"t4_201\">(8) </span><span class=\"S3B20 S2B S2\" id=\"t5_201\">La police d\u2019assurance responsabilit\u00e9 civile des dirigeants du groupe EJ Barbier e</span><span class=\"S3B21 S2C S2\" id=\"t6_201\">st souscrite au </span><span class=\"S3B22 S2B S2\" id=\"t7_201\">niveau d\u2019EJ Barbier, qui refacture \u00e0 EPC SA la quote</span><span class=\"S3B23 S2C S2\" id=\"t8_201\">-</span><span class=\"S3B24 S2B S2\" id=\"t9_201\">part des primes correspondant \u00e0 l\u2019assurance </span><span class=\"S3B25 S2C S2\" id=\"ta_201\">de ses dirigeants. </span><span class=\"S3B26 S2B S2\" id=\"tb_201\">Les sommes dues par le Groupe aux parties li\u00e9es \u00e0 fin d\u00e9cembre 2022 s\u2019\u00e9l\u00e8vent \u00e0 5 618 K\u20ac contre 5.206 </span><span class=\"S3B27 S2B S2\" id=\"tc_201\">K\u20ac \u00e0 fin 2021. </span><span class=\"S3B28 S87 S2\" id=\"td_201\">Proc\u00e9dure Candel &amp; Partners </span><span class=\"S3B29 S2C S2\" id=\"te_201\">Le 29 novembre 2016, la soci\u00e9t\u00e9 Candel &amp; Partners a assign\u00e9 tous les administrateurs de la soci\u00e9t\u00e9 E.J. </span><span class=\"S3B2A S2B S2\" id=\"tf_201\">Barbier (dont certains sont \u00e9galement administrateurs d\u2019EPC SA) ainsi qu\u2019EPC SA devant le Tribunal </span><span class=\"S3B2B S2C S2\" id=\"tg_201\">de commerce de Paris, en solli</span><span class=\"S3B2C S2B S2\" id=\"th_201\">citant leur condamnation solidaire \u00e0 payer \u00e0 EPC SA 15,4 millions d\u2019euros </span><span class=\"S3B2D S2C S2\" id=\"ti_201\">de dommages-int\u00e9r\u00eats en r\u00e9paration du pr\u00e9judice que lui aurait caus\u00e9 des conventions conclues par EPC </span><span class=\"S3B2E S2C S2\" id=\"tj_201\">ou ses filiales avec E.J. Barbier et les soci\u00e9t\u00e9s ADEX et ADEX Services Limited au titre des exercices </span><span class=\"S3B2F S2B S2\" id=\"tk_201\">2000 \u00e0 2013 inclus, ainsi qu\u20191,5 million d\u2019euros de dommages</span><span class=\"S3B30 S2C S2\" id=\"tl_201\">-int\u00e9r\u00eats </span><span class=\"S3B31 S410 S2\" id=\"tm_201\">\u00ab au titre du pr\u00e9judice subi par </span><span class=\"S3B32 S411 S2\" id=\"tn_201\">EPC du fait du retard dans l\u2019indemnisation \u00bb</span><span class=\"S3B33 S2B S2\" id=\"to_201\">, 300.000\u20ac en application de l\u2019article 700 CPC, et les </span><span class=\"S3B34 S2C S2\" id=\"tp_201\">d\u00e9pens. </span><span class=\"S3B35 S2C S2\" id=\"tq_201\">Dans le cadre de cette proc\u00e9dure, la soci\u00e9t\u00e9 Candel &amp; Partners vise sp\u00e9cifiquement : </span><span class=\"S3B36 S2C S2\" id=\"tr_201\">- </span><span class=\"S3B37 S2C S2\" id=\"ts_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B38 S2E S2\" id=\"tt_201\">er </span><span class=\"S3B39 S2C S2\" id=\"tu_201\">janvier 2000 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B3A S2C S2\" id=\"tv_201\">services conclue entre la soci\u00e9t\u00e9 ADEX, en qualit\u00e9 de prestataire, et la Soci\u00e9t\u00e9, en qualit\u00e9 de </span><span class=\"S3B3B S2C S2\" id=\"tw_201\">b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 du 4 janvier 2000 et portant sur des prestations </span><span class=\"S3B3C S2B S2\" id=\"tx_201\">d\u2019assistance dans (i) les domaines techniques, de la strat\u00e9gie et de la production, (ii) le domaine </span><span class=\"S3B3D S2C S2\" id=\"ty_201\">de la logistique et des transports, (iii) le domaine de la strat\u00e9gie commerciale, (iv) le marketing, </span><span class=\"S3B3E S2C S2\" id=\"tz_201\">(v) la communication, (vi) les relations internationales, (vii) le domaine comptable, (viii) le </span><span class=\"S3B3F S2C S2\" id=\"t10_201\">domaine financier, (ix) le domaine de la tr\u00e9sorerie, (x) les domaines juridique et fiscal et (xi) le </span><span class=\"S3B40 S2C S2\" id=\"t11_201\">domaine des relations humaines. </span><span class=\"S3B41 S2C S2\" id=\"t12_201\">- </span><span class=\"S3B42 S2C S2\" id=\"t13_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B43 S2E S2\" id=\"t14_201\">er </span><span class=\"S3B44 S2C S2\" id=\"t15_201\">janvier au 31 d\u00e9cembre 2013, la convention de prestations de service en </span><span class=\"S3B45 S2B S2\" id=\"t16_201\">date du 6 mars 2013 portant sur des prestations d\u2019assistance dans (i) le domaine du marketing </span><span class=\"S3B46 S2C S2\" id=\"t17_201\">et de la communication, (ii) le domaine administrati</span><span class=\"S3B47 S2B S2\" id=\"t18_201\">f et financier, (iii) le domaine de l\u2019audit </span><span class=\"S3B48 S2C S2\" id=\"t19_201\">interne (iv) la direction de la strat\u00e9gie et du d\u00e9veloppement (v) la direction logistique et des </span><span class=\"S3B49 S2C S2\" id=\"t1a_201\">achats et (vi) le domaine de la S\u00e9curit\u00e9 </span><span class=\"S3B4A S2B S2\" id=\"t1b_201\">\u2013 </span><span class=\"S3B4B S2C S2\" id=\"t1c_201\">Sant\u00e9 </span><span class=\"S3B4C S2B S2\" id=\"t1d_201\">\u2013 </span><span class=\"S3B4D S2C S2\" id=\"t1e_201\">Environnement et pr\u00e9voyant une r\u00e9mun\u00e9ration </span><span class=\"S3B4E S2C S2\" id=\"t1f_201\">sur la base des co\u00fbt</span><span class=\"S3B4F S2B S2\" id=\"t1g_201\">s r\u00e9els augment\u00e9s d\u2019une marge de 8%, mais seulement en ce qui concerne la </span><span class=\"S3B50 S2B S2\" id=\"t1h_201\">refacturation par ADEX \u00e0 EPC SA d\u2019une partie des loyers pay\u00e9s par ADEX \u00e0 E.J. Barbier. </span><span class=\"S3B51 S2C S2\" id=\"t1i_201\">- </span><span class=\"S3B52 S2C S2\" id=\"t1j_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B53 S2E S2\" id=\"t1k_201\">er </span><span class=\"S3B54 S2C S2\" id=\"t1l_201\">janvier 2007 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B55 S2C S2\" id=\"t1m_201\">services informatiques conclue entre la soci\u00e9t\u00e9 E.J. Barbier, en qualit\u00e9 de prestataire, et la </span><span class=\"S3B56 S2C S2\" id=\"t1n_201\">Soci\u00e9t\u00e9, en qualit\u00e9 de b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 en date du 2 janvier 2007. </span><span class=\"S3B57 S2C S2\" id=\"t1o_201\">Cette convention pr\u00e9voyait \u00e0 la charge de la Soci\u00e9t\u00e9 une r\u00e9mun\u00e9ratio</span><span class=\"S3B58 S2B S2\" id=\"t1p_201\">n annuelle de 130.000\u20ac </span><span class=\"S3B59 S2B S2\" id=\"t1q_201\">avec une clause d\u2019indexation en fonction de l\u2019\u00e9volution de l\u2019indice Syntec. Cette convention a </span><span class=\"S3B5A S2B S2\" id=\"t1r_201\">\u00e9t\u00e9 conclue pour une dur\u00e9e initiale de 3 ans, reconductible tacitement par p\u00e9riode d\u2019une ann\u00e9e, </span><span class=\"S3B5B S2C S2\" id=\"t1s_201\">et a \u00e9t\u00e9 reconduite chaque ann\u00e9e ensuite. Elle a pris fin de mani\u00e8re anticip\u00e9e le 31 d\u00e9cembre </span><span class=\"S3B5C S2C S2\" id=\"t1t_201\">2012, lorsque lui a \u00e9t\u00e9 substitu\u00e9e la convention en date du 10 octobre 2014, entr\u00e9e en vigueur </span><span class=\"S3B5D S2C S2\" id=\"t1u_201\">r\u00e9troactivement le 1 </span><span class=\"S3B5E S2E S2\" id=\"t1v_201\">er </span><span class=\"S3B5F S2C S2\" id=\"t1w_201\">janvier 2013</span><span class=\"S3B60 S410 S2\" id=\"t1x_201\">. </span><span class=\"S3B61 S2C S2\" id=\"t2_202\">Au soutien de ses pr\u00e9tentions, la soci\u00e9t\u00e9 Candel &amp; Partners fait valoir que les conventions en question </span><span class=\"S3B62 S2C S2\" id=\"t3_202\">auraient d\u00fb \u00eatre soumises \u00e0 la proc\u00e9dure des conventions r\u00e9glement\u00e9es pr\u00e9vue par les articles L.225-38 </span><span class=\"S3B63 S2B S2\" id=\"t4_202\">et suivants du code de commerce et qu\u2019elles ont caus\u00e9 des cons\u00e9quences pr\u00e9judiciables \u00e0 EPC. </span><span class=\"S3B64 S2C S2\" id=\"t5_202\">Par un jugement du 31 octo</span><span class=\"S3B65 S2B S2\" id=\"t6_202\">bre 2019, le Tribunal de commerce de Paris a d\u00e9clar\u00e9 irrecevable l\u2019action de </span><span class=\"S3B66 S2B S2\" id=\"t7_202\">Candel &amp; Partners \u00e0 l\u2019\u00e9gard de Mmes Brigitte de Brancion, Dominique de Brancion, Isabelle Chatel de </span><span class=\"S3B67 S2C S2\" id=\"t8_202\">Brancion, Marie-Magdeleine de Brancion et de Mme Annick Fournier-Guihard, et les a mises hors de </span><span class=\"S3B68 S2C S2\" id=\"t9_202\">cause. </span><span class=\"S3B69 S2C S2\" id=\"ta_202\">Par un second jugement du 10 juillet 2020, le Tribunal de commerce de Paris a d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel </span><span class=\"S3B6A S2B S2\" id=\"tb_202\">&amp; Partners de la totalit\u00e9 de ses demandes, et l\u2019a condamn\u00e9e, sur le fondement de l\u2019article 700 du Code </span><span class=\"S3B6B S2C S2\" id=\"tc_202\">de proc\u00e9dure civile, \u00e0 </span><span class=\"S3B6C S2B S2\" id=\"td_202\">payer 60.000\u20ac \u00e0 Madame Elisabeth de Raguet de Brancion, Madame Jacqueline </span><span class=\"S3B6D S2B S2\" id=\"te_202\">de Raguet de Brancion et Monsieur Paul de Brancion et 30.000\u20ac \u00e0 la soci\u00e9t\u00e9 EPC. </span><span class=\"S3B6E S2C S2\" id=\"tf_202\">Aux termes de ce jugement, le Tribunal a : </span><span class=\"S3B6F S2C S2\" id=\"tg_202\">- </span><span class=\"S3B70 S2C S2\" id=\"th_202\">d\u00e9clar\u00e9 (i) irrecevables (\u00e0 raison de la prescription) la totalit\u00e9 des demandes de la soci\u00e9t\u00e9 Candel </span><span class=\"S3B71 S2B S2\" id=\"ti_202\">\u00e0 l\u2019encontre de Madame Jacqueline de Brancion, ainsi que les demandes de la soci\u00e9t\u00e9 Candel \u00e0 </span><span class=\"S3B72 S2B S2\" id=\"tj_202\">l\u2019encontre de Madame \u00c9lisabeth de Brancion et de Monsieur Paul de Brancion \u00e0 l\u2019exception des </span><span class=\"S3B73 S2C S2\" id=\"tk_202\">demandes relatives \u00e0 la seule r\u00e9paration du loyer 2013 intervenu post\u00e9rieurement au 29 </span><span class=\"S3B74 S2C S2\" id=\"tl_202\">novembre 2013 dans le cas de Monsieur Paul de Brancion et du 2 d\u00e9cembre 2013 dans le cas de </span><span class=\"S3B75 S2C S2\" id=\"tm_202\">Madame \u00c9lisabeth de Brancion ; </span><span class=\"S3B76 S2C S2\" id=\"tn_202\">- </span><span class=\"S3B77 S2C S2\" id=\"to_202\">d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners de ses demandes relatives \u00e0 la refacturation du loyer 2013 </span><span class=\"S3B78 S2C S2\" id=\"tp_202\">intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion et du 2 </span><span class=\"S3B79 S2C S2\" id=\"tq_202\">d\u00e9cembre 2013 dans le cas de Mme Elisabeth De Brancion. </span><span class=\"S3B7A S2B S2\" id=\"tr_202\">Par un arr\u00eat du 9 novembre 2021, la Cour d\u2019appel de Paris a </span><span class=\"S3B7B S2C S2\" id=\"ts_202\">: </span><span class=\"S3B7C S2C S2\" id=\"tt_202\">- </span><span class=\"S3B7D S2C S2\" id=\"tu_202\">confirm\u00e9 le jugement du 31 octobre 2019 en toutes ses dispositions, </span><span class=\"S3B7E S2C S2\" id=\"tv_202\">- </span><span class=\"S3B7F S2B S2\" id=\"tw_202\">confirm\u00e9 le jugement du 10 juillet 2020 en toutes ses dispositions sauf en ce qu\u2019il a d\u00e9clar\u00e9 </span><span class=\"S3B80 S2B S2\" id=\"tx_202\">irrecevables les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners \u00e0 l\u2019encontre de Mme Elisabeth de </span><span class=\"S3B81 S2C S2\" id=\"ty_202\">Brancion et de M. </span><span class=\"S3B82 S2B S2\" id=\"tz_202\">Paul de Brancion, \u00e0 l\u2019exception des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B83 S2C S2\" id=\"t10_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de </span><span class=\"S3B84 S2C S2\" id=\"t11_202\">Brancion, et d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B85 S2C S2\" id=\"t12_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion </span><span class=\"S3B86 S2C S2\" id=\"t13_202\">et au 2 d\u00e9cembre 2013 dans le cas de Mme Elisabeth de Brancion, et statuant \u00e0 nouveau, d\u00e9clar\u00e9 </span><span class=\"S3B87 S2B S2\" id=\"t14_202\">irrecevable car prescrite l\u2019action exerc\u00e9e par Candel &amp; Partners \u00e0 l\u2019encontre de M. Paul de </span><span class=\"S3B88 S2C S2\" id=\"t15_202\">Brancion et de Mme Elisabeth de Brancion. </span><span class=\"S3B89 S2B S2\" id=\"t16_202\">Au final c\u2019est donc la totalit\u00e9 les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners qui ont \u00e9t\u00e9 d\u00e9clar\u00e9 </span><span class=\"S3B8A S2C S2\" id=\"t17_202\">irrecevables car prescrites. </span><span class=\"S3B8B S2B S2\" id=\"t18_202\">A la suite de l\u2019arr\u00eat de la Cour d\u2019appel de Paris, la soci\u00e9t\u00e9 Candel &amp; Partners a r\u00e9gl\u00e9 \u00e0 EPC l\u2019indemnit\u00e9 </span><span class=\"S3B8C S2B S2\" id=\"t19_202\">de 30.000\u20ac au titre de l\u2019article 700 du code de proc\u00e9dure civile pr\u00e9vue par le jugement du 10 juillet </span><span class=\"S3B8D S2C S2\" id=\"t1a_202\">2020. </span><span class=\"S3B8E S2B S2\" id=\"t1b_202\">Puis elle a form\u00e9 un pourvoi en cassation \u00e0 l\u2019encontre de l\u2019arr\u00eat de la Cour d\u2019appel de Paris du </span><span class=\"S3B8F S2C S2\" id=\"t1c_202\">9 </span><span class=\"S3B90 S2B S2\" id=\"t1d_202\">novembre 2021. L\u2019affaire est pendante devant la Cour de cassation. </span><span class=\"S3AAD S4D2 S2\" id=\"t2_203\">8. </span><span class=\"S3AAE S87 S2\" id=\"t3_203\">SOCIETES DU GROUPE </span><span class=\"S3B91 S87 S2\" id=\"t4_203\">Soci\u00e9t\u00e9s </span><span class=\"S3B92 S87 S2\" id=\"t5_203\">Pays </span><span class=\"S3B93 S2A S2\" id=\"t6_203\">% d\u2019int\u00e9r\u00eat </span><span class=\"S3B94 S87 S2\" id=\"t7_203\">D\u00e9c. 2022 </span><span class=\"S3B95 S87 S2\" id=\"t8_203\">D\u00e9c. 2021 </span><span class=\"S3B96 S87 S2\" id=\"t9_203\">Filiales </span><span class=\"S3B97 S2A S2\" id=\"ta_203\">\u2013 </span><span class=\"S3B98 S87 S2\" id=\"tb_203\">Int\u00e9gration globale </span><span class=\"S3B99 S2C S2\" id=\"tc_203\">EPC SA </span><span class=\"S3B9A S2C S2\" id=\"td_203\">France </span><span class=\"S3B9B S2C S2\" id=\"te_203\">100 </span><span class=\"S3B9C S2C S2\" id=\"tf_203\">100 </span><span class=\"S3B9D S2C S2\" id=\"tg_203\">EPC France </span><span class=\"S3B9E S2C S2\" id=\"th_203\">France </span><span class=\"S3B9F S2C S2\" id=\"ti_203\">100 </span><span class=\"S3BA0 S2C S2\" id=\"tj_203\">100 </span><span class=\"S3BA1 S2C S2\" id=\"tk_203\">DEMOKRITE SAS </span><span class=\"S3BA2 S2C S2\" id=\"tl_203\">France </span><span class=\"S3BA3 S2C S2\" id=\"tm_203\">100 </span><span class=\"S3BA4 S2C S2\" id=\"tn_203\">100 </span><span class=\"S3BA5 S2C S2\" id=\"to_203\">DEMOSTEN </span><span class=\"S3BA6 S2C S2\" id=\"tp_203\">France </span><span class=\"S3BA7 S2C S2\" id=\"tq_203\">100 </span><span class=\"S3BA8 S2C S2\" id=\"tr_203\">100 </span><span class=\"S3BA9 S2C S2\" id=\"ts_203\">A.T.D. SAS </span><span class=\"S3BAA S2C S2\" id=\"tt_203\">France </span><span class=\"S3BAB S2C S2\" id=\"tu_203\">100 </span><span class=\"S3BAC S2C S2\" id=\"tv_203\">100 </span><span class=\"S3BAD S2C S2\" id=\"tw_203\">PRODEMO SAS </span><span class=\"S3BAE S2C S2\" id=\"tx_203\">France </span><span class=\"S3BAF S2C S2\" id=\"ty_203\">100 </span><span class=\"S3BB0 S2C S2\" id=\"tz_203\">100 </span><span class=\"S3BB1 S2C S2\" id=\"t10_203\">OCCAMAT SAS </span><span class=\"S3BB2 S2C S2\" id=\"t11_203\">France </span><span class=\"S3BB3 S2C S2\" id=\"t12_203\">100 </span><span class=\"S3BB4 S2C S2\" id=\"t13_203\">100 </span><span class=\"S3BB5 S2C S2\" id=\"t14_203\">OCCAMIANTE SAS </span><span class=\"S3BB6 S2C S2\" id=\"t15_203\">France </span><span class=\"S3BB7 S2C S2\" id=\"t16_203\">100 </span><span class=\"S3BB8 S2C S2\" id=\"t17_203\">100 </span><span class=\"S3BB9 S2C S2\" id=\"t18_203\">2 B RECYCLAGE SAS </span><span class=\"S3BBA S2C S2\" id=\"t19_203\">France </span><span class=\"S3BBB S2C S2\" id=\"t1a_203\">100 </span><span class=\"S3BBC S2C S2\" id=\"t1b_203\">100 </span><span class=\"S3BBD S2C S2\" id=\"t1c_203\">SOCIETE MINE AFRIQUE </span><span class=\"S3BBE S2C S2\" id=\"t1d_203\">France </span><span class=\"S3BBF S2C S2\" id=\"t1e_203\">100 </span><span class=\"S3BC0 S2C S2\" id=\"t1f_203\">100 </span><span class=\"S3BC1 S2C S2\" id=\"t1g_203\">DIOGEN </span><span class=\"S3BC2 S2C S2\" id=\"t1h_203\">France </span><span class=\"S3BC3 S2C S2\" id=\"t1i_203\">99,87 </span><span class=\"S3BC4 S2C S2\" id=\"t1j_203\">99,87 </span><span class=\"S3BC5 S2C S2\" id=\"t1k_203\">EPC MINETECH </span><span class=\"S3BC6 S2C S2\" id=\"t1l_203\">France </span><span class=\"S3BC7 S2C S2\" id=\"t1m_203\">100 </span><span class=\"S3BC8 S2C S2\" id=\"t1n_203\">100 </span><span class=\"S3BC9 S2C S2\" id=\"t1o_203\">CORSE EXPANSIF </span><span class=\"S3BCA S2C S2\" id=\"t1p_203\">France </span><span class=\"S3BCB S2C S2\" id=\"t1q_203\">73,24 </span><span class=\"S3BCC S2C S2\" id=\"t1r_203\">73,24 </span><span class=\"S3BCD S2C S2\" id=\"t1s_203\">EPC INNOVATION </span><span class=\"S3BCE S2C S2\" id=\"t1t_203\">France </span><span class=\"S3BCF S2C S2\" id=\"t1u_203\">100 </span><span class=\"S3BD0 S2C S2\" id=\"t1v_203\">100 </span><span class=\"S3BD1 S2C S2\" id=\"t1w_203\">SONOUVEX </span><span class=\"S3BD2 S2C S2\" id=\"t1x_203\">France </span><span class=\"S3BD3 S2C S2\" id=\"t1y_203\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t1z_203\">100 </span><span class=\"S3BD5 S2C S2\" id=\"t20_203\">EPC ITALIA </span><span class=\"S3BD6 S2C S2\" id=\"t21_203\">Italie </span><span class=\"S3BD7 S2C S2\" id=\"t22_203\">100 </span><span class=\"S3BD8 S2C S2\" id=\"t23_203\">100 </span><span class=\"S3BD9 S2C S2\" id=\"t24_203\">INTEREM </span><span class=\"S3BDA S2C S2\" id=\"t25_203\">Italie </span><span class=\"S3BDB S2C S2\" id=\"t26_203\">100 </span><span class=\"S3BDC S2C S2\" id=\"t27_203\">100 </span><span class=\"S3BDD S2C S2\" id=\"t28_203\">EPC CHEMICALS Services (1) </span><span class=\"S3BDE S2C S2\" id=\"t29_203\">Grande Bretagne </span><span class=\"S3BDF S2C S2\" id=\"t2a_203\">92,60 </span><span class=\"S3BE0 S2C S2\" id=\"t2b_203\">- </span><span class=\"S3BE1 S2C S2\" id=\"t2c_203\">EPC UK </span><span class=\"S3BE2 S2C S2\" id=\"t2d_203\">Grande Bretagne </span><span class=\"S3BE3 S2C S2\" id=\"t2e_203\">92,60 </span><span class=\"S3BE4 S2C S2\" id=\"t2f_203\">92,60 </span><span class=\"S3BE5 S2C S2\" id=\"t2g_203\">EPC METRICS Ltd </span><span class=\"S3BE6 S2C S2\" id=\"t2h_203\">Grande Bretagne </span><span class=\"S3BE7 S2C S2\" id=\"t2i_203\">92,60 </span><span class=\"S3BE8 S2C S2\" id=\"t2j_203\">92,60 </span><span class=\"S3BE9 S2C S2\" id=\"t2k_203\">MINEXPLO </span><span class=\"S3BEA S2C S2\" id=\"t2l_203\">Grande Bretagne </span><span class=\"S3BEB S2C S2\" id=\"t2m_203\">100 </span><span class=\"S3BEC S2C S2\" id=\"t2n_203\">100 </span><span class=\"S3BED S2C S2\" id=\"t2o_203\">EPC Belgique </span><span class=\"S3BEE S2C S2\" id=\"t2p_203\">Belgique </span><span class=\"S3BEF S2C S2\" id=\"t2q_203\">100 </span><span class=\"S3BF0 S2C S2\" id=\"t2r_203\">100 </span><span class=\"S3BF1 S2C S2\" id=\"t2s_203\">EMPRESA DE EXPLOSIVOS INDUSTRIAIS LDA </span><span class=\"S3BF2 S2C S2\" id=\"t2t_203\">(EEI) </span><span class=\"S3BF3 S2C S2\" id=\"t2u_203\">Portugal </span><span class=\"S3BF4 S2C S2\" id=\"t2v_203\">100 </span><span class=\"S3BF5 S2C S2\" id=\"t2w_203\">100 </span><span class=\"S3BF6 S2C S2\" id=\"t2x_203\">GALILEO EXPLOSIVOS SA </span><span class=\"S3BF7 S2C S2\" id=\"t2y_203\">Espagne </span><span class=\"S3BF8 S2C S2\" id=\"t2z_203\">100 </span><span class=\"S3BF9 S2C S2\" id=\"t30_203\">100 </span><span class=\"S3BFA S2C S2\" id=\"t31_203\">SERAFINA ORTEGA E HIJOS SA </span><span class=\"S3BFB S2C S2\" id=\"t32_203\">Espagne </span><span class=\"S3BFC S2C S2\" id=\"t33_203\">95 </span><span class=\"S3BFD S2C S2\" id=\"t34_203\">95 </span><span class=\"S3BFE S2C S2\" id=\"t35_203\">EPC ESPANA </span><span class=\"S3BFF S2C S2\" id=\"t36_203\">Espagne </span><span class=\"S3C00 S2C S2\" id=\"t37_203\">100 </span><span class=\"S3C01 S2C S2\" id=\"t38_203\">100 </span><span class=\"S3C02 S2C S2\" id=\"t39_203\">SILEX SEGURIDAD </span><span class=\"S3C03 S2C S2\" id=\"t3a_203\">Espagne </span><span class=\"S3C04 S2C S2\" id=\"t3b_203\">99,99 </span><span class=\"S3C05 S2C S2\" id=\"t3c_203\">99,99 </span><span class=\"S3C06 S2C S2\" id=\"t3d_203\">EPC SVERIGE </span><span class=\"S3C07 S2C S2\" id=\"t3e_203\">Su\u00e8de </span><span class=\"S3C08 S2C S2\" id=\"t3f_203\">100 </span><span class=\"S3C09 S2C S2\" id=\"t3g_203\">100 </span><span class=\"S3C0A S2C S2\" id=\"t3h_203\">EPC NORGE </span><span class=\"S3C0B S2C S2\" id=\"t3i_203\">Norv\u00e8ge </span><span class=\"S1167 S2C S2\" id=\"t3j_203\">100 </span><span class=\"S3C0C S2C S2\" id=\"t3k_203\">100 </span><span class=\"S3C0D S2C S2\" id=\"t3l_203\">EPCAP RE </span><span class=\"S3C0E S2C S2\" id=\"t3m_203\">Luxembourg </span><span class=\"S3C0F S2C S2\" id=\"t3n_203\">100 </span><span class=\"S3C10 S2C S2\" id=\"t3o_203\">100 </span><span class=\"S3C11 S2C S2\" id=\"t3p_203\">EPC MINEEX SENEGAL (2) </span><span class=\"S3C12 S2C S2\" id=\"t3q_203\">S\u00e9n\u00e9gal </span><span class=\"S3C13 S2C S2\" id=\"t3r_203\">81 </span><span class=\"S3C14 S2C S2\" id=\"t3s_203\">100 </span><span class=\"S3C15 S2C S2\" id=\"t3t_203\">K\u00c4MA\u00c4N EXPLO </span><span class=\"S3C16 S2C S2\" id=\"t3u_203\">Nouvelle Cal\u00e9donie </span><span class=\"S3C17 S2C S2\" id=\"t3v_203\">95 </span><span class=\"S3C18 S2C S2\" id=\"t3w_203\">95 </span><span class=\"S3C19 S2C S2\" id=\"t3x_203\">EPC BURKINA FASO </span><span class=\"S3C1A S2C S2\" id=\"t3y_203\">Burkina Faso </span><span class=\"S3C1B S2C S2\" id=\"t3z_203\">100 </span><span class=\"S3C1C S2C S2\" id=\"t40_203\">100 </span><span class=\"S3C1D S2C S2\" id=\"t41_203\">EPC ASIA PACIFIC FZE </span><span class=\"S3C1E S2C S2\" id=\"t42_203\">Emirats Arabes Unis </span><span class=\"S3C1F S2C S2\" id=\"t43_203\">100 </span><span class=\"S3C20 S2C S2\" id=\"t44_203\">100 </span><span class=\"S3C21 S2C S2\" id=\"t45_203\">MINEEX (1) </span><span class=\"S3C22 S2C S2\" id=\"t46_203\">S\u00e9n\u00e9gal </span><span class=\"S3C23 S2C S2\" id=\"t47_203\">- </span><span class=\"S3C24 S2C S2\" id=\"t48_203\">70 </span><span class=\"S3C25 S2C S2\" id=\"t49_203\">EPC EXPLO MAROC </span><span class=\"S3C26 S2C S2\" id=\"t4a_203\">Maroc </span><span class=\"S3C27 S2C S2\" id=\"t4b_203\">99,97 </span><span class=\"S3C28 S2C S2\" id=\"t4c_203\">99,97 </span><span class=\"S3C29 S2C S2\" id=\"t4d_203\">MARODYN </span><span class=\"S3C2A S2C S2\" id=\"t4e_203\">Maroc </span><span class=\"S3C2B S2C S2\" id=\"t4f_203\">99,95 </span><span class=\"S3C2C S2C S2\" id=\"t4g_203\">99.95 </span><span class=\"S3C2D S2B S2\" id=\"t4h_203\">MARODYN COTE D\u2019IVOIRE </span><span class=\"S3C2E S2B S2\" id=\"t4i_203\">C\u00f4te d\u2019Ivoire </span><span class=\"S3C2F S2C S2\" id=\"t4j_203\">99,95 </span><span class=\"S3C30 S2C S2\" id=\"t4k_203\">99.95 </span><span class=\"S3C31 S2C S2\" id=\"t4l_203\">NITROKEMFOR GUINEE </span><span class=\"S3C32 S2C S2\" id=\"t4m_203\">Guin\u00e9e </span><span class=\"S3C33 S2C S2\" id=\"t4n_203\">100 </span><span class=\"S3C34 S2C S2\" id=\"t4o_203\">100 </span><span class=\"S3C35 S2C S2\" id=\"t4p_203\">EPC GUINEE </span><span class=\"S3C36 S2C S2\" id=\"t4q_203\">Guin\u00e9e </span><span class=\"S3C37 S2C S2\" id=\"t4r_203\">99,99 </span><span class=\"S3C38 S2C S2\" id=\"t4s_203\">99,99 </span><span class=\"S3C39 S2C S2\" id=\"t4t_203\">EPC CAMEROUN </span><span class=\"S3C3A S2C S2\" id=\"t4u_203\">Cameroun </span><span class=\"S3C3B S2C S2\" id=\"t4v_203\">100 </span><span class=\"S3C3C S2C S2\" id=\"t4w_203\">100 </span><span class=\"S3C3D S2C S2\" id=\"t4x_203\">EPC GABON </span><span class=\"S3C3E S2C S2\" id=\"t4y_203\">Gabon </span><span class=\"S3C3F S2C S2\" id=\"t4z_203\">100 </span><span class=\"S3C40 S2C S2\" id=\"t50_203\">100 </span><span class=\"S3C41 S2B S2\" id=\"t51_203\">EPC COTE D\u2019IVOIRE </span><span class=\"S3C42 S2B S2\" id=\"t52_203\">C\u00f4te d\u2019ivoire </span><span class=\"S3C43 S2C S2\" id=\"t53_203\">75 </span><span class=\"S3C44 S2C S2\" id=\"t54_203\">75 </span><span class=\"S3C45 S2C S2\" id=\"t55_203\">EPC CANADA </span><span class=\"S3C46 S2C S2\" id=\"t56_203\">Canada </span><span class=\"S3C47 S2C S2\" id=\"t57_203\">100 </span><span class=\"S3C48 S2C S2\" id=\"t58_203\">100 </span><span class=\"S3C49 S2C S2\" id=\"t59_203\">EPC ANDES CHILE </span><span class=\"S3C4A S2C S2\" id=\"t5a_203\">Chili </span><span class=\"S3C4B S2C S2\" id=\"t5b_203\">51 </span><span class=\"S3C4C S2C S2\" id=\"t5c_203\">51 </span><span class=\"S3C4D S2C S2\" id=\"t5d_203\">EPC JAPAN </span><span class=\"S3C4E S2C S2\" id=\"t5e_203\">Japon </span><span class=\"S3C4F S2C S2\" id=\"t5f_203\">97,56 </span><span class=\"S3C50 S2C S2\" id=\"t5g_203\">97.56 </span><span class=\"S3C51 S2C S2\" id=\"t5h_203\">NORMAT SERVICES </span><span class=\"S3C52 S2C S2\" id=\"t5i_203\">B\u00e9nin </span><span class=\"S3C53 S2C S2\" id=\"t5j_203\">75 </span><span class=\"S3C54 S2C S2\" id=\"t5k_203\">75 </span><span class=\"S3C55 S2C S2\" id=\"t5l_203\">EPC SINGAPORE PTE </span><span class=\"S3C56 S2C S2\" id=\"t5m_203\">Singapour </span><span class=\"S3C57 S2C S2\" id=\"t5n_203\">100 </span><span class=\"S3C58 S2C S2\" id=\"t5o_203\">100 </span><span class=\"S3C59 S2C S2\" id=\"t5p_203\">(1) </span><span class=\"S3C5A S2C S2\" id=\"t5q_203\">EPC CHEMICALS Services cr\u00e9\u00e9e le 14 mars 2022 </span><span class=\"S3C5B S2C S2\" id=\"t5r_203\">(2) </span><span class=\"S3C5C S2C S2\" id=\"t5s_203\">EPC S\u00e9n\u00e9gal (100%) et Mineex (70%) ont fusionn\u00e9 au 1 </span><span class=\"S3C5D S2E S2\" id=\"t5t_203\">er </span><span class=\"S3C5E S2C S2\" id=\"t5u_203\">janvier 2022. </span><span class=\"S3C5F S87 S2\" id=\"t2_204\">Entreprises associ\u00e9es </span><span class=\"S3C60 S2A S2\" id=\"t3_204\">\u2013 </span><span class=\"S3C61 S87 S2\" id=\"t4_204\">Mises en \u00e9quivalence </span><span class=\"S3C62 S2C S2\" id=\"t5_204\">ARABIAN EXPLOSIVES (PRIVATE Ltd) </span><span class=\"S3C63 S2C S2\" id=\"t6_204\">Emirats Arabes Unis </span><span class=\"S3C64 S2C S2\" id=\"t7_204\">20 </span><span class=\"S3C65 S2C S2\" id=\"t8_204\">20 </span><span class=\"S3C66 S2C S2\" id=\"t9_204\">SOCIETE DE MINAGE EN GUINEE SAS (SMG) </span><span class=\"S3C67 S2C S2\" id=\"ta_204\">France </span><span class=\"S3C68 S2C S2\" id=\"tb_204\">50 </span><span class=\"S3C69 S2C S2\" id=\"tc_204\">50 </span><span class=\"S3C6A S2C S2\" id=\"td_204\">NITROKEMINE GUINEE </span><span class=\"S3C6B S2C S2\" id=\"te_204\">Guin\u00e9e </span><span class=\"S3C6C S2C S2\" id=\"tf_204\">50 </span><span class=\"S3C6D S2C S2\" id=\"tg_204\">50 </span><span class=\"S3C6E S2C S2\" id=\"th_204\">KEMEK </span><span class=\"S3C6F S2C S2\" id=\"ti_204\">Irlande </span><span class=\"S3C70 S2C S2\" id=\"tj_204\">50 </span><span class=\"S3C71 S2C S2\" id=\"tk_204\">50 </span><span class=\"S3C72 S2C S2\" id=\"tl_204\">KEMEK US Limited </span><span class=\"S3C73 S2C S2\" id=\"tm_204\">Irlande </span><span class=\"S3C74 S2C S2\" id=\"tn_204\">50 </span><span class=\"S3C75 S2C S2\" id=\"to_204\">50 </span><span class=\"S3C76 S2C S2\" id=\"tp_204\">EPC-B SCRL </span><span class=\"S3C77 S2C S2\" id=\"tq_204\">Belgique </span><span class=\"S3C78 S2C S2\" id=\"tr_204\">66,67 </span><span class=\"S3C79 S2C S2\" id=\"ts_204\">66,67 </span><span class=\"S3C7A S2C S2\" id=\"tt_204\">MODERN CHEMICALS AND SERVCES (MCS) </span><span class=\"S3C7B S2C S2\" id=\"tu_204\">Arabie Saoudite </span><span class=\"S3C7C S2C S2\" id=\"tv_204\">40 </span><span class=\"S3C7D S2C S2\" id=\"tw_204\">40 </span><span class=\"S3C7E S87 S2\" id=\"tx_204\">Entreprises non consolid\u00e9es </span><span class=\"S3C7F S2C S2\" id=\"ty_204\">SICIEX </span><span class=\"S3BAE S2C S2\" id=\"tz_204\">France </span><span class=\"S3BAF S2C S2\" id=\"t10_204\">100 </span><span class=\"S3BB0 S2C S2\" id=\"t11_204\">100 </span><span class=\"S3C80 S2C S2\" id=\"t12_204\">CORSE CONFORTEMENT FORATION MINAGE </span><span class=\"S3BB2 S2C S2\" id=\"t13_204\">France </span><span class=\"S3C81 S2C S2\" id=\"t14_204\">13,20 </span><span class=\"S3C82 S2C S2\" id=\"t15_204\">13,20 </span><span class=\"S3C83 S2C S2\" id=\"t16_204\">ADEX </span><span class=\"S3BB6 S2C S2\" id=\"t17_204\">France </span><span class=\"S3C84 S2C S2\" id=\"t18_204\">5 </span><span class=\"S3C85 S2C S2\" id=\"t19_204\">5 </span><span class=\"S3BB9 S2C S2\" id=\"t1a_204\">ADEX TP </span><span class=\"S3BBA S2C S2\" id=\"t1b_204\">France </span><span class=\"S3C86 S2C S2\" id=\"t1c_204\">14.5 </span><span class=\"S3C87 S2C S2\" id=\"t1d_204\">14,5 </span><span class=\"S3C88 S2C S2\" id=\"t1e_204\">Blasting Services Limited </span><span class=\"S3C89 S2C S2\" id=\"t1f_204\">Grande Bretagne </span><span class=\"S3C8A S2C S2\" id=\"t1g_204\">92,60 </span><span class=\"S3C8B S2C S2\" id=\"t1h_204\">92,60 </span><span class=\"S3C8C S2C S2\" id=\"t1i_204\">EDSL Limited </span><span class=\"S3C8D S2C S2\" id=\"t1j_204\">Grande Bretagne </span><span class=\"S3BC3 S2C S2\" id=\"t1k_204\">92,60 </span><span class=\"S3BC4 S2C S2\" id=\"t1l_204\">92,60 </span><span class=\"S3C8E S2C S2\" id=\"t1m_204\">EXCHEM EXPLOSIVES Limited </span><span class=\"S3C8F S2C S2\" id=\"t1n_204\">Grande Bretagne </span><span class=\"S3C90 S2C S2\" id=\"t1o_204\">92,60 </span><span class=\"S3C91 S2C S2\" id=\"t1p_204\">92,60 </span><span class=\"S3C92 S2C S2\" id=\"t1q_204\">Exchem Fuel Additives Limited </span><span class=\"S3C93 S2C S2\" id=\"t1r_204\">Grande Bretagne </span><span class=\"S3BCB S2C S2\" id=\"t1s_204\">92,60 </span><span class=\"S3BCC S2C S2\" id=\"t1t_204\">92,60 </span><span class=\"S3C94 S2C S2\" id=\"t1u_204\">Exchem Defence Systems Limited </span><span class=\"S3C95 S2C S2\" id=\"t1v_204\">Grande Bretagne </span><span class=\"S3C96 S2C S2\" id=\"t1w_204\">92,60 </span><span class=\"S3C97 S2C S2\" id=\"t1x_204\">92,60 </span><span class=\"S3C98 S2C S2\" id=\"t1y_204\">EPC HK Incorporated Limited (2) </span><span class=\"S3C99 S2C S2\" id=\"t1z_204\">Chine </span><span class=\"S3BD3 S2C S2\" id=\"t20_204\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t21_204\">100 </span><span class=\"S3C9A S2C S2\" id=\"t22_204\">EPC Servicios Peru </span><span class=\"S3C9B S2C S2\" id=\"t23_204\">P\u00e9rou </span><span class=\"S3BD7 S2C S2\" id=\"t24_204\">100 </span><span class=\"S3C9C S2C S2\" id=\"t25_204\">50 </span><span class=\"S3C9D S2C S2\" id=\"t26_204\">EPC Andina </span><span class=\"S3C9E S2C S2\" id=\"t27_204\">P\u00e9rou </span><span class=\"S3BDB S2C S2\" id=\"t28_204\">100 </span><span class=\"S3C9F S2C S2\" id=\"t29_204\">50 </span><span class=\"S3CA0 S2C S2\" id=\"t2a_204\">SANTOS DA CUNHA 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3CA1 S2C S2\" id=\"t2b_204\">Portugal </span><span class=\"S3CA2 S2C S2\" id=\"t2c_204\">30 </span><span class=\"S3CA3 S2C S2\" id=\"t2d_204\">30 </span><span class=\"S3CA4 S2C S2\" id=\"t2e_204\">EPC EXPLO Congo </span><span class=\"S3CA5 S2C S2\" id=\"t2f_204\">Congo </span><span class=\"S3CA6 S2C S2\" id=\"t2g_204\">100 </span><span class=\"S3CA7 S2C S2\" id=\"t2h_204\">100 </span><span class=\"S3CA8 S2C S2\" id=\"t2i_204\">EPC Cameroun Services </span><span class=\"S3CA9 S2C S2\" id=\"t2j_204\">Cameroun </span><span class=\"S3CAA S2C S2\" id=\"t2k_204\">75 </span><span class=\"S3CAB S2C S2\" id=\"t2l_204\">75 </span><span class=\"S3CAC S2C S2\" id=\"t2m_204\">EXPLO NC </span><span class=\"S3CAD S2C S2\" id=\"t2n_204\">Nouvelle Cal\u00e9donie </span><span class=\"S3CAE S2C S2\" id=\"t2o_204\">50 </span><span class=\"S3CAF S2C S2\" id=\"t2p_204\">50 </span><span class=\"S3CB0 S2C S2\" id=\"t2q_204\">EPC MALI </span><span class=\"S3CB1 S2C S2\" id=\"t2r_204\">Mali </span><span class=\"S3CB2 S2C S2\" id=\"t2s_204\">90 </span><span class=\"S3CB3 S2C S2\" id=\"t2t_204\">90 </span><span class=\"S3CB4 S2C S2\" id=\"t2u_204\">ECS </span><span class=\"S3CB5 S2C S2\" id=\"t2v_204\">France </span><span class=\"S3CB6 S2C S2\" id=\"t2w_204\">40 </span><span class=\"S3CB7 S2C S2\" id=\"t2x_204\">40 </span><span class=\"S3CB8 S2C S2\" id=\"t2y_204\">GRN </span><span class=\"S3CB9 S2C S2\" id=\"t2z_204\">France </span><span class=\"S3CBA S2C S2\" id=\"t30_204\">35 </span><span class=\"S3CBB S2C S2\" id=\"t31_204\">35 </span><span class=\"S3CBC S2C S2\" id=\"t32_204\">(3) </span><span class=\"S3CBD S2C S2\" id=\"t33_204\">Soci\u00e9t\u00e9 en-cours de constitution. </span><span class=\"S3CBE S87 S2\" id=\"t34_204\">31 d\u00e9cembre 2022 </span><span class=\"S3CBF S87 S2\" id=\"t35_204\">31 d\u00e9cembre 2021 </span><span class=\"S3CC0 S87 S2\" id=\"t36_204\">Total </span><span class=\"S3CC1 S87 S2\" id=\"t37_204\">France </span><span class=\"S3CC2 S87 S2\" id=\"t38_204\">Etranger </span><span class=\"S3CC3 S87 S2\" id=\"t39_204\">Total </span><span class=\"S3CC4 S87 S2\" id=\"t3a_204\">France </span><span class=\"S3CC5 S87 S2\" id=\"t3b_204\">Etranger </span><span class=\"S3CC6 S2C S2\" id=\"t3c_204\">Int\u00e9gration globale </span><span class=\"S3CC7 S87 S2\" id=\"t3d_204\">47 </span><span class=\"S3CC8 S2C S2\" id=\"t3e_204\">15 </span><span class=\"S3CC9 S2C S2\" id=\"t3f_204\">32 </span><span class=\"S3CCA S87 S2\" id=\"t3g_204\">47 </span><span class=\"S3CCB S2C S2\" id=\"t3h_204\">15 </span><span class=\"S3CCC S2C S2\" id=\"t3i_204\">32 </span><span class=\"S3CCD S2C S2\" id=\"t3j_204\">Mise en \u00e9quivalence </span><span class=\"S3CCE S87 S2\" id=\"t3k_204\">7 </span><span class=\"S3CCF S2C S2\" id=\"t3l_204\">1 </span><span class=\"S3CD0 S2C S2\" id=\"t3m_204\">6 </span><span class=\"S3CD1 S87 S2\" id=\"t3n_204\">7 </span><span class=\"S3CD2 S2C S2\" id=\"t3o_204\">1 </span><span class=\"S3CD3 S2C S2\" id=\"t3p_204\">6 </span><span class=\"S3CD4 S87 S2\" id=\"t3q_204\">Total </span><span class=\"S3CD5 S87 S2\" id=\"t3r_204\">des </span><span class=\"S3CD6 S87 S2\" id=\"t3s_204\">soci\u00e9t\u00e9s </span><span class=\"S3CD7 S87 S2\" id=\"t3t_204\">consolid\u00e9es </span><span class=\"S3CD8 S87 S2\" id=\"t3u_204\">54 </span><span class=\"S3CD9 S87 S2\" id=\"t3v_204\">16 </span><span class=\"S3CDA S87 S2\" id=\"t3w_204\">38 </span><span class=\"S3CDB S87 S2\" id=\"t3x_204\">54 </span><span class=\"S3CDC S87 S2\" id=\"t3y_204\">16 </span><span class=\"S3CDD S87 S2\" id=\"t3z_204\">38 </span><span class=\"S3AAD S4D2 S2\" id=\"t2_205\">9. </span><span class=\"S3CDE S87 S2\" id=\"t3_205\">HONORAIRES DES COMMISSAIRES AUX COMPTES </span><span class=\"S3CDF S87 S2\" id=\"t4_205\">PWC </span><span class=\"S3CE0 S87 S2\" id=\"t5_205\">BDO </span><span class=\"S3CE1 S11ED S2\" id=\"t6_205\">En milliers d\u2019euros </span><span class=\"S3CE2 S87 S2\" id=\"t7_205\">Montant (HT) </span><span class=\"S3CE3 S87 S2\" id=\"t8_205\">Montant (HT) </span><span class=\"S3CE4 S87 S2\" id=\"t9_205\">2022 </span><span class=\"S3CE5 S87 S2\" id=\"ta_205\">2021 </span><span class=\"S3CE6 S87 S2\" id=\"tb_205\">2022 </span><span class=\"S3CE7 S87 S2\" id=\"tc_205\">2021 </span><span class=\"S3CE8 S87 S2\" id=\"td_205\">AUDIT </span><span class=\"S3CE9 S2C S2\" id=\"te_205\">- </span><span class=\"S3CEA S2C S2\" id=\"tf_205\">Commissariat </span><span class=\"S3CEB S2C S2\" id=\"tg_205\">aux </span><span class=\"S3CEC S2C S2\" id=\"th_205\">comptes, </span><span class=\"S3CED S2C S2\" id=\"ti_205\">certification, </span><span class=\"S3CEE S2C S2\" id=\"tj_205\">examen </span><span class=\"S3CEF S2C S2\" id=\"tk_205\">des </span><span class=\"S3CF0 S2C S2\" id=\"tl_205\">comptes </span><span class=\"S3CF1 S2C S2\" id=\"tm_205\">individuels et consolid\u00e9s </span><span class=\"S3CF2 S2C S2\" id=\"tn_205\">- EPC </span><span class=\"S3CF3 S2C S2\" id=\"to_205\">123 </span><span class=\"S3CF4 S2C S2\" id=\"tp_205\">105 </span><span class=\"S3CF5 S2C S2\" id=\"tq_205\">80 </span><span class=\"S3CF6 S2C S2\" id=\"tr_205\">90 </span><span class=\"S3CF7 S2C S2\" id=\"ts_205\">- Filiales consolid\u00e9es </span><span class=\"S3CF8 S2C S2\" id=\"tt_205\">274 </span><span class=\"S3CF9 S2C S2\" id=\"tu_205\">263 </span><span class=\"S3CFA S2C S2\" id=\"tv_205\">224 </span><span class=\"S3CFB S2C S2\" id=\"tw_205\">193 </span><span class=\"S3CFC S2C S2\" id=\"tx_205\">- Autres diligences et prestations </span><span class=\"S3CFD S2C S2\" id=\"ty_205\">directement li\u00e9es \u00e0 la mission du </span><span class=\"S3CFE S2C S2\" id=\"tz_205\">commissaire au compte </span><span class=\"S3CFF S2C S2\" id=\"t10_205\">- </span><span class=\"S3D00 S2C S2\" id=\"t11_205\">- </span><span class=\"S3D01 S2C S2\" id=\"t12_205\">- </span><span class=\"S3D02 S2C S2\" id=\"t13_205\">- </span><span class=\"S3D03 S2C S2\" id=\"t14_205\">- EPC </span><span class=\"S3D04 S2C S2\" id=\"t15_205\">11 </span><span class=\"S3D05 S2C S2\" id=\"t16_205\">26 </span><span class=\"S3D06 S2C S2\" id=\"t17_205\">21 </span><span class=\"S3D07 S2C S2\" id=\"t18_205\">- </span><span class=\"S3D08 S2C S2\" id=\"t19_205\">- Filiales consolid\u00e9es </span><span class=\"S3D09 S2C S2\" id=\"t1a_205\">48 </span><span class=\"S3D0A S2C S2\" id=\"t1b_205\">14 </span><span class=\"S3D0B S2C S2\" id=\"t1c_205\">- </span><span class=\"S3D0C S87 S2\" id=\"t1d_205\">Sous-total Audit </span><span class=\"S3D0D S87 S2\" id=\"t1e_205\">456 </span><span class=\"S3D0E S87 S2\" id=\"t1f_205\">394 </span><span class=\"S3D0F S87 S2\" id=\"t1g_205\">339 </span><span class=\"S3D10 S87 S2\" id=\"t1h_205\">283 </span><span class=\"S3D11 S87 S2\" id=\"t1i_205\">AUTRES PRESTATIONS </span><span class=\"S3D12 S2C S2\" id=\"t1j_205\">- Juridique, fiscal et social </span><span class=\"S3D13 S2C S2\" id=\"t1k_205\">- </span><span class=\"S3D14 S2C S2\" id=\"t1l_205\">- </span><span class=\"S3D15 S2C S2\" id=\"t1m_205\">- </span><span class=\"S3D16 S2C S2\" id=\"t1n_205\">- </span><span class=\"S3D17 S87 S2\" id=\"t1o_205\">Sous-total autres prestations </span><span class=\"S3D18 S87 S2\" id=\"t1p_205\">TOTAL </span><span class=\"S3D19 S87 S2\" id=\"t1q_205\">456 </span><span class=\"S3D1A S87 S2\" id=\"t1r_205\">394 </span><span class=\"S3D1B S87 S2\" id=\"t1s_205\">339 </span><span class=\"S3D1C S87 S2\" id=\"t1t_205\">283 </span><span class=\"S3D1D S2B S2\" id=\"t1u_205\">Les services autres que la certification des comptes concernent principalement l\u2019\u00e9mission des lettres de </span><span class=\"S3D1E S2C S2\" id=\"t1v_205\">fin de travaux, compliance fiscale et attestation ratios financiers. </span><span class=\"S3D1F S4D2 S2\" id=\"t1w_205\">10. </span><span class=\"S3D20 S87 S2\" id=\"t1x_205\">EVENEMENTS POST CLOTURE </span><span class=\"S3D21 S2C S2\" id=\"t1y_205\">N\u00e9ant </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfBasisOfPreparationOfFinancialStatementsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12074": {
   "value": "EPC SA<span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span><span class=\"S3AB7 S87 S2\" id=\"tc_199\">7.3. R\u00e9mun\u00e9ration du personnel dirigeant-cl\u00e9 </span><span class=\"S3AB8 S2C S2\" id=\"td_199\">Le personnel dirigeant cl\u00e9 du Groupe EPC est compos\u00e9 du mandataire social de la soci\u00e9t\u00e9 EPC S.A. au </span><span class=\"S3AB9 S2C S2\" id=\"te_199\">31 d\u00e9cembre 2022. </span><span class=\"S3ABA S11ED S2\" id=\"tf_199\">En milliers d\u2019euros </span><span class=\"S3ABB S87 S2\" id=\"tg_199\">Exercice 2021 </span><span class=\"S3ABC S87 S2\" id=\"th_199\">Exercice 2022 </span><span class=\"S3ABD S2C S2\" id=\"ti_199\">R\u00e9mun\u00e9rations avantages en nature </span><span class=\"S3ABE S2C S2\" id=\"tj_199\">Jetons de pr\u00e9sence </span><span class=\"S3ABF S2C S2\" id=\"tk_199\">Autres </span><span class=\"S3AC0 S2C S2\" id=\"tl_199\">Paiement en action </span><span class=\"S3AC1 S2C S2\" id=\"tm_199\">526 </span><span class=\"S3AC2 S2C S2\" id=\"tn_199\">63 </span><span class=\"S3AC3 S2C S2\" id=\"to_199\">80 </span><span class=\"S3AC4 S2C S2\" id=\"tp_199\">- </span><span class=\"S3AC5 S2C S2\" id=\"tq_199\">540 </span><span class=\"S3AC6 S2C S2\" id=\"tr_199\">64 </span><span class=\"S3AC7 S2C S2\" id=\"ts_199\">- </span><span class=\"S3AC8 S2C S2\" id=\"tt_199\">- </span><span class=\"S3AC9 S87 S2\" id=\"tu_199\">Total </span><span class=\"S3ACA S87 S2\" id=\"tv_199\">670 </span><span class=\"S3ACB S87 S2\" id=\"tw_199\">605 </span><span class=\"S3ACC S2B S2\" id=\"tx_199\">Le d\u00e9tail des r\u00e9mun\u00e9rations des dirigeants figure dans la section 13 du Document d\u2019Enregistrement </span><span class=\"S3ACD S2C S2\" id=\"ty_199\">Universel </span><span class=\"S3ACE S87 S2\" id=\"t2_200\">7.4. Transactions avec des parties li\u00e9es </span><span class=\"S3ACF S2C S2\" id=\"t3_200\">Le Groupe entretient des relations avec les parties li\u00e9es suivantes : </span><span class=\"S3AD0 S88 S2\" id=\"t4_200\">\u2022 </span><span class=\"S3AD1 S2B S2\" id=\"t5_200\">EJ.Barbier, maison m\u00e8re d\u2019EPC SA </span><span class=\"S3AD2 S88 S2\" id=\"t6_200\">\u2022 </span><span class=\"S3AD3 S2C S2\" id=\"t7_200\">Adex, et Adex Services filiales d\u00e9tenues majoritairement par EJ.Barbier. </span><span class=\"S3AD4 S2C S2\" id=\"t8_200\">Ces parties li\u00e9es assurent des prestations de services pour le compte du Groupe pour un montant de </span><span class=\"S3AD5 S2C S2\" id=\"t9_200\">11 </span><span class=\"S3AD6 S2B S2\" id=\"ta_200\">137 K\u20ac au cours de l\u2019exercice 2022 contre 9 626 K\u20ac </span><span class=\"S3AD7 S2B S2\" id=\"tb_200\">pour l\u2019exercice 2021. </span><span class=\"S3AD8 S11ED S2\" id=\"tc_200\">En milliers d\u2019euros </span><span class=\"S3AD9 S87 S2\" id=\"td_200\">Exercice 2022 </span><span class=\"S3ADA S87 S2\" id=\"te_200\">Exercice 2021 </span><span class=\"S3ADB S118C S2\" id=\"tf_200\">Adex SNC </span><span class=\"S3ADC S87 S2\" id=\"tg_200\">9 968 </span><span class=\"S3ADD S87 S2\" id=\"th_200\">8 564 </span><span class=\"S3ADE S2B S2\" id=\"ti_200\">Prestation d\u2019assistance et de conseil r\u00e9alis\u00e9es par </span><span class=\"S3ADF S2C S2\" id=\"tj_200\">ADEX SNC (1) </span><span class=\"S3AE0 S2C S2\" id=\"tk_200\">Personnel mis \u00e0 disposition Nitrates &amp; Innov. </span><span class=\"S3AE1 S2C S2\" id=\"tl_200\">Refacturation SMA (t\u00e9l\u00e9phone) </span><span class=\"S3AE2 S2C S2\" id=\"tm_200\">Refacturation EPC SA (t\u00e9l\u00e9phone) </span><span class=\"S3AE3 S2C S2\" id=\"tn_200\">Refacturation EPC France (divers) </span><span class=\"S3AE4 S2C S2\" id=\"to_200\">9 876 </span><span class=\"S3AE5 S2C S2\" id=\"tp_200\">89 </span><span class=\"S3AE6 S2C S2\" id=\"tq_200\">2 </span><span class=\"S3AE7 S2C S2\" id=\"tr_200\">1 </span><span class=\"S3AE8 S2C S2\" id=\"ts_200\">0 </span><span class=\"S3AE9 S2C S2\" id=\"tt_200\">8 436 </span><span class=\"S3AEA S2C S2\" id=\"tu_200\">125 </span><span class=\"S3AEB S2C S2\" id=\"tv_200\">2 </span><span class=\"S3AEC S2C S2\" id=\"tw_200\">1 </span><span class=\"S3AED S2C S2\" id=\"tx_200\">0 </span><span class=\"S3AEE S118C S2\" id=\"ty_200\">Adex Services Limited </span><span class=\"S3AEF S87 S2\" id=\"tz_200\">878 </span><span class=\"S3AF0 S87 S2\" id=\"t10_200\">779 </span><span class=\"S3AF1 S2C S2\" id=\"t11_200\">Prestations de management EPC UK r\u00e9alis\u00e9es par Adex </span><span class=\"S3AF2 S2C S2\" id=\"t12_200\">Services Ltd (2) </span><span class=\"S3AF3 S2C S2\" id=\"t13_200\">878 </span><span class=\"S3AF4 S2C S2\" id=\"t14_200\">779 </span><span class=\"S3AF5 S87 S2\" id=\"t15_200\">EJ Barbier </span><span class=\"S3AF6 S87 S2\" id=\"t16_200\">291 </span><span class=\"S3AF7 S87 S2\" id=\"t17_200\">283 </span><span class=\"S3AF8 S2C S2\" id=\"t18_200\">Prestation de services informatiques EPC SA (3) </span><span class=\"S3AF9 S2C S2\" id=\"t19_200\">Prestation de services informatiques EPC France (3) </span><span class=\"S3AFA S2C S2\" id=\"t1a_200\">Assurance responsabilit\u00e9 civile des dirigeants (4) </span><span class=\"S3AFB S2C S2\" id=\"t1b_200\">50 </span><span class=\"S3AFC S2C S2\" id=\"t1c_200\">166 </span><span class=\"S3AFD S2C S2\" id=\"t1d_200\">75 </span><span class=\"S3AFE S2C S2\" id=\"t1e_200\">83 </span><span class=\"S3AFF S2C S2\" id=\"t1f_200\">145 </span><span class=\"S3B00 S2C S2\" id=\"t1g_200\">55 </span><span class=\"S3B01 S87 S2\" id=\"t1h_200\">Total </span><span class=\"S3B02 S87 S2\" id=\"t1i_200\">11 137 </span><span class=\"S3B03 S87 S2\" id=\"t1j_200\">9 626 </span><span class=\"S3B04 S2C S2\" id=\"t1k_200\">(5) </span><span class=\"S3B05 S2B S2\" id=\"t1l_200\">La soci\u00e9t\u00e9 EPC n\u2019emploie aucun salari\u00e9. Elle ne dispose donc pas en propre des moyens n\u00e9cessaires </span><span class=\"S3B06 S2B S2\" id=\"t1m_200\">\u00e0 la r\u00e9alisation de ses obligations de soci\u00e9t\u00e9 cot\u00e9e et d\u2019holding animatrice d\u2019un groupe de soci\u00e9t\u00e9s. </span><span class=\"S3B07 S2C S2\" id=\"t1n_200\">Adex lui fournit conseil et assistance dans les domaines suivants : en mati\u00e8re administratif et </span><span class=\"S3B08 S2C S2\" id=\"t1o_200\">financier (contr\u00f4le de gestion, tr\u00e9sorerie, financement, comptabilit\u00e9, consolidation, communication </span><span class=\"S3B09 S2C S2\" id=\"t1p_200\">financi\u00e8re), juridique et fiscal, ressources humaines, assurance, audit interne, strat\u00e9gie et </span><span class=\"S3B0A S2C S2\" id=\"t1q_200\">d\u00e9veloppement, marketing, logistique achat, s\u00e9curit\u00e9, sant\u00e9 et environnement. </span><span class=\"S3B0B S2C S2\" id=\"t1r_200\">En contrepartie de ses services, Adex per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B0C S2B S2\" id=\"t1s_200\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B0D S2C S2\" id=\"t1t_200\">frais dir</span><span class=\"S3B0E S2B S2\" id=\"t1u_200\">ects non affect\u00e9s. Une partie de ces services est rendue au b\u00e9n\u00e9fice des filiales d\u2019EPC SA, </span><span class=\"S3B0F S2C S2\" id=\"t1v_200\">qui refacture les filiales concern\u00e9es. </span><span class=\"S3B10 S2C S2\" id=\"t1w_200\">(6) </span><span class=\"S3B11 S2C S2\" id=\"t1x_200\">Adex Services Ltd fournit \u00e0 EPC UK (soci\u00e9t\u00e9 dont EPC SA d\u00e9tient 92,60% du capital) conseil et </span><span class=\"S3B12 S2C S2\" id=\"t1y_200\">assistance dans les mati\u00e8res suivantes : business d\u00e9veloppement, communication et marketing, </span><span class=\"S3B13 S2C S2\" id=\"t1z_200\">juridique et fiscal, ressources humaines. En contrepartie de ses services, Adex Services Ltd per\u00e7oit </span><span class=\"S3B14 S2C S2\" id=\"t20_200\">une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de fonctionnement au titre desdits services augment\u00e9e </span><span class=\"S3B15 S2B S2\" id=\"t21_200\">d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses frais directs non affect\u00e9s. </span><span class=\"S3B16 S2C S2\" id=\"t22_200\">(7) </span><span class=\"S3B17 S2B S2\" id=\"t23_200\">Afin d\u2019all\u00e9ger les investissements d\u2019EPC SA en mati\u00e8re informatique, EJ Barbier, qui consolide </span><span class=\"S3B18 S2C S2\" id=\"t24_200\">EPC SA et ses filiales dans ses comptes, a acquis certains serveurs et logiciels en 2016 (Salle </span><span class=\"S3B19 S2B S2\" id=\"t25_200\">serveur, syst\u00e8me PRA, ERP, SIRH, \u2026), qu\u2019elle met \u00e0 disposition d\u2019EPC SA et ses filiales, et dont </span><span class=\"S3B1A S2B S2\" id=\"t26_200\">elle assure la maintenance applicative, l\u2019assistance technique et les adaptations n\u00e9cessaires. </span><span class=\"S3B1B S2C S2\" id=\"t27_200\">En </span><span class=\"S3B1C S2C S2\" id=\"t28_200\">contrepartie de ses services, EJ Barbier per\u00e7oit une r\u00e9mun\u00e9ration correspondant \u00e0 ses charges de </span><span class=\"S3B1D S2B S2\" id=\"t2_201\">fonctionnement au titre desdits services augment\u00e9e d\u2019une marge destin\u00e9e notamment \u00e0 couvrir ses </span><span class=\"S3B1E S2C S2\" id=\"t3_201\">frais directs non affect\u00e9s. </span><span class=\"S3B1F S2C S2\" id=\"t4_201\">(8) </span><span class=\"S3B20 S2B S2\" id=\"t5_201\">La police d\u2019assurance responsabilit\u00e9 civile des dirigeants du groupe EJ Barbier e</span><span class=\"S3B21 S2C S2\" id=\"t6_201\">st souscrite au </span><span class=\"S3B22 S2B S2\" id=\"t7_201\">niveau d\u2019EJ Barbier, qui refacture \u00e0 EPC SA la quote</span><span class=\"S3B23 S2C S2\" id=\"t8_201\">-</span><span class=\"S3B24 S2B S2\" id=\"t9_201\">part des primes correspondant \u00e0 l\u2019assurance </span><span class=\"S3B25 S2C S2\" id=\"ta_201\">de ses dirigeants. </span><span class=\"S3B26 S2B S2\" id=\"tb_201\">Les sommes dues par le Groupe aux parties li\u00e9es \u00e0 fin d\u00e9cembre 2022 s\u2019\u00e9l\u00e8vent \u00e0 5 618 K\u20ac contre 5.206 </span><span class=\"S3B27 S2B S2\" id=\"tc_201\">K\u20ac \u00e0 fin 2021. </span><span class=\"S3B28 S87 S2\" id=\"td_201\">Proc\u00e9dure Candel &amp; Partners </span><span class=\"S3B29 S2C S2\" id=\"te_201\">Le 29 novembre 2016, la soci\u00e9t\u00e9 Candel &amp; Partners a assign\u00e9 tous les administrateurs de la soci\u00e9t\u00e9 E.J. </span><span class=\"S3B2A S2B S2\" id=\"tf_201\">Barbier (dont certains sont \u00e9galement administrateurs d\u2019EPC SA) ainsi qu\u2019EPC SA devant le Tribunal </span><span class=\"S3B2B S2C S2\" id=\"tg_201\">de commerce de Paris, en solli</span><span class=\"S3B2C S2B S2\" id=\"th_201\">citant leur condamnation solidaire \u00e0 payer \u00e0 EPC SA 15,4 millions d\u2019euros </span><span class=\"S3B2D S2C S2\" id=\"ti_201\">de dommages-int\u00e9r\u00eats en r\u00e9paration du pr\u00e9judice que lui aurait caus\u00e9 des conventions conclues par EPC </span><span class=\"S3B2E S2C S2\" id=\"tj_201\">ou ses filiales avec E.J. Barbier et les soci\u00e9t\u00e9s ADEX et ADEX Services Limited au titre des exercices </span><span class=\"S3B2F S2B S2\" id=\"tk_201\">2000 \u00e0 2013 inclus, ainsi qu\u20191,5 million d\u2019euros de dommages</span><span class=\"S3B30 S2C S2\" id=\"tl_201\">-int\u00e9r\u00eats </span><span class=\"S3B31 S410 S2\" id=\"tm_201\">\u00ab au titre du pr\u00e9judice subi par </span><span class=\"S3B32 S411 S2\" id=\"tn_201\">EPC du fait du retard dans l\u2019indemnisation \u00bb</span><span class=\"S3B33 S2B S2\" id=\"to_201\">, 300.000\u20ac en application de l\u2019article 700 CPC, et les </span><span class=\"S3B34 S2C S2\" id=\"tp_201\">d\u00e9pens. </span><span class=\"S3B35 S2C S2\" id=\"tq_201\">Dans le cadre de cette proc\u00e9dure, la soci\u00e9t\u00e9 Candel &amp; Partners vise sp\u00e9cifiquement : </span><span class=\"S3B36 S2C S2\" id=\"tr_201\">- </span><span class=\"S3B37 S2C S2\" id=\"ts_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B38 S2E S2\" id=\"tt_201\">er </span><span class=\"S3B39 S2C S2\" id=\"tu_201\">janvier 2000 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B3A S2C S2\" id=\"tv_201\">services conclue entre la soci\u00e9t\u00e9 ADEX, en qualit\u00e9 de prestataire, et la Soci\u00e9t\u00e9, en qualit\u00e9 de </span><span class=\"S3B3B S2C S2\" id=\"tw_201\">b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 du 4 janvier 2000 et portant sur des prestations </span><span class=\"S3B3C S2B S2\" id=\"tx_201\">d\u2019assistance dans (i) les domaines techniques, de la strat\u00e9gie et de la production, (ii) le domaine </span><span class=\"S3B3D S2C S2\" id=\"ty_201\">de la logistique et des transports, (iii) le domaine de la strat\u00e9gie commerciale, (iv) le marketing, </span><span class=\"S3B3E S2C S2\" id=\"tz_201\">(v) la communication, (vi) les relations internationales, (vii) le domaine comptable, (viii) le </span><span class=\"S3B3F S2C S2\" id=\"t10_201\">domaine financier, (ix) le domaine de la tr\u00e9sorerie, (x) les domaines juridique et fiscal et (xi) le </span><span class=\"S3B40 S2C S2\" id=\"t11_201\">domaine des relations humaines. </span><span class=\"S3B41 S2C S2\" id=\"t12_201\">- </span><span class=\"S3B42 S2C S2\" id=\"t13_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B43 S2E S2\" id=\"t14_201\">er </span><span class=\"S3B44 S2C S2\" id=\"t15_201\">janvier au 31 d\u00e9cembre 2013, la convention de prestations de service en </span><span class=\"S3B45 S2B S2\" id=\"t16_201\">date du 6 mars 2013 portant sur des prestations d\u2019assistance dans (i) le domaine du marketing </span><span class=\"S3B46 S2C S2\" id=\"t17_201\">et de la communication, (ii) le domaine administrati</span><span class=\"S3B47 S2B S2\" id=\"t18_201\">f et financier, (iii) le domaine de l\u2019audit </span><span class=\"S3B48 S2C S2\" id=\"t19_201\">interne (iv) la direction de la strat\u00e9gie et du d\u00e9veloppement (v) la direction logistique et des </span><span class=\"S3B49 S2C S2\" id=\"t1a_201\">achats et (vi) le domaine de la S\u00e9curit\u00e9 </span><span class=\"S3B4A S2B S2\" id=\"t1b_201\">\u2013 </span><span class=\"S3B4B S2C S2\" id=\"t1c_201\">Sant\u00e9 </span><span class=\"S3B4C S2B S2\" id=\"t1d_201\">\u2013 </span><span class=\"S3B4D S2C S2\" id=\"t1e_201\">Environnement et pr\u00e9voyant une r\u00e9mun\u00e9ration </span><span class=\"S3B4E S2C S2\" id=\"t1f_201\">sur la base des co\u00fbt</span><span class=\"S3B4F S2B S2\" id=\"t1g_201\">s r\u00e9els augment\u00e9s d\u2019une marge de 8%, mais seulement en ce qui concerne la </span><span class=\"S3B50 S2B S2\" id=\"t1h_201\">refacturation par ADEX \u00e0 EPC SA d\u2019une partie des loyers pay\u00e9s par ADEX \u00e0 E.J. Barbier. </span><span class=\"S3B51 S2C S2\" id=\"t1i_201\">- </span><span class=\"S3B52 S2C S2\" id=\"t1j_201\">Pour la p\u00e9riode du 1 </span><span class=\"S3B53 S2E S2\" id=\"t1k_201\">er </span><span class=\"S3B54 S2C S2\" id=\"t1l_201\">janvier 2007 au 31 d\u00e9cembre 2012, une convention de prestation de </span><span class=\"S3B55 S2C S2\" id=\"t1m_201\">services informatiques conclue entre la soci\u00e9t\u00e9 E.J. Barbier, en qualit\u00e9 de prestataire, et la </span><span class=\"S3B56 S2C S2\" id=\"t1n_201\">Soci\u00e9t\u00e9, en qualit\u00e9 de b\u00e9n\u00e9ficiaire, conclue par acte sous seing priv\u00e9 en date du 2 janvier 2007. </span><span class=\"S3B57 S2C S2\" id=\"t1o_201\">Cette convention pr\u00e9voyait \u00e0 la charge de la Soci\u00e9t\u00e9 une r\u00e9mun\u00e9ratio</span><span class=\"S3B58 S2B S2\" id=\"t1p_201\">n annuelle de 130.000\u20ac </span><span class=\"S3B59 S2B S2\" id=\"t1q_201\">avec une clause d\u2019indexation en fonction de l\u2019\u00e9volution de l\u2019indice Syntec. Cette convention a </span><span class=\"S3B5A S2B S2\" id=\"t1r_201\">\u00e9t\u00e9 conclue pour une dur\u00e9e initiale de 3 ans, reconductible tacitement par p\u00e9riode d\u2019une ann\u00e9e, </span><span class=\"S3B5B S2C S2\" id=\"t1s_201\">et a \u00e9t\u00e9 reconduite chaque ann\u00e9e ensuite. Elle a pris fin de mani\u00e8re anticip\u00e9e le 31 d\u00e9cembre </span><span class=\"S3B5C S2C S2\" id=\"t1t_201\">2012, lorsque lui a \u00e9t\u00e9 substitu\u00e9e la convention en date du 10 octobre 2014, entr\u00e9e en vigueur </span><span class=\"S3B5D S2C S2\" id=\"t1u_201\">r\u00e9troactivement le 1 </span><span class=\"S3B5E S2E S2\" id=\"t1v_201\">er </span><span class=\"S3B5F S2C S2\" id=\"t1w_201\">janvier 2013</span><span class=\"S3B60 S410 S2\" id=\"t1x_201\">. </span><span class=\"S3B61 S2C S2\" id=\"t2_202\">Au soutien de ses pr\u00e9tentions, la soci\u00e9t\u00e9 Candel &amp; Partners fait valoir que les conventions en question </span><span class=\"S3B62 S2C S2\" id=\"t3_202\">auraient d\u00fb \u00eatre soumises \u00e0 la proc\u00e9dure des conventions r\u00e9glement\u00e9es pr\u00e9vue par les articles L.225-38 </span><span class=\"S3B63 S2B S2\" id=\"t4_202\">et suivants du code de commerce et qu\u2019elles ont caus\u00e9 des cons\u00e9quences pr\u00e9judiciables \u00e0 EPC. </span><span class=\"S3B64 S2C S2\" id=\"t5_202\">Par un jugement du 31 octo</span><span class=\"S3B65 S2B S2\" id=\"t6_202\">bre 2019, le Tribunal de commerce de Paris a d\u00e9clar\u00e9 irrecevable l\u2019action de </span><span class=\"S3B66 S2B S2\" id=\"t7_202\">Candel &amp; Partners \u00e0 l\u2019\u00e9gard de Mmes Brigitte de Brancion, Dominique de Brancion, Isabelle Chatel de </span><span class=\"S3B67 S2C S2\" id=\"t8_202\">Brancion, Marie-Magdeleine de Brancion et de Mme Annick Fournier-Guihard, et les a mises hors de </span><span class=\"S3B68 S2C S2\" id=\"t9_202\">cause. </span><span class=\"S3B69 S2C S2\" id=\"ta_202\">Par un second jugement du 10 juillet 2020, le Tribunal de commerce de Paris a d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel </span><span class=\"S3B6A S2B S2\" id=\"tb_202\">&amp; Partners de la totalit\u00e9 de ses demandes, et l\u2019a condamn\u00e9e, sur le fondement de l\u2019article 700 du Code </span><span class=\"S3B6B S2C S2\" id=\"tc_202\">de proc\u00e9dure civile, \u00e0 </span><span class=\"S3B6C S2B S2\" id=\"td_202\">payer 60.000\u20ac \u00e0 Madame Elisabeth de Raguet de Brancion, Madame Jacqueline </span><span class=\"S3B6D S2B S2\" id=\"te_202\">de Raguet de Brancion et Monsieur Paul de Brancion et 30.000\u20ac \u00e0 la soci\u00e9t\u00e9 EPC. </span><span class=\"S3B6E S2C S2\" id=\"tf_202\">Aux termes de ce jugement, le Tribunal a : </span><span class=\"S3B6F S2C S2\" id=\"tg_202\">- </span><span class=\"S3B70 S2C S2\" id=\"th_202\">d\u00e9clar\u00e9 (i) irrecevables (\u00e0 raison de la prescription) la totalit\u00e9 des demandes de la soci\u00e9t\u00e9 Candel </span><span class=\"S3B71 S2B S2\" id=\"ti_202\">\u00e0 l\u2019encontre de Madame Jacqueline de Brancion, ainsi que les demandes de la soci\u00e9t\u00e9 Candel \u00e0 </span><span class=\"S3B72 S2B S2\" id=\"tj_202\">l\u2019encontre de Madame \u00c9lisabeth de Brancion et de Monsieur Paul de Brancion \u00e0 l\u2019exception des </span><span class=\"S3B73 S2C S2\" id=\"tk_202\">demandes relatives \u00e0 la seule r\u00e9paration du loyer 2013 intervenu post\u00e9rieurement au 29 </span><span class=\"S3B74 S2C S2\" id=\"tl_202\">novembre 2013 dans le cas de Monsieur Paul de Brancion et du 2 d\u00e9cembre 2013 dans le cas de </span><span class=\"S3B75 S2C S2\" id=\"tm_202\">Madame \u00c9lisabeth de Brancion ; </span><span class=\"S3B76 S2C S2\" id=\"tn_202\">- </span><span class=\"S3B77 S2C S2\" id=\"to_202\">d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners de ses demandes relatives \u00e0 la refacturation du loyer 2013 </span><span class=\"S3B78 S2C S2\" id=\"tp_202\">intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion et du 2 </span><span class=\"S3B79 S2C S2\" id=\"tq_202\">d\u00e9cembre 2013 dans le cas de Mme Elisabeth De Brancion. </span><span class=\"S3B7A S2B S2\" id=\"tr_202\">Par un arr\u00eat du 9 novembre 2021, la Cour d\u2019appel de Paris a </span><span class=\"S3B7B S2C S2\" id=\"ts_202\">: </span><span class=\"S3B7C S2C S2\" id=\"tt_202\">- </span><span class=\"S3B7D S2C S2\" id=\"tu_202\">confirm\u00e9 le jugement du 31 octobre 2019 en toutes ses dispositions, </span><span class=\"S3B7E S2C S2\" id=\"tv_202\">- </span><span class=\"S3B7F S2B S2\" id=\"tw_202\">confirm\u00e9 le jugement du 10 juillet 2020 en toutes ses dispositions sauf en ce qu\u2019il a d\u00e9clar\u00e9 </span><span class=\"S3B80 S2B S2\" id=\"tx_202\">irrecevables les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners \u00e0 l\u2019encontre de Mme Elisabeth de </span><span class=\"S3B81 S2C S2\" id=\"ty_202\">Brancion et de M. </span><span class=\"S3B82 S2B S2\" id=\"tz_202\">Paul de Brancion, \u00e0 l\u2019exception des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B83 S2C S2\" id=\"t10_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de </span><span class=\"S3B84 S2C S2\" id=\"t11_202\">Brancion, et d\u00e9bout\u00e9 la soci\u00e9t\u00e9 Candel &amp; Partners des demandes relatives \u00e0 la refacturation du </span><span class=\"S3B85 S2C S2\" id=\"t12_202\">loyer 2013 intervenue post\u00e9rieurement au 29 novembre 2013 dans le cas de M. Paul de Brancion </span><span class=\"S3B86 S2C S2\" id=\"t13_202\">et au 2 d\u00e9cembre 2013 dans le cas de Mme Elisabeth de Brancion, et statuant \u00e0 nouveau, d\u00e9clar\u00e9 </span><span class=\"S3B87 S2B S2\" id=\"t14_202\">irrecevable car prescrite l\u2019action exerc\u00e9e par Candel &amp; Partners \u00e0 l\u2019encontre de M. Paul de </span><span class=\"S3B88 S2C S2\" id=\"t15_202\">Brancion et de Mme Elisabeth de Brancion. </span><span class=\"S3B89 S2B S2\" id=\"t16_202\">Au final c\u2019est donc la totalit\u00e9 les demandes de la soci\u00e9t\u00e9 Candel &amp; Partners qui ont \u00e9t\u00e9 d\u00e9clar\u00e9 </span><span class=\"S3B8A S2C S2\" id=\"t17_202\">irrecevables car prescrites. </span><span class=\"S3B8B S2B S2\" id=\"t18_202\">A la suite de l\u2019arr\u00eat de la Cour d\u2019appel de Paris, la soci\u00e9t\u00e9 Candel &amp; Partners a r\u00e9gl\u00e9 \u00e0 EPC l\u2019indemnit\u00e9 </span><span class=\"S3B8C S2B S2\" id=\"t19_202\">de 30.000\u20ac au titre de l\u2019article 700 du code de proc\u00e9dure civile pr\u00e9vue par le jugement du 10 juillet </span><span class=\"S3B8D S2C S2\" id=\"t1a_202\">2020. </span><span class=\"S3B8E S2B S2\" id=\"t1b_202\">Puis elle a form\u00e9 un pourvoi en cassation \u00e0 l\u2019encontre de l\u2019arr\u00eat de la Cour d\u2019appel de Paris du </span><span class=\"S3B8F S2C S2\" id=\"t1c_202\">9 </span><span class=\"S3B90 S2B S2\" id=\"t1d_202\">novembre 2021. L\u2019affaire est pendante devant la Cour de cassation. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfRelatedPartyExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12075": {
   "value": "EPC SA",
   "dimensions": {
    "concept": "ifrs-full:NameOfUltimateParentOfGroup",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12076": {
   "value": "EPC SA",
   "dimensions": {
    "concept": "ifrs-full:NameOfParentEntity",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12078": {
   "value": "France",
   "dimensions": {
    "concept": "ifrs-full:CountryOfIncorporation",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12080": {
   "value": "<span class=\"S28ED S2C S2\" id=\"t9_134\">La </span><span class=\"S28EE S2B S2\" id=\"ta_134\">fabrication d\u2019explosifs \u00e0 usage civil et leur mise en \u0153uvre (forage minage), </span><span class=\"S28EF S88 S2\" id=\"tb_134\">\u2022 </span><span class=\"S28F0 S2B S2\" id=\"tc_134\">La d\u00e9construction et l\u2019\u00e9conomie circulaire </span><span class=\"S28F1 S88 S2\" id=\"td_134\">\u2022 </span>Autres activit\u00e9s diversifi\u00e9es (produits chimiques)",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfNatureOfEntitysOperationsAndPrincipalActivities",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12089": {
   "value": "Soci\u00e9t\u00e9 Anonyme",
   "dimensions": {
    "concept": "ifrs-full:LegalFormOfEntity",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12092": {
   "value": "Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense",
   "dimensions": {
    "concept": "ifrs-full:AddressOfRegisteredOfficeOfEntity",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12093": {
   "value": "Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense",
   "dimensions": {
    "concept": "ifrs-full:DomicileOfEntity",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12094": {
   "value": "Tour Initiale au 1 Terrasse Bellini, 92935 La D\u00e9fense",
   "dimensions": {
    "concept": "ifrs-full:PrincipalPlaceOfBusiness",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12095": {
   "value": "<span class=\"S28F6 S2C S2\" id=\"ti_134\">Les comptes consolid\u00e9s du Groupe EPC au 31 d\u00e9cembre 2022 ont \u00e9t\u00e9 arr\u00eat\u00e9s par le Conseil </span><span class=\"S28F7 S2B S2\" id=\"tj_134\">d\u2019Administration du 28 mars </span><span class=\"S28F8 S2C S2\" id=\"tk_134\">2023, qui en a autoris\u00e9 la publication. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfAuthorisationOfFinancialStatementsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12097": {
   "value": "Groupe EPC",
   "dimensions": {
    "concept": "ifrs-full:NameOfReportingEntityOrOtherMeansOfIdentification",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12372": {
   "value": "<span class=\"S29CF S87 S2\" id=\"t4_139\">3.1.1 Conformit\u00e9 aux normes comptables </span><span class=\"S29D0 S2C S2\" id=\"t5_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29D1 S2B S2\" id=\"t6_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales d\u2019information </span><span class=\"S29D2 S2C S2\" id=\"t7_139\">financi\u00e8re </span><span class=\"S29D3 S2C S2\" id=\"t8_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union europ\u00e9enne \u00e0 </span><span class=\"S29D4 S2C S2\" id=\"t9_139\">la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29D5 S2C S2\" id=\"ta_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29D6 S2C S2\" id=\"tb_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29D7 S2C S2\" id=\"tc_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29D8 S2B S2\" id=\"td_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29D9 S2C S2\" id=\"te_139\">Commission eu</span><span class=\"S29DA S2B S2\" id=\"tf_139\">rop\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29DB S2A0A S2\" id=\"tg_139\">http://ec.europa.eu/internal_market/accounting/ias_fr.htm </span><span class=\"S29DC S87 S2\" id=\"th_139\">3.1.1 </span><span class=\"S29DD S87 S2\" id=\"ti_139\">Les normes suivantes sont applicables \u00e0 compte</span><span class=\"S29DE S2A S2\" id=\"tj_139\">r du 1er janvier 2021 sur l\u2019information </span><span class=\"S29DF S87 S2\" id=\"tk_139\">financi\u00e8re pr\u00e9sent\u00e9e : </span><span class=\"S29E0 S2C S2\" id=\"tl_139\">En application du r\u00e8glement n\u00b01126/2008 du Conseil Europ\u00e9en adopt\u00e9 le 3 novembre 2008, le Groupe </span><span class=\"S29E1 S2C S2\" id=\"tm_139\">EPC a \u00e9tabli ses comptes consolid\u00e9s conform\u00e9ment aux normes internationales </span><span class=\"S29E2 S2B S2\" id=\"tn_139\">d\u2019information financi\u00e8re </span><span class=\"S29E3 S2C S2\" id=\"to_139\">ou \u00ab International Financial Reporting Standards \u00bb (IFRS) telles qu'adopt\u00e9es dans l'Union Europ\u00e9enne </span><span class=\"S29E4 S2C S2\" id=\"tp_139\">\u00e0 la date de pr\u00e9paration des \u00e9tats financiers. </span><span class=\"S29E5 S2C S2\" id=\"tq_139\">Les normes comptables internationales comprennent les IFRS, les IAS (International Accounting </span><span class=\"S29E6 S2C S2\" id=\"tr_139\">Standards), et leurs interpr\u00e9tations SIC (Standing Interpretations Committee) et IFRIC (International </span><span class=\"S29E7 S2C S2\" id=\"ts_139\">Financial Reporting Interpretations Committee). </span><span class=\"S29E8 S2B S2\" id=\"tt_139\">L\u2019ensemble des textes adopt\u00e9s par l\u2019Union europ\u00e9enne est disponible sur le site internet de la </span><span class=\"S29E9 S2B S2\" id=\"tu_139\">Commission europ\u00e9enne \u00e0 l\u2019adresse suivante : </span><span class=\"S29EA S2A0B S2\" id=\"tv_139\">https://ec.europa.eu/info/law/international-accounting-standards-regulation-ec-no-1606- </span><span class=\"S29EB S2A0B S2\" id=\"tw_139\">2002/amending-and-supplementary-acts/acts-adopted-basis-regulatory-procedure-scrutiny-rps_en </span><span class=\"S29EC S87 S2\" id=\"tx_139\">3.1.2. </span><span class=\"S29ED S87 S2\" id=\"ty_139\">Les normes suivantes sont applicables \u00e0 compter du 1er janvier 2022 sur </span><span class=\"S29EE S2A S2\" id=\"tz_139\">l\u2019information financi\u00e8re pr\u00e9sent\u00e9e </span><span class=\"S29EF S87 S2\" id=\"t10_139\">: </span><span class=\"S29F0 S801 S2\" id=\"t11_139\">\u25aa </span><span class=\"S29F1 S2C S2\" id=\"t12_139\">Amendements IFRS 3 : Mise \u00e0 jour des r\u00e9f\u00e9rences au cadre conceptuel </span><span class=\"S29F2 S801 S2\" id=\"t13_139\">\u25aa </span><span class=\"S29F3 S2C S2\" id=\"t14_139\">Amendements IAS 16 </span><span class=\"S29F4 S2B S2\" id=\"t15_139\">: Comptabilisation des produits g\u00e9n\u00e9r\u00e9s avant la mise en service d\u2019une </span><span class=\"S29F5 S2C S2\" id=\"t16_139\">immobilisation ; </span><span class=\"S29F6 S801 S2\" id=\"t17_139\">\u25aa </span><span class=\"S29F7 S2C S2\" id=\"t18_139\">Amendement IAS 37 : Contrats d\u00e9ficitaires </span><span class=\"S29F8 S2B S2\" id=\"t19_139\">\u2013 </span><span class=\"S29F9 S2C S2\" id=\"t1a_139\">Co\u00fbt \u00e0 prendre en compte pour comptabiliser une </span><span class=\"S29FA S2C S2\" id=\"t1b_139\">provision pour contrat d\u00e9ficitaire ; </span><span class=\"S29FB S801 S2\" id=\"t1c_139\">\u25aa </span><span class=\"S29FC S2C S2\" id=\"t1d_139\">Amendement IFRIC sur logiciels SaaS </span><span class=\"S29FD S2B S2\" id=\"t1e_139\">(IAS38) : Le Groupe a finalis\u00e9 ses travaux d\u2019analyse sur </span><span class=\"S29FE S2B S2\" id=\"t1f_139\">l\u2019exercice et n\u2019a pas identifi\u00e9 d\u2019impact financie</span><span class=\"S29FF S2C S2\" id=\"t1g_139\">r du changement de m\u00e9thode ; </span><span class=\"S2A00 S801 S2\" id=\"t1h_139\">\u25aa </span><span class=\"S2A01 S2C S2\" id=\"t1i_139\">Amendement \u00e0 IAS 1 et IAS 8 : modification de la d\u00e9finition du terme \u00ab significatif \u00bb ; </span><span class=\"S2A02 S801 S2\" id=\"t1j_139\">\u25aa </span><span class=\"S2A03 S2C S2\" id=\"t1k_139\">IAS 41, Imp\u00f4t dans les \u00e9valuations de la Juste Valeur ; </span><span class=\"S2A04 S801 S2\" id=\"t1l_139\">\u25aa </span><span class=\"S2A05 S2B S2\" id=\"t1m_139\">IFRS 9, D\u00e9comptabilisation d\u2019un passif financier </span><span class=\"S2A06 S2C S2\" id=\"t1n_139\">: frais et commissions \u00e0 int\u00e9grer dans le test </span><span class=\"S2A07 S2C S2\" id=\"t1o_139\">de 10%. </span><span class=\"S2A08 S2B S2\" id=\"t1p_139\">Ces amendements n\u2019ont pas eu d\u2019impact sur les comptes du Groupe</span><span class=\"S2A09 S2C S2\" id=\"t1q_139\">. </span><span class=\"S2460 SE55 S2\" id=\"t1_140\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_140\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_140\">140 </span><span class=\"S2A0C S87 S2\" id=\"t4_140\">3.1.3. </span><span class=\"S2A0D S87 S2\" id=\"t5_140\">Les nouvelles normes, amendements \u00e0 des normes existantes et interpr\u00e9tations </span><span class=\"S2A0E S2A S2\" id=\"t6_140\">suivantes ont \u00e9t\u00e9 publi\u00e9es mais ne sont pas applicables au 31 d\u00e9cembre 2022 et n\u2019ont </span><span class=\"S2A0F S87 S2\" id=\"t7_140\">pas \u00e9t\u00e9 adopt\u00e9es par anticipation : </span><span class=\"S2A10 S88 S2\" id=\"t8_140\">\u2022 </span><span class=\"S2A11 S2C S2\" id=\"t9_140\">IFRS 17 </span><span class=\"S2A12 S2B S2\" id=\"ta_140\">: Contrat d\u2019assurance </span><span class=\"S2A13 S2C S2\" id=\"tb_140\">-</span><span class=\"S2A14 S2B S2\" id=\"tc_140\">incluant les amendements \u00e0 IFRS 17 dont la date d\u2019entr\u00e9e </span><span class=\"S2A15 S2C S2\" id=\"td_140\">en vigueur est au 1er janvier 2023 </span><span class=\"S2A16 S88 S2\" id=\"te_140\">\u2022 </span><span class=\"S2A17 S2C S2\" id=\"tf_140\">IFRS 17 et IFRS 9 </span><span class=\"S2A18 S2B S2\" id=\"tg_140\">: Premi\u00e8re application d\u2019IFRS 17 et IFRS 9 informations comparatives </span><span class=\"S2A19 S2C S2\" id=\"th_140\">dont la </span><span class=\"S2A1A S2B S2\" id=\"ti_140\">date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A1B S88 S2\" id=\"tj_140\">\u2022 </span><span class=\"S2A1C S2C S2\" id=\"tk_140\">Amendements \u00e0 IAS 1 : Classement des passifs en tant que passifs courants ou non courants </span><span class=\"S2A1D S2B S2\" id=\"tl_140\">\u2013 </span><span class=\"S2A1E S2B S2\" id=\"tm_140\">report de la date d\u2019entr\u00e9e en vigueur au 1er janvier 2024 </span><span class=\"S2A1F S88 S2\" id=\"tn_140\">\u2022 </span><span class=\"S2A20 S2C S2\" id=\"to_140\">Amendement \u00e0 IAS1 et IFRS Practice Statement 2 : Informations \u00e0 fournir sur les m\u00e9thodes </span><span class=\"S2A21 S2B S2\" id=\"tp_140\">comptables significatives dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023 </span><span class=\"S2A22 S88 S2\" id=\"tq_140\">\u2022 </span><span class=\"S2A23 S2C S2\" id=\"tr_140\">Amendement \u00e0 IAS 8 </span><span class=\"S2A24 S2B S2\" id=\"ts_140\">: D\u00e9finition des estimations comptables dont la date d\u2019entr\u00e9e en </span><span class=\"S2A25 S2C S2\" id=\"tt_140\">vigueur est au 1er janvier 2023 </span><span class=\"S2A26 S88 S2\" id=\"tu_140\">\u2022 </span><span class=\"S2A27 S2C S2\" id=\"tv_140\">Amendements \u00e0 IAS 12 : I</span><span class=\"S2A28 S2B S2\" id=\"tw_140\">mp\u00f4ts diff\u00e9r\u00e9s relatifs aux actifs et passifs r\u00e9sultant d\u2019une </span><span class=\"S2A29 S2B S2\" id=\"tx_140\">transaction unique dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span>",
   "dimensions": {
    "concept": "ifrs-full:StatementOfIFRSCompliance",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12447": {
   "value": "<span class=\"S2A0C S87 S2\" id=\"t4_140\">3.1.3. </span><span class=\"S2A0D S87 S2\" id=\"t5_140\">Les nouvelles normes, amendements \u00e0 des normes existantes et interpr\u00e9tations </span><span class=\"S2A0E S2A S2\" id=\"t6_140\">suivantes ont \u00e9t\u00e9 publi\u00e9es mais ne sont pas applicables au 31 d\u00e9cembre 2022 et n\u2019ont </span><span class=\"S2A0F S87 S2\" id=\"t7_140\">pas \u00e9t\u00e9 adopt\u00e9es par anticipation : </span><span class=\"S2A10 S88 S2\" id=\"t8_140\">\u2022 </span><span class=\"S2A11 S2C S2\" id=\"t9_140\">IFRS 17 </span><span class=\"S2A12 S2B S2\" id=\"ta_140\">: Contrat d\u2019assurance </span><span class=\"S2A13 S2C S2\" id=\"tb_140\">-</span><span class=\"S2A14 S2B S2\" id=\"tc_140\">incluant les amendements \u00e0 IFRS 17 dont la date d\u2019entr\u00e9e </span><span class=\"S2A15 S2C S2\" id=\"td_140\">en vigueur est au 1er janvier 2023 </span><span class=\"S2A16 S88 S2\" id=\"te_140\">\u2022 </span><span class=\"S2A17 S2C S2\" id=\"tf_140\">IFRS 17 et IFRS 9 </span><span class=\"S2A18 S2B S2\" id=\"tg_140\">: Premi\u00e8re application d\u2019IFRS 17 et IFRS 9 informations comparatives </span><span class=\"S2A19 S2C S2\" id=\"th_140\">dont la </span><span class=\"S2A1A S2B S2\" id=\"ti_140\">date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span><span class=\"S2A1B S88 S2\" id=\"tj_140\">\u2022 </span><span class=\"S2A1C S2C S2\" id=\"tk_140\">Amendements \u00e0 IAS 1 : Classement des passifs en tant que passifs courants ou non courants </span><span class=\"S2A1D S2B S2\" id=\"tl_140\">\u2013 </span><span class=\"S2A1E S2B S2\" id=\"tm_140\">report de la date d\u2019entr\u00e9e en vigueur au 1er janvier 2024 </span><span class=\"S2A1F S88 S2\" id=\"tn_140\">\u2022 </span><span class=\"S2A20 S2C S2\" id=\"to_140\">Amendement \u00e0 IAS1 et IFRS Practice Statement 2 : Informations \u00e0 fournir sur les m\u00e9thodes </span><span class=\"S2A21 S2B S2\" id=\"tp_140\">comptables significatives dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023 </span><span class=\"S2A22 S88 S2\" id=\"tq_140\">\u2022 </span><span class=\"S2A23 S2C S2\" id=\"tr_140\">Amendement \u00e0 IAS 8 </span><span class=\"S2A24 S2B S2\" id=\"ts_140\">: D\u00e9finition des estimations comptables dont la date d\u2019entr\u00e9e en </span><span class=\"S2A25 S2C S2\" id=\"tt_140\">vigueur est au 1er janvier 2023 </span><span class=\"S2A26 S88 S2\" id=\"tu_140\">\u2022 </span><span class=\"S2A27 S2C S2\" id=\"tv_140\">Amendements \u00e0 IAS 12 : I</span><span class=\"S2A28 S2B S2\" id=\"tw_140\">mp\u00f4ts diff\u00e9r\u00e9s relatifs aux actifs et passifs r\u00e9sultant d\u2019une </span><span class=\"S2A29 S2B S2\" id=\"tx_140\">transaction unique dont la date d\u2019entr\u00e9e en vigueur est au 1er janvier 2023. </span>",
   "dimensions": {
    "concept": "ifrs-full:ExplanationOfDepartureFromIFRS",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12481": {
   "value": "<span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span><div class=\"S0\" id=\"p181\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg181Overlay\"></div><div id=\"pg181\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_181\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_181\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_181\">181 </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span></div></div><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><div class=\"S0\" id=\"p183\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg183Overlay\"></div><div id=\"pg183\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_183{
fill: #FFFFFF;
}
.g1_183{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,267.3H434.8V177.9H108.4v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,238.4H429.4V206.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,267.3h90.9V177.9H434.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,203.3h80.3V177.9H440.1v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,222.6h80.3V203.3H440.1v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,242h80.3V222.6H440.1V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,267.3h80.3V242H440.1v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,267.3h91.1V177.9H525.7v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,203.3h80.3V177.9H531.2v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,222.6h80.3V203.3H531.2v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,242h80.3V222.6H531.2V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,267.3h80.3V242H531.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,267.3h93.4V177.9H616.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,212.9h82.6V187.6H622.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,232.3h82.6V212.9H622.2v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,257.8h82.6V232.3H622.2v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,267.3h91.1V177.9H710.2v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,212.9H796V187.6H715.5v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,232.3H796V212.9H715.5v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,257.8H796V232.3H715.5v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,177.9H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,177.9h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,177.9h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,177.9h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,177.9h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,299.6H434.8V268.1H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,299.6H429.4V268.1H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,268.1H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,268.1h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,268.1h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,268.1h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,268.1h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,331.3H434.8V299.6H108.4v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,331.3H429.4V299.6H113.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,331.3h90.9V299.6H434.8v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,331.3h80.3V299.6H440.1v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,331.3h91.1V299.6H525.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,331.3h80.3V299.6H531.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,331.3h91.1V299.6H710.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,331.3H796V299.6H715.5v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,362.8H434.8V331.3H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,362.8H429.4V331.3H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,362.8h90.9V331.3H434.8v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,362.8h80.3V331.3H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,362.8h91.1V331.3H525.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,362.8h80.3V331.3H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,362.8h91.1V331.3H710.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,362.8H796V331.3H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,394.4H434.8V362.8H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,394.4H429.4V362.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,394.4h90.9V362.8H434.8v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,394.4h80.3V362.8H440.1v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,394.4h91.1V362.8H710.2v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,394.4H796V362.8H715.5v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,425.9H434.8V394.4H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,425.9H429.4V394.4H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,467.9H434.8V426.7H108.4v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,467.9H429.4V426.7H113.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,467.9h90.9V426.7H434.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,463h80.3V431.4H440.1V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,467.9h91.1V426.7H525.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,463h80.3V431.4H531.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,467.9h93.4V426.7H616.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,463h82.6V431.4H622.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,467.9h91.1V426.7H710.2v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,463H796V431.4H715.5V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,426.6H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,426.6h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,426.6h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,426.6h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,426.6h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,500.2H434.8V468.7H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,500.2H429.4V468.7H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,468.7H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,468.7h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,468.7h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,468.7h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,468.7h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,531.7H434.8V500.2H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,531.7H429.4V500.2H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,563.3H434.8V531.7H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,563.3H429.4V531.7H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,605.3H434.8V564H108.4v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,605.3H429.4V564H113.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,605.3h90.9V564H434.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,600.5h80.3V569H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,605.3h91.1V564H525.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,600.5h80.3V569H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,605.3h93.4V564H616.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,600.5h82.6V569H622.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,605.3h91.1V564H710.2v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,600.5H796V569H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,564H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,564h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,564h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,564h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,564h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M107.3,606H434.8v-.7H107.3v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M433.7,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.4,606h91.5v-.7H434.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M524.8,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.5,606h91.3v-.7H525.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M615.7,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.5,606h93.8v-.7H616.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M709.2,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710,606h91.3v-.7H710v.7Z" class="g1_183" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_183\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_183\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_183\">183 </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span><span class=\"S35BD S2B S2\" id=\"t1s_183\">809K\u20ac au titre de 2022. </span></div></div><span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span>D\u00e9tail des titres de participation non consolid\u00e9s <span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span>sont non significatives<span class=\"S3AAD S4D2 S2\" id=\"t2_203\">8. </span><span class=\"S3AAE S87 S2\" id=\"t3_203\">SOCIETES DU GROUPE </span><span class=\"S3B91 S87 S2\" id=\"t4_203\">Soci\u00e9t\u00e9s </span><span class=\"S3B92 S87 S2\" id=\"t5_203\">Pays </span><span class=\"S3B93 S2A S2\" id=\"t6_203\">% d\u2019int\u00e9r\u00eat </span><span class=\"S3B94 S87 S2\" id=\"t7_203\">D\u00e9c. 2022 </span><span class=\"S3B95 S87 S2\" id=\"t8_203\">D\u00e9c. 2021 </span><span class=\"S3B96 S87 S2\" id=\"t9_203\">Filiales </span><span class=\"S3B97 S2A S2\" id=\"ta_203\">\u2013 </span><span class=\"S3B98 S87 S2\" id=\"tb_203\">Int\u00e9gration globale </span><span class=\"S3B99 S2C S2\" id=\"tc_203\">EPC SA </span><span class=\"S3B9A S2C S2\" id=\"td_203\">France </span><span class=\"S3B9B S2C S2\" id=\"te_203\">100 </span><span class=\"S3B9C S2C S2\" id=\"tf_203\">100 </span><span class=\"S3B9D S2C S2\" id=\"tg_203\">EPC France </span><span class=\"S3B9E S2C S2\" id=\"th_203\">France </span><span class=\"S3B9F S2C S2\" id=\"ti_203\">100 </span><span class=\"S3BA0 S2C S2\" id=\"tj_203\">100 </span><span class=\"S3BA1 S2C S2\" id=\"tk_203\">DEMOKRITE SAS </span><span class=\"S3BA2 S2C S2\" id=\"tl_203\">France </span><span class=\"S3BA3 S2C S2\" id=\"tm_203\">100 </span><span class=\"S3BA4 S2C S2\" id=\"tn_203\">100 </span><span class=\"S3BA5 S2C S2\" id=\"to_203\">DEMOSTEN </span><span class=\"S3BA6 S2C S2\" id=\"tp_203\">France </span><span class=\"S3BA7 S2C S2\" id=\"tq_203\">100 </span><span class=\"S3BA8 S2C S2\" id=\"tr_203\">100 </span><span class=\"S3BA9 S2C S2\" id=\"ts_203\">A.T.D. SAS </span><span class=\"S3BAA S2C S2\" id=\"tt_203\">France </span><span class=\"S3BAB S2C S2\" id=\"tu_203\">100 </span><span class=\"S3BAC S2C S2\" id=\"tv_203\">100 </span><span class=\"S3BAD S2C S2\" id=\"tw_203\">PRODEMO SAS </span><span class=\"S3BAE S2C S2\" id=\"tx_203\">France </span><span class=\"S3BAF S2C S2\" id=\"ty_203\">100 </span><span class=\"S3BB0 S2C S2\" id=\"tz_203\">100 </span><span class=\"S3BB1 S2C S2\" id=\"t10_203\">OCCAMAT SAS </span><span class=\"S3BB2 S2C S2\" id=\"t11_203\">France </span><span class=\"S3BB3 S2C S2\" id=\"t12_203\">100 </span><span class=\"S3BB4 S2C S2\" id=\"t13_203\">100 </span><span class=\"S3BB5 S2C S2\" id=\"t14_203\">OCCAMIANTE SAS </span><span class=\"S3BB6 S2C S2\" id=\"t15_203\">France </span><span class=\"S3BB7 S2C S2\" id=\"t16_203\">100 </span><span class=\"S3BB8 S2C S2\" id=\"t17_203\">100 </span><span class=\"S3BB9 S2C S2\" id=\"t18_203\">2 B RECYCLAGE SAS </span><span class=\"S3BBA S2C S2\" id=\"t19_203\">France </span><span class=\"S3BBB S2C S2\" id=\"t1a_203\">100 </span><span class=\"S3BBC S2C S2\" id=\"t1b_203\">100 </span><span class=\"S3BBD S2C S2\" id=\"t1c_203\">SOCIETE MINE AFRIQUE </span><span class=\"S3BBE S2C S2\" id=\"t1d_203\">France </span><span class=\"S3BBF S2C S2\" id=\"t1e_203\">100 </span><span class=\"S3BC0 S2C S2\" id=\"t1f_203\">100 </span><span class=\"S3BC1 S2C S2\" id=\"t1g_203\">DIOGEN </span><span class=\"S3BC2 S2C S2\" id=\"t1h_203\">France </span><span class=\"S3BC3 S2C S2\" id=\"t1i_203\">99,87 </span><span class=\"S3BC4 S2C S2\" id=\"t1j_203\">99,87 </span><span class=\"S3BC5 S2C S2\" id=\"t1k_203\">EPC MINETECH </span><span class=\"S3BC6 S2C S2\" id=\"t1l_203\">France </span><span class=\"S3BC7 S2C S2\" id=\"t1m_203\">100 </span><span class=\"S3BC8 S2C S2\" id=\"t1n_203\">100 </span><span class=\"S3BC9 S2C S2\" id=\"t1o_203\">CORSE EXPANSIF </span><span class=\"S3BCA S2C S2\" id=\"t1p_203\">France </span><span class=\"S3BCB S2C S2\" id=\"t1q_203\">73,24 </span><span class=\"S3BCC S2C S2\" id=\"t1r_203\">73,24 </span><span class=\"S3BCD S2C S2\" id=\"t1s_203\">EPC INNOVATION </span><span class=\"S3BCE S2C S2\" id=\"t1t_203\">France </span><span class=\"S3BCF S2C S2\" id=\"t1u_203\">100 </span><span class=\"S3BD0 S2C S2\" id=\"t1v_203\">100 </span><span class=\"S3BD1 S2C S2\" id=\"t1w_203\">SONOUVEX </span><span class=\"S3BD2 S2C S2\" id=\"t1x_203\">France </span><span class=\"S3BD3 S2C S2\" id=\"t1y_203\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t1z_203\">100 </span><span class=\"S3BD5 S2C S2\" id=\"t20_203\">EPC ITALIA </span><span class=\"S3BD6 S2C S2\" id=\"t21_203\">Italie </span><span class=\"S3BD7 S2C S2\" id=\"t22_203\">100 </span><span class=\"S3BD8 S2C S2\" id=\"t23_203\">100 </span><span class=\"S3BD9 S2C S2\" id=\"t24_203\">INTEREM </span><span class=\"S3BDA S2C S2\" id=\"t25_203\">Italie </span><span class=\"S3BDB S2C S2\" id=\"t26_203\">100 </span><span class=\"S3BDC S2C S2\" id=\"t27_203\">100 </span><span class=\"S3BDD S2C S2\" id=\"t28_203\">EPC CHEMICALS Services (1) </span><span class=\"S3BDE S2C S2\" id=\"t29_203\">Grande Bretagne </span><span class=\"S3BDF S2C S2\" id=\"t2a_203\">92,60 </span><span class=\"S3BE0 S2C S2\" id=\"t2b_203\">- </span><span class=\"S3BE1 S2C S2\" id=\"t2c_203\">EPC UK </span><span class=\"S3BE2 S2C S2\" id=\"t2d_203\">Grande Bretagne </span><span class=\"S3BE3 S2C S2\" id=\"t2e_203\">92,60 </span><span class=\"S3BE4 S2C S2\" id=\"t2f_203\">92,60 </span><span class=\"S3BE5 S2C S2\" id=\"t2g_203\">EPC METRICS Ltd </span><span class=\"S3BE6 S2C S2\" id=\"t2h_203\">Grande Bretagne </span><span class=\"S3BE7 S2C S2\" id=\"t2i_203\">92,60 </span><span class=\"S3BE8 S2C S2\" id=\"t2j_203\">92,60 </span><span class=\"S3BE9 S2C S2\" id=\"t2k_203\">MINEXPLO </span><span class=\"S3BEA S2C S2\" id=\"t2l_203\">Grande Bretagne </span><span class=\"S3BEB S2C S2\" id=\"t2m_203\">100 </span><span class=\"S3BEC S2C S2\" id=\"t2n_203\">100 </span><span class=\"S3BED S2C S2\" id=\"t2o_203\">EPC Belgique </span><span class=\"S3BEE S2C S2\" id=\"t2p_203\">Belgique </span><span class=\"S3BEF S2C S2\" id=\"t2q_203\">100 </span><span class=\"S3BF0 S2C S2\" id=\"t2r_203\">100 </span><span class=\"S3BF1 S2C S2\" id=\"t2s_203\">EMPRESA DE EXPLOSIVOS INDUSTRIAIS LDA </span><span class=\"S3BF2 S2C S2\" id=\"t2t_203\">(EEI) </span><span class=\"S3BF3 S2C S2\" id=\"t2u_203\">Portugal </span><span class=\"S3BF4 S2C S2\" id=\"t2v_203\">100 </span><span class=\"S3BF5 S2C S2\" id=\"t2w_203\">100 </span><span class=\"S3BF6 S2C S2\" id=\"t2x_203\">GALILEO EXPLOSIVOS SA </span><span class=\"S3BF7 S2C S2\" id=\"t2y_203\">Espagne </span><span class=\"S3BF8 S2C S2\" id=\"t2z_203\">100 </span><span class=\"S3BF9 S2C S2\" id=\"t30_203\">100 </span><span class=\"S3BFA S2C S2\" id=\"t31_203\">SERAFINA ORTEGA E HIJOS SA </span><span class=\"S3BFB S2C S2\" id=\"t32_203\">Espagne </span><span class=\"S3BFC S2C S2\" id=\"t33_203\">95 </span><span class=\"S3BFD S2C S2\" id=\"t34_203\">95 </span><span class=\"S3BFE S2C S2\" id=\"t35_203\">EPC ESPANA </span><span class=\"S3BFF S2C S2\" id=\"t36_203\">Espagne </span><span class=\"S3C00 S2C S2\" id=\"t37_203\">100 </span><span class=\"S3C01 S2C S2\" id=\"t38_203\">100 </span><span class=\"S3C02 S2C S2\" id=\"t39_203\">SILEX SEGURIDAD </span><span class=\"S3C03 S2C S2\" id=\"t3a_203\">Espagne </span><span class=\"S3C04 S2C S2\" id=\"t3b_203\">99,99 </span><span class=\"S3C05 S2C S2\" id=\"t3c_203\">99,99 </span><span class=\"S3C06 S2C S2\" id=\"t3d_203\">EPC SVERIGE </span><span class=\"S3C07 S2C S2\" id=\"t3e_203\">Su\u00e8de </span><span class=\"S3C08 S2C S2\" id=\"t3f_203\">100 </span><span class=\"S3C09 S2C S2\" id=\"t3g_203\">100 </span><span class=\"S3C0A S2C S2\" id=\"t3h_203\">EPC NORGE </span><span class=\"S3C0B S2C S2\" id=\"t3i_203\">Norv\u00e8ge </span><span class=\"S1167 S2C S2\" id=\"t3j_203\">100 </span><span class=\"S3C0C S2C S2\" id=\"t3k_203\">100 </span><span class=\"S3C0D S2C S2\" id=\"t3l_203\">EPCAP RE </span><span class=\"S3C0E S2C S2\" id=\"t3m_203\">Luxembourg </span><span class=\"S3C0F S2C S2\" id=\"t3n_203\">100 </span><span class=\"S3C10 S2C S2\" id=\"t3o_203\">100 </span><span class=\"S3C11 S2C S2\" id=\"t3p_203\">EPC MINEEX SENEGAL (2) </span><span class=\"S3C12 S2C S2\" id=\"t3q_203\">S\u00e9n\u00e9gal </span><span class=\"S3C13 S2C S2\" id=\"t3r_203\">81 </span><span class=\"S3C14 S2C S2\" id=\"t3s_203\">100 </span><span class=\"S3C15 S2C S2\" id=\"t3t_203\">K\u00c4MA\u00c4N EXPLO </span><span class=\"S3C16 S2C S2\" id=\"t3u_203\">Nouvelle Cal\u00e9donie </span><span class=\"S3C17 S2C S2\" id=\"t3v_203\">95 </span><span class=\"S3C18 S2C S2\" id=\"t3w_203\">95 </span><span class=\"S3C19 S2C S2\" id=\"t3x_203\">EPC BURKINA FASO </span><span class=\"S3C1A S2C S2\" id=\"t3y_203\">Burkina Faso </span><span class=\"S3C1B S2C S2\" id=\"t3z_203\">100 </span><span class=\"S3C1C S2C S2\" id=\"t40_203\">100 </span><span class=\"S3C1D S2C S2\" id=\"t41_203\">EPC ASIA PACIFIC FZE </span><span class=\"S3C1E S2C S2\" id=\"t42_203\">Emirats Arabes Unis </span><span class=\"S3C1F S2C S2\" id=\"t43_203\">100 </span><span class=\"S3C20 S2C S2\" id=\"t44_203\">100 </span><span class=\"S3C21 S2C S2\" id=\"t45_203\">MINEEX (1) </span><span class=\"S3C22 S2C S2\" id=\"t46_203\">S\u00e9n\u00e9gal </span><span class=\"S3C23 S2C S2\" id=\"t47_203\">- </span><span class=\"S3C24 S2C S2\" id=\"t48_203\">70 </span><span class=\"S3C25 S2C S2\" id=\"t49_203\">EPC EXPLO MAROC </span><span class=\"S3C26 S2C S2\" id=\"t4a_203\">Maroc </span><span class=\"S3C27 S2C S2\" id=\"t4b_203\">99,97 </span><span class=\"S3C28 S2C S2\" id=\"t4c_203\">99,97 </span><span class=\"S3C29 S2C S2\" id=\"t4d_203\">MARODYN </span><span class=\"S3C2A S2C S2\" id=\"t4e_203\">Maroc </span><span class=\"S3C2B S2C S2\" id=\"t4f_203\">99,95 </span><span class=\"S3C2C S2C S2\" id=\"t4g_203\">99.95 </span><span class=\"S3C2D S2B S2\" id=\"t4h_203\">MARODYN COTE D\u2019IVOIRE </span><span class=\"S3C2E S2B S2\" id=\"t4i_203\">C\u00f4te d\u2019Ivoire </span><span class=\"S3C2F S2C S2\" id=\"t4j_203\">99,95 </span><span class=\"S3C30 S2C S2\" id=\"t4k_203\">99.95 </span><span class=\"S3C31 S2C S2\" id=\"t4l_203\">NITROKEMFOR GUINEE </span><span class=\"S3C32 S2C S2\" id=\"t4m_203\">Guin\u00e9e </span><span class=\"S3C33 S2C S2\" id=\"t4n_203\">100 </span><span class=\"S3C34 S2C S2\" id=\"t4o_203\">100 </span><span class=\"S3C35 S2C S2\" id=\"t4p_203\">EPC GUINEE </span><span class=\"S3C36 S2C S2\" id=\"t4q_203\">Guin\u00e9e </span><span class=\"S3C37 S2C S2\" id=\"t4r_203\">99,99 </span><span class=\"S3C38 S2C S2\" id=\"t4s_203\">99,99 </span><span class=\"S3C39 S2C S2\" id=\"t4t_203\">EPC CAMEROUN </span><span class=\"S3C3A S2C S2\" id=\"t4u_203\">Cameroun </span><span class=\"S3C3B S2C S2\" id=\"t4v_203\">100 </span><span class=\"S3C3C S2C S2\" id=\"t4w_203\">100 </span><span class=\"S3C3D S2C S2\" id=\"t4x_203\">EPC GABON </span><span class=\"S3C3E S2C S2\" id=\"t4y_203\">Gabon </span><span class=\"S3C3F S2C S2\" id=\"t4z_203\">100 </span><span class=\"S3C40 S2C S2\" id=\"t50_203\">100 </span><span class=\"S3C41 S2B S2\" id=\"t51_203\">EPC COTE D\u2019IVOIRE </span><span class=\"S3C42 S2B S2\" id=\"t52_203\">C\u00f4te d\u2019ivoire </span><span class=\"S3C43 S2C S2\" id=\"t53_203\">75 </span><span class=\"S3C44 S2C S2\" id=\"t54_203\">75 </span><span class=\"S3C45 S2C S2\" id=\"t55_203\">EPC CANADA </span><span class=\"S3C46 S2C S2\" id=\"t56_203\">Canada </span><span class=\"S3C47 S2C S2\" id=\"t57_203\">100 </span><span class=\"S3C48 S2C S2\" id=\"t58_203\">100 </span><span class=\"S3C49 S2C S2\" id=\"t59_203\">EPC ANDES CHILE </span><span class=\"S3C4A S2C S2\" id=\"t5a_203\">Chili </span><span class=\"S3C4B S2C S2\" id=\"t5b_203\">51 </span><span class=\"S3C4C S2C S2\" id=\"t5c_203\">51 </span><span class=\"S3C4D S2C S2\" id=\"t5d_203\">EPC JAPAN </span><span class=\"S3C4E S2C S2\" id=\"t5e_203\">Japon </span><span class=\"S3C4F S2C S2\" id=\"t5f_203\">97,56 </span><span class=\"S3C50 S2C S2\" id=\"t5g_203\">97.56 </span><span class=\"S3C51 S2C S2\" id=\"t5h_203\">NORMAT SERVICES </span><span class=\"S3C52 S2C S2\" id=\"t5i_203\">B\u00e9nin </span><span class=\"S3C53 S2C S2\" id=\"t5j_203\">75 </span><span class=\"S3C54 S2C S2\" id=\"t5k_203\">75 </span><span class=\"S3C55 S2C S2\" id=\"t5l_203\">EPC SINGAPORE PTE </span><span class=\"S3C56 S2C S2\" id=\"t5m_203\">Singapour </span><span class=\"S3C57 S2C S2\" id=\"t5n_203\">100 </span><span class=\"S3C58 S2C S2\" id=\"t5o_203\">100 </span><span class=\"S3C59 S2C S2\" id=\"t5p_203\">(1) </span><span class=\"S3C5A S2C S2\" id=\"t5q_203\">EPC CHEMICALS Services cr\u00e9\u00e9e le 14 mars 2022 </span><span class=\"S3C5B S2C S2\" id=\"t5r_203\">(2) </span><span class=\"S3C5C S2C S2\" id=\"t5s_203\">EPC S\u00e9n\u00e9gal (100%) et Mineex (70%) ont fusionn\u00e9 au 1 </span><span class=\"S3C5D S2E S2\" id=\"t5t_203\">er </span>janvier 2022<span class=\"S3C5F S87 S2\" id=\"t2_204\">Entreprises associ\u00e9es </span><span class=\"S3C60 S2A S2\" id=\"t3_204\">\u2013 </span><span class=\"S3C61 S87 S2\" id=\"t4_204\">Mises en \u00e9quivalence </span><span class=\"S3C62 S2C S2\" id=\"t5_204\">ARABIAN EXPLOSIVES (PRIVATE Ltd) </span><span class=\"S3C63 S2C S2\" id=\"t6_204\">Emirats Arabes Unis </span><span class=\"S3C64 S2C S2\" id=\"t7_204\">20 </span><span class=\"S3C65 S2C S2\" id=\"t8_204\">20 </span><span class=\"S3C66 S2C S2\" id=\"t9_204\">SOCIETE DE MINAGE EN GUINEE SAS (SMG) </span><span class=\"S3C67 S2C S2\" id=\"ta_204\">France </span><span class=\"S3C68 S2C S2\" id=\"tb_204\">50 </span><span class=\"S3C69 S2C S2\" id=\"tc_204\">50 </span><span class=\"S3C6A S2C S2\" id=\"td_204\">NITROKEMINE GUINEE </span><span class=\"S3C6B S2C S2\" id=\"te_204\">Guin\u00e9e </span><span class=\"S3C6C S2C S2\" id=\"tf_204\">50 </span><span class=\"S3C6D S2C S2\" id=\"tg_204\">50 </span><span class=\"S3C6E S2C S2\" id=\"th_204\">KEMEK </span><span class=\"S3C6F S2C S2\" id=\"ti_204\">Irlande </span><span class=\"S3C70 S2C S2\" id=\"tj_204\">50 </span><span class=\"S3C71 S2C S2\" id=\"tk_204\">50 </span><span class=\"S3C72 S2C S2\" id=\"tl_204\">KEMEK US Limited </span><span class=\"S3C73 S2C S2\" id=\"tm_204\">Irlande </span><span class=\"S3C74 S2C S2\" id=\"tn_204\">50 </span><span class=\"S3C75 S2C S2\" id=\"to_204\">50 </span><span class=\"S3C76 S2C S2\" id=\"tp_204\">EPC-B SCRL </span><span class=\"S3C77 S2C S2\" id=\"tq_204\">Belgique </span><span class=\"S3C78 S2C S2\" id=\"tr_204\">66,67 </span><span class=\"S3C79 S2C S2\" id=\"ts_204\">66,67 </span><span class=\"S3C7A S2C S2\" id=\"tt_204\">MODERN CHEMICALS AND SERVCES (MCS) </span><span class=\"S3C7B S2C S2\" id=\"tu_204\">Arabie Saoudite </span><span class=\"S3C7C S2C S2\" id=\"tv_204\">40 </span><span class=\"S3C7D S2C S2\" id=\"tw_204\">40 </span><span class=\"S3C7E S87 S2\" id=\"tx_204\">Entreprises non consolid\u00e9es </span><span class=\"S3C7F S2C S2\" id=\"ty_204\">SICIEX </span><span class=\"S3BAE S2C S2\" id=\"tz_204\">France </span><span class=\"S3BAF S2C S2\" id=\"t10_204\">100 </span><span class=\"S3BB0 S2C S2\" id=\"t11_204\">100 </span><span class=\"S3C80 S2C S2\" id=\"t12_204\">CORSE CONFORTEMENT FORATION MINAGE </span><span class=\"S3BB2 S2C S2\" id=\"t13_204\">France </span><span class=\"S3C81 S2C S2\" id=\"t14_204\">13,20 </span><span class=\"S3C82 S2C S2\" id=\"t15_204\">13,20 </span><span class=\"S3C83 S2C S2\" id=\"t16_204\">ADEX </span><span class=\"S3BB6 S2C S2\" id=\"t17_204\">France </span><span class=\"S3C84 S2C S2\" id=\"t18_204\">5 </span><span class=\"S3C85 S2C S2\" id=\"t19_204\">5 </span><span class=\"S3BB9 S2C S2\" id=\"t1a_204\">ADEX TP </span><span class=\"S3BBA S2C S2\" id=\"t1b_204\">France </span><span class=\"S3C86 S2C S2\" id=\"t1c_204\">14.5 </span><span class=\"S3C87 S2C S2\" id=\"t1d_204\">14,5 </span><span class=\"S3C88 S2C S2\" id=\"t1e_204\">Blasting Services Limited </span><span class=\"S3C89 S2C S2\" id=\"t1f_204\">Grande Bretagne </span><span class=\"S3C8A S2C S2\" id=\"t1g_204\">92,60 </span><span class=\"S3C8B S2C S2\" id=\"t1h_204\">92,60 </span><span class=\"S3C8C S2C S2\" id=\"t1i_204\">EDSL Limited </span><span class=\"S3C8D S2C S2\" id=\"t1j_204\">Grande Bretagne </span><span class=\"S3BC3 S2C S2\" id=\"t1k_204\">92,60 </span><span class=\"S3BC4 S2C S2\" id=\"t1l_204\">92,60 </span><span class=\"S3C8E S2C S2\" id=\"t1m_204\">EXCHEM EXPLOSIVES Limited </span><span class=\"S3C8F S2C S2\" id=\"t1n_204\">Grande Bretagne </span><span class=\"S3C90 S2C S2\" id=\"t1o_204\">92,60 </span><span class=\"S3C91 S2C S2\" id=\"t1p_204\">92,60 </span><span class=\"S3C92 S2C S2\" id=\"t1q_204\">Exchem Fuel Additives Limited </span><span class=\"S3C93 S2C S2\" id=\"t1r_204\">Grande Bretagne </span><span class=\"S3BCB S2C S2\" id=\"t1s_204\">92,60 </span><span class=\"S3BCC S2C S2\" id=\"t1t_204\">92,60 </span><span class=\"S3C94 S2C S2\" id=\"t1u_204\">Exchem Defence Systems Limited </span><span class=\"S3C95 S2C S2\" id=\"t1v_204\">Grande Bretagne </span><span class=\"S3C96 S2C S2\" id=\"t1w_204\">92,60 </span><span class=\"S3C97 S2C S2\" id=\"t1x_204\">92,60 </span><span class=\"S3C98 S2C S2\" id=\"t1y_204\">EPC HK Incorporated Limited (2) </span><span class=\"S3C99 S2C S2\" id=\"t1z_204\">Chine </span><span class=\"S3BD3 S2C S2\" id=\"t20_204\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t21_204\">100 </span><span class=\"S3C9A S2C S2\" id=\"t22_204\">EPC Servicios Peru </span><span class=\"S3C9B S2C S2\" id=\"t23_204\">P\u00e9rou </span><span class=\"S3BD7 S2C S2\" id=\"t24_204\">100 </span><span class=\"S3C9C S2C S2\" id=\"t25_204\">50 </span><span class=\"S3C9D S2C S2\" id=\"t26_204\">EPC Andina </span><span class=\"S3C9E S2C S2\" id=\"t27_204\">P\u00e9rou </span><span class=\"S3BDB S2C S2\" id=\"t28_204\">100 </span><span class=\"S3C9F S2C S2\" id=\"t29_204\">50 </span><span class=\"S3CA0 S2C S2\" id=\"t2a_204\">SANTOS DA CUNHA 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3CA1 S2C S2\" id=\"t2b_204\">Portugal </span><span class=\"S3CA2 S2C S2\" id=\"t2c_204\">30 </span><span class=\"S3CA3 S2C S2\" id=\"t2d_204\">30 </span><span class=\"S3CA4 S2C S2\" id=\"t2e_204\">EPC EXPLO Congo </span><span class=\"S3CA5 S2C S2\" id=\"t2f_204\">Congo </span><span class=\"S3CA6 S2C S2\" id=\"t2g_204\">100 </span><span class=\"S3CA7 S2C S2\" id=\"t2h_204\">100 </span><span class=\"S3CA8 S2C S2\" id=\"t2i_204\">EPC Cameroun Services </span><span class=\"S3CA9 S2C S2\" id=\"t2j_204\">Cameroun </span><span class=\"S3CAA S2C S2\" id=\"t2k_204\">75 </span><span class=\"S3CAB S2C S2\" id=\"t2l_204\">75 </span><span class=\"S3CAC S2C S2\" id=\"t2m_204\">EXPLO NC </span><span class=\"S3CAD S2C S2\" id=\"t2n_204\">Nouvelle Cal\u00e9donie </span><span class=\"S3CAE S2C S2\" id=\"t2o_204\">50 </span><span class=\"S3CAF S2C S2\" id=\"t2p_204\">50 </span><span class=\"S3CB0 S2C S2\" id=\"t2q_204\">EPC MALI </span><span class=\"S3CB1 S2C S2\" id=\"t2r_204\">Mali </span><span class=\"S3CB2 S2C S2\" id=\"t2s_204\">90 </span><span class=\"S3CB3 S2C S2\" id=\"t2t_204\">90 </span><span class=\"S3CB4 S2C S2\" id=\"t2u_204\">ECS </span><span class=\"S3CB5 S2C S2\" id=\"t2v_204\">France </span><span class=\"S3CB6 S2C S2\" id=\"t2w_204\">40 </span><span class=\"S3CB7 S2C S2\" id=\"t2x_204\">40 </span><span class=\"S3CB8 S2C S2\" id=\"t2y_204\">GRN </span><span class=\"S3CB9 S2C S2\" id=\"t2z_204\">France </span><span class=\"S3CBA S2C S2\" id=\"t30_204\">35 </span><span class=\"S3CBB S2C S2\" id=\"t31_204\">35 </span><span class=\"S3CBC S2C S2\" id=\"t32_204\">(3) </span><span class=\"S3CBD S2C S2\" id=\"t33_204\">Soci\u00e9t\u00e9 en-cours de constitution. </span><span class=\"S3CBE S87 S2\" id=\"t34_204\">31 d\u00e9cembre 2022 </span><span class=\"S3CBF S87 S2\" id=\"t35_204\">31 d\u00e9cembre 2021 </span><span class=\"S3CC0 S87 S2\" id=\"t36_204\">Total </span><span class=\"S3CC1 S87 S2\" id=\"t37_204\">France </span><span class=\"S3CC2 S87 S2\" id=\"t38_204\">Etranger </span><span class=\"S3CC3 S87 S2\" id=\"t39_204\">Total </span><span class=\"S3CC4 S87 S2\" id=\"t3a_204\">France </span><span class=\"S3CC5 S87 S2\" id=\"t3b_204\">Etranger </span><span class=\"S3CC6 S2C S2\" id=\"t3c_204\">Int\u00e9gration globale </span><span class=\"S3CC7 S87 S2\" id=\"t3d_204\">47 </span><span class=\"S3CC8 S2C S2\" id=\"t3e_204\">15 </span><span class=\"S3CC9 S2C S2\" id=\"t3f_204\">32 </span><span class=\"S3CCA S87 S2\" id=\"t3g_204\">47 </span><span class=\"S3CCB S2C S2\" id=\"t3h_204\">15 </span><span class=\"S3CCC S2C S2\" id=\"t3i_204\">32 </span><span class=\"S3CCD S2C S2\" id=\"t3j_204\">Mise en \u00e9quivalence </span><span class=\"S3CCE S87 S2\" id=\"t3k_204\">7 </span><span class=\"S3CCF S2C S2\" id=\"t3l_204\">1 </span><span class=\"S3CD0 S2C S2\" id=\"t3m_204\">6 </span><span class=\"S3CD1 S87 S2\" id=\"t3n_204\">7 </span><span class=\"S3CD2 S2C S2\" id=\"t3o_204\">1 </span><span class=\"S3CD3 S2C S2\" id=\"t3p_204\">6 </span><span class=\"S3CD4 S87 S2\" id=\"t3q_204\">Total </span><span class=\"S3CD5 S87 S2\" id=\"t3r_204\">des </span><span class=\"S3CD6 S87 S2\" id=\"t3s_204\">soci\u00e9t\u00e9s </span><span class=\"S3CD7 S87 S2\" id=\"t3t_204\">consolid\u00e9es </span><span class=\"S3CD8 S87 S2\" id=\"t3u_204\">54 </span><span class=\"S3CD9 S87 S2\" id=\"t3v_204\">16 </span><span class=\"S3CDA S87 S2\" id=\"t3w_204\">38 </span><span class=\"S3CDB S87 S2\" id=\"t3x_204\">54 </span><span class=\"S3CDC S87 S2\" id=\"t3y_204\">16 </span><span class=\"S3CDD S87 S2\" id=\"t3z_204\">38 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInterestsInOtherEntitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12482": {
   "value": "<span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S3AAD S4D2 S2\" id=\"t2_203\">8. </span><span class=\"S3AAE S87 S2\" id=\"t3_203\">SOCIETES DU GROUPE </span><span class=\"S3B91 S87 S2\" id=\"t4_203\">Soci\u00e9t\u00e9s </span><span class=\"S3B92 S87 S2\" id=\"t5_203\">Pays </span><span class=\"S3B93 S2A S2\" id=\"t6_203\">% d\u2019int\u00e9r\u00eat </span><span class=\"S3B94 S87 S2\" id=\"t7_203\">D\u00e9c. 2022 </span><span class=\"S3B95 S87 S2\" id=\"t8_203\">D\u00e9c. 2021 </span><span class=\"S3B96 S87 S2\" id=\"t9_203\">Filiales </span><span class=\"S3B97 S2A S2\" id=\"ta_203\">\u2013 </span><span class=\"S3B98 S87 S2\" id=\"tb_203\">Int\u00e9gration globale </span><span class=\"S3B99 S2C S2\" id=\"tc_203\">EPC SA </span><span class=\"S3B9A S2C S2\" id=\"td_203\">France </span><span class=\"S3B9B S2C S2\" id=\"te_203\">100 </span><span class=\"S3B9C S2C S2\" id=\"tf_203\">100 </span><span class=\"S3B9D S2C S2\" id=\"tg_203\">EPC France </span><span class=\"S3B9E S2C S2\" id=\"th_203\">France </span><span class=\"S3B9F S2C S2\" id=\"ti_203\">100 </span><span class=\"S3BA0 S2C S2\" id=\"tj_203\">100 </span><span class=\"S3BA1 S2C S2\" id=\"tk_203\">DEMOKRITE SAS </span><span class=\"S3BA2 S2C S2\" id=\"tl_203\">France </span><span class=\"S3BA3 S2C S2\" id=\"tm_203\">100 </span><span class=\"S3BA4 S2C S2\" id=\"tn_203\">100 </span><span class=\"S3BA5 S2C S2\" id=\"to_203\">DEMOSTEN </span><span class=\"S3BA6 S2C S2\" id=\"tp_203\">France </span><span class=\"S3BA7 S2C S2\" id=\"tq_203\">100 </span><span class=\"S3BA8 S2C S2\" id=\"tr_203\">100 </span><span class=\"S3BA9 S2C S2\" id=\"ts_203\">A.T.D. SAS </span><span class=\"S3BAA S2C S2\" id=\"tt_203\">France </span><span class=\"S3BAB S2C S2\" id=\"tu_203\">100 </span><span class=\"S3BAC S2C S2\" id=\"tv_203\">100 </span><span class=\"S3BAD S2C S2\" id=\"tw_203\">PRODEMO SAS </span><span class=\"S3BAE S2C S2\" id=\"tx_203\">France </span><span class=\"S3BAF S2C S2\" id=\"ty_203\">100 </span><span class=\"S3BB0 S2C S2\" id=\"tz_203\">100 </span><span class=\"S3BB1 S2C S2\" id=\"t10_203\">OCCAMAT SAS </span><span class=\"S3BB2 S2C S2\" id=\"t11_203\">France </span><span class=\"S3BB3 S2C S2\" id=\"t12_203\">100 </span><span class=\"S3BB4 S2C S2\" id=\"t13_203\">100 </span><span class=\"S3BB5 S2C S2\" id=\"t14_203\">OCCAMIANTE SAS </span><span class=\"S3BB6 S2C S2\" id=\"t15_203\">France </span><span class=\"S3BB7 S2C S2\" id=\"t16_203\">100 </span><span class=\"S3BB8 S2C S2\" id=\"t17_203\">100 </span><span class=\"S3BB9 S2C S2\" id=\"t18_203\">2 B RECYCLAGE SAS </span><span class=\"S3BBA S2C S2\" id=\"t19_203\">France </span><span class=\"S3BBB S2C S2\" id=\"t1a_203\">100 </span><span class=\"S3BBC S2C S2\" id=\"t1b_203\">100 </span><span class=\"S3BBD S2C S2\" id=\"t1c_203\">SOCIETE MINE AFRIQUE </span><span class=\"S3BBE S2C S2\" id=\"t1d_203\">France </span><span class=\"S3BBF S2C S2\" id=\"t1e_203\">100 </span><span class=\"S3BC0 S2C S2\" id=\"t1f_203\">100 </span><span class=\"S3BC1 S2C S2\" id=\"t1g_203\">DIOGEN </span><span class=\"S3BC2 S2C S2\" id=\"t1h_203\">France </span><span class=\"S3BC3 S2C S2\" id=\"t1i_203\">99,87 </span><span class=\"S3BC4 S2C S2\" id=\"t1j_203\">99,87 </span><span class=\"S3BC5 S2C S2\" id=\"t1k_203\">EPC MINETECH </span><span class=\"S3BC6 S2C S2\" id=\"t1l_203\">France </span><span class=\"S3BC7 S2C S2\" id=\"t1m_203\">100 </span><span class=\"S3BC8 S2C S2\" id=\"t1n_203\">100 </span><span class=\"S3BC9 S2C S2\" id=\"t1o_203\">CORSE EXPANSIF </span><span class=\"S3BCA S2C S2\" id=\"t1p_203\">France </span><span class=\"S3BCB S2C S2\" id=\"t1q_203\">73,24 </span><span class=\"S3BCC S2C S2\" id=\"t1r_203\">73,24 </span><span class=\"S3BCD S2C S2\" id=\"t1s_203\">EPC INNOVATION </span><span class=\"S3BCE S2C S2\" id=\"t1t_203\">France </span><span class=\"S3BCF S2C S2\" id=\"t1u_203\">100 </span><span class=\"S3BD0 S2C S2\" id=\"t1v_203\">100 </span><span class=\"S3BD1 S2C S2\" id=\"t1w_203\">SONOUVEX </span><span class=\"S3BD2 S2C S2\" id=\"t1x_203\">France </span><span class=\"S3BD3 S2C S2\" id=\"t1y_203\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t1z_203\">100 </span><span class=\"S3BD5 S2C S2\" id=\"t20_203\">EPC ITALIA </span><span class=\"S3BD6 S2C S2\" id=\"t21_203\">Italie </span><span class=\"S3BD7 S2C S2\" id=\"t22_203\">100 </span><span class=\"S3BD8 S2C S2\" id=\"t23_203\">100 </span><span class=\"S3BD9 S2C S2\" id=\"t24_203\">INTEREM </span><span class=\"S3BDA S2C S2\" id=\"t25_203\">Italie </span><span class=\"S3BDB S2C S2\" id=\"t26_203\">100 </span><span class=\"S3BDC S2C S2\" id=\"t27_203\">100 </span><span class=\"S3BDD S2C S2\" id=\"t28_203\">EPC CHEMICALS Services (1) </span><span class=\"S3BDE S2C S2\" id=\"t29_203\">Grande Bretagne </span><span class=\"S3BDF S2C S2\" id=\"t2a_203\">92,60 </span><span class=\"S3BE0 S2C S2\" id=\"t2b_203\">- </span><span class=\"S3BE1 S2C S2\" id=\"t2c_203\">EPC UK </span><span class=\"S3BE2 S2C S2\" id=\"t2d_203\">Grande Bretagne </span><span class=\"S3BE3 S2C S2\" id=\"t2e_203\">92,60 </span><span class=\"S3BE4 S2C S2\" id=\"t2f_203\">92,60 </span><span class=\"S3BE5 S2C S2\" id=\"t2g_203\">EPC METRICS Ltd </span><span class=\"S3BE6 S2C S2\" id=\"t2h_203\">Grande Bretagne </span><span class=\"S3BE7 S2C S2\" id=\"t2i_203\">92,60 </span><span class=\"S3BE8 S2C S2\" id=\"t2j_203\">92,60 </span><span class=\"S3BE9 S2C S2\" id=\"t2k_203\">MINEXPLO </span><span class=\"S3BEA S2C S2\" id=\"t2l_203\">Grande Bretagne </span><span class=\"S3BEB S2C S2\" id=\"t2m_203\">100 </span><span class=\"S3BEC S2C S2\" id=\"t2n_203\">100 </span><span class=\"S3BED S2C S2\" id=\"t2o_203\">EPC Belgique </span><span class=\"S3BEE S2C S2\" id=\"t2p_203\">Belgique </span><span class=\"S3BEF S2C S2\" id=\"t2q_203\">100 </span><span class=\"S3BF0 S2C S2\" id=\"t2r_203\">100 </span><span class=\"S3BF1 S2C S2\" id=\"t2s_203\">EMPRESA DE EXPLOSIVOS INDUSTRIAIS LDA </span><span class=\"S3BF2 S2C S2\" id=\"t2t_203\">(EEI) </span><span class=\"S3BF3 S2C S2\" id=\"t2u_203\">Portugal </span><span class=\"S3BF4 S2C S2\" id=\"t2v_203\">100 </span><span class=\"S3BF5 S2C S2\" id=\"t2w_203\">100 </span><span class=\"S3BF6 S2C S2\" id=\"t2x_203\">GALILEO EXPLOSIVOS SA </span><span class=\"S3BF7 S2C S2\" id=\"t2y_203\">Espagne </span><span class=\"S3BF8 S2C S2\" id=\"t2z_203\">100 </span><span class=\"S3BF9 S2C S2\" id=\"t30_203\">100 </span><span class=\"S3BFA S2C S2\" id=\"t31_203\">SERAFINA ORTEGA E HIJOS SA </span><span class=\"S3BFB S2C S2\" id=\"t32_203\">Espagne </span><span class=\"S3BFC S2C S2\" id=\"t33_203\">95 </span><span class=\"S3BFD S2C S2\" id=\"t34_203\">95 </span><span class=\"S3BFE S2C S2\" id=\"t35_203\">EPC ESPANA </span><span class=\"S3BFF S2C S2\" id=\"t36_203\">Espagne </span><span class=\"S3C00 S2C S2\" id=\"t37_203\">100 </span><span class=\"S3C01 S2C S2\" id=\"t38_203\">100 </span><span class=\"S3C02 S2C S2\" id=\"t39_203\">SILEX SEGURIDAD </span><span class=\"S3C03 S2C S2\" id=\"t3a_203\">Espagne </span><span class=\"S3C04 S2C S2\" id=\"t3b_203\">99,99 </span><span class=\"S3C05 S2C S2\" id=\"t3c_203\">99,99 </span><span class=\"S3C06 S2C S2\" id=\"t3d_203\">EPC SVERIGE </span><span class=\"S3C07 S2C S2\" id=\"t3e_203\">Su\u00e8de </span><span class=\"S3C08 S2C S2\" id=\"t3f_203\">100 </span><span class=\"S3C09 S2C S2\" id=\"t3g_203\">100 </span><span class=\"S3C0A S2C S2\" id=\"t3h_203\">EPC NORGE </span><span class=\"S3C0B S2C S2\" id=\"t3i_203\">Norv\u00e8ge </span><span class=\"S1167 S2C S2\" id=\"t3j_203\">100 </span><span class=\"S3C0C S2C S2\" id=\"t3k_203\">100 </span><span class=\"S3C0D S2C S2\" id=\"t3l_203\">EPCAP RE </span><span class=\"S3C0E S2C S2\" id=\"t3m_203\">Luxembourg </span><span class=\"S3C0F S2C S2\" id=\"t3n_203\">100 </span><span class=\"S3C10 S2C S2\" id=\"t3o_203\">100 </span><span class=\"S3C11 S2C S2\" id=\"t3p_203\">EPC MINEEX SENEGAL (2) </span><span class=\"S3C12 S2C S2\" id=\"t3q_203\">S\u00e9n\u00e9gal </span><span class=\"S3C13 S2C S2\" id=\"t3r_203\">81 </span><span class=\"S3C14 S2C S2\" id=\"t3s_203\">100 </span><span class=\"S3C15 S2C S2\" id=\"t3t_203\">K\u00c4MA\u00c4N EXPLO </span><span class=\"S3C16 S2C S2\" id=\"t3u_203\">Nouvelle Cal\u00e9donie </span><span class=\"S3C17 S2C S2\" id=\"t3v_203\">95 </span><span class=\"S3C18 S2C S2\" id=\"t3w_203\">95 </span><span class=\"S3C19 S2C S2\" id=\"t3x_203\">EPC BURKINA FASO </span><span class=\"S3C1A S2C S2\" id=\"t3y_203\">Burkina Faso </span><span class=\"S3C1B S2C S2\" id=\"t3z_203\">100 </span><span class=\"S3C1C S2C S2\" id=\"t40_203\">100 </span><span class=\"S3C1D S2C S2\" id=\"t41_203\">EPC ASIA PACIFIC FZE </span><span class=\"S3C1E S2C S2\" id=\"t42_203\">Emirats Arabes Unis </span><span class=\"S3C1F S2C S2\" id=\"t43_203\">100 </span><span class=\"S3C20 S2C S2\" id=\"t44_203\">100 </span><span class=\"S3C21 S2C S2\" id=\"t45_203\">MINEEX (1) </span><span class=\"S3C22 S2C S2\" id=\"t46_203\">S\u00e9n\u00e9gal </span><span class=\"S3C23 S2C S2\" id=\"t47_203\">- </span><span class=\"S3C24 S2C S2\" id=\"t48_203\">70 </span><span class=\"S3C25 S2C S2\" id=\"t49_203\">EPC EXPLO MAROC </span><span class=\"S3C26 S2C S2\" id=\"t4a_203\">Maroc </span><span class=\"S3C27 S2C S2\" id=\"t4b_203\">99,97 </span><span class=\"S3C28 S2C S2\" id=\"t4c_203\">99,97 </span><span class=\"S3C29 S2C S2\" id=\"t4d_203\">MARODYN </span><span class=\"S3C2A S2C S2\" id=\"t4e_203\">Maroc </span><span class=\"S3C2B S2C S2\" id=\"t4f_203\">99,95 </span><span class=\"S3C2C S2C S2\" id=\"t4g_203\">99.95 </span><span class=\"S3C2D S2B S2\" id=\"t4h_203\">MARODYN COTE D\u2019IVOIRE </span><span class=\"S3C2E S2B S2\" id=\"t4i_203\">C\u00f4te d\u2019Ivoire </span><span class=\"S3C2F S2C S2\" id=\"t4j_203\">99,95 </span><span class=\"S3C30 S2C S2\" id=\"t4k_203\">99.95 </span><span class=\"S3C31 S2C S2\" id=\"t4l_203\">NITROKEMFOR GUINEE </span><span class=\"S3C32 S2C S2\" id=\"t4m_203\">Guin\u00e9e </span><span class=\"S3C33 S2C S2\" id=\"t4n_203\">100 </span><span class=\"S3C34 S2C S2\" id=\"t4o_203\">100 </span><span class=\"S3C35 S2C S2\" id=\"t4p_203\">EPC GUINEE </span><span class=\"S3C36 S2C S2\" id=\"t4q_203\">Guin\u00e9e </span><span class=\"S3C37 S2C S2\" id=\"t4r_203\">99,99 </span><span class=\"S3C38 S2C S2\" id=\"t4s_203\">99,99 </span><span class=\"S3C39 S2C S2\" id=\"t4t_203\">EPC CAMEROUN </span><span class=\"S3C3A S2C S2\" id=\"t4u_203\">Cameroun </span><span class=\"S3C3B S2C S2\" id=\"t4v_203\">100 </span><span class=\"S3C3C S2C S2\" id=\"t4w_203\">100 </span><span class=\"S3C3D S2C S2\" id=\"t4x_203\">EPC GABON </span><span class=\"S3C3E S2C S2\" id=\"t4y_203\">Gabon </span><span class=\"S3C3F S2C S2\" id=\"t4z_203\">100 </span><span class=\"S3C40 S2C S2\" id=\"t50_203\">100 </span><span class=\"S3C41 S2B S2\" id=\"t51_203\">EPC COTE D\u2019IVOIRE </span><span class=\"S3C42 S2B S2\" id=\"t52_203\">C\u00f4te d\u2019ivoire </span><span class=\"S3C43 S2C S2\" id=\"t53_203\">75 </span><span class=\"S3C44 S2C S2\" id=\"t54_203\">75 </span><span class=\"S3C45 S2C S2\" id=\"t55_203\">EPC CANADA </span><span class=\"S3C46 S2C S2\" id=\"t56_203\">Canada </span><span class=\"S3C47 S2C S2\" id=\"t57_203\">100 </span><span class=\"S3C48 S2C S2\" id=\"t58_203\">100 </span><span class=\"S3C49 S2C S2\" id=\"t59_203\">EPC ANDES CHILE </span><span class=\"S3C4A S2C S2\" id=\"t5a_203\">Chili </span><span class=\"S3C4B S2C S2\" id=\"t5b_203\">51 </span><span class=\"S3C4C S2C S2\" id=\"t5c_203\">51 </span><span class=\"S3C4D S2C S2\" id=\"t5d_203\">EPC JAPAN </span><span class=\"S3C4E S2C S2\" id=\"t5e_203\">Japon </span><span class=\"S3C4F S2C S2\" id=\"t5f_203\">97,56 </span><span class=\"S3C50 S2C S2\" id=\"t5g_203\">97.56 </span><span class=\"S3C51 S2C S2\" id=\"t5h_203\">NORMAT SERVICES </span><span class=\"S3C52 S2C S2\" id=\"t5i_203\">B\u00e9nin </span><span class=\"S3C53 S2C S2\" id=\"t5j_203\">75 </span><span class=\"S3C54 S2C S2\" id=\"t5k_203\">75 </span><span class=\"S3C55 S2C S2\" id=\"t5l_203\">EPC SINGAPORE PTE </span><span class=\"S3C56 S2C S2\" id=\"t5m_203\">Singapour </span><span class=\"S3C57 S2C S2\" id=\"t5n_203\">100 </span><span class=\"S3C58 S2C S2\" id=\"t5o_203\">100 </span><span class=\"S3C59 S2C S2\" id=\"t5p_203\">(1) </span><span class=\"S3C5A S2C S2\" id=\"t5q_203\">EPC CHEMICALS Services cr\u00e9\u00e9e le 14 mars 2022 </span><span class=\"S3C5B S2C S2\" id=\"t5r_203\">(2) </span><span class=\"S3C5C S2C S2\" id=\"t5s_203\">EPC S\u00e9n\u00e9gal (100%) et Mineex (70%) ont fusionn\u00e9 au 1 </span><span class=\"S3C5D S2E S2\" id=\"t5t_203\">er </span>janvier 2022<span class=\"S3C5F S87 S2\" id=\"t2_204\">Entreprises associ\u00e9es </span><span class=\"S3C60 S2A S2\" id=\"t3_204\">\u2013 </span><span class=\"S3C61 S87 S2\" id=\"t4_204\">Mises en \u00e9quivalence </span><span class=\"S3C62 S2C S2\" id=\"t5_204\">ARABIAN EXPLOSIVES (PRIVATE Ltd) </span><span class=\"S3C63 S2C S2\" id=\"t6_204\">Emirats Arabes Unis </span><span class=\"S3C64 S2C S2\" id=\"t7_204\">20 </span><span class=\"S3C65 S2C S2\" id=\"t8_204\">20 </span><span class=\"S3C66 S2C S2\" id=\"t9_204\">SOCIETE DE MINAGE EN GUINEE SAS (SMG) </span><span class=\"S3C67 S2C S2\" id=\"ta_204\">France </span><span class=\"S3C68 S2C S2\" id=\"tb_204\">50 </span><span class=\"S3C69 S2C S2\" id=\"tc_204\">50 </span><span class=\"S3C6A S2C S2\" id=\"td_204\">NITROKEMINE GUINEE </span><span class=\"S3C6B S2C S2\" id=\"te_204\">Guin\u00e9e </span><span class=\"S3C6C S2C S2\" id=\"tf_204\">50 </span><span class=\"S3C6D S2C S2\" id=\"tg_204\">50 </span><span class=\"S3C6E S2C S2\" id=\"th_204\">KEMEK </span><span class=\"S3C6F S2C S2\" id=\"ti_204\">Irlande </span><span class=\"S3C70 S2C S2\" id=\"tj_204\">50 </span><span class=\"S3C71 S2C S2\" id=\"tk_204\">50 </span><span class=\"S3C72 S2C S2\" id=\"tl_204\">KEMEK US Limited </span><span class=\"S3C73 S2C S2\" id=\"tm_204\">Irlande </span><span class=\"S3C74 S2C S2\" id=\"tn_204\">50 </span><span class=\"S3C75 S2C S2\" id=\"to_204\">50 </span><span class=\"S3C76 S2C S2\" id=\"tp_204\">EPC-B SCRL </span><span class=\"S3C77 S2C S2\" id=\"tq_204\">Belgique </span><span class=\"S3C78 S2C S2\" id=\"tr_204\">66,67 </span><span class=\"S3C79 S2C S2\" id=\"ts_204\">66,67 </span><span class=\"S3C7A S2C S2\" id=\"tt_204\">MODERN CHEMICALS AND SERVCES (MCS) </span><span class=\"S3C7B S2C S2\" id=\"tu_204\">Arabie Saoudite </span><span class=\"S3C7C S2C S2\" id=\"tv_204\">40 </span><span class=\"S3C7D S2C S2\" id=\"tw_204\">40 </span><span class=\"S3C7E S87 S2\" id=\"tx_204\">Entreprises non consolid\u00e9es </span><span class=\"S3C7F S2C S2\" id=\"ty_204\">SICIEX </span><span class=\"S3BAE S2C S2\" id=\"tz_204\">France </span><span class=\"S3BAF S2C S2\" id=\"t10_204\">100 </span><span class=\"S3BB0 S2C S2\" id=\"t11_204\">100 </span><span class=\"S3C80 S2C S2\" id=\"t12_204\">CORSE CONFORTEMENT FORATION MINAGE </span><span class=\"S3BB2 S2C S2\" id=\"t13_204\">France </span><span class=\"S3C81 S2C S2\" id=\"t14_204\">13,20 </span><span class=\"S3C82 S2C S2\" id=\"t15_204\">13,20 </span><span class=\"S3C83 S2C S2\" id=\"t16_204\">ADEX </span><span class=\"S3BB6 S2C S2\" id=\"t17_204\">France </span><span class=\"S3C84 S2C S2\" id=\"t18_204\">5 </span><span class=\"S3C85 S2C S2\" id=\"t19_204\">5 </span><span class=\"S3BB9 S2C S2\" id=\"t1a_204\">ADEX TP </span><span class=\"S3BBA S2C S2\" id=\"t1b_204\">France </span><span class=\"S3C86 S2C S2\" id=\"t1c_204\">14.5 </span><span class=\"S3C87 S2C S2\" id=\"t1d_204\">14,5 </span><span class=\"S3C88 S2C S2\" id=\"t1e_204\">Blasting Services Limited </span><span class=\"S3C89 S2C S2\" id=\"t1f_204\">Grande Bretagne </span><span class=\"S3C8A S2C S2\" id=\"t1g_204\">92,60 </span><span class=\"S3C8B S2C S2\" id=\"t1h_204\">92,60 </span><span class=\"S3C8C S2C S2\" id=\"t1i_204\">EDSL Limited </span><span class=\"S3C8D S2C S2\" id=\"t1j_204\">Grande Bretagne </span><span class=\"S3BC3 S2C S2\" id=\"t1k_204\">92,60 </span><span class=\"S3BC4 S2C S2\" id=\"t1l_204\">92,60 </span><span class=\"S3C8E S2C S2\" id=\"t1m_204\">EXCHEM EXPLOSIVES Limited </span><span class=\"S3C8F S2C S2\" id=\"t1n_204\">Grande Bretagne </span><span class=\"S3C90 S2C S2\" id=\"t1o_204\">92,60 </span><span class=\"S3C91 S2C S2\" id=\"t1p_204\">92,60 </span><span class=\"S3C92 S2C S2\" id=\"t1q_204\">Exchem Fuel Additives Limited </span><span class=\"S3C93 S2C S2\" id=\"t1r_204\">Grande Bretagne </span><span class=\"S3BCB S2C S2\" id=\"t1s_204\">92,60 </span><span class=\"S3BCC S2C S2\" id=\"t1t_204\">92,60 </span><span class=\"S3C94 S2C S2\" id=\"t1u_204\">Exchem Defence Systems Limited </span><span class=\"S3C95 S2C S2\" id=\"t1v_204\">Grande Bretagne </span><span class=\"S3C96 S2C S2\" id=\"t1w_204\">92,60 </span><span class=\"S3C97 S2C S2\" id=\"t1x_204\">92,60 </span><span class=\"S3C98 S2C S2\" id=\"t1y_204\">EPC HK Incorporated Limited (2) </span><span class=\"S3C99 S2C S2\" id=\"t1z_204\">Chine </span><span class=\"S3BD3 S2C S2\" id=\"t20_204\">100 </span><span class=\"S3BD4 S2C S2\" id=\"t21_204\">100 </span><span class=\"S3C9A S2C S2\" id=\"t22_204\">EPC Servicios Peru </span><span class=\"S3C9B S2C S2\" id=\"t23_204\">P\u00e9rou </span><span class=\"S3BD7 S2C S2\" id=\"t24_204\">100 </span><span class=\"S3C9C S2C S2\" id=\"t25_204\">50 </span><span class=\"S3C9D S2C S2\" id=\"t26_204\">EPC Andina </span><span class=\"S3C9E S2C S2\" id=\"t27_204\">P\u00e9rou </span><span class=\"S3BDB S2C S2\" id=\"t28_204\">100 </span><span class=\"S3C9F S2C S2\" id=\"t29_204\">50 </span><span class=\"S3CA0 S2C S2\" id=\"t2a_204\">SANTOS DA CUNHA 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3CA1 S2C S2\" id=\"t2b_204\">Portugal </span><span class=\"S3CA2 S2C S2\" id=\"t2c_204\">30 </span><span class=\"S3CA3 S2C S2\" id=\"t2d_204\">30 </span><span class=\"S3CA4 S2C S2\" id=\"t2e_204\">EPC EXPLO Congo </span><span class=\"S3CA5 S2C S2\" id=\"t2f_204\">Congo </span><span class=\"S3CA6 S2C S2\" id=\"t2g_204\">100 </span><span class=\"S3CA7 S2C S2\" id=\"t2h_204\">100 </span><span class=\"S3CA8 S2C S2\" id=\"t2i_204\">EPC Cameroun Services </span><span class=\"S3CA9 S2C S2\" id=\"t2j_204\">Cameroun </span><span class=\"S3CAA S2C S2\" id=\"t2k_204\">75 </span><span class=\"S3CAB S2C S2\" id=\"t2l_204\">75 </span><span class=\"S3CAC S2C S2\" id=\"t2m_204\">EXPLO NC </span><span class=\"S3CAD S2C S2\" id=\"t2n_204\">Nouvelle Cal\u00e9donie </span><span class=\"S3CAE S2C S2\" id=\"t2o_204\">50 </span><span class=\"S3CAF S2C S2\" id=\"t2p_204\">50 </span><span class=\"S3CB0 S2C S2\" id=\"t2q_204\">EPC MALI </span><span class=\"S3CB1 S2C S2\" id=\"t2r_204\">Mali </span><span class=\"S3CB2 S2C S2\" id=\"t2s_204\">90 </span><span class=\"S3CB3 S2C S2\" id=\"t2t_204\">90 </span><span class=\"S3CB4 S2C S2\" id=\"t2u_204\">ECS </span><span class=\"S3CB5 S2C S2\" id=\"t2v_204\">France </span><span class=\"S3CB6 S2C S2\" id=\"t2w_204\">40 </span><span class=\"S3CB7 S2C S2\" id=\"t2x_204\">40 </span><span class=\"S3CB8 S2C S2\" id=\"t2y_204\">GRN </span><span class=\"S3CB9 S2C S2\" id=\"t2z_204\">France </span><span class=\"S3CBA S2C S2\" id=\"t30_204\">35 </span><span class=\"S3CBB S2C S2\" id=\"t31_204\">35 </span><span class=\"S3CBC S2C S2\" id=\"t32_204\">(3) </span><span class=\"S3CBD S2C S2\" id=\"t33_204\">Soci\u00e9t\u00e9 en-cours de constitution. </span><span class=\"S3CBE S87 S2\" id=\"t34_204\">31 d\u00e9cembre 2022 </span><span class=\"S3CBF S87 S2\" id=\"t35_204\">31 d\u00e9cembre 2021 </span><span class=\"S3CC0 S87 S2\" id=\"t36_204\">Total </span><span class=\"S3CC1 S87 S2\" id=\"t37_204\">France </span><span class=\"S3CC2 S87 S2\" id=\"t38_204\">Etranger </span><span class=\"S3CC3 S87 S2\" id=\"t39_204\">Total </span><span class=\"S3CC4 S87 S2\" id=\"t3a_204\">France </span><span class=\"S3CC5 S87 S2\" id=\"t3b_204\">Etranger </span><span class=\"S3CC6 S2C S2\" id=\"t3c_204\">Int\u00e9gration globale </span><span class=\"S3CC7 S87 S2\" id=\"t3d_204\">47 </span><span class=\"S3CC8 S2C S2\" id=\"t3e_204\">15 </span><span class=\"S3CC9 S2C S2\" id=\"t3f_204\">32 </span><span class=\"S3CCA S87 S2\" id=\"t3g_204\">47 </span><span class=\"S3CCB S2C S2\" id=\"t3h_204\">15 </span><span class=\"S3CCC S2C S2\" id=\"t3i_204\">32 </span><span class=\"S3CCD S2C S2\" id=\"t3j_204\">Mise en \u00e9quivalence </span><span class=\"S3CCE S87 S2\" id=\"t3k_204\">7 </span><span class=\"S3CCF S2C S2\" id=\"t3l_204\">1 </span><span class=\"S3CD0 S2C S2\" id=\"t3m_204\">6 </span><span class=\"S3CD1 S87 S2\" id=\"t3n_204\">7 </span><span class=\"S3CD2 S2C S2\" id=\"t3o_204\">1 </span><span class=\"S3CD3 S2C S2\" id=\"t3p_204\">6 </span><span class=\"S3CD4 S87 S2\" id=\"t3q_204\">Total </span><span class=\"S3CD5 S87 S2\" id=\"t3r_204\">des </span><span class=\"S3CD6 S87 S2\" id=\"t3s_204\">soci\u00e9t\u00e9s </span><span class=\"S3CD7 S87 S2\" id=\"t3t_204\">consolid\u00e9es </span><span class=\"S3CD8 S87 S2\" id=\"t3u_204\">54 </span><span class=\"S3CD9 S87 S2\" id=\"t3v_204\">16 </span><span class=\"S3CDA S87 S2\" id=\"t3w_204\">38 </span><span class=\"S3CDB S87 S2\" id=\"t3x_204\">54 </span><span class=\"S3CDC S87 S2\" id=\"t3y_204\">16 </span><span class=\"S3CDD S87 S2\" id=\"t3z_204\">38 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfSignificantInvestmentsInSubsidiariesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12484": {
   "value": "<span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForSubsidiariesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12486": {
   "value": "<span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfBasisOfConsolidationExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12500": {
   "value": "<span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span><div class=\"S0\" id=\"p181\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg181Overlay\"></div><div id=\"pg181\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_181\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_181\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_181\">181 </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span></div></div><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><div class=\"S0\" id=\"p183\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg183Overlay\"></div><div id=\"pg183\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_183{
fill: #FFFFFF;
}
.g1_183{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,267.3H434.8V177.9H108.4v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,238.4H429.4V206.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,267.3h90.9V177.9H434.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,203.3h80.3V177.9H440.1v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,222.6h80.3V203.3H440.1v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,242h80.3V222.6H440.1V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,267.3h80.3V242H440.1v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,267.3h91.1V177.9H525.7v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,203.3h80.3V177.9H531.2v25.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,222.6h80.3V203.3H531.2v19.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,242h80.3V222.6H531.2V242Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,267.3h80.3V242H531.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,267.3h93.4V177.9H616.8v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,212.9h82.6V187.6H622.2v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,232.3h82.6V212.9H622.2v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,257.8h82.6V232.3H622.2v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,267.3h91.1V177.9H710.2v89.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,212.9H796V187.6H715.5v25.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,232.3H796V212.9H715.5v19.4Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,257.8H796V232.3H715.5v25.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,177.9H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,177.9h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,177.9h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,177.9h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,177.9h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,177.9h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,177.9h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,299.6H434.8V268.1H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,299.6H429.4V268.1H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,268.1H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,268.1h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,268.1h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,268.1h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,268.1h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,268.1h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,268.1h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,331.3H434.8V299.6H108.4v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,331.3H429.4V299.6H113.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,331.3h90.9V299.6H434.8v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,331.3h80.3V299.6H440.1v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,331.3h91.1V299.6H525.7v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,331.3h80.3V299.6H531.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,331.3h91.1V299.6H710.2v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,331.3H796V299.6H715.5v31.7Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,362.8H434.8V331.3H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,362.8H429.4V331.3H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,362.8h90.9V331.3H434.8v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,362.8h80.3V331.3H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,362.8h91.1V331.3H525.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,362.8h80.3V331.3H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,362.8h91.1V331.3H710.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,362.8H796V331.3H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,394.4H434.8V362.8H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,394.4H429.4V362.8H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,394.4h90.9V362.8H434.8v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,394.4h80.3V362.8H440.1v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,394.4h91.1V362.8H710.2v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,394.4H796V362.8H715.5v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,425.9H434.8V394.4H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,425.9H429.4V394.4H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,467.9H434.8V426.7H108.4v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,467.9H429.4V426.7H113.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,467.9h90.9V426.7H434.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,463h80.3V431.4H440.1V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,467.9h91.1V426.7H525.7v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,463h80.3V431.4H531.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,467.9h93.4V426.7H616.8v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,463h82.6V431.4H622.2V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,467.9h91.1V426.7H710.2v41.2Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,463H796V431.4H715.5V463Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,426.6H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,426.6h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,426.6h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,426.6h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,426.6h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,426.6h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,426.6h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,500.2H434.8V468.7H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,500.2H429.4V468.7H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,468.7H434.8v-.8H108.4v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,468.7h90.4v-.8H435.5v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,468.7h.7v-.8h-.7v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,468.7h90.2v-.8H526.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,468.7h92.7v-.8H617.6v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,468.7h.8v-.8h-.8v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,468.7h90.2v-.8H711.1v.8Z" class="g1_183" />
  <path fill-rule="evenodd" d="M108.4,531.7H434.8V500.2H108.4v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,531.7H429.4V500.2H113.7v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,563.3H434.8V531.7H108.4v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,563.3H429.4V531.7H113.7v31.6Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,605.3H434.8V564H108.4v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M113.7,605.3H429.4V564H113.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M434.8,605.3h90.9V564H434.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M440.1,600.5h80.3V569H440.1v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M525.7,605.3h91.1V564H525.7v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M531.2,600.5h80.3V569H531.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M616.8,605.3h93.4V564H616.8v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M622.2,600.5h82.6V569H622.2v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M710.2,605.3h91.1V564H710.2v41.3Z" class="g0_183" />
  <path fill-rule="evenodd" d="M715.5,600.5H796V569H715.5v31.5Z" class="g0_183" />
  <path fill-rule="evenodd" d="M108.4,564H434.8v-.7H108.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.8,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M435.5,564h90.4v-.7H435.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.9,564h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M526.6,564h90.2v-.7H526.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.8,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M617.6,564h92.7v-.7H617.6v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710.3,564h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M711.1,564h90.2v-.7H711.1v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M107.3,606H434.8v-.7H107.3v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M433.7,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M434.4,606h91.5v-.7H434.4v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M524.8,606h.7v-.7h-.7v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M525.5,606h91.3v-.7H525.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M615.7,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M616.5,606h93.8v-.7H616.5v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M709.2,606h.8v-.7h-.8v.7Z" class="g1_183" />
  <path fill-rule="evenodd" d="M710,606h91.3v-.7H710v.7Z" class="g1_183" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_183\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_183\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_183\">183 </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span><span class=\"S35BD S2B S2\" id=\"t1s_183\">809K\u20ac au titre de 2022. </span></div></div><span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInvestmentsAccountedForUsingEquityMethodExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12501": {
   "value": "<span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfSignificantInvestmentsInAssociatesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12503": {
   "value": "<span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInvestmentInAssociates",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12524": {
   "value": "<span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInvestmentInAssociatesAndJointVenturesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12535": {
   "value": "<span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span><div class=\"S0\" id=\"p181\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg181Overlay\"></div><div id=\"pg181\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_181\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_181\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_181\">181 </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S3523 S2C S2\" id=\"t22_181\">partenaires </span><span class=\"S3524 S2C S2\" id=\"t23_181\">- </span><span class=\"S3525 S2C S2\" id=\"t24_181\">- </span><span class=\"S3526 S2C S2\" id=\"t25_181\">- </span><span class=\"S3527 S2C S2\" id=\"t26_181\">728 </span><span class=\"S3528 S2C S2\" id=\"t27_181\">Passifs </span><span class=\"S3529 S2C S2\" id=\"t28_181\">financiers </span><span class=\"S352A S2C S2\" id=\"t29_181\">courants </span><span class=\"S352B S2C S2\" id=\"t2a_181\">aupr\u00e8s </span><span class=\"S352C S2C S2\" id=\"t2b_181\">des </span><span class=\"S352D S2C S2\" id=\"t2c_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S352E S2C S2\" id=\"t2d_181\">1 399 </span><span class=\"S352F S2C S2\" id=\"t2e_181\">- </span><span class=\"S3530 S2C S2\" id=\"t2f_181\">1 399 </span><span class=\"S3531 S2C S2\" id=\"t2g_181\">8 750 </span><span class=\"S3532 S2C S2\" id=\"t2h_181\">Passifs </span><span class=\"S3533 S2C S2\" id=\"t2i_181\">financiers </span><span class=\"S3534 S2C S2\" id=\"t2j_181\">courants </span><span class=\"S3535 S2C S2\" id=\"t2k_181\">aupr\u00e8s </span><span class=\"S3536 S2C S2\" id=\"t2l_181\">des </span><span class=\"S3537 S2C S2\" id=\"t2m_181\">partenaires </span><span class=\"S3538 S2C S2\" id=\"t2n_181\">3 163 </span><span class=\"S3539 S2C S2\" id=\"t2o_181\">1 150 </span><span class=\"S353A S2C S2\" id=\"t2p_181\">4 313 </span><span class=\"S353B S2C S2\" id=\"t2q_181\">8 639 </span><span class=\"S353C S2C S2\" id=\"t2r_181\">(1) </span><span class=\"S353D S2C S2\" id=\"t2s_181\">Le pr\u00eat accord\u00e9 \u00e0 Modern Chemicals &amp; Services par le Saudi Investment Development Fund (SIDF) </span><span class=\"S353E S2B S2\" id=\"t2t_181\">fait l\u2019objet d\u2019une restriction en termes de distribution de dividendes. Le montant distribu\u00e9 est limit\u00e9 </span><span class=\"S353F S2C S2\" id=\"t2u_181\">au plus faible des deux montants suivants : 25% du capital rembours\u00e9 dans le cadre des pr\u00eats </span><span class=\"S3540 S2C S2\" id=\"t2v_181\">accord\u00e9s ou le montant rembours\u00e9 durant l'exercice. </span></div></div><span class=\"S3541 S87 S2\" id=\"t4_182\">6.4.2 </span><span class=\"S3542 S87 S2\" id=\"t5_182\">Compte de r\u00e9sultat au 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_182\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_182\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_182\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_182\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_182\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_182\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_182\">Europe </span><span class=\"S354A S87 S2\" id=\"td_182\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_182\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_182\">31 </span><span class=\"S354D S87 S2\" id=\"tg_182\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_182\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_182\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_182\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_182\">2021 </span><span class=\"S3552 S2C S2\" id=\"tl_182\">Produits d'exploitation </span><span class=\"S3553 S2C S2\" id=\"tm_182\">104 240 </span><span class=\"S3554 S2C S2\" id=\"tn_182\">26 078 </span><span class=\"S3555 S2C S2\" id=\"to_182\">130 318 </span><span class=\"S3556 S2C S2\" id=\"tp_182\">88 674 </span><span class=\"S3557 S2C S2\" id=\"tq_182\">R\u00e9sultat op\u00e9rationnel courant </span><span class=\"S3558 S2C S2\" id=\"tr_182\">15 292 </span><span class=\"S3559 S2C S2\" id=\"ts_182\">5 724 </span><span class=\"S355A S2C S2\" id=\"tt_182\">21 016 </span><span class=\"S355B S2C S2\" id=\"tu_182\">18 177 </span><span class=\"S355C S2C S2\" id=\"tv_182\">R\u00e9sultat net </span><span class=\"S355D S2C S2\" id=\"tw_182\">13 457 </span><span class=\"S355E S2C S2\" id=\"tx_182\">5 235 </span><span class=\"S355F S2C S2\" id=\"ty_182\">18 692 </span><span class=\"S3560 S2C S2\" id=\"tz_182\">15 766 </span><span class=\"S3561 S2C S2\" id=\"t10_182\">Autres \u00e9l\u00e9ments du r\u00e9sultat global </span><span class=\"S3562 S2C S2\" id=\"t11_182\">- </span><span class=\"S3563 S2C S2\" id=\"t12_182\">- </span><span class=\"S3564 S2C S2\" id=\"t13_182\">- </span><span class=\"S3565 S2C S2\" id=\"t14_182\">- </span><span class=\"S3566 S2C S2\" id=\"t15_182\">R\u00e9sultat global </span><span class=\"S3567 S2C S2\" id=\"t16_182\">- </span><span class=\"S3568 S2C S2\" id=\"t17_182\">- </span><span class=\"S3569 S2C S2\" id=\"t18_182\">- </span><span class=\"S356A S2C S2\" id=\"t19_182\">- </span><span class=\"S356B S2C S2\" id=\"t1a_182\">Les \u00e9l\u00e9ments de r\u00e9sultat pr\u00e9sent\u00e9s incluent les </span><span class=\"S356C S2C S2\" id=\"t1b_182\">\u00e9l\u00e9ments suivants : </span><span class=\"S356D S2C S2\" id=\"t1c_182\">Dotations aux amortissements </span><span class=\"S356E S2C S2\" id=\"t1d_182\">(4 977) </span><span class=\"S356F S2C S2\" id=\"t1e_182\">(405) </span><span class=\"S3570 S2C S2\" id=\"t1f_182\">(5 382) </span><span class=\"S3571 S2C S2\" id=\"t1g_182\">(4 190) </span><span class=\"S3572 S2C S2\" id=\"t1h_182\">Produits et charges d'int\u00e9r\u00eats </span><span class=\"S3573 S2C S2\" id=\"t1i_182\">(89) </span><span class=\"S3574 S2C S2\" id=\"t1j_182\">154 </span><span class=\"S3575 S2C S2\" id=\"t1k_182\">65 </span><span class=\"S3576 S2C S2\" id=\"t1l_182\">148 </span><span class=\"S3577 S2C S2\" id=\"t1m_182\">Charges ou produits d'imp\u00f4ts </span><span class=\"S3578 S2C S2\" id=\"t1n_182\">(1 746) </span><span class=\"S3579 S2C S2\" id=\"t1o_182\">(643) </span><span class=\"S357A S2C S2\" id=\"t1p_182\">(2 389) </span><span class=\"S26F4 S2C S2\" id=\"t1q_182\">(2 560) </span><span class=\"S357B S2C S2\" id=\"t1r_182\">Dividendes re\u00e7us des co-entreprises (1) </span><span class=\"S357C S2C S2\" id=\"t1s_182\">2 887 </span><span class=\"S357D S2C S2\" id=\"t1t_182\">1 527 </span><span class=\"S357E S2C S2\" id=\"t1u_182\">4 414 </span><span class=\"S357F S2C S2\" id=\"t1v_182\">2 652 </span><span class=\"S3580 S2C S2\" id=\"t1w_182\">(1) </span><span class=\"S3581 S2C S2\" id=\"t1x_182\">Les co-entreprises les plus significatives en termes de produit des activit\u00e9s ordinaires mais aussi de </span><span class=\"S3582 S2C S2\" id=\"t1y_182\">contribution au r\u00e9sultat de la zone Afrique Moyen-Orient Asie sont Arabian Explosives, Modern </span><span class=\"S3583 S2C S2\" id=\"t1z_182\">Chemicals &amp; Services et Nitrokemine Guin\u00e9e. </span><span class=\"S3584 S2C S2\" id=\"t20_182\">(2) </span><span class=\"S3585 S2C S2\" id=\"t21_182\">Kemek en Irlande est la co-entreprise la plus significative de la zone Europe - Am\u00e9rique en termes </span><span class=\"S3586 S2C S2\" id=\"t22_182\">de produits des activit\u00e9s ordinaires et de contribution au r\u00e9sultat. </span><span class=\"S2460 SE55 S2\" id=\"t1_183\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_183\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_183\">183 </span><span class=\"S3587 S87 S2\" id=\"t4_183\">6.4.3 </span><span class=\"S3588 S87 S2\" id=\"t5_183\">Tableau de flux de tr\u00e9sorerie aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S3543 S118C S2\" id=\"t6_183\">En milliers d'euros </span><span class=\"S3589 S87 S2\" id=\"t7_183\">Secteur </span><span class=\"S358A S87 S2\" id=\"t8_183\">Afrique </span><span class=\"S358B S87 S2\" id=\"t9_183\">Moyen </span><span class=\"S358C S87 S2\" id=\"ta_183\">Orient (1) </span><span class=\"S358D S87 S2\" id=\"tb_183\">Secteur </span><span class=\"S358E S87 S2\" id=\"tc_183\">Europe </span><span class=\"S358F S87 S2\" id=\"td_183\">Am\u00e9rique </span><span class=\"S3590 S87 S2\" id=\"te_183\">(2) </span><span class=\"S3591 S87 S2\" id=\"tf_183\">31 </span><span class=\"S3592 S87 S2\" id=\"tg_183\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_183\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_183\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_183\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_183\">2021 </span><span class=\"S3593 S2C S2\" id=\"tl_183\">Flux li\u00e9s aux activit\u00e9s op\u00e9rationnels </span><span class=\"S3594 S2C S2\" id=\"tm_183\">8 248 </span><span class=\"S3595 S2C S2\" id=\"tn_183\">1 607 </span><span class=\"S3596 S2C S2\" id=\"to_183\">9 855 </span><span class=\"S3556 S2C S2\" id=\"tp_183\">16 434 </span><span class=\"S3597 S2C S2\" id=\"tq_183\">Flux li\u00e9s aux activit\u00e9s investissements </span><span class=\"S3598 S2C S2\" id=\"tr_183\">(4 328) </span><span class=\"S3599 S2C S2\" id=\"ts_183\">4 071 </span><span class=\"S359A S2C S2\" id=\"tt_183\">(257) </span><span class=\"S359B S2C S2\" id=\"tu_183\">(13 260) </span><span class=\"S359C S2C S2\" id=\"tv_183\">Flux li\u00e9s aux activit\u00e9s de financement (1) </span><span class=\"S359D S2C S2\" id=\"tw_183\">(9 795) </span><span class=\"S359E S2C S2\" id=\"tx_183\">(7 296) </span><span class=\"S359F S2C S2\" id=\"ty_183\">(17 091) </span><span class=\"S35A0 S2C S2\" id=\"tz_183\">(4 732) </span><span class=\"S35A1 S2C S2\" id=\"t10_183\">Incidence des variations de financement </span><span class=\"S35A2 S2C S2\" id=\"t11_183\">944 </span><span class=\"S35A3 S2C S2\" id=\"t12_183\">- </span><span class=\"S35A4 S2C S2\" id=\"t13_183\">944 </span><span class=\"S35A5 S2C S2\" id=\"t14_183\">91 </span><span class=\"S35A6 S87 S2\" id=\"t15_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35A7 S87 S2\" id=\"t16_183\">(4 931) </span><span class=\"S35A8 S87 S2\" id=\"t17_183\">(1 618) </span><span class=\"S35A9 S87 S2\" id=\"t18_183\">(6 549) </span><span class=\"S35AA S87 S2\" id=\"t19_183\">(1 466) </span><span class=\"S35AB S2C S2\" id=\"t1a_183\">Tr\u00e9sorerie d'ouverture </span><span class=\"S35AC S2C S2\" id=\"t1b_183\">8 058 </span><span class=\"S35AD S2C S2\" id=\"t1c_183\">7 164 </span><span class=\"S35AE S2C S2\" id=\"t1d_183\">15 222 </span><span class=\"S35AF S2C S2\" id=\"t1e_183\">16 688 </span><span class=\"S35B0 S2C S2\" id=\"t1f_183\">Tr\u00e9sorerie de cl\u00f4ture </span><span class=\"S35B1 S2C S2\" id=\"t1g_183\">3 127 </span><span class=\"S35B2 S2C S2\" id=\"t1h_183\">5 546 </span><span class=\"S35B3 S2C S2\" id=\"t1i_183\">8 673 </span><span class=\"S35B4 S2C S2\" id=\"t1j_183\">15 222 </span><span class=\"S35B5 S87 S2\" id=\"t1k_183\">Variation de la tr\u00e9sorerie </span><span class=\"S35B6 S87 S2\" id=\"t1l_183\">(4 931) </span><span class=\"S35B7 S87 S2\" id=\"t1m_183\">(1 618) </span><span class=\"S35B8 S87 S2\" id=\"t1n_183\">(6 549) </span><span class=\"S35B9 S87 S2\" id=\"t1o_183\">(1 466) </span><span class=\"S35BA S2C S2\" id=\"t1p_183\">(1) </span><span class=\"S35BB S2C S2\" id=\"t1q_183\">Dont 5 </span><span class=\"S35BC S2B S2\" id=\"t1r_183\">228K\u20ac au titre des distributions de dividendes en 2021 et 5 </span>809K\u20ac au titre de 2022<span class=\"S3587 S87 S2\" id=\"t4_184\">6.4.4 </span><span class=\"S35BE S87 S2\" id=\"t5_184\">R\u00e9conciliation des actifs nets vers les MEE </span><span class=\"S3543 S118C S2\" id=\"t6_184\">En milliers d'euros </span><span class=\"S3544 S87 S2\" id=\"t7_184\">Secteur </span><span class=\"S3545 S87 S2\" id=\"t8_184\">Afrique </span><span class=\"S3546 S87 S2\" id=\"t9_184\">Moyen </span><span class=\"S3547 S87 S2\" id=\"ta_184\">Orient (1) </span><span class=\"S3548 S87 S2\" id=\"tb_184\">Secteur </span><span class=\"S3549 S87 S2\" id=\"tc_184\">Europe </span><span class=\"S354A S87 S2\" id=\"td_184\">Am\u00e9rique </span><span class=\"S354B S87 S2\" id=\"te_184\">(2) </span><span class=\"S354C S87 S2\" id=\"tf_184\">31 </span><span class=\"S354D S87 S2\" id=\"tg_184\">d\u00e9cembre </span><span class=\"S354E S87 S2\" id=\"th_184\">2022 </span><span class=\"S354F S87 S2\" id=\"ti_184\">31 </span><span class=\"S3550 S87 S2\" id=\"tj_184\">d\u00e9cembre </span><span class=\"S3551 S87 S2\" id=\"tk_184\">2021 </span><span class=\"S35BF S2C S2\" id=\"tl_184\">Actifs non courants </span><span class=\"S35C0 S2C S2\" id=\"tm_184\">64 068 </span><span class=\"S35C1 S2C S2\" id=\"tn_184\">9 581 </span><span class=\"S35C2 S2C S2\" id=\"to_184\">73 650 </span><span class=\"S35C3 S2C S2\" id=\"tp_184\">70 922 </span><span class=\"S35C4 S2C S2\" id=\"tq_184\">Actifs courants </span><span class=\"S35C5 S2C S2\" id=\"tr_184\">54 504 </span><span class=\"S35C6 S2C S2\" id=\"ts_184\">15 715 </span><span class=\"S35C7 S2C S2\" id=\"tt_184\">70 219 </span><span class=\"S35C8 S2C S2\" id=\"tu_184\">58 278 </span><span class=\"S35C9 S2C S2\" id=\"tv_184\">Passifs non courants </span><span class=\"S35CA S2C S2\" id=\"tw_184\">12 690 </span><span class=\"S35CB S2C S2\" id=\"tx_184\">3 937 </span><span class=\"S35CC S2C S2\" id=\"ty_184\">16 626 </span><span class=\"S35CD S2C S2\" id=\"tz_184\">15 103 </span><span class=\"S35CE S2C S2\" id=\"t10_184\">Passifs courants </span><span class=\"S35CF S2C S2\" id=\"t11_184\">28 454 </span><span class=\"S35D0 S2C S2\" id=\"t12_184\">5 307 </span><span class=\"S35D1 S2C S2\" id=\"t13_184\">33 761 </span><span class=\"S35D2 S2C S2\" id=\"t14_184\">32 307 </span><span class=\"S35D3 S87 S2\" id=\"t15_184\">Actif nets </span><span class=\"S35D4 S87 S2\" id=\"t16_184\">77 428 </span><span class=\"S35D5 S87 S2\" id=\"t17_184\">16 053 </span><span class=\"S35D6 S87 S2\" id=\"t18_184\">93 481 </span><span class=\"S35D7 S87 S2\" id=\"t19_184\">81 790 </span><span class=\"S35D8 S2C S2\" id=\"t1a_184\">Pourcentage d'int\u00e9r\u00eats </span><span class=\"S35D9 S2C S2\" id=\"t1b_184\">32% </span><span class=\"S35DA S2C S2\" id=\"t1c_184\">51% </span><span class=\"S35DB S87 S2\" id=\"t1d_184\">Titres mises en \u00e9quivalence (Co-entreprises) </span><span class=\"S35DC S87 S2\" id=\"t1e_184\">25 070 </span><span class=\"S35DD S87 S2\" id=\"t1f_184\">8 180 </span><span class=\"S35DE S87 S2\" id=\"t1g_184\">33 250 </span><span class=\"S35DF S87 S2\" id=\"t1h_184\">29 017 </span><span class=\"S35E0 S2C S2\" id=\"t1i_184\">Dont Quote-part de r\u00e9sultat </span><span class=\"S35E1 S2C S2\" id=\"t1j_184\">5 088 </span><span class=\"S35E2 S2C S2\" id=\"t1k_184\">2 627 </span><span class=\"S35E3 S2C S2\" id=\"t1l_184\">7 714 </span><span class=\"S35E4 S2C S2\" id=\"t1m_184\">5 714 </span><span class=\"S35E5 S87 S2\" id=\"t1n_184\">6.4.5 Engagements hors bilan avec les co-entreprises aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S35E6 S411 S2\" id=\"t1o_184\">En milliers d\u2019euros </span><span class=\"S35E7 S87 S2\" id=\"t1p_184\">31 d\u00e9cembre 2022 </span><span class=\"S35E8 S87 S2\" id=\"t1q_184\">31 d\u00e9cembre 2021 </span><span class=\"S35E9 S2C S2\" id=\"t1r_184\">Avals et cautions </span><span class=\"S35EA S2C S2\" id=\"t1s_184\">- </span><span class=\"S35EB S2C S2\" id=\"t1t_184\">- </span><span class=\"S35EC S87 S2\" id=\"t1u_184\">Total des garanties donn\u00e9es </span><span class=\"S35ED S87 S2\" id=\"t1v_184\">- </span><span class=\"S35EE S87 S2\" id=\"t1w_184\">- </span><span class=\"S35EF S411 S2\" id=\"t1x_184\">En milliers d\u2019euros </span><span class=\"S35F0 S87 S2\" id=\"t1y_184\">31 d\u00e9cembre 2022 </span><span class=\"S35F1 S87 S2\" id=\"t1z_184\">31 d\u00e9cembre 2021 </span><span class=\"S35F2 S2C S2\" id=\"t20_184\">Autres </span><span class=\"S35F3 S2C S2\" id=\"t21_184\">- </span><span class=\"S35F4 S2C S2\" id=\"t22_184\">- </span><span class=\"S35F5 S87 S2\" id=\"t23_184\">Total des garanties re\u00e7ues </span><span class=\"S35F6 S87 S2\" id=\"t24_184\">- </span><span class=\"S35F7 S87 S2\" id=\"t25_184\">- </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfJointVenturesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12538": {
   "value": "<span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInvestmentsInJointVentures",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12564": {
   "value": "<span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span>provisionn\u00e9s sur le second semestre 2021",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfEffectOfChangesInForeignExchangeRatesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12565": {
   "value": "<span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForForeignCurrencyTranslationExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12566": {
   "value": "<span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFunctionalCurrencyExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12577": {
   "value": "<span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span><span class=\"S2A2C S87 S2\" id=\"t10_140\">3.2.1 P\u00e9rim\u00e8tre de consolidation </span><span class=\"S2A2D S2B S2\" id=\"t11_140\">Les comptes consolid\u00e9s comprennent ceux de la Soci\u00e9t\u00e9 Anonyme d\u2019Explosifs et Produits Chimiques </span><span class=\"S2A2E S2C S2\" id=\"t12_140\">ainsi que ceux de ses filiales, soci\u00e9t\u00e9s associ\u00e9es et co-entreprises. Cet ensemble forme le Groupe. </span><span class=\"S2A2F S118C S2\" id=\"t13_140\">Filiales </span><span class=\"S2A30 S2C S2\" id=\"t14_140\">Les filiales sont toutes les entit\u00e9s sur lesquel</span><span class=\"S2A31 S2B S2\" id=\"t15_140\">les le Groupe exerce un contr\u00f4le, c\u2019est</span><span class=\"S2A32 S2C S2\" id=\"t16_140\">-\u00e0-dire lorsque le </span><span class=\"S2A33 S2B S2\" id=\"t17_140\">groupe d\u00e9tient le pouvoir sur ces entit\u00e9s, qu\u2019il a une exposition ou des droits sur leurs rendements </span><span class=\"S2A34 S2B S2\" id=\"t18_140\">variables et lorsqu\u2019il a la capacit\u00e9 d\u2019agir sur leurs rendements. Les \u00e9tats financiers des filial </span><span class=\"S2A35 S2C S2\" id=\"t19_140\">es sont </span><span class=\"S2A36 S2B S2\" id=\"t1a_140\">consolid\u00e9s en suivant la m\u00e9thode de l\u2019int\u00e9gration globale, et les int\u00e9r\u00eats minoritaires sont d\u00e9termin\u00e9s sur </span><span class=\"SF1C S2B S2\" id=\"t1b_140\">la base du pourcentage d\u2019int\u00e9r\u00eat. </span><span class=\"S2A37 S2B S2\" id=\"t1c_140\">L\u2019ensemble des soldes et transactions intragroupes, y compris les profits, pertes et dividendes, est </span><span class=\"S2A38 S2C S2\" id=\"t1d_140\">\u00e9limin\u00e9 en consolidation. </span><span class=\"S2A39 S118C S2\" id=\"t1e_140\">Entreprises associ\u00e9es </span><span class=\"S2A3A S2B S2\" id=\"t1f_140\">Les entreprises associ\u00e9es sont les entit\u00e9s dans lesquelles le Groupe exerce une influence notable, c\u2019est </span><span class=\"S2A3B S2C S2\" id=\"t1g_140\">- </span><span class=\"S2A3C S2C S2\" id=\"t1h_140\">\u00e0-dire le pouvoir de participer aux d\u00e9cisions de politique financi\u00e8re et op\u00e9rationnelle, sans toutefois </span><span class=\"S2A3D S2C S2\" id=\"t1i_140\">e</span><span class=\"S2A3E S2B S2\" id=\"t1j_140\">xercer un contr\u00f4le sur ces politiques. L\u2019influence notable est pr\u00e9sum\u00e9e lors de la d\u00e9tention, directe ou </span><span class=\"S2A3F S2C S2\" id=\"t1k_140\">indirecte par le biais de filiales, de 20% \u00e0 50% des droits de vote. Les \u00e9tats financiers des entreprises </span><span class=\"S2A40 S2C S2\" id=\"t1l_140\">associ\u00e9es sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence. </span><span class=\"S2A41 S2C S2\" id=\"t1m_140\">Les participations dans des entreprises associ\u00e9es sont pr\u00e9sent\u00e9es sur une ligne distincte du bilan. Les </span><span class=\"S2A42 S2C S2\" id=\"t1n_140\">quotes-parts de r\u00e9sultat des entreprises mises en \u00e9quivalence, et le r\u00e9sultat de sortie de ces participations, </span><span class=\"S2A43 S2C S2\" id=\"t1o_140\">sont pr\u00e9sent\u00e9s s\u00e9par\u00e9ment dans le compte de r\u00e9sultat. Les quotes-parts de mouvements des capitaux </span><span class=\"S2A44 S2C S2\" id=\"t1p_140\">propres des entreprises associ\u00e9es sont constat\u00e9es directement en capitaux propres. </span><span class=\"S2460 SE55 S2\" id=\"t1_141\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_141\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_141\">141 </span><span class=\"S2A45 S118C S2\" id=\"t4_141\">Co-entreprises </span><span class=\"S2A46 S2C S2\" id=\"t5_141\">Les \u00e9tats financiers des co-entreprises</span><span class=\"S2A47 S2B S2\" id=\"t6_141\">, c\u2019est</span><span class=\"S2A48 S2C S2\" id=\"t7_141\">-\u00e0-</span><span class=\"S2A49 S2B S2\" id=\"t8_141\">dire les entit\u00e9s dont le contr\u00f4le de l\u2019activit\u00e9 \u00e9conomique </span><span class=\"S2A4A S2C S2\" id=\"t9_141\">est partag\u00e9 entre deux parties ou plus, sont comptabilis\u00e9s selon la m\u00e9thode de la mise en \u00e9quivalence, </span><span class=\"S2A4B S2B S2\" id=\"ta_141\">conform\u00e9ment \u00e0 l\u2019application IFRS 11. </span><span class=\"S2A5A S87 S2\" id=\"tq_141\">3.2.3. Conversion en monnaies \u00e9trang\u00e8res </span><span class=\"S2A5B S118C S2\" id=\"tr_141\">Conversion des \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res </span><span class=\"S2A5C S2C S2\" id=\"ts_141\">La monnaie de fonctionnement des soci\u00e9t\u00e9s \u00e9trang\u00e8res correspond \u00e0 la monnaie locale. </span><span class=\"S2A5D S2C S2\" id=\"tt_141\">Les \u00e9tats financiers des soci\u00e9t\u00e9s \u00e9trang\u00e8res dont la monnaie est diff\u00e9rente de la monnaie de pr\u00e9sentation </span><span class=\"S2A5E S2C S2\" id=\"tu_141\">des comptes consolid\u00e9s du Groupe sont convertis selon la m\u00e9thode dite \u00ab du cours de cl\u00f4ture \u00bb. </span><span class=\"S2A5F S2B S2\" id=\"tv_141\">Leurs \u00e9l\u00e9ments de bilan sont convertis au cours de change en vigueur \u00e0 la cl\u00f4ture de l\u2019exercice et les </span><span class=\"S2A60 S2C S2\" id=\"tw_141\">\u00e9l\u00e9ments du compte de r\u00e9sultat sont convertis au cours moyen de la p\u00e9riode. Les \u00e9carts de conversion </span><span class=\"S2A61 S2C S2\" id=\"tx_141\">en r\u00e9sultant sont enregistr\u00e9s en \u00e9cart de conversion dans les r\u00e9serves consolid\u00e9es. </span><span class=\"S2A62 S2B S2\" id=\"ty_141\">Les \u00e9carts d\u2019acquisition relatifs aux soci\u00e9t\u00e9s \u00e9trang\u00e8res sont consid\u00e9r\u00e9s comme faisant partie des actifs </span><span class=\"S2A63 S2C S2\" id=\"tz_141\">et passifs acquis et, \u00e0 ce titre, sont convertis au cours de change en vigueur \u00e0 la date de cl\u00f4ture. </span><div class=\"S0\" id=\"p142\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg142Overlay\"></div><div id=\"pg142\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_142\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_142\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_142\">142 </span><span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2A9F S2A S2\" id=\"t1c_142\">3.3. R\u00e8gles et m\u00e9thodes d\u2019\u00e9valuation </span><span class=\"S2AA0 S87 S2\" id=\"t1d_142\">3.3.1 Recours \u00e0 des estimations </span><span class=\"S2AA1 S2B S2\" id=\"t1e_142\">L\u2019\u00e9tablissement des \u00e9tats financiers n\u00e9cessite d\u2019effectuer des estimations et de formuler des hypoth\u00e8ses </span><span class=\"S2AA2 S2C S2\" id=\"t1f_142\">qui peuvent affecter les montants figurant dans ces \u00e9tats financiers, notamment en ce qui concerne les </span><span class=\"S2AA3 S2C S2\" id=\"t1g_142\">\u00e9l\u00e9ments suivants : </span></div></div><div class=\"S0\" id=\"p143\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg143Overlay\"></div><div id=\"pg143\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_143\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_143\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_143\">143 </span><span class=\"S2AA4 S88 S2\" id=\"t4_143\">\u2022 </span><span class=\"S2AA5 S2B S2\" id=\"t5_143\">L\u2019\u00e9valuation des provisions </span><span class=\"S2AA6 S2C S2\" id=\"t6_143\">et des engagements de retraites </span><span class=\"S2AA7 S88 S2\" id=\"t7_143\">\u2022 </span><span class=\"S2AA8 S2B S2\" id=\"t8_143\">L\u2019\u00e9valuation des imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2AA9 S88 S2\" id=\"t9_143\">\u2022 </span><span class=\"S2AAA S2C S2\" id=\"ta_143\">Les \u00e9valuations retenues pour les tests de perte de valeur </span><span class=\"S2AAB S88 S2\" id=\"tb_143\">\u2022 </span><span class=\"S2AAC S2B S2\" id=\"tc_143\">L\u2019\u00e9valuation des co\u00fbts de d\u00e9mant\u00e8lement, d\u00e9contamination et de remise en \u00e9tat des sites </span><span class=\"S2AAD S2B S2\" id=\"td_143\">Ces estimations partent d\u2019une hypoth\u00e8se de continuit\u00e9 d\u2019exploitation et sont \u00e9tablies en fonction des </span><span class=\"S2AAE S2C S2\" id=\"te_143\">informations disponibles lors de leur \u00e9tablissement. Les estimations peuvent \u00eatre r\u00e9vis\u00e9es si les </span><span class=\"S2AAF S2C S2\" id=\"tf_143\">circonstances sur lesquelles elles \u00e9taient fond\u00e9es \u00e9voluent ou par suite de nouvelles informations. Les </span><span class=\"S2AB0 S2C S2\" id=\"tg_143\">r\u00e9sultats r\u00e9els peuvent \u00eatre diff\u00e9rents de ces estimations. </span><span class=\"S2AB1 S2B S2\" id=\"th_143\">L\u2019impact, connu \u00e0 ce jour des risques climatiques a \u00e9t\u00e9 int\u00e9gr\u00e9 dans les diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation </span><span class=\"S2AB2 S2C S2\" id=\"ti_143\">utilis\u00e9s par le groupe. </span><span class=\"S2AB3 S2B S2\" id=\"tj_143\">L\u2019\u00e9volution li\u00e9e aux modifications structurelles des modes </span><span class=\"S2AB4 S2C S2\" id=\"tk_143\">de consommation, notamment le carburant </span><span class=\"S2AB5 S2B S2\" id=\"tl_143\">diesel, ont \u00e9t\u00e9 pris en compte dans nos pr\u00e9visions pour l\u2019activit\u00e9 additifs. La d\u00e9pendance du groupe \u00e0 </span><span class=\"S2AB6 S2B S2\" id=\"tm_143\">l\u2019\u00e9gard de certains fournisseurs ainsi que les fluctuations du prix des mati\u00e8res premi\u00e8res influent sur les </span><span class=\"S2AB7 S2C S2\" id=\"tn_143\">pr\u00e9vi</span><span class=\"S2AB8 S2B S2\" id=\"to_143\">sions de marge. Enfin les primes d\u2019assurance pr\u00e9visionnelles int\u00e8grent le risque accru li\u00e9 au </span><span class=\"S2AB9 S2C S2\" id=\"tp_143\">changement climatique. </span><span class=\"S2ABA S2C S2\" id=\"tq_143\">Plusieurs opportunit\u00e9s ont \u00e9galement \u00e9t\u00e9 int\u00e9gr\u00e9es notamment : </span><span class=\"S2ABB S88 S2\" id=\"tr_143\">\u2022 </span><span class=\"S2ABC S2B S2\" id=\"ts_143\">Le d\u00e9veloppement de l\u2019Economie circulaire li\u00e9 \u00e0 la rar\u00e9faction et au rench</span><span class=\"S2ABD S2C S2\" id=\"tt_143\">\u00e9rissement des </span><span class=\"S2ABE S2C S2\" id=\"tu_143\">mat\u00e9riaux primaires pour le b\u00e2timent. </span><span class=\"S2ABF S88 S2\" id=\"tv_143\">\u2022 </span><span class=\"S2AC0 S2B S2\" id=\"tw_143\">Le d\u00e9veloppement de l\u2019industrie extractive des m\u00e9taux li\u00e9s \u00e0 la transition \u00e9nerg\u00e9tique. </span><span class=\"S2AC1 S87 S2\" id=\"tx_143\">3.3.2 </span><span class=\"S2AC2 S87 S2\" id=\"ty_143\">Perte de valeur des actifs </span><span class=\"S2AC3 S2C S2\" id=\"tz_143\">Des tests de perte de valeur sont effectu\u00e9s syst\u00e9matiquement au moins une fois par an pour les actifs </span><span class=\"S2AC4 S2B S2\" id=\"t10_143\">incorporels \u00e0 dur\u00e9e de vie ind\u00e9finie, ou plus souvent s\u2019il existe un indice de perte de valeur. </span><span class=\"S2AC5 S2B S2\" id=\"t11_143\">Des tests sont effectu\u00e9s d\u00e8s qu\u2019il existe un indice de perte de valeur pour les immobilisations corporelles </span><span class=\"S2AC6 S2C S2\" id=\"t12_143\">et incorporelles \u00e0 dur\u00e9e de vie d\u00e9finie. </span><span class=\"S2AC7 S2C S2\" id=\"t13_143\">Les indices de perte de valeur suivis par le Groupe sont de deux types : </span><span class=\"S2AC8 S88 S2\" id=\"t14_143\">\u2022 </span><span class=\"S2AC9 S2C S2\" id=\"t15_143\">Externes </span><span class=\"S2ACA S2B S2\" id=\"t16_143\">: mati\u00e8res premi\u00e8res, taux d\u2019int\u00e9r\u00eats, modification substantielle du contexte </span><span class=\"S2ACB S2C S2\" id=\"t17_143\">r\u00e9glementaire. </span><span class=\"S2ACC S88 S2\" id=\"t18_143\">\u2022 </span><span class=\"S2ACD S2C S2\" id=\"t19_143\">Internes </span><span class=\"S2ACE S2B S2\" id=\"t1a_143\">: incident majeur d\u2019exploitation, baisse d\u2019activit\u00e9 durable, </span><span class=\"S2ACF S2C S2\" id=\"t1b_143\">modifications substantielles </span><span class=\"S2AD0 S2B S2\" id=\"t1c_143\">des conditions et autorisation d\u2019exploitation. </span><span class=\"S2AD1 S2B S2\" id=\"t1d_143\">Lorsque le montant recouvrable d\u2019une Unit\u00e9 G\u00e9n\u00e9ratrice de Tr\u00e9sorerie (UGT) est inf\u00e9rieur \u00e0 la valeur </span><span class=\"S2AD2 S2B S2\" id=\"t1e_143\">nette comptable des actifs rattach\u00e9s \u00e0 l\u2019UGT, une perte de valeur est constat\u00e9</span><span class=\"S2AD3 S2C S2\" id=\"t1f_143\">e. </span><span class=\"S2AD4 S2C S2\" id=\"t1g_143\">La valeur recouvrable est la valeur la plus \u00e9lev\u00e9e entre, la valeur actualis\u00e9e des flux futurs de tr\u00e9sorerie </span><span class=\"S2AD5 S2B S2\" id=\"t1h_143\">g\u00e9n\u00e9r\u00e9s par l\u2019UGT, augment\u00e9e, le cas \u00e9ch\u00e9ant, de sa valeur de sortie \u00e0 la fin de sa dur\u00e9e d\u2019utilit\u00e9 pr\u00e9vue, </span><span class=\"S2AD6 S2C S2\" id=\"t1i_143\">et la juste valeur diminu\u00e9e du co\u00fbt de cession. </span><span class=\"S2AD7 S2B S2\" id=\"t1j_143\">Une UGT est d\u00e9finie comme \u00e9tant le plus petit ensemble d\u2019actifs dont l\u2019utilisation continue g\u00e9n\u00e8re des </span><span class=\"S2AD8 S2B S2\" id=\"t1k_143\">entr\u00e9es de tr\u00e9sorerie de fa\u00e7on ind\u00e9pendante des autres actifs ou ensemble d\u2019actifs du Groupe. Elle inclut </span><span class=\"S2AD9 S2B S2\" id=\"t1l_143\">les \u00e9carts d\u2019acquisition qui lui </span><span class=\"S2ADA S2C S2\" id=\"t1m_143\">sont attribuables. </span></div></div><div class=\"S0\" id=\"p144\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg144Overlay\"></div><div id=\"pg144\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_144\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_144\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_144\">144 </span><span class=\"S2ADB S2C S2\" id=\"t4_144\">Le groupe compte 3 UGT nomm\u00e9es comme suit : </span><span class=\"S2ADC S88 S2\" id=\"t5_144\">\u2022 </span><span class=\"S2ADD S2C S2\" id=\"t6_144\">Zone Europe - Am\u00e9rique (France / Royaume-Uni / Scandinavie / EPC Innovation / Benelux / </span><span class=\"S2ADE S2C S2\" id=\"t7_144\">Canada / Chili / Italie / Espagne / / Maroc), </span><span class=\"S2ADF S88 S2\" id=\"t8_144\">\u2022 </span><span class=\"S2AE0 S2C S2\" id=\"t9_144\">Zone D\u00e9molition (France), </span><span class=\"S2AE1 S88 S2\" id=\"ta_144\">\u2022 </span><span class=\"S2AE2 S2C S2\" id=\"tb_144\">Zone Afrique Moyen Orient Asi</span><span class=\"S2AE3 S2B S2\" id=\"tc_144\">e (Guin\u00e9e Conakry / S\u00e9n\u00e9gal / Cameroun / Gabon / C\u00f4te d\u2019Ivoire </span><span class=\"S2AE4 S2C S2\" id=\"td_144\">/ Burkina Faso / B\u00e9nin et Japon / Singapour et Nouvelle Cal\u00e9donie). </span><span class=\"S2AE5 S2C S2\" id=\"te_144\">Les goodwill sont test\u00e9s au niveau des UGT. </span><span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span></div></div><div class=\"S0\" id=\"p145\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg145Overlay\"></div><div id=\"pg145\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_145\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_145\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_145\">145 </span><span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span></div></div><div class=\"S0\" id=\"p146\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg146Overlay\"></div><div id=\"pg146\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_146\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_146\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_146\">146 </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span></div></div><div class=\"S0\" id=\"p147\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg147Overlay\"></div><div id=\"pg147\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_147\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_147\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_147\">147 </span><span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span><span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span></div></div><div class=\"S0\" id=\"p148\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg148Overlay\"></div><div id=\"pg148\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span><span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span></div></div><div class=\"S0\" id=\"p149\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg149Overlay\"></div><div id=\"pg149\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span><span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span></div></div><div class=\"S0\" id=\"p150\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg150Overlay\"></div><div id=\"pg150\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_150\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_150\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_150\">150 </span><span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span><span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span><span class=\"S2C2A S2C S2\" id=\"t1a_150\">de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sultat. </span></div></div><div class=\"S0\" id=\"p151\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg151Overlay\"></div><div id=\"pg151\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_151\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_151\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_151\">151 </span><span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span><span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span><span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span></div></div><div class=\"S0\" id=\"p152\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg152Overlay\"></div><div id=\"pg152\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,77u/PD94bWwgdmVyc2lvbj0iMS4wIiBlbmNvZGluZz0iVVRGLTgiIHN0YW5kYWxvbmU9Im5vIj8+DQo8IURPQ1RZUEUgc3ZnIFBVQkxJQyAiLS8vVzNDLy9EVEQgU1ZHIDEuMS8vRU4iICJodHRwOi8vd3d3LnczLm9yZy9HcmFwaGljcy9TVkcvMS4xL0RURC9zdmcxMS5kdGQiW10+DQo8c3ZnIHZpZXdCb3g9IjAgMCA5MDkgMTI4NiIgdmVyc2lvbj0iMS4xIiB4bWxucz0iaHR0cDovL3d3dy53My5vcmcvMjAwMC9zdmciIHhtbG5zOnhsaW5rPSJodHRwOi8vd3d3LnczLm9yZy8xOTk5L3hsaW5rIj4NCiAgPGRlZnM+DQogIDwvZGVmcz4NCjwvc3ZnPg==\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_152\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_152\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_152\">152 </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span><span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span></div></div><div class=\"S0\" id=\"p153\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg153Overlay\"></div><div id=\"pg153\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_153{
fill: #FFFFFF;
}
.g1_153{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,673.6H422.3v-63H113.7v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,654.9H417V629.5H119v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,673.6H543.5v-63H422.3v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,654.9H538.2V629.5H427.6v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,673.6H664.7v-63H543.5v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,654.9H659.4V629.5H548.8v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,673.6H785.9v-63H664.7v63Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,654.9H780.6V629.5H670v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,610.6H422.3v-.8H113.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,610.6H543.5v-.8H423v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,610.6H664.7v-.8H544.2v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,610.6h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,610.6H785.9v-.8H665.4v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M113.7,699.9H422.3V674.4H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,699.9H417V674.4H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,699.9H543.5V674.4H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,699.9H538.2V674.4H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,699.9H664.7V674.4H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,699.9H659.4V674.4H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,699.9H785.9V674.4H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,699.9H780.6V674.4H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,674.4H422.3v-.8H113.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,674.4H543.5v-.8H423v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,674.4H664.7v-.8H544.2v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,674.4h.7v-.8h-.7v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,674.4H785.9v-.8H665.4v.8Z" class="g1_153" />
  <path fill-rule="evenodd" d="M113.7,725.4H422.3V699.9H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,725.4H417V699.9H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,725.4H543.5V699.9H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,725.4H538.2V699.9H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,725.4H664.7V699.9H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,725.4H659.4V699.9H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,725.4H785.9V699.9H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,725.4H780.6V699.9H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,750.9H422.3V725.4H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,750.9H417V725.4H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,750.9H543.5V725.4H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,750.9H538.2V725.4H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,750.9H664.7V725.4H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,750.9H659.4V725.4H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,750.9H785.9V725.4H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,750.9H780.6V725.4H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,776.2H422.3V750.9H113.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,776.2H417V750.9H119v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,776.2H543.5V750.9H422.3v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,776.2H538.2V750.9H427.6v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,776.2H664.7V750.9H543.5v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,776.2H659.4V750.9H548.8v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,776.2H785.9V750.9H664.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,776.2H780.6V750.9H670v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,801.6H422.3V776.2H113.7v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,801.6H417V776.2H119v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,801.6H543.5V776.2H422.3v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,801.6H538.2V776.2H427.6v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,801.6H664.7V776.2H543.5v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,801.6H659.4V776.2H548.8v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,801.6H785.9V776.2H664.7v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,801.6H780.6V776.2H670v25.4Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,827.1H422.3V801.6H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,827.1H417V801.6H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,827.1H543.5V801.6H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,827.1H538.2V801.6H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,827.1H664.7V801.6H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,827.1H659.4V801.6H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,827.1H785.9V801.6H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,827.1H780.6V801.6H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,852.6H422.3V827.1H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,852.6H417V827.1H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,852.6H543.5V827.1H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,852.6H538.2V827.1H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,852.6H664.7V827.1H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,852.6H659.4V827.1H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,852.6H785.9V827.1H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,852.6H780.6V827.1H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,877.9H422.3V852.6H113.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,877.9H417V852.6H119v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,877.9H543.5V852.6H422.3v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,877.9H538.2V852.6H427.6v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,877.9H664.7V852.6H543.5v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,877.9H659.4V852.6H548.8v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,877.9H785.9V852.6H664.7v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,877.9H780.6V852.6H670v25.3Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,903.4H422.3V877.9H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,903.4H417V877.9H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,903.4H543.5V877.9H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,903.4H538.2V877.9H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,903.4H664.7V877.9H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,903.4H659.4V877.9H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,903.4H785.9V877.9H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,903.4H780.6V877.9H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,929.6H422.3V904.1H113.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M119,929.6H417V904.1H119v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M422.3,929.6H543.5V904.1H422.3v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M427.6,929.6H538.2V904.1H427.6v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M543.5,929.6H664.7V904.1H543.5v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M548.8,929.6H659.4V904.1H548.8v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M664.7,929.6H785.9V904.1H664.7v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M670,929.6H780.6V904.1H670v25.5Z" class="g0_153" />
  <path fill-rule="evenodd" d="M113.7,904.1H422.3v-.7H113.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M422.3,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M423,904.1H543.5v-.7H423v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.5,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M544.2,904.1H664.7v-.7H544.2v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.7,904.1h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M665.4,904.1H785.9v-.7H665.4v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M112.6,930.3H422.3v-.7H112.6v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M421.2,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M421.9,930.3H543.5v-.7H421.9v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M542.4,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M543.1,930.3H664.7v-.7H543.1v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M663.6,930.3h.7v-.7h-.7v.7Z" class="g1_153" />
  <path fill-rule="evenodd" d="M664.3,930.3H785.9v-.7H664.3v.7Z" class="g1_153" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_153\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_153\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_153\">153 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_153\">4. </span><span class=\"S28E9 S87 S2\" id=\"t5_153\">INFORMATION SECTORIELLE </span><span class=\"S2C80 S2C S2\" id=\"t6_153\">Conform\u00e9ment \u00e0 la norme IFRS 8 </span><span class=\"S2C81 S2B S2\" id=\"t7_153\">\u2013 </span><span class=\"S2C82 S410 S2\" id=\"t8_153\">secteurs op\u00e9rationnels</span><span class=\"S2C83 S2B S2\" id=\"t9_153\">, l\u2019information sectorielle pr\u00e9sent\u00e9e est </span><span class=\"S2C84 S2C S2\" id=\"ta_153\">\u00e9tablie sur la </span><span class=\"S2C85 S2B S2\" id=\"tb_153\">base des donn\u00e9es de gestion internes utilis\u00e9es pour l\u2019analyse de la performance des </span><span class=\"S2C86 S2C S2\" id=\"tc_153\">activit\u00e9s. </span><span class=\"S2C87 S2C S2\" id=\"td_153\">Les informations relatives aux secteurs op\u00e9rationnels pr\u00e9sent\u00e9s suivent les m\u00eames r\u00e8gles comptables </span><span class=\"S2C88 S2C S2\" id=\"te_153\">que celles utilis\u00e9es pour les \u00e9tats financiers consolid\u00e9s. </span><span class=\"S2C89 S2C S2\" id=\"tf_153\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2C8A S2C S2\" id=\"tg_153\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2C8B S2C S2\" id=\"th_153\">sorties) de p\u00e9rim\u00e8tre. </span><span class=\"S2C8C S2C S2\" id=\"ti_153\">Les zones sont pr\u00e9sent\u00e9es de la mani\u00e8re suivante : </span><span class=\"S2C8D S88 S2\" id=\"tj_153\">\u2022 </span><span class=\"S2C8E S2C S2\" id=\"tk_153\">Zone 1 </span><span class=\"S2C8F S2B S2\" id=\"tl_153\">\u2013 </span><span class=\"S2C90 S2C S2\" id=\"tm_153\">Europe </span><span class=\"S2C91 S2B S2\" id=\"tn_153\">\u2013 </span><span class=\"S2C92 S2C S2\" id=\"to_153\">Am\u00e9rique </span><span class=\"S2C93 S88 S2\" id=\"tp_153\">\u2022 </span><span class=\"S2C94 S2C S2\" id=\"tq_153\">Zone 2 </span><span class=\"S2C95 S2B S2\" id=\"tr_153\">\u2013 </span><span class=\"S2C96 S2C S2\" id=\"ts_153\">Afrique </span><span class=\"S2C97 S2B S2\" id=\"tt_153\">\u2013 </span><span class=\"S2C98 S2C S2\" id=\"tu_153\">Moyen-Orient </span><span class=\"S2C99 S2B S2\" id=\"tv_153\">\u2013 </span><span class=\"S2C9A S2C S2\" id=\"tw_153\">Asie </span><span class=\"S2C9B S2C S2\" id=\"tx_153\">Elles comprennent les activit\u00e9s Explosifs, Forage-minage et D\u00e9construction et Economie circulaire. </span><span class=\"S2C9C S87 S2\" id=\"ty_153\">4.1. Informations comparatives </span><span class=\"S2C9D S87 S2\" id=\"tz_153\">4.1.1. Produit des activit\u00e9s ordinaires publi\u00e9, par zone g\u00e9ographique </span><span class=\"S2C9E S410 S2\" id=\"t10_153\">En milliers d'euros </span><span class=\"S2C9F S87 S2\" id=\"t11_153\">Exercice 2022 </span><span class=\"S2CA0 S87 S2\" id=\"t12_153\">Exercice 2021 </span><span class=\"S2CA1 S87 S2\" id=\"t13_153\">Variation % </span><span class=\"S2CA2 S87 S2\" id=\"t14_153\">Zone 1 </span><span class=\"S2CA3 S2A S2\" id=\"t15_153\">\u2013 </span><span class=\"S2CA4 S87 S2\" id=\"t16_153\">Europe </span><span class=\"S2CA5 S2A S2\" id=\"t17_153\">\u2013 </span><span class=\"S2CA6 S87 S2\" id=\"t18_153\">Am\u00e9rique (1) </span><span class=\"S2CA7 S87 S2\" id=\"t19_153\">401 049 </span><span class=\"S2CA8 S87 S2\" id=\"t1a_153\">338 128 </span><span class=\"S2CA9 S87 S2\" id=\"t1b_153\">18,61% </span><span class=\"S2CAA S2C S2\" id=\"t1c_153\">Explosifs et forage minage </span><span class=\"S2CAB S2C S2\" id=\"t1d_153\">270 504 </span><span class=\"S2CAC S2C S2\" id=\"t1e_153\">216 440 </span><span class=\"S2CAD S2C S2\" id=\"t1f_153\">24,98% </span><span class=\"S2CAE S2C S2\" id=\"t1g_153\">D\u00e9construction </span><span class=\"S2CAF S2C S2\" id=\"t1h_153\">95 739 </span><span class=\"S2CB0 S2C S2\" id=\"t1i_153\">94 045 </span><span class=\"S2CB1 S2C S2\" id=\"t1j_153\">1,80% </span><span class=\"S2CB2 S2C S2\" id=\"t1k_153\">Economie circulaire </span><span class=\"S2CB3 S2C S2\" id=\"t1l_153\">13 921 </span><span class=\"S2CB4 S2C S2\" id=\"t1m_153\">12 896 </span><span class=\"S2CB5 S2C S2\" id=\"t1n_153\">7,95% </span><span class=\"S2CB6 S2C S2\" id=\"t1o_153\">Additifs et autres </span><span class=\"S2CB7 S2C S2\" id=\"t1p_153\">20 884 </span><span class=\"S2CB8 S2C S2\" id=\"t1q_153\">14 747 </span><span class=\"S2CB9 S2C S2\" id=\"t1r_153\">41,62% </span><span class=\"S2CBA S87 S2\" id=\"t1s_153\">Zone 2 </span><span class=\"S2CBB S2A S2\" id=\"t1t_153\">\u2013 </span><span class=\"S2CBC S87 S2\" id=\"t1u_153\">Afrique Moyen-Orient </span><span class=\"S2CBD S2A S2\" id=\"t1v_153\">\u2013 </span><span class=\"S2CBE S87 S2\" id=\"t1w_153\">Asie (2) </span><span class=\"S2CBF S87 S2\" id=\"t1x_153\">116 058 </span><span class=\"S2CC0 S87 S2\" id=\"t1y_153\">73 670 </span><span class=\"S2CC1 S87 S2\" id=\"t1z_153\">57,54% </span><span class=\"S2CC2 S2C S2\" id=\"t20_153\">Explosifs et forage minage </span><span class=\"S2CC3 S2C S2\" id=\"t21_153\">116 058 </span><span class=\"S2CC4 S2C S2\" id=\"t22_153\">73 670 </span><span class=\"S2CC5 S2C S2\" id=\"t23_153\">57,54% </span><span class=\"S2CC6 S87 S2\" id=\"t24_153\">Total </span><span class=\"S2CC7 S87 S2\" id=\"t25_153\">517 107 </span><span class=\"S2CC8 S87 S2\" id=\"t26_153\">411 798 </span><span class=\"S2CC9 S87 S2\" id=\"t27_153\">25,57% </span><span class=\"S2CCA S2B S2\" id=\"t28_153\">En 2022, le portefeuille de client\u00e8le reste particuli\u00e8rement diversifi\u00e9 dans l\u2019ensemble des domaines </span><span class=\"S2CCB S2B S2\" id=\"t29_153\">d\u2019activit\u00e9 du groupe. </span><span class=\"S2CCC S2B S2\" id=\"t2a_153\">Les dix principaux clients du groupe repr\u00e9sentent moins de 15% du chiffre d\u2019affaires. </span><span class=\"S2CCD S2C S2\" id=\"t2b_153\">Le carnet de commande correspond au montant total du prix des transactions affect\u00e9es aux obligations </span><span class=\"S2CCE S2C S2\" id=\"t2c_153\">de prestation non remplies au 31 d\u00e9cembre 2022. Il int\u00e8gre le prix de base des transactions ainsi que les </span><span class=\"S2CCF S2C S2\" id=\"t2d_153\">contreparties variables et les incidences des modifications de contrats concern\u00e9s. Par mesure de </span><span class=\"S2CD0 S2B S2\" id=\"t2e_153\">simplification, il n\u2019inclut pas les contrats dont la dur\u00e9e initiale est inf\u00e9rieure \u00e0 1 an ainsi que ceux pour </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_154\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_154\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_154\">154 </span><span class=\"S2CD1 S2C S2\" id=\"t4_154\">lesquels les entit\u00e9s peuvent comptabiliser des produits des activit\u00e9s ordinaires pour le montant qu'elles </span><span class=\"S2CD2 S2C S2\" id=\"t5_154\">ont le droit de facturer. Au 31 d\u00e9ce</span><span class=\"S2CD3 S2B S2\" id=\"t6_154\">mbre 2022, le montant total du carnet de commande s\u2019\u00e9l\u00e8ve \u00e0 91M\u20ac, </span><span class=\"S2CD4 S2C S2\" id=\"t7_154\">dont 71% devraient \u00eatre reconnus en produits en 2023. </span><span class=\"S2CD5 S2B S2\" id=\"t8_154\">L\u2019activit\u00e9 consolid\u00e9e du groupe (y compris co</span><span class=\"S2CD6 S2C S2\" id=\"t9_154\">-entreprises) a continu\u00e9 \u00e0 cro\u00eetre sur un rythme tr\u00e8s </span><span class=\"S2CD7 S2B S2\" id=\"ta_154\">soutenu au cours de l\u2019exercice 2022. </span><span class=\"S2CD8 S2B S2\" id=\"tb_154\">Elle s\u2019\u00e9tablit \u00e0 517,1 M\u20ac en progression de 25,6 % sur l\u2019ann\u00e9e </span><span class=\"S2CD9 S2B S2\" id=\"tc_154\">2022. A p\u00e9rim\u00e8tre et taux de change constant la croissance s\u2019\u00e9tablit \u00e0 23.3% par rapport \u00e0 l\u2019exercice </span><span class=\"S2CDA S2C S2\" id=\"td_154\">2021. </span><span class=\"S2CDB S87 S2\" id=\"te_154\">(1) </span><span class=\"S2CDC S87 S2\" id=\"tf_154\">Europe </span><span class=\"S2CDD S2A S2\" id=\"tg_154\">\u2013 </span><span class=\"S2CDE S87 S2\" id=\"th_154\">Am\u00e9rique </span><span class=\"S2CDF S2B S2\" id=\"ti_154\">L\u2019activit\u00e9 Additifs s\u2019est l\u00e9g\u00e8rement redress\u00e9e cette ann\u00e9e </span><span class=\"S2CE0 S2C S2\" id=\"tj_154\">sans pour autant atteindre le point mort. </span>L\u2019activit\u00e9 D\u00e9construction progresse sur l\u2019ann\u00e9e avec de tr\u00e8s belles aff<span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span>D\u00e9tail des titres de participation non consolid\u00e9s <span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span>sont non significatives<span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfSummaryOfSignificantAccountingPoliciesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12578": {
   "value": "<span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFinanceIncomeExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12579": {
   "value": "<span class=\"S2A64 S118C S2\" id=\"t10_141\">Op\u00e9rations en monnaie \u00e9trang\u00e8re </span><span class=\"S2A65 S2C S2\" id=\"t11_141\">Les op\u00e9rations en monnaie \u00e9trang\u00e8re sont converties en euro au cours de change en vigueur \u00e0 la date </span><span class=\"S2A66 S2B S2\" id=\"t12_141\">d\u2019op\u00e9ration. A la cl\u00f4ture de </span><span class=\"S2A67 S2B S2\" id=\"t13_141\">l\u2019exercice, les actifs financiers et passifs mon\u00e9taires libell\u00e9s en monnaie </span><span class=\"S2A68 S2B S2\" id=\"t14_141\">\u00e9trang\u00e8re sont convertis en euro au cours de change de cl\u00f4ture de l\u2019exercice. Les pertes et gains de </span><span class=\"S2A69 S2C S2\" id=\"t15_141\">change en d\u00e9coulant sont reconnus dans la rubrique r\u00e9sultat de change et pr\u00e9sent\u00e9s en autres produits et </span><span class=\"S2A6A S2C S2\" id=\"t16_141\">charges financiers au compte de r\u00e9sultat. </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinanceIncomeAndCostsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12590": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfNoncurrentAssetsHeldForSaleAndDiscontinuedOperationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12591": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDiscontinuedOperationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12592": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleAndDiscontinuedOperationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12593": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDiscontinuedOperationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12594": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12595": {
   "value": "<span class=\"S2A6B S87 S2\" id=\"t17_141\">3.2.4. Activit\u00e9s abandonn\u00e9es ou en cours de cession et actifs non courants d\u00e9tenus en vue de la </span><span class=\"S2A6C S87 S2\" id=\"t18_141\">vente </span><span class=\"S2A6D S2C S2\" id=\"t19_141\">Les \u00e9l\u00e9ments du compte de r\u00e9sultat relatifs aux activit\u00e9s abandonn\u00e9es sont pr\u00e9sent\u00e9s sur une ligne isol\u00e9e </span><span class=\"S2A6E S2B S2\" id=\"t1a_141\">pour toutes les p\u00e9riodes pr\u00e9sent\u00e9es. Une activit\u00e9 abandonn\u00e9e est une composante d\u2019une entit\u00e9 ayant des </span><span class=\"S2A6F S2B S2\" id=\"t1b_141\">flux de tr\u00e9soreries identifiables et qui repr\u00e9sente une ligne d\u2019activit\u00e9 ou une zone g\u00e9ographique distincte. </span><span class=\"S2A70 S2B S2\" id=\"t1c_141\">Les groupes d\u2019actif</span><span class=\"S2A71 S2C S2\" id=\"t1d_141\">s et passifs dont la cession a \u00e9t\u00e9 d\u00e9cid\u00e9e au cours de la p\u00e9riode sont pr\u00e9sent\u00e9s sur une </span><span class=\"S2A72 S2C S2\" id=\"t1e_141\">ligne s\u00e9par\u00e9e du bilan, d\u00e8s lors que la cession doit intervenir dans les 12 mois. Ils sont \u00e9valu\u00e9s au plus </span><span class=\"S2A73 S2C S2\" id=\"t1f_141\">bas de la valeur comptable ou du prix de vente estim\u00e9, net des co\u00fbts relatifs \u00e0 la cession. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12617": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForBusinessCombinationsAndGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12619": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForIntangibleAssetsAndGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12620": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span>ations <span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><div class=\"S0\" id=\"p176\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg176Overlay\"></div><div id=\"pg176\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_176{
fill: #FFFFFF;
}
.g1_176{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,197.1H400.8V126.9H108.4v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,177.9H395.5V146.3H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,197.1h84.4V126.9H400.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,162.1h73.7V136.6H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,187.6h73.7V162.1H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,197.1h76.6V126.9H485.2v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,152.4h66V126.9h-66v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,171.8h66V152.4h-66v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,197.1h66V171.8h-66v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,197.1H646V126.9H561.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,152.4h73.5V126.9H567.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,171.8h73.5V152.4H567.2v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,197.1h73.5V171.8H567.2v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,197.1h97V126.9H646v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,152.4h86.2V126.9H651.3v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,171.8h86.2V152.4H651.3v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,197.1h86.2V171.8H651.3v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,197.1h95.9V126.9H743v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,177.9h85.3V146.3H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,126.9H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,126.9h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,126.9h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,126.9h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,126.9H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,126.9h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,126.9h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,229.6H400.8V198H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,229.6H395.5V198H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,229.6h84.4V198H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,229.6h73.7V198H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,229.6h76.6V198H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,229.6h66V198h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,229.6H646V198H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,229.6h73.5V198H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,229.6h97V198H646v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,229.6h86.2V198H651.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,229.6h95.9V198H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,229.6h85.3V198H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,197.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,197.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,197.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,197.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,197.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,197.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,197.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,261.8H400.8V230.3H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,261.8H395.5V230.3H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,261.8h84.4V230.3H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,261.8h73.7V230.3H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,261.8h76.6V230.3H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,261.8h66V230.3h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,261.8H646V230.3H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,261.8h73.5V230.3H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,261.8h97V230.3H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,261.8h86.2V230.3H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,261.8h95.9V230.3H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,261.8h85.3V230.3H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,230.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,230.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,230.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,230.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,230.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,230.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,230.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,293.4H400.8V261.8H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,293.4H395.5V261.8H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,293.4h84.4V261.8H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,293.4h73.7V261.8H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,293.4h76.6V261.8H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,293.4h66V261.8h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,293.4H646V261.8H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,293.4h73.5V261.8H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,293.4h95.9V261.8H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,293.4h85.3V261.8H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,325.6H400.8V294.1H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,325.6H395.5V294.1H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,325.6h84.4V294.1H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,325.6h73.7V294.1H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,325.6h76.6V294.1H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,325.6h66V294.1h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,325.6H646V294.1H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,325.6h73.5V294.1H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,325.6h97V294.1H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,325.6h86.2V294.1H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,325.6h95.9V294.1H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,325.6h85.3V294.1H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,294.1H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,294.1h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,294.1h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,294.1h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,294.1H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,294.1h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,294.1h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,357.9H400.8V326.4H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,357.9H395.5V326.4H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,357.9h84.4V326.4H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,357.9h73.7V326.4H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,357.9h76.6V326.4H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,357.9h66V326.4h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,357.9H646V326.4H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,357.9h73.5V326.4H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,357.9h97V326.4H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,357.9h86.2V326.4H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,357.9h95.9V326.4H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,357.9h85.3V326.4H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,326.4H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,326.4h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,326.4h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,326.4h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,326.4H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,326.4h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,326.4h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,358.6H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,358.6h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,358.6h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,358.6h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,358.6H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,358.6h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,358.6h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,548.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,548.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,548.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,548.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,548.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,548.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,548.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,581.1H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,581.1h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,581.1h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,581.1h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,581.1H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,581.1h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,581.1h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,613.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,613.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,613.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,613.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,613.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,613.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,613.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,645.8H400.8V645H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,645.8h83.6V645H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,645.8h75.9V645H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,645.8h83.6V645H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,645.8H743V645H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,645.8h.8V645H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,645.8h95.1V645H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,709.6H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,709.6h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,709.6h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,709.6h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,709.6H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,709.6h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,709.6h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M107.3,741.9H400.8v-.8H107.3v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M399.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.5,741.9h84.7v-.8H400.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.8,741.9h77v-.8h-77v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M560.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.5,741.9h84.7v-.8H561.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.8,741.9H743v-.8H645.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M741.9,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M742.7,741.9h96.2v-.8H742.7v.8Z" class="g1_176" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_176\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_176\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_176\">176 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span></div></div><div class=\"S0\" id=\"p177\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg177Overlay\"></div><div id=\"pg177\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_177{
fill: #FFFFFF;
}
.g1_177{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,248.1h291V177.9h-291v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,228.6H394.1V197.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,248.1H512.7V177.9H399.4v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,203.3H507.4V177.9H404.7v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,222.6H507.4V203.3H404.7v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,248.1H507.4V222.6H404.7v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,248.1H615V177.9H512.7v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,203.3h91.7V177.9H518v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,222.6h91.7V203.3H518v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,248.1h91.7V222.6H518v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,248.1h91.1V177.9H615v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,203.3h80.5V177.9H620.3v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,222.6h80.5V203.3H620.3v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,248.1h80.5V222.6H620.3v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,248.1h95.8V177.9H706.1v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,228.6h85.1V197.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,177.9H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,177.9H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,177.9H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,177.9h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,177.9h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,177.9h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,177.9h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,280.3h291V248.8h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,280.3H394.1V248.8H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,280.3H512.7V248.8H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,280.3H507.4V248.8H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,280.3H615V248.8H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,280.3h91.7V248.8H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,280.3h91.1V248.8H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,280.3h80.5V248.8H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,280.3h95.8V248.8H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,280.3h85.1V248.8H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,248.8H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,248.8H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,248.8H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,248.8h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,248.8h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,248.8h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,248.8h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,312.6h291V281.1h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,312.6H394.1V281.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,312.6H512.7V281.1H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,312.6H507.4V281.1H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,312.6H615V281.1H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,312.6h91.7V281.1H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,312.6h91.1V281.1H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,312.6h80.5V281.1H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,312.6h95.8V281.1H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,312.6h85.1V281.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,281.1H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,281.1H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,281.1H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,281.1h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,281.1h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,281.1h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,281.1h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,313.3H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,313.3H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,313.3H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,313.3h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,313.3h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,313.3h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,313.3h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,472H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,472H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,472H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,472h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,472h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,472h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,472h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,504.2H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,504.2H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,504.2H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,504.2h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,504.2h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,504.2h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,504.2h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,536.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,536.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,536.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,536.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,536.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,536.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,536.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,572.4H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,572.4H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,572.4H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,572.4h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,572.4h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,572.4h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,572.4h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,637.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,637.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,637.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,637.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,637.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,637.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,637.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M107.3,670.3H399.6v-.7H107.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M398.5,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.2,670.3H512.7v-.7H399.2v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M511.6,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.3,670.3H615v-.7H512.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M613.9,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M614.6,670.3h91.5v-.7H614.6v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705,670.3h.8v-.7H705v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705.8,670.3h96.1v-.7H705.8v.7Z" class="g1_177" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_177\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_177\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_177\">177 </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span></div></div><div class=\"S0\" id=\"p178\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg178Overlay\"></div><div id=\"pg178\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_178">
      <path d="M108.4,983.9v-51h406v51Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_178{
fill: #FFFFFF;
}
.g1_178{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,197.1H421.6V126.9H113.7v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,177.9H416.2V146.3H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M421.6,197.1H524.1V126.9H421.6v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,152.4h91.9V126.9H426.9v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,171.8h91.9V152.4H426.9v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,197.1h91.9V171.8H426.9v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,197.1H633.9V126.9H524.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,152.4h99.2V126.9H529.4v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,171.8h99.2V152.4H529.4v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,197.1h99.2V171.8H529.4v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,197.1h95.2V126.9H633.9v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,162.1h84.6V136.6H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,187.6h84.6V162.1H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M729.1,197.1H820V126.9H729.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M734.4,177.9h80.1V146.3H734.4v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,126.9H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,126.9H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,126.9H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,126.9h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,126.9H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,229.6H421.6V198H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,229.6H416.2V198H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,197.8H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,197.8H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,197.8H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,197.8h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,197.8H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,261.8H421.6V230.3H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,261.8H416.2V230.3H119v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,261.8H633.9V230.3H524.1v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,261.8h99.2V230.3H529.4v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,261.8h95.2V230.3H633.9v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,261.8h84.6V230.3H639.2v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,230.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,230.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,230.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,230.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,230.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,262.6H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,262.6H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,262.6H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,262.6h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,262.6H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,421H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,421H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,421H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,421h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,421H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,453.5H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,453.5H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,453.5H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,453.5h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,453.5H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,485.7H421.6V485H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,485.7H524.1V485H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,485.7H633.9V485H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,485.7h94.5V485H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,485.7H820V485H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,521.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,521.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,521.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,521.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,521.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,585.1H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,585.1H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,585.1H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,585.1h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,585.1H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M112.6,617.4h309v-.8h-309v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M420.5,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.2,617.4H524.1v-.8H421.2v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523,617.4h.7v-.8H523v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523.7,617.4H633.9v-.8H523.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M632.8,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.5,617.4h95.6v-.8H633.5v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728,617.4h.7v-.8H728v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728.7,617.4H820v-.8H728.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,835.9h406V771.8h-406v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,819.6H509V788.1H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M514.4,835.9H661V771.8H514.4v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,803.8h136V778.5h-136v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,829.3h136V803.8h-136v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M661,835.9H796.2V771.8H661v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,803.8H790.9V778.5H666.5v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,829.3H790.9V803.8H666.5v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,771.8h406V771h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,771.8H661.2V771H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,771.8H796.2V771H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,868.4h406V836.8h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,868.4H509V836.8H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,836.7h406v-.8h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,836.7H661.2v-.8H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,836.7H796.2v-.8H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,899.9h406V868.4h-406v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,899.9H509V868.4H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.2h406V900.6h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,932.2H509V900.6H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,900.6h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,900.6H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,900.6H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,983.9h406v-51h-406v51Z" class="g0_178" />
  <path clip-path="url(#c0_178)" fill-rule="evenodd" d="M113.7,958.4H509V932.9H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,983.9H509V958.4H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.9h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,932.9H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,932.9H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1034.7h406V983.9h-406v50.8Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1009.2H509V983.9H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1034.7H509v-25.5H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067h406v-31.6h-406V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1067H509v-31.6H113.7V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1035.4h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1035.4H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1035.4H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1121.6h406v-53.9h-406v53.9Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1094.7H509v-25.3H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1120.1H509v-25.4H113.7v25.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067.7h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1067.7H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1067.7H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M107.3,1122.3H514.4v-.7H107.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M513.3,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514,1122.3H661.2v-.7H514v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.1,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.8,1122.3H796.2v-.7H660.8v.7Z" class="g1_178" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_178\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_178\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_178\">178 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span></div></div><div class=\"S0\" id=\"p179\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg179Overlay\"></div><div id=\"pg179\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_179\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_179\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_179\">179 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_180\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_180\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_180\">180 </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span>r\u00e9ciproque",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12621": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12622": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span>Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre repris",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfBusinessCombinationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12623": {
   "value": "<span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span>Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre repris",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForBusinessCombinationsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12671": {
   "value": "<span class=\"S2AA0 S87 S2\" id=\"t1d_142\">3.3.1 Recours \u00e0 des estimations </span><span class=\"S2AA1 S2B S2\" id=\"t1e_142\">L\u2019\u00e9tablissement des \u00e9tats financiers n\u00e9cessite d\u2019effectuer des estimations et de formuler des hypoth\u00e8ses </span><span class=\"S2AA2 S2C S2\" id=\"t1f_142\">qui peuvent affecter les montants figurant dans ces \u00e9tats financiers, notamment en ce qui concerne les </span><span class=\"S2AA3 S2C S2\" id=\"t1g_142\">\u00e9l\u00e9ments suivants : </span><span class=\"S2460 SE55 S2\" id=\"t1_143\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_143\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_143\">143 </span><span class=\"S2AA4 S88 S2\" id=\"t4_143\">\u2022 </span><span class=\"S2AA5 S2B S2\" id=\"t5_143\">L\u2019\u00e9valuation des provisions </span><span class=\"S2AA6 S2C S2\" id=\"t6_143\">et des engagements de retraites </span><span class=\"S2AA7 S88 S2\" id=\"t7_143\">\u2022 </span><span class=\"S2AA8 S2B S2\" id=\"t8_143\">L\u2019\u00e9valuation des imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2AA9 S88 S2\" id=\"t9_143\">\u2022 </span><span class=\"S2AAA S2C S2\" id=\"ta_143\">Les \u00e9valuations retenues pour les tests de perte de valeur </span><span class=\"S2AAB S88 S2\" id=\"tb_143\">\u2022 </span><span class=\"S2AAC S2B S2\" id=\"tc_143\">L\u2019\u00e9valuation des co\u00fbts de d\u00e9mant\u00e8lement, d\u00e9contamination et de remise en \u00e9tat des sites </span><span class=\"S2AAD S2B S2\" id=\"td_143\">Ces estimations partent d\u2019une hypoth\u00e8se de continuit\u00e9 d\u2019exploitation et sont \u00e9tablies en fonction des </span><span class=\"S2AAE S2C S2\" id=\"te_143\">informations disponibles lors de leur \u00e9tablissement. Les estimations peuvent \u00eatre r\u00e9vis\u00e9es si les </span><span class=\"S2AAF S2C S2\" id=\"tf_143\">circonstances sur lesquelles elles \u00e9taient fond\u00e9es \u00e9voluent ou par suite de nouvelles informations. Les </span><span class=\"S2AB0 S2C S2\" id=\"tg_143\">r\u00e9sultats r\u00e9els peuvent \u00eatre diff\u00e9rents de ces estimations. </span><span class=\"S2AB1 S2B S2\" id=\"th_143\">L\u2019impact, connu \u00e0 ce jour des risques climatiques a \u00e9t\u00e9 int\u00e9gr\u00e9 dans les diff\u00e9rents mod\u00e8les d\u2019\u00e9valuation </span><span class=\"S2AB2 S2C S2\" id=\"ti_143\">utilis\u00e9s par le groupe. </span><span class=\"S2AB3 S2B S2\" id=\"tj_143\">L\u2019\u00e9volution li\u00e9e aux modifications structurelles des modes </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfAccountingJudgementsAndEstimatesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12718": {
   "value": "<span class=\"S2AC1 S87 S2\" id=\"tx_143\">3.3.2 </span><span class=\"S2AC2 S87 S2\" id=\"ty_143\">Perte de valeur des actifs </span><span class=\"S2AC3 S2C S2\" id=\"tz_143\">Des tests de perte de valeur sont effectu\u00e9s syst\u00e9matiquement au moins une fois par an pour les actifs </span><span class=\"S2AC4 S2B S2\" id=\"t10_143\">incorporels \u00e0 dur\u00e9e de vie ind\u00e9finie, ou plus souvent s\u2019il existe un indice de perte de valeur. </span><span class=\"S2AC5 S2B S2\" id=\"t11_143\">Des tests sont effectu\u00e9s d\u00e8s qu\u2019il existe un indice de perte de valeur pour les immobilisations corporelles </span><span class=\"S2AC6 S2C S2\" id=\"t12_143\">et incorporelles \u00e0 dur\u00e9e de vie d\u00e9finie. </span><span class=\"S2AC7 S2C S2\" id=\"t13_143\">Les indices de perte de valeur suivis par le Groupe sont de deux types : </span><span class=\"S2AC8 S88 S2\" id=\"t14_143\">\u2022 </span><span class=\"S2AC9 S2C S2\" id=\"t15_143\">Externes </span><span class=\"S2ACA S2B S2\" id=\"t16_143\">: mati\u00e8res premi\u00e8res, taux d\u2019int\u00e9r\u00eats, modification substantielle du contexte </span><span class=\"S2ACB S2C S2\" id=\"t17_143\">r\u00e9glementaire. </span><span class=\"S2ACC S88 S2\" id=\"t18_143\">\u2022 </span><span class=\"S2ACD S2C S2\" id=\"t19_143\">Internes </span><span class=\"S2ACE S2B S2\" id=\"t1a_143\">: incident majeur d\u2019exploitation, baisse d\u2019activit\u00e9 durable, </span><span class=\"S2ACF S2C S2\" id=\"t1b_143\">modifications substantielles </span><span class=\"S2AD0 S2B S2\" id=\"t1c_143\">des conditions et autorisation d\u2019exploitation. </span><span class=\"S2AD1 S2B S2\" id=\"t1d_143\">Lorsque le montant recouvrable d\u2019une Unit\u00e9 G\u00e9n\u00e9ratrice de Tr\u00e9sorerie (UGT) est inf\u00e9rieur \u00e0 la valeur </span><span class=\"S2AD2 S2B S2\" id=\"t1e_143\">nette comptable des actifs rattach\u00e9s \u00e0 l\u2019UGT, une perte de valeur est constat\u00e9</span><span class=\"S2AD3 S2C S2\" id=\"t1f_143\">e. </span><span class=\"S2AD4 S2C S2\" id=\"t1g_143\">La valeur recouvrable est la valeur la plus \u00e9lev\u00e9e entre, la valeur actualis\u00e9e des flux futurs de tr\u00e9sorerie </span><span class=\"S2AD5 S2B S2\" id=\"t1h_143\">g\u00e9n\u00e9r\u00e9s par l\u2019UGT, augment\u00e9e, le cas \u00e9ch\u00e9ant, de sa valeur de sortie \u00e0 la fin de sa dur\u00e9e d\u2019utilit\u00e9 pr\u00e9vue, </span><span class=\"S2AD6 S2C S2\" id=\"t1i_143\">et la juste valeur diminu\u00e9e du co\u00fbt de cession. </span><span class=\"S2AD7 S2B S2\" id=\"t1j_143\">Une UGT est d\u00e9finie comme \u00e9tant le plus petit ensemble d\u2019actifs dont l\u2019utilisation continue g\u00e9n\u00e8re des </span><span class=\"S2AD8 S2B S2\" id=\"t1k_143\">entr\u00e9es de tr\u00e9sorerie de fa\u00e7on ind\u00e9pendante des autres actifs ou ensemble d\u2019actifs du Groupe. Elle inclut </span><span class=\"S2AD9 S2B S2\" id=\"t1l_143\">les \u00e9carts d\u2019acquisition qui lui </span><span class=\"S2ADA S2C S2\" id=\"t1m_143\">sont attribuables. </span><span class=\"S2460 SE55 S2\" id=\"t1_144\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_144\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_144\">144 </span><span class=\"S2ADB S2C S2\" id=\"t4_144\">Le groupe compte 3 UGT nomm\u00e9es comme suit : </span><span class=\"S2ADC S88 S2\" id=\"t5_144\">\u2022 </span><span class=\"S2ADD S2C S2\" id=\"t6_144\">Zone Europe - Am\u00e9rique (France / Royaume-Uni / Scandinavie / EPC Innovation / Benelux / </span><span class=\"S2ADE S2C S2\" id=\"t7_144\">Canada / Chili / Italie / Espagne / / Maroc), </span><span class=\"S2ADF S88 S2\" id=\"t8_144\">\u2022 </span><span class=\"S2AE0 S2C S2\" id=\"t9_144\">Zone D\u00e9molition (France), </span><span class=\"S2AE1 S88 S2\" id=\"ta_144\">\u2022 </span><span class=\"S2AE2 S2C S2\" id=\"tb_144\">Zone Afrique Moyen Orient Asi</span><span class=\"S2AE3 S2B S2\" id=\"tc_144\">e (Guin\u00e9e Conakry / S\u00e9n\u00e9gal / Cameroun / Gabon / C\u00f4te d\u2019Ivoire </span><span class=\"S2AE4 S2C S2\" id=\"td_144\">/ Burkina Faso / B\u00e9nin et Japon / Singapour et Nouvelle Cal\u00e9donie). </span><span class=\"S2AE5 S2C S2\" id=\"te_144\">Les goodwill sont test\u00e9s au niveau des UGT. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForImpairmentOfAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12768": {
   "value": "<span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span>au 31 d\u00e9cembre 2022 <span class=\"S2823 S2C S2\" id=\"t3_189\">189 </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfRevenueExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12769": {
   "value": "<span class=\"S2AE6 S87 S2\" id=\"tf_144\">3.3.3. Reconnaissance du produit des activit\u00e9s ordinaires </span><span class=\"S2AE7 S2C S2\" id=\"tg_144\">Le produit des activit\u00e9s ordinaires est constitu\u00e9 par les ventes et les prestations de services \u00e0 des tiers, </span><span class=\"S2AE8 S2C S2\" id=\"th_144\">d\u00e9duction faite des remises et rabais commerciaux, des taxes sur les ventes et autres contreparties </span><span class=\"S2AE9 S2C S2\" id=\"ti_144\">variables, et apr\u00e8s \u00e9limination des ventes intragroupes. </span><span class=\"S2AEA S118C S2\" id=\"tj_144\">Ventes de biens </span><span class=\"S2AEB S2B S2\" id=\"tk_144\">Les ventes de biens sont enregistr\u00e9es lorsque le contr\u00f4le est transf\u00e9r\u00e9 \u00e0 l\u2019acheteur, ce qui co\u00efncide </span><span class=\"S2AEC S2C S2\" id=\"tl_144\">g\u00e9n\u00e9ralement avec le transfert de propri\u00e9t\u00e9. </span><span class=\"S2AED S118C S2\" id=\"tm_144\">Prestations de services </span><span class=\"S2AEE S2C S2\" id=\"tn_144\">Les produits provenant des prestations de services sont enregistr\u00e9s sur la p\u00e9riode durant laquelle les </span><span class=\"S2AEF S2C S2\" id=\"to_144\">obligations de performances sont remplies. </span><span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForRecognitionOfRevenue",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12780": {
   "value": "<span class=\"S2AF0 S118C S2\" id=\"tp_144\">Contrats de construction </span><span class=\"S2AF1 S2B S2\" id=\"tq_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction peut \u00eatre estim\u00e9 de fa\u00e7on fiable, et qu\u2019il est probable </span><span class=\"S2AF2 S2C S2\" id=\"tr_144\">que le contrat sera rentable, les produits et les co\u00fbts du contrat sont comptabilis\u00e9s en fonction de </span><span class=\"S2AF3 S2B S2\" id=\"ts_144\">l\u2019avancement de l\u2019activit\u00e9 du contrat \u00e0 la date de cl\u00f4ture (m\u00e9thode du pourcentage d\u2019avancement). Le </span><span class=\"S2AF4 S2B S2\" id=\"tt_144\">degr\u00e9 d\u2019avancement des travaux est d\u00e9termin\u00e9 suivant les m\u00e9thodes suivantes, en fonctio</span><span class=\"S2AF5 S2C S2\" id=\"tu_144\">n de la nature </span><span class=\"S2AF6 S2C S2\" id=\"tv_144\">du contrat : </span><span class=\"S2AF7 S2C S2\" id=\"tw_144\">(1) </span><span class=\"S2AF8 S2B S2\" id=\"tx_144\">le rapport existant entre les co\u00fbts encourus pour les travaux ex\u00e9cut\u00e9s jusqu\u2019\u00e0 la date consid\u00e9r\u00e9e </span><span class=\"S2AF9 S2C S2\" id=\"ty_144\">et les co\u00fbts totaux estim\u00e9s du contrat ; </span><span class=\"S2AFA S2C S2\" id=\"tz_144\">(2) </span><span class=\"S2AFB S2B S2\" id=\"t10_144\">l\u2019examen des travaux ex\u00e9cut\u00e9s ; ou </span><span class=\"S2AFC S2C S2\" id=\"t11_144\">(3) </span><span class=\"S2AFD S2B S2\" id=\"t12_144\">l\u2019ach\u00e8vement, en termes physiques, d\u2019une </span><span class=\"S2AFE S2C S2\" id=\"t13_144\">partie des travaux du contrat. </span><span class=\"S2AFF S2B S2\" id=\"t14_144\">Lorsque le r\u00e9sultat d\u2019un contrat de construction ne peut \u00eatre estim\u00e9 de fa\u00e7on fiable </span><span class=\"S2B00 S2C S2\" id=\"t15_144\">: </span><span class=\"S2B01 S88 S2\" id=\"t16_144\">\u2022 </span><span class=\"S2B02 S2C S2\" id=\"t17_144\">Les produits ne sont comptabilis\u00e9s que dans la limite des co\u00fbts encourus qui seront probablement </span><span class=\"S2B03 S2C S2\" id=\"t18_144\">recouvrables, </span><span class=\"S2B04 S88 S2\" id=\"t19_144\">\u2022 </span><span class=\"S2B05 S2C S2\" id=\"t1a_144\">Les co\u00fbts du contrat sont </span><span class=\"S2B06 S2B S2\" id=\"t1b_144\">comptabilis\u00e9s en charges dans l\u2019exercice au cours duquel ils sont </span><span class=\"S2B07 S2C S2\" id=\"t1c_144\">encourus. </span><span class=\"S2B08 S2B S2\" id=\"t1d_144\">Dans le cas o\u00f9 les pr\u00e9visions de fin d\u2019affaire sur les contrats de construction font ressortir un r\u00e9sultat </span><span class=\"S2B09 S2C S2\" id=\"t1e_144\">d\u00e9ficitaire, une provision pour perte \u00e0 terminaison est comptabilis\u00e9e imm\u00e9diatement en r\u00e9sultat. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForConstructionInProgressExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12815": {
   "value": "<span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span><span class=\"S2460 SE55 S2\" id=\"t1_146\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_146\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_146\">146 </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span><span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span><span class=\"S2460 SE55 S2\" id=\"t1_167\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_167\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_167\">167 </span><span class=\"S3072 S87 S2\" id=\"t4_167\">5.10. Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S3073 S2B S2\" id=\"t5_167\">La charge d\u2019imp\u00f4ts sur le r\u00e9sultat s\u2019analyse de la fa\u00e7on suivante </span><span class=\"S3074 S2C S2\" id=\"t6_167\">: </span><span class=\"S3075 S411 S2\" id=\"t7_167\">En milliers d\u2019euros </span><span class=\"S3076 S87 S2\" id=\"t8_167\">31 d\u00e9cembre 2022 </span><span class=\"S3077 S87 S2\" id=\"t9_167\">31 d\u00e9cembre 2021 </span><span class=\"S3078 S2B S2\" id=\"ta_167\">(Charge) / produit d\u2019imp\u00f4ts </span><span class=\"S3079 S2C S2\" id=\"tb_167\">exigibles </span><span class=\"S307A S2C S2\" id=\"tc_167\">(4 333) </span><span class=\"S307B S2C S2\" id=\"td_167\">(3 633) </span><span class=\"S307C S2B S2\" id=\"te_167\">(Charge) / produit d\u2019imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S307D S2C S2\" id=\"tf_167\">514 </span><span class=\"S307E S2C S2\" id=\"tg_167\">(1 805) </span><span class=\"S307F S87 S2\" id=\"th_167\">Total </span><span class=\"S3080 S87 S2\" id=\"ti_167\">(3 819) </span><span class=\"S3081 S87 S2\" id=\"tj_167\">(5 438) </span><span class=\"S3082 S2C S2\" id=\"tk_167\">Imp\u00f4ts reclass\u00e9s en activit\u00e9s abandonn\u00e9es </span><span class=\"S3083 S2C S2\" id=\"tl_167\">- </span><span class=\"S3084 S2C S2\" id=\"tm_167\">- </span><span class=\"S3085 S2A S2\" id=\"tn_167\">Charge (produit) d\u2019imp\u00f4t \u00e9limin\u00e9 sur le tableau de </span><span class=\"S3086 S87 S2\" id=\"to_167\">flux de tr\u00e9sorerie </span><span class=\"S3087 S87 S2\" id=\"tp_167\">(3 819) </span><span class=\"S3088 S87 S2\" id=\"tq_167\">(5 438) </span><span class=\"S3089 S2C S2\" id=\"tr_167\">Le </span><span class=\"S308A S2B S2\" id=\"ts_167\">montant de l\u2019imp\u00f4t comptabilis\u00e9 comprend la CVAE pour (556) K\u20ac au titre de l\u2019exercice 2022, contre </span>(579) K\u20ac en 20215% <span class=\"S311D S2C S2\" id=\"t2d_168\">26,5% </span><span class=\"S311E S2C S2\" id=\"t2e_168\">19% </span><span class=\"S311F S2C S2\" id=\"t2f_168\">30% </span><span class=\"S3120 S2C S2\" id=\"t2g_168\">12,5% </span><span class=\"S3121 S2C S2\" id=\"t2h_168\">27,90% </span><span class=\"S3122 S2C S2\" id=\"t2i_168\">24,94% </span><span class=\"S3123 S2C S2\" id=\"t2j_168\">31% </span><span class=\"S3124 S2C S2\" id=\"t2k_168\">22% </span><span class=\"S3125 S2C S2\" id=\"t2l_168\">21% </span><span class=\"S3126 S2C S2\" id=\"t2m_168\">30% </span><span class=\"S3127 S2C S2\" id=\"t2n_168\">20,60% </span><span class=\"S3128 S2C S2\" id=\"t2o_168\">30% </span><span class=\"S3129 S2C S2\" id=\"t2p_168\">20% </span><span class=\"S312A S2C S2\" id=\"t2q_168\">33% </span><span class=\"S312B S2C S2\" id=\"t2r_168\">25% </span><span class=\"S312C S2C S2\" id=\"t2s_168\">25% </span><span class=\"S312D S2C S2\" id=\"t2t_168\">27% </span><span class=\"S312E S2C S2\" id=\"t2u_168\">35% </span><span class=\"S312F S2C S2\" id=\"t2v_168\">29,50% </span><span class=\"S3130 S2C S2\" id=\"t2w_168\">17% </span><div class=\"S0\" id=\"p169\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg169Overlay\"></div><div id=\"pg169\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_169{
}
.g1_169{
fill: #FFFFFF;
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,404.6H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,404.6h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,404.6H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,404.6h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,404.6H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M113.7,444.3H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,444.3h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,444.3H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,444.3h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,444.3H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.4,476.7H676.8V451.3H514.4v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,476.7H671.5V451.3H519.9v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,476.7H828.4V451.3H676.8v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,476.7h141V451.3h-141v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,502.2H676.8V476.7H514.4v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,502.2H671.5V476.7H519.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,502.2H828.4V476.7H676.8v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,502.2h141V476.7h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,527.5H676.8V502.2H514.4v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,527.5H671.5V502.2H519.9v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,527.5H828.4V502.2H676.8v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,553H676.8V527.5H514.4V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,553H828.4V527.5H676.8V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,553h141V527.5h-141V553Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,578.5H676.8V553H514.4v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,578.5H828.4V553H676.8v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,578.5h141V553h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M514.4,625.2H676.8V589.5H514.4v35.7Z" class="g1_169" />
  <path fill-rule="evenodd" d="M519.9,620.1H671.5V594.6H519.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M676.8,625.2H828.4V589.5H676.8v35.7Z" class="g1_169" />
  <path fill-rule="evenodd" d="M682.1,620.1h141V594.6h-141v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M113.7,589.5H514.5v-.7H113.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.5,589.5h.8v-.7h-.8v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M515.3,589.5H676.8v-.7H515.3v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.8,589.5h.7v-.7h-.7v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M677.5,589.5H828.6v-.7H677.5v.7Z" class="g0_169" />
  <path fill-rule="evenodd" d="M112.6,626H514.5v-.8H112.6v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M513.4,626h.8v-.8h-.8v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M514.2,626H676.8v-.8H514.2v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M675.7,626h.7v-.8h-.7v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M676.4,626H828.6v-.8H676.4v.8Z" class="g0_169" />
  <path fill-rule="evenodd" d="M108.4,729.4H590.3V684.6H108.4v44.8Z" class="g1_169" />
  <path fill-rule="evenodd" d="M113.7,719.7H584.9V694.2H113.7v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M108.4,684.5H590.3V683H108.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,684.5h1.4V683h-1.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M591.7,684.5H710.9V683H591.7v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M710.9,684.5h1.5V683h-1.5v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M712.4,684.5H831.7V683H712.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,756.4H710.9V730.9H590.3v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,756.4h110V730.9h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,756.4H831.6V730.9H710.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,756.4h110V730.9h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M108.4,730.9H590.3v-1.5H108.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,730.9h1.4v-1.5h-1.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M591.7,730.9H710.9v-1.5H591.7v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M710.9,730.9h1.5v-1.5h-1.5v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M712.4,730.9H831.7v-1.5H712.4v1.5Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.3,781.8H710.9V756.4H590.3v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,781.8h110V756.4h-110v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,781.8H831.6V756.4H710.9v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,781.8h110V756.4h-110v25.4Z" class="g1_169" />
  <path fill-rule="evenodd" d="M590.3,807.1H710.9V781.8H590.3v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,807.1h110V781.8h-110v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,807.1H831.6V781.8H710.9v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,807.1h110V781.8h-110v25.3Z" class="g1_169" />
  <path fill-rule="evenodd" d="M590.3,832.6H710.9V807.1H590.3v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M595.6,832.6h110V807.1h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M710.9,832.6H831.6V807.1H710.9v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M716.3,832.6h110V807.1h-110v25.5Z" class="g1_169" />
  <path fill-rule="evenodd" d="M107.3,961.3h483v-1.4h-483v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M589.2,961.3h1.4v-1.4h-1.4v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M590.6,961.3H710.9v-1.4H590.6v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M709.8,961.3h1.5v-1.4h-1.5v1.4Z" class="g0_169" />
  <path fill-rule="evenodd" d="M711.3,961.3H831.7v-1.4H711.3v1.4Z" class="g0_169" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_169\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_169\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_169\">169 </span><span class=\"S2F83 S87 S2\" id=\"t4_169\">5.11. R\u00e9sultat par action </span><span class=\"S3131 S2C S2\" id=\"t5_169\">Le capital est compos\u00e9 au 31 d\u00e9cembre 2022 de 2 262 830 actions. </span><span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span><span class=\"S3162 S87 S2\" id=\"t1i_169\">5.11.2 R\u00e9sultat dilu\u00e9 </span><span class=\"S3163 S2B S2\" id=\"t1j_169\">Depuis le 31 d\u00e9cembre 2010, il n\u2019existe plus d\u2019instruments potentiellement dilutifs. </span><span class=\"S3164 S2C S2\" id=\"t1k_169\">Ainsi, le r\u00e9sultat par action calcul\u00e9 en ajustant le b\u00e9n\u00e9fice net attribuable aux actions ordinaires et le </span><span class=\"S3165 S2C S2\" id=\"t1l_169\">nombre </span><span class=\"S3166 S2B S2\" id=\"t1m_169\">moyen pond\u00e9r\u00e9 d\u2019actions en circulation au cours de l\u2019exercice des effets de toutes les actions </span><span class=\"S3167 S2C S2\" id=\"t1n_169\">ordinaires potentielles dilutives est identique au r\u00e9sultat de base. </span></div></div><div class=\"S0\" id=\"p170\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg170Overlay\"></div><div id=\"pg170\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_170\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_170\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_170\">170 </span><span class=\"S28E8 S4D2 S2\" id=\"t4_170\">6. </span><span class=\"S3168 S2A S2\" id=\"t5_170\">NOTES RELATIVES A L\u2019ETAT DE SITUATION FINANCIERE CONSOLIDEE </span><span class=\"S3169 S87 S2\" id=\"t6_170\">6.1. Ecarts </span><span class=\"S316A S2A S2\" id=\"t7_170\">d\u2019acquisition </span><span class=\"S316B S411 S2\" id=\"t8_170\">En milliers d\u2019euros </span><span class=\"S316C S87 S2\" id=\"t9_170\">31 d\u00e9cembre 2022 </span><span class=\"S316D S87 S2\" id=\"ta_170\">31 d\u00e9cembre 2021 </span><span class=\"S316E S87 S2\" id=\"tb_170\">Au 31 d\u00e9cembre 2021 </span><span class=\"S316F S2C S2\" id=\"tc_170\">Valeur brute </span><span class=\"S3170 S2C S2\" id=\"td_170\">33 767 </span><span class=\"S3171 S2C S2\" id=\"te_170\">31 934 </span><span class=\"S3172 S2C S2\" id=\"tf_170\">Pertes de valeur cumul\u00e9es </span><span class=\"S3173 S2C S2\" id=\"tg_170\">(24 258) </span><span class=\"S3174 S2C S2\" id=\"th_170\">(24 151) </span><span class=\"S3175 S2A S2\" id=\"ti_170\">Valeur nette \u00e0 l\u2019ouverture </span><span class=\"S3176 S87 S2\" id=\"tj_170\">9 509 </span><span class=\"S3177 S87 S2\" id=\"tk_170\">7 783 </span><span class=\"S3178 S2C S2\" id=\"tl_170\">Acquisitions </span><span class=\"S3179 S2C S2\" id=\"tm_170\">par </span><span class=\"S317A S2C S2\" id=\"tn_170\">voie </span><span class=\"S317B S2C S2\" id=\"to_170\">de </span><span class=\"S317C S2C S2\" id=\"tp_170\">regroupement </span><span class=\"S317D S2B S2\" id=\"tq_170\">d\u2019entreprises </span><span class=\"S317E S2C S2\" id=\"tr_170\">0 </span><span class=\"S317F S2C S2\" id=\"ts_170\">0 </span><span class=\"S3049 S2C S2\" id=\"tt_170\">Variations de p\u00e9rim\u00e8tre (1) </span><span class=\"S3180 S2C S2\" id=\"tu_170\">(436) </span><span class=\"S3181 S2C S2\" id=\"tv_170\">1 324 </span><span class=\"S3182 S2C S2\" id=\"tw_170\">Ecart de conversion </span><span class=\"S3183 S2C S2\" id=\"tx_170\">317 </span><span class=\"S3184 S2C S2\" id=\"ty_170\">402 </span><span class=\"S3185 S2C S2\" id=\"tz_170\">Pertes de valeur enregistr\u00e9es en r\u00e9sultat </span><span class=\"S3186 S2C S2\" id=\"t10_170\">0 </span><span class=\"S3187 S2C S2\" id=\"t11_170\">0 </span><span class=\"S3188 S87 S2\" id=\"t12_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3189 S87 S2\" id=\"t13_170\">9 390 </span><span class=\"S318A S87 S2\" id=\"t14_170\">9 509 </span><span class=\"S318B S87 S2\" id=\"t15_170\">Au 31 d\u00e9cembre 2022 </span><span class=\"S318C S2C S2\" id=\"t16_170\">Valeur brute </span><span class=\"S318D S2C S2\" id=\"t17_170\">33 028 </span><span class=\"S259B S2C S2\" id=\"t18_170\">33 767 </span><span class=\"S318E S2C S2\" id=\"t19_170\">Pertes de valeur cumul\u00e9es (2) </span><span class=\"S318F S2C S2\" id=\"t1a_170\">(23 638) </span><span class=\"S3190 S2C S2\" id=\"t1b_170\">(24 258) </span><span class=\"S3191 S87 S2\" id=\"t1c_170\">Valeur nette \u00e0 la cl\u00f4ture </span><span class=\"S3192 S87 S2\" id=\"t1d_170\">9 390 </span><span class=\"S3193 S87 S2\" id=\"t1e_170\">9 509 </span><span class=\"S3194 S2B S2\" id=\"t1f_170\">(1) La variation de p\u00e9rim\u00e8tre est li\u00e9e \u00e0 l\u2019allocation du prix d\u2019acquisition de Normat Services. </span><span class=\"S3195 S2C S2\" id=\"t1g_170\">(2) Les pertes de valeurs cumul\u00e9es concernent les UGT Europe </span><span class=\"S3196 S2B S2\" id=\"t1h_170\">\u2013 </span><span class=\"S3197 S2C S2\" id=\"t1i_170\">Am\u00e9rique et D\u00e9molition. </span><span class=\"S3198 S2C S2\" id=\"t1j_170\">Les nouvelles pr\u00e9visions ont \u00e9t\u00e9 calcul\u00e9es en r\u00e9ajustant \u00e0 la hausse les pr\u00e9visions ant\u00e9rieures. Elles </span><span class=\"S3199 S2C S2\" id=\"t1k_170\">traduisent : </span><span class=\"S319A S801 S2\" id=\"t1l_170\">\u25aa </span><span class=\"S319B S2C S2\" id=\"t1m_170\">les hausses de prix des mati\u00e8res </span><span class=\"S319C S801 S2\" id=\"t1n_170\">\u25aa </span><span class=\"S7F0 S2C S2\" id=\"t1o_170\">la concr\u00e9tisation </span><span class=\"S319D S2B S2\" id=\"t1p_170\">de nombreux projets dans le domaine de l\u2019extraction de mati\u00e8res premi\u00e8res </span><span class=\"S319E S2C S2\" id=\"t1q_170\">dans les zones o\u00f9 le groupe est pr\u00e9sent (Canada, Afrique, Moyen-Orient notamment) </span><span class=\"S7C S801 S2\" id=\"t1r_170\">\u25aa </span><span class=\"S319F S2B S2\" id=\"t1s_170\">la confirmation de l\u2019impact positif des nouvelles r\u00e9glementation mises en place sur le </span><span class=\"S31A0 S2C S2\" id=\"t1t_170\">recyclage des d\u00e9chets du b\u00e2timent sur les activit\u00e9 d\u00e9molition et \u00e9conomie circulaire. </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_171\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_171\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_171\">171 </span><span class=\"S31A1 S2B S2\" id=\"t4_171\">Pour information les \u00e9carts d\u2019acquisition apr\u00e8s d\u00e9pr\u00e9ciation se r\u00e9partissent de la mani\u00e8re suivante par </span><span class=\"S31A2 S2C S2\" id=\"t5_171\">UGT : </span><span class=\"S31A3 S411 S2\" id=\"t6_171\">En milliers d\u2019euros </span><span class=\"S31A4 S87 S2\" id=\"t7_171\">31 </span><span class=\"S31A5 S87 S2\" id=\"t8_171\">d\u00e9cembre </span><span class=\"S31A6 S87 S2\" id=\"t9_171\">2021 </span><span class=\"S31A7 S87 S2\" id=\"ta_171\">Reprises </span><span class=\"S31A8 S87 S2\" id=\"tb_171\">Ecart de </span><span class=\"S31A9 S87 S2\" id=\"tc_171\">conversion </span><span class=\"S31AA S87 S2\" id=\"td_171\">31 </span><span class=\"S31AB S87 S2\" id=\"te_171\">d\u00e9cembre </span><span class=\"S31AC S87 S2\" id=\"tf_171\">2022 </span><span class=\"S31AD S87 S2\" id=\"tg_171\">Ecart </span><span class=\"S31AE S87 S2\" id=\"th_171\">d'acquisition </span><span class=\"S31AF S87 S2\" id=\"ti_171\">(valeur </span><span class=\"S31B0 S87 S2\" id=\"tj_171\">brute) </span><span class=\"S31B1 S87 S2\" id=\"tk_171\">Valeur </span><span class=\"S31B2 S87 S2\" id=\"tl_171\">r\u00e9siduelle </span><span class=\"S31B3 S2C S2\" id=\"tm_171\">Zone Europe- Am\u00e9rique </span><span class=\"S31B4 S2C S2\" id=\"tn_171\">(19 377) </span><span class=\"S31B5 S2C S2\" id=\"to_171\">- </span><span class=\"S31B6 S2C S2\" id=\"tp_171\">618 </span><span class=\"S31B7 S2C S2\" id=\"tq_171\">(18 759) </span><span class=\"S31B8 S2C S2\" id=\"tr_171\">20 391 </span><span class=\"S31B9 S2C S2\" id=\"ts_171\">1 632 </span><span class=\"S31BA S2C S2\" id=\"tt_171\">Zone D\u00e9molition </span><span class=\"S31BB S2C S2\" id=\"tu_171\">(4 774) </span><span class=\"S31BC S2C S2\" id=\"tv_171\">- </span><span class=\"S31BD S2C S2\" id=\"tw_171\">- </span><span class=\"S31BE S2C S2\" id=\"tx_171\">(4 774) </span><span class=\"S31BF S2C S2\" id=\"ty_171\">4 774 </span><span class=\"S31C0 S2C S2\" id=\"tz_171\">- </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfExpensesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12816": {
   "value": "<span class=\"S2B0A S2A S2\" id=\"t4_145\">3.3.4. Autres produits et charges d\u2019exploitation </span><span class=\"S2B0B S2B S2\" id=\"t5_145\">Les autres produits d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B0C S2C S2\" id=\"t6_145\">: </span><span class=\"S28EC S88 S2\" id=\"t7_145\">\u2022 </span><span class=\"S2B0D S2C S2\" id=\"t8_145\">Production immobilis\u00e9e </span><span class=\"S28EF S88 S2\" id=\"t9_145\">\u2022 </span><span class=\"S2B0E S2B S2\" id=\"ta_145\">Subvention d\u2019exploitation </span><span class=\"S28F1 S88 S2\" id=\"tb_145\">\u2022 </span><span class=\"S2B0F S2C S2\" id=\"tc_145\">Quote-</span><span class=\"S2B10 S2B S2\" id=\"td_145\">part de subvention d\u2019investissement vir\u00e9e au compte de r\u00e9sultat de l\u2019exercice </span><span class=\"S2B11 S88 S2\" id=\"te_145\">\u2022 </span><span class=\"S2B12 S2B S2\" id=\"tf_145\">Produits de cession d\u2019immobilisations et de titres consolid\u00e9s </span><span class=\"S2B13 S88 S2\" id=\"tg_145\">\u2022 </span><span class=\"S2B14 S2C S2\" id=\"th_145\">Autres produits, dont r\u00e9sultat b\u00e9n\u00e9ficiaire sur op\u00e9rations faites en commun </span><span class=\"S2B15 S2B S2\" id=\"ti_145\">Les autres charges d\u2019exploitation comprennent les \u00e9l\u00e9ments suivants </span><span class=\"S2B16 S2C S2\" id=\"tj_145\">: </span><span class=\"S2B17 S88 S2\" id=\"tk_145\">\u2022 </span><span class=\"S2B18 S2C S2\" id=\"tl_145\">Valeur nette comptable des immobilisations et titres consolid\u00e9s c\u00e9d\u00e9s </span><span class=\"S2B19 S88 S2\" id=\"tm_145\">\u2022 </span><span class=\"S2B1A S2C S2\" id=\"tn_145\">Imp\u00f4ts et taxes </span><span class=\"S2B1B S88 S2\" id=\"to_145\">\u2022 </span><span class=\"S2B1C S2C S2\" id=\"tp_145\">Autres charges, dont pertes sur op\u00e9rations faites en commun </span><span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span><span class=\"S2460 SE55 S2\" id=\"t1_146\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_146\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_146\">146 </span><span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForExpensesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12843": {
   "value": "<span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFinanceCostExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12844": {
   "value": "<span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span><span class=\"S2B31 S2C S2\" id=\"t1b_145\">Les profits et pertes de change r\u00e9sultant des op\u00e9rations de financement, y compris le cas \u00e9ch\u00e9ant </span><span class=\"S2B32 S2C S2\" id=\"t1c_145\">les effets de la comptabilit\u00e9 de couverture. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinanceCostsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12845": {
   "value": "<span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span>Les profits et pertes de change r\u00e9sultant des op\u00e9<span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInterestIncomeExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12846": {
   "value": "<span class=\"S1779 S87 S2\" id=\"tq_145\">3.3.5. Charges et produits financiers </span><span class=\"S2B1D S2C S2\" id=\"tr_145\">Les charges et produits financiers comprennent les \u00e9l\u00e9ments suivants : </span><span class=\"S2B1E S88 S2\" id=\"ts_145\">\u2022 </span><span class=\"S2B1F S2C S2\" id=\"tt_145\">Le</span><span class=\"S2B20 S2B S2\" id=\"tu_145\">s charges et produits d\u2019int\u00e9r\u00eat relatifs \u00e0 l\u2019endettement net consolid\u00e9, lequel se compose des </span><span class=\"S2B21 S2C S2\" id=\"tv_145\">emprunts bancaires, des emprunts obligataires priv\u00e9s, des dettes li\u00e9es aux contrats de location </span><span class=\"S2B22 S2C S2\" id=\"tw_145\">financement et de la tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie. </span><span class=\"S2B23 S88 S2\" id=\"tx_145\">\u2022 </span><span class=\"S2B24 S2C S2\" id=\"ty_145\">Les autres charges vers\u00e9es aux \u00e9tablissements financiers au titre des op\u00e9rations de financement </span><span class=\"S2B25 S88 S2\" id=\"tz_145\">\u2022 </span><span class=\"S2B26 S2B S2\" id=\"t10_145\">La composante financi\u00e8re du co\u00fbt des r\u00e9gimes de retraite (charge d\u2019int\u00e9r\u00eat et rendement attendu </span><span class=\"S2B27 S2C S2\" id=\"t11_145\">des actifs du r\u00e9gime) </span><span class=\"S2B28 S88 S2\" id=\"t12_145\">\u2022 </span><span class=\"S2B29 S2C S2\" id=\"t13_145\">La d\u00e9sactualisation des provisions pour d\u00e9contamination, d\u00e9mant\u00e8lement et d\u00e9pollution </span><span class=\"S2B2A S88 S2\" id=\"t14_145\">\u2022 </span><span class=\"S2B2B S2C S2\" id=\"t15_145\">Les d\u00e9pr\u00e9ciations durables et les r\u00e9sultats de cession des titres disponibles \u00e0 la vente </span><span class=\"S2B2C S88 S2\" id=\"t16_145\">\u2022 </span><span class=\"S2B2D S2C S2\" id=\"t17_145\">Les dividendes re\u00e7us des participations non consolid\u00e9es (les dividendes sont comptabilis\u00e9s </span><span class=\"S2B2E S2B S2\" id=\"t18_145\">lorsque le droit de l\u2019actionnair</span><span class=\"S2B2F S2C S2\" id=\"t19_145\">e de percevoir le paiement est \u00e9tabli). </span><span class=\"S2B30 S88 S2\" id=\"t1a_145\">\u2022 </span>Les profits et pertes de change r\u00e9sultant des op\u00e9",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInterestIncomeAndExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12872": {
   "value": "<span class=\"S2B33 S87 S2\" id=\"t1d_145\">3.3.6. Autres produits et charges op\u00e9rationnels </span><span class=\"S2B34 S2C S2\" id=\"t1e_145\">Pour assurer une meilleure lisibilit\u00e9 de la performance de l'entreprise, Le groupe pr\u00e9sente un agr\u00e9gat </span><span class=\"S2B35 S2C S2\" id=\"t1f_145\">interm\u00e9diaire \"r\u00e9sultat op\u00e9rationnel courant\" au sein du r\u00e9sultat op\u00e9rationnel, excluant les \u00e9l\u00e9ments qui </span><span class=\"S2B36 S2C S2\" id=\"t1g_145\">ont peu de valeur pr\u00e9dictive du fait de leur nature, de leur fr\u00e9quence et/ou de leur importance relative. </span><span class=\"S2B37 S2C S2\" id=\"t1h_145\">Ces \u00e9l\u00e9ments, enregistr\u00e9s en \"autres produits op\u00e9rationnels\" et \"autres charges op\u00e9rationnelles\", </span><span class=\"S2B38 S2C S2\" id=\"t1i_145\">comprennent notamment : </span><span class=\"S2B39 S88 S2\" id=\"t1j_145\">\u2022 </span><span class=\"S2B3A S2C S2\" id=\"t1k_145\">Les charges des plans de restructurations ou de d\u00e9sengagement d'activit\u00e9s approuv\u00e9s par la </span><span class=\"S2B3B S2C S2\" id=\"t1l_145\">direction du groupe </span><span class=\"S2B3C S88 S2\" id=\"t1m_145\">\u2022 </span><span class=\"S2B3D S2B S2\" id=\"t1n_145\">L\u2019impact des variations de p\u00e9rim\u00e8tre </span><span class=\"S2B3E S88 S2\" id=\"t1o_145\">\u2022 </span><span class=\"S2B3F S2B S2\" id=\"t1p_145\">Le r\u00e9sultat positif ou n\u00e9gatif des litiges sortant de l\u2019exploitation normale du groupe </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForExceptionalItemsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12900": {
   "value": "<span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span><span class=\"S3072 S87 S2\" id=\"t4_167\">5.10. Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S3073 S2B S2\" id=\"t5_167\">La charge d\u2019imp\u00f4ts sur le r\u00e9sultat s\u2019analyse de la fa\u00e7on suivante </span><span class=\"S3074 S2C S2\" id=\"t6_167\">: </span><span class=\"S3075 S411 S2\" id=\"t7_167\">En milliers d\u2019euros </span><span class=\"S3076 S87 S2\" id=\"t8_167\">31 d\u00e9cembre 2022 </span><span class=\"S3077 S87 S2\" id=\"t9_167\">31 d\u00e9cembre 2021 </span><span class=\"S3078 S2B S2\" id=\"ta_167\">(Charge) / produit d\u2019imp\u00f4ts </span><span class=\"S3079 S2C S2\" id=\"tb_167\">exigibles </span><span class=\"S307A S2C S2\" id=\"tc_167\">(4 333) </span><span class=\"S307B S2C S2\" id=\"td_167\">(3 633) </span><span class=\"S307C S2B S2\" id=\"te_167\">(Charge) / produit d\u2019imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S307D S2C S2\" id=\"tf_167\">514 </span><span class=\"S307E S2C S2\" id=\"tg_167\">(1 805) </span><span class=\"S307F S87 S2\" id=\"th_167\">Total </span><span class=\"S3080 S87 S2\" id=\"ti_167\">(3 819) </span><span class=\"S3081 S87 S2\" id=\"tj_167\">(5 438) </span><span class=\"S3082 S2C S2\" id=\"tk_167\">Imp\u00f4ts reclass\u00e9s en activit\u00e9s abandonn\u00e9es </span><span class=\"S3083 S2C S2\" id=\"tl_167\">- </span><span class=\"S3084 S2C S2\" id=\"tm_167\">- </span><span class=\"S3085 S2A S2\" id=\"tn_167\">Charge (produit) d\u2019imp\u00f4t \u00e9limin\u00e9 sur le tableau de </span><span class=\"S3086 S87 S2\" id=\"to_167\">flux de tr\u00e9sorerie </span><span class=\"S3087 S87 S2\" id=\"tp_167\">(3 819) </span><span class=\"S3088 S87 S2\" id=\"tq_167\">(5 438) </span><span class=\"S3089 S2C S2\" id=\"tr_167\">Le </span><span class=\"S308A S2B S2\" id=\"ts_167\">montant de l\u2019imp\u00f4t comptabilis\u00e9 comprend la CVAE pour (556) K\u20ac au titre de l\u2019exercice 2022, contre </span><span class=\"S308B S2B S2\" id=\"tt_167\">(579) K\u20ac en 2021. </span><span class=\"S308C S2A S2\" id=\"tu_167\">Rapprochement entre imp\u00f4t th\u00e9orique au taux l\u00e9gal d\u2019imposition France et imp\u00f4t effectif : </span><span class=\"S308D S411 S2\" id=\"tv_167\">En milliers d\u2019euros </span><span class=\"S308E S87 S2\" id=\"tw_167\">31 d\u00e9cembre 2022 </span><span class=\"S308F S87 S2\" id=\"tx_167\">31 d\u00e9cembre 2021 </span><span class=\"S3090 S2C S2\" id=\"ty_167\">R\u00e9sultat avant imp\u00f4t et part du r\u00e9sultat des entreprises </span><span class=\"S3091 S2C S2\" id=\"tz_167\">mises en \u00e9quivalences </span><span class=\"S3092 S2C S2\" id=\"t10_167\">15 087 </span><span class=\"S3093 S2C S2\" id=\"t11_167\">6 437 </span><span class=\"S3094 S2B S2\" id=\"t12_167\">Taux d\u2019imposition th\u00e9orique en vigueur en France </span><span class=\"S3095 S2C S2\" id=\"t13_167\">25,00% </span><span class=\"S3096 S2C S2\" id=\"t14_167\">26,50% </span><span class=\"S3097 S87 S2\" id=\"t15_167\">Imp\u00f4t th\u00e9orique attendu </span><span class=\"S3098 S87 S2\" id=\"t16_167\">(3 772) </span><span class=\"S3099 S87 S2\" id=\"t17_167\">(1 706) </span><span class=\"S309A S2C S2\" id=\"t18_167\">D\u00e9ficits reportables de la p\u00e9riode non activ\u00e9s </span><span class=\"S309B S2C S2\" id=\"t19_167\">(3 028) </span><span class=\"S309C S2C S2\" id=\"t1a_167\">(4 876) </span><span class=\"S309D S2C S2\" id=\"t1b_167\">D\u00e9ficits ant\u00e9rieurs non activ\u00e9s utilis\u00e9s sur la p\u00e9riode </span><span class=\"S309E S2C S2\" id=\"t1c_167\">2 168 </span><span class=\"S309F S2C S2\" id=\"t1d_167\">2 497 </span><span class=\"S30A0 S2C S2\" id=\"t1e_167\">(D\u00e9sactivation) et ou activation des d\u00e9ficits sur la p\u00e9riode </span><span class=\"S30A1 S2C S2\" id=\"t1f_167\">(1) </span><span class=\"S30A2 S2C S2\" id=\"t1g_167\">194 </span><span class=\"S30A3 S2C S2\" id=\"t1h_167\">(781) </span><span class=\"S30A4 S2C S2\" id=\"t1i_167\">Incidence de la variation de taux (report variable) </span><span class=\"S30A5 S2C S2\" id=\"t1j_167\">79 </span><span class=\"S30A6 S2C S2\" id=\"t1k_167\">581 </span><span class=\"S30A7 S2C S2\" id=\"t1l_167\">Diff\u00e9rentiel de taux sur r\u00e9sultat \u00e9tranger </span><span class=\"S30A8 S2C S2\" id=\"t1m_167\">(100) </span><span class=\"S30A9 S2C S2\" id=\"t1n_167\">104 </span><span class=\"S30AA S2C S2\" id=\"t1o_167\">Autres diff\u00e9rences (2) </span><span class=\"S30AB S2C S2\" id=\"t1p_167\">1 057 </span><span class=\"S30AC S2C S2\" id=\"t1q_167\">(851) </span><span class=\"S30AD S87 S2\" id=\"t1r_167\">Imp\u00f4t comptabilis\u00e9 </span><span class=\"S30AE S87 S2\" id=\"t1s_167\">(3 402) </span><span class=\"S30AF S87 S2\" id=\"t1t_167\">(5 035) </span><span class=\"S30B0 S2C S2\" id=\"t1u_167\">CVAE </span><span class=\"S30B1 S2C S2\" id=\"t1v_167\">(417) </span><span class=\"S30B2 S2C S2\" id=\"t1w_167\">(404) </span><span class=\"S30B3 S87 S2\" id=\"t1x_167\">Imp\u00f4t compte de r\u00e9sultat </span><span class=\"S30B4 S87 S2\" id=\"t1y_167\">(3 819) </span><span class=\"S30B5 S87 S2\" id=\"t1z_167\">(5 438) </span><span class=\"S30B6 S2C S2\" id=\"t20_167\">(1) </span><span class=\"S30B7 S2B S2\" id=\"t21_167\">Au 31 d\u00e9cembre 2022, le montant des actifs d\u2019imp\u00f4t diff\u00e9r\u00e9 </span><span class=\"S30B8 S2C S2\" id=\"t22_167\">reconnu au titre des d\u00e9ficits reportables </span><span class=\"S30B9 S2B S2\" id=\"t23_167\">de l\u2019int\u00e9gration fiscale fran\u00e7aise s\u2019\u00e9l\u00e8ve \u00e0 2 </span><span class=\"S30BA S2B S2\" id=\"t24_167\">483 K\u20ac. Ce montant correspond \u00e0 l'imp\u00f4t calcul\u00e9 sur le </span><span class=\"S30BB S2C S2\" id=\"t25_167\">b\u00e9n\u00e9fice pr\u00e9visionnel des cinq prochaines ann\u00e9es, imputable sur les d\u00e9ficits ant\u00e9rieurs. La revue du </span><span class=\"S30BC S2C S2\" id=\"t26_167\">plan fiscal </span><span class=\"S30BD S2B S2\" id=\"t27_167\">a conduit \u00e0 activer un d\u00e9ficit compl\u00e9mentaire de 194 K\u20ac. A la cl\u00f4ture 2022, le groupe </span><span class=\"S30BE S2B S2\" id=\"t28_167\">dispose au niveau de l\u2019int\u00e9gration fiscale en France d\u2019un stock non</span><span class=\"S30BF S2C S2\" id=\"t29_167\">-</span><span class=\"S30C0 S2B S2\" id=\"t2a_167\">activ\u00e9 d\u2019imp\u00f4ts diff\u00e9r\u00e9s de </span><span class=\"S30C1 S2C S2\" id=\"t2b_167\">11 </span><span class=\"S30C2 S2B S2\" id=\"t2c_167\">013 K\u20ac au titre des d\u00e9ficits reportables. </span><span class=\"S30C3 S2C S2\" id=\"t2d_167\">Pour rappel au 31 d\u00e9cembre 2021, la revue du plan fiscal en Espagne, au Maroc et en Su\u00e8de a conduit </span><span class=\"S30C4 S2C S2\" id=\"t2e_167\">reprendre respectivement la totalit\u00e9 des imp\u00f4ts diff\u00e9r\u00e9s actifs espagnols 1 </span><span class=\"S30C5 S2B S2\" id=\"t2f_167\">118 K\u20ac, 180 K\u20ac sur d\u00e9ficit </span><span class=\"S30C6 S2B S2\" id=\"t2g_167\">marocains et 34 K\u20ac sur d\u00e9ficit su\u00e9dois. </span><span class=\"S30C7 S2C S2\" id=\"t2h_167\">(2) </span><span class=\"S30C8 S2C S2\" id=\"t2i_167\">Les autres diff\u00e9rences sont principalemen</span><span class=\"S30C9 S2B S2\" id=\"t2j_167\">t constitu\u00e9es d\u2019un abattement forfaitaire en Afrique de </span><span class=\"S30CA S2C S2\" id=\"t2k_167\">- </span>1M\u20ac<span class=\"S30CC S2B S2\" id=\"t4_168\">Les taux d\u2019imp\u00f4t applicables sont les suivants : </span><span class=\"S30CD S87 S2\" id=\"t5_168\">Pays </span><span class=\"S30CE S87 S2\" id=\"t6_168\">Imp\u00f4ts diff\u00e9r\u00e9s 2022 </span><span class=\"S30CF S87 S2\" id=\"t7_168\">R\u00e9el 2022 </span><span class=\"S30D0 S87 S2\" id=\"t8_168\">R\u00e9el 2021 </span><span class=\"S30D1 S2C S2\" id=\"t9_168\">Belgique </span><span class=\"S30D2 S2C S2\" id=\"ta_168\">B\u00e9nin </span><span class=\"S30D3 S2C S2\" id=\"tb_168\">Burkina Faso </span><span class=\"S30D4 S2C S2\" id=\"tc_168\">Espagne </span><span class=\"S30D5 S2C S2\" id=\"td_168\">France </span><span class=\"S30D6 S2C S2\" id=\"te_168\">Royaume-Uni </span><span class=\"S30D7 S2C S2\" id=\"tf_168\">Guin\u00e9e </span><span class=\"S30D8 S2C S2\" id=\"tg_168\">Irlande </span><span class=\"S30D9 S2C S2\" id=\"th_168\">Italie </span><span class=\"S30DA S2C S2\" id=\"ti_168\">Luxembourg </span><span class=\"S30DB S2C S2\" id=\"tj_168\">Maroc </span><span class=\"S30DC S2C S2\" id=\"tk_168\">Norv\u00e8ge </span><span class=\"S30DD S2C S2\" id=\"tl_168\">Portugal </span><span class=\"S30DE S2C S2\" id=\"tm_168\">S\u00e9n\u00e9gal </span><span class=\"S30DF S2C S2\" id=\"tn_168\">Su\u00e8de </span><span class=\"S30E0 S2C S2\" id=\"to_168\">Gabon </span><span class=\"S30E1 S2C S2\" id=\"tp_168\">Arabie Saoudite </span><span class=\"S30E2 S2C S2\" id=\"tq_168\">Cameroun </span><span class=\"S30E3 S2B S2\" id=\"tr_168\">C\u00f4te d\u2019Ivoire </span><span class=\"S30E4 S2C S2\" id=\"ts_168\">Canada </span><span class=\"S30E5 S2C S2\" id=\"tt_168\">Chili </span><span class=\"S30E6 S2C S2\" id=\"tu_168\">Nouvelle Cal\u00e9donie </span><span class=\"S30E7 S2C S2\" id=\"tv_168\">P\u00e9rou </span><span class=\"S30E8 S2C S2\" id=\"tw_168\">Singapour </span><span class=\"S30E9 S2C S2\" id=\"tx_168\">25% </span><span class=\"S30EA S2C S2\" id=\"ty_168\">30% </span><span class=\"S30EB S2C S2\" id=\"tz_168\">27,50% </span><span class=\"S30EC S2C S2\" id=\"t10_168\">25% </span><span class=\"S30ED S2C S2\" id=\"t11_168\">25% </span><span class=\"S30EE S2C S2\" id=\"t12_168\">25% </span><span class=\"S30EF S2C S2\" id=\"t13_168\">30% </span><span class=\"S30F0 S2C S2\" id=\"t14_168\">15% </span><span class=\"S30F1 S2C S2\" id=\"t15_168\">27,9% </span><span class=\"S30F2 S2C S2\" id=\"t16_168\">24,94% </span><span class=\"S30F3 S2C S2\" id=\"t17_168\">31% </span><span class=\"S30F4 S2C S2\" id=\"t18_168\">22% </span><span class=\"S30F5 S2C S2\" id=\"t19_168\">21% </span><span class=\"S30F6 S2C S2\" id=\"t1a_168\">30% </span><span class=\"S30F7 S2C S2\" id=\"t1b_168\">20,6% </span><span class=\"S30F8 S2C S2\" id=\"t1c_168\">30% </span><span class=\"S30F9 S2C S2\" id=\"t1d_168\">20% </span><span class=\"S30FA S2C S2\" id=\"t1e_168\">33% </span><span class=\"S30FB S2C S2\" id=\"t1f_168\">25% </span><span class=\"S30FC S2C S2\" id=\"t1g_168\">26,50% </span><span class=\"S30FD S2C S2\" id=\"t1h_168\">27% </span><span class=\"S30FE S2C S2\" id=\"t1i_168\">35% </span><span class=\"S30FF S2C S2\" id=\"t1j_168\">29,50% </span><span class=\"S3100 S2C S2\" id=\"t1k_168\">17% </span><span class=\"S3101 S2C S2\" id=\"t1l_168\">25% </span><span class=\"S3102 S2C S2\" id=\"t1m_168\">30% </span><span class=\"S3103 S2C S2\" id=\"t1n_168\">27,50% </span><span class=\"S3104 S2C S2\" id=\"t1o_168\">25% </span><span class=\"S3105 S2C S2\" id=\"t1p_168\">25% </span><span class=\"S3106 S2C S2\" id=\"t1q_168\">19% </span><span class=\"S3107 S2C S2\" id=\"t1r_168\">30% </span><span class=\"S3108 S2C S2\" id=\"t1s_168\">15% </span><span class=\"S3109 S2C S2\" id=\"t1t_168\">27,90% </span><span class=\"S310A S2C S2\" id=\"t1u_168\">24,94% </span><span class=\"S310B S2C S2\" id=\"t1v_168\">31% </span><span class=\"S310C S2C S2\" id=\"t1w_168\">22% </span><span class=\"S310D S2C S2\" id=\"t1x_168\">21% </span><span class=\"S310E S2C S2\" id=\"t1y_168\">30% </span><span class=\"S310F S2C S2\" id=\"t1z_168\">20,60% </span><span class=\"S3110 S2C S2\" id=\"t20_168\">30% </span><span class=\"S3111 S2C S2\" id=\"t21_168\">20% </span><span class=\"S3112 S2C S2\" id=\"t22_168\">33% </span><span class=\"S3113 S2C S2\" id=\"t23_168\">25% </span><span class=\"S3114 S2C S2\" id=\"t24_168\">26,50% </span><span class=\"S3115 S2C S2\" id=\"t25_168\">27% </span><span class=\"S3116 S2C S2\" id=\"t26_168\">35% </span><span class=\"S3117 S2C S2\" id=\"t27_168\">29,50% </span><span class=\"S3118 S2C S2\" id=\"t28_168\">17% </span><span class=\"S3119 S2C S2\" id=\"t29_168\">25% </span><span class=\"S311A S2C S2\" id=\"t2a_168\">30% </span><span class=\"S311B S2C S2\" id=\"t2b_168\">27,50% </span><span class=\"S311C S2C S2\" id=\"t2c_168\">25% </span><span class=\"S311D S2C S2\" id=\"t2d_168\">26,5% </span><span class=\"S311E S2C S2\" id=\"t2e_168\">19% </span><span class=\"S311F S2C S2\" id=\"t2f_168\">30% </span><span class=\"S3120 S2C S2\" id=\"t2g_168\">12,5% </span><span class=\"S3121 S2C S2\" id=\"t2h_168\">27,90% </span><span class=\"S3122 S2C S2\" id=\"t2i_168\">24,94% </span><span class=\"S3123 S2C S2\" id=\"t2j_168\">31% </span><span class=\"S3124 S2C S2\" id=\"t2k_168\">22% </span><span class=\"S3125 S2C S2\" id=\"t2l_168\">21% </span><span class=\"S3126 S2C S2\" id=\"t2m_168\">30% </span><span class=\"S3127 S2C S2\" id=\"t2n_168\">20,60% </span><span class=\"S3128 S2C S2\" id=\"t2o_168\">30% </span><span class=\"S3129 S2C S2\" id=\"t2p_168\">20% </span><span class=\"S312A S2C S2\" id=\"t2q_168\">33% </span><span class=\"S312B S2C S2\" id=\"t2r_168\">25% </span><span class=\"S312C S2C S2\" id=\"t2s_168\">25% </span><span class=\"S312D S2C S2\" id=\"t2t_168\">27% </span><span class=\"S312E S2C S2\" id=\"t2u_168\">35% </span><span class=\"S312F S2C S2\" id=\"t2v_168\">29,50% </span><span class=\"S3130 S2C S2\" id=\"t2w_168\">17% </span><span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfIncomeTaxExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12901": {
   "value": "<span class=\"S2B40 S87 S2\" id=\"t4_146\">3.3.7. </span><span class=\"S2B41 S87 S2\" id=\"t5_146\">Imp\u00f4ts sur les r\u00e9sultats </span><span class=\"S2B42 S2C S2\" id=\"t6_146\">La CVAE est une cotisation assise sur la valeur ajout\u00e9e produite par les entit\u00e9s fran\u00e7aises. Le Groupe </span><span class=\"S2A75 S2C S2\" id=\"t7_146\">consid\u00e8re que la valeur ajout\u00e9e, base de calcul de la CVAE, est un agr\u00e9gat interm\u00e9diaire du r\u00e9sultat net </span><span class=\"S2B43 S2C S2\" id=\"t8_146\">et comptabilise donc la CVAE comme un imp\u00f4t sur le r\u00e9sultat. </span><span class=\"S2B44 S2B S2\" id=\"t9_146\">Les incertitudes fiscales en mati\u00e8re d\u2019imp\u00f4t sur les b\u00e9n\u00e9fices sont appr\u00e9hend\u00e9es conform\u00e9ment \u00e0 </span><span class=\"S2B45 S2B S2\" id=\"ta_146\">l\u2019interpr\u00e9tation IFRIC 23 et comptabilis\u00e9es en imp\u00f4t courant sur la p\u00e9riode. </span><span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForIncomeTaxExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12909": {
   "value": "<span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span><span class=\"S2460 SE55 S2\" id=\"t1_178\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_178\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_178\">178 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S384C S118C S2\" id=\"t4_192\">Dettes de location </span><span class=\"S384D S410 S2\" id=\"t5_192\">En </span><span class=\"S384E S410 S2\" id=\"t6_192\">milliers </span><span class=\"S384F S411 S2\" id=\"t7_192\">d\u2019euros </span><span class=\"S3850 S87 S2\" id=\"t8_192\">31 </span><span class=\"S3851 S87 S2\" id=\"t9_192\">d\u00e9cembre </span><span class=\"S3852 S87 S2\" id=\"ta_192\">2021 </span><span class=\"S3853 S87 S2\" id=\"tb_192\">Augmen- </span><span class=\"S3854 S87 S2\" id=\"tc_192\">tation </span><span class=\"S3855 S87 S2\" id=\"td_192\">Dimi- </span><span class=\"S3856 S87 S2\" id=\"te_192\">nution </span><span class=\"S3857 S87 S2\" id=\"tf_192\">Reclassement </span><span class=\"S3858 S87 S2\" id=\"tg_192\">courant/ non </span><span class=\"S3859 S87 S2\" id=\"th_192\">courant </span><span class=\"S385A S87 S2\" id=\"ti_192\">Autres </span><span class=\"S385B S87 S2\" id=\"tj_192\">31 </span><span class=\"S385C S87 S2\" id=\"tk_192\">d\u00e9cembre </span><span class=\"S385D S87 S2\" id=\"tl_192\">2022 </span><span class=\"S2658 S2C S2\" id=\"tm_192\">Dettes </span><span class=\"S385E S2C S2\" id=\"tn_192\">de </span><span class=\"S385F S2C S2\" id=\"to_192\">location </span><span class=\"S3860 S2C S2\" id=\"tp_192\">non </span><span class=\"S3861 S2C S2\" id=\"tq_192\">courantes </span><span class=\"S3862 S2C S2\" id=\"tr_192\">15 291 </span><span class=\"S3863 S2C S2\" id=\"ts_192\">6 921 </span><span class=\"S3864 S2C S2\" id=\"tt_192\">- </span><span class=\"S3865 S2C S2\" id=\"tu_192\">(7 477) </span><span class=\"S3866 S2C S2\" id=\"tv_192\">(825) </span><span class=\"S3867 S2C S2\" id=\"tw_192\">13 911 </span><span class=\"S3868 S2C S2\" id=\"tx_192\">Dettes </span><span class=\"S3869 S2C S2\" id=\"ty_192\">de </span><span class=\"S33D8 S2C S2\" id=\"tz_192\">location </span><span class=\"S386A S2C S2\" id=\"t10_192\">courantes </span><span class=\"S386B S2C S2\" id=\"t11_192\">8 751 </span><span class=\"S386C S2C S2\" id=\"t12_192\">2 680 </span><span class=\"S386D S2C S2\" id=\"t13_192\">(10 615) </span><span class=\"S386E S2C S2\" id=\"t14_192\">7 477 </span><span class=\"S386F S2C S2\" id=\"t15_192\">202 </span><span class=\"S3870 S2C S2\" id=\"t16_192\">8 495 </span><span class=\"S3871 S87 S2\" id=\"t17_192\">Total dettes de </span><span class=\"S3872 S87 S2\" id=\"t18_192\">location </span><span class=\"S3873 S87 S2\" id=\"t19_192\">24 042 </span><span class=\"S3874 S87 S2\" id=\"t1a_192\">9 601 </span><span class=\"S3875 S87 S2\" id=\"t1b_192\">(10 615) </span><span class=\"S3876 S87 S2\" id=\"t1c_192\">- </span><span class=\"S3877 S87 S2\" id=\"t1d_192\">(623) </span><span class=\"S3878 S87 S2\" id=\"t1e_192\">22 406 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfLeasesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12910": {
   "value": "<span class=\"S2B46 S87 S2\" id=\"tb_146\">3.3.8. Contrats de location </span><span class=\"S2B47 S2C S2\" id=\"tc_146\">Depuis le 1 </span><span class=\"S2B48 S2E S2\" id=\"td_146\">er </span><span class=\"S2B49 S2C S2\" id=\"te_146\">janvier 2019, le groupe pr\u00e9voit la comptabilisation de tous les contrats de location au bilan </span><span class=\"S2B4A S2B S2\" id=\"tf_146\">des preneurs, avec constatation d\u2019un actif (repr\u00e9sentatif du droit d\u2019utilisation de l\u2019actif lou\u00e9 pendant la </span><span class=\"S2B4B S2B S2\" id=\"tg_146\">dur\u00e9e du contrat) et d\u2019une dette (au titre de l\u2019oblig</span><span class=\"S2B4C S2C S2\" id=\"th_146\">ation de paiement des loyers). </span><span class=\"S2B4D S2C S2\" id=\"ti_146\">Le groupe proc\u00e8de \u00e0 la valorisation des contrats de location dont la dur\u00e9e est sup\u00e9rieure \u00e0 12 mois, et </span><span class=\"S2B4E S2C S2\" id=\"tj_146\">dont la valeur des contrats ne peut \u00eatre consid\u00e9r\u00e9e comme de faible valeur. </span><span class=\"S2B4F S2C S2\" id=\"tk_146\">La dur\u00e9e de location correspond \u00e0 la p\u00e9riode non r\u00e9siliable de chaque contrat, \u00e0 laquelle il convient de </span><span class=\"S2B50 S2B S2\" id=\"tl_146\">rajouter toute option de renouvellement, que le groupe est raisonnablement certain d\u2019exercer. </span><span class=\"S2B51 S11ED S2\" id=\"tm_146\">Les taux d\u2019actualisation </span><span class=\"S2B52 S2C S2\" id=\"tn_146\">Le groupe a retenu le taux implicite lorsque celui-ci existe </span><span class=\"S2B53 S2B S2\" id=\"to_146\">; en l\u2019absence </span><span class=\"S2B54 S2C S2\" id=\"tp_146\">de taux implicite, le groupe a </span><span class=\"S2B55 S2B S2\" id=\"tq_146\">d\u00e9velopp\u00e9 une m\u00e9thodologie de calcul d\u2019un taux marginal qui s\u2019appliquerait aux actifs lou\u00e9s en fonction </span><span class=\"S2B56 S2C S2\" id=\"tr_146\">de la maturit\u00e9 du contrat, de sa localisation g\u00e9ographique et du risque pays. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForLeasesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12929": {
   "value": "<span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span><span class=\"S3250 S87 S2\" id=\"t4_173\">6.2. Immobilisations incorporelles </span><span class=\"S3251 S411 S2\" id=\"t5_173\">En milliers d\u2019euros </span><span class=\"S3252 S87 S2\" id=\"t6_173\">Concessions, </span><span class=\"S3253 S87 S2\" id=\"t7_173\">brevets, </span><span class=\"S3254 S87 S2\" id=\"t8_173\">licences </span><span class=\"S3255 S87 S2\" id=\"t9_173\">Frais de </span><span class=\"S3256 S87 S2\" id=\"ta_173\">d\u00e9veloppement </span><span class=\"S3257 S87 S2\" id=\"tb_173\">Droit </span><span class=\"S3258 S87 S2\" id=\"tc_173\">au bail </span><span class=\"S3259 S87 S2\" id=\"td_173\">Autres </span><span class=\"S325A S87 S2\" id=\"te_173\">Immos </span><span class=\"S325B S87 S2\" id=\"tf_173\">incorp. </span><span class=\"S325C S87 S2\" id=\"tg_173\">&amp; en </span><span class=\"S325D S87 S2\" id=\"th_173\">cours </span><span class=\"S325E S87 S2\" id=\"ti_173\">Total </span><span class=\"S325F S87 S2\" id=\"tj_173\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3260 S2C S2\" id=\"tk_173\">Valeurs brutes </span><span class=\"S3261 S2C S2\" id=\"tl_173\">4 805 </span><span class=\"S3262 S2C S2\" id=\"tm_173\">1 175 </span><span class=\"S3263 S2C S2\" id=\"tn_173\">37 </span><span class=\"S3264 S2C S2\" id=\"to_173\">1 920 </span><span class=\"S3265 S87 S2\" id=\"tp_173\">7 937 </span><span class=\"S3266 S2C S2\" id=\"tq_173\">Amortissements </span><span class=\"S3267 S2C S2\" id=\"tr_173\">cumul\u00e9s </span><span class=\"S3268 S2C S2\" id=\"ts_173\">et </span><span class=\"S3269 S2C S2\" id=\"tt_173\">d\u00e9pr\u00e9ciations </span><span class=\"S326A S2C S2\" id=\"tu_173\">(2 605) </span><span class=\"S326B S2C S2\" id=\"tv_173\">(798) </span><span class=\"S326C S2C S2\" id=\"tw_173\">(921) </span><span class=\"S326D S87 S2\" id=\"tx_173\">(4 324) </span><span class=\"S326E S87 S2\" id=\"ty_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S326F S87 S2\" id=\"tz_173\">2021 </span><span class=\"S3270 S87 S2\" id=\"t10_173\">2 200 </span><span class=\"S3271 S87 S2\" id=\"t11_173\">377 </span><span class=\"S3272 S87 S2\" id=\"t12_173\">37 </span><span class=\"S3273 S87 S2\" id=\"t13_173\">999 </span><span class=\"S3274 S87 S2\" id=\"t14_173\">3 613 </span><span class=\"S3275 S11ED S2\" id=\"t15_173\">Variations de l\u2019exercice </span><span class=\"S3276 S2C S2\" id=\"t16_173\">Acquisitions </span><span class=\"S3277 S2C S2\" id=\"t17_173\">295 </span><span class=\"S3278 S2C S2\" id=\"t18_173\">24 </span><span class=\"S3279 S2C S2\" id=\"t19_173\">428 </span><span class=\"S327A S87 S2\" id=\"t1a_173\">747 </span><span class=\"S327B S2C S2\" id=\"t1b_173\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S327C S2C S2\" id=\"t1c_173\">830 </span><span class=\"S327D S87 S2\" id=\"t1d_173\">830 </span><span class=\"S327E S2C S2\" id=\"t1e_173\">Cession </span><span class=\"S327F S2C S2\" id=\"t1f_173\">Ecart de conversion </span><span class=\"S3280 S2C S2\" id=\"t1g_173\">(25) </span><span class=\"S3281 S2C S2\" id=\"t1h_173\">40 </span><span class=\"S3282 S87 S2\" id=\"t1i_173\">15 </span><span class=\"S3283 S2C S2\" id=\"t1j_173\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3284 S2C S2\" id=\"t1k_173\">(291) </span><span class=\"S3285 S2C S2\" id=\"t1l_173\">(96) </span><span class=\"S3286 S2C S2\" id=\"t1m_173\">(203) </span><span class=\"S3287 S87 S2\" id=\"t1n_173\">(590) </span><span class=\"S3288 S2C S2\" id=\"t1o_173\">Pertes sur valeur </span><span class=\"S3289 S2C S2\" id=\"t1p_173\">Reclassements </span><span class=\"S328A S2C S2\" id=\"t1q_173\">103 </span><span class=\"S328B S2C S2\" id=\"t1r_173\">(103) </span><span class=\"S328C S87 S2\" id=\"t1s_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S328D S87 S2\" id=\"t1t_173\">2022 </span><span class=\"S328E S87 S2\" id=\"t1u_173\">2 307 </span><span class=\"S328F S87 S2\" id=\"t1v_173\">280 </span><span class=\"S3290 S87 S2\" id=\"t1w_173\">37 </span><span class=\"S3291 S87 S2\" id=\"t1x_173\">1 991 </span><span class=\"S3292 S87 S2\" id=\"t1y_173\">4 615 </span><span class=\"S3293 S87 S2\" id=\"t1z_173\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3294 S2C S2\" id=\"t20_173\">Valeurs brutes </span><span class=\"S3295 S2C S2\" id=\"t21_173\">5 182 </span><span class=\"S3296 S2C S2\" id=\"t22_173\">1 164 </span><span class=\"S3297 S2C S2\" id=\"t23_173\">37 </span><span class=\"S3298 S2C S2\" id=\"t24_173\">3 090 </span><span class=\"S3299 S87 S2\" id=\"t25_173\">9 473 </span><span class=\"S329A S2C S2\" id=\"t26_173\">Amortissements </span><span class=\"S329B S2C S2\" id=\"t27_173\">cumul\u00e9s </span><span class=\"S329C S2C S2\" id=\"t28_173\">et </span><span class=\"S329D S2C S2\" id=\"t29_173\">d\u00e9pr\u00e9ciations </span><span class=\"S329E S2C S2\" id=\"t2a_173\">(2 875) </span><span class=\"S329F S2C S2\" id=\"t2b_173\">(884) </span><span class=\"S32A0 S2C S2\" id=\"t2c_173\">(1 099) </span><span class=\"S32A1 S87 S2\" id=\"t2d_173\">(4 858) </span><span class=\"S32A2 S87 S2\" id=\"t2e_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32A3 S87 S2\" id=\"t2f_173\">2022 </span><span class=\"S32A4 S87 S2\" id=\"t2g_173\">2 307 </span><span class=\"S32A5 S87 S2\" id=\"t2h_173\">280 </span><span class=\"S32A6 S87 S2\" id=\"t2i_173\">37 </span><span class=\"S32A7 S87 S2\" id=\"t2j_173\">1 991 </span><span class=\"S32A8 S87 S2\" id=\"t2k_173\">4 615 </span><span class=\"S32A9 S411 S2\" id=\"t4_174\">En milliers d\u2019euros </span><span class=\"S32AA S87 S2\" id=\"t5_174\">Concessions, </span><span class=\"S32AB S87 S2\" id=\"t6_174\">brevets, </span><span class=\"S32AC S87 S2\" id=\"t7_174\">licences </span><span class=\"S32AD S87 S2\" id=\"t8_174\">Frais de </span><span class=\"S32AE S87 S2\" id=\"t9_174\">d\u00e9veloppement </span><span class=\"S32AF S87 S2\" id=\"ta_174\">Droit </span><span class=\"S32B0 S87 S2\" id=\"tb_174\">au bail </span><span class=\"S32B1 S87 S2\" id=\"tc_174\">Autres </span><span class=\"S32B2 S87 S2\" id=\"td_174\">Immos </span><span class=\"S32B3 S87 S2\" id=\"te_174\">incorp. &amp; en </span><span class=\"S32B4 S87 S2\" id=\"tf_174\">cours </span><span class=\"S32B5 S87 S2\" id=\"tg_174\">Total </span><span class=\"S32B6 S87 S2\" id=\"th_174\">Au 31 d\u00e9cembre 2020 </span><span class=\"S32B7 S2C S2\" id=\"ti_174\">Valeurs brutes </span><span class=\"S32B8 S2C S2\" id=\"tj_174\">4 433 </span><span class=\"S32B9 S2C S2\" id=\"tk_174\">1 204 </span><span class=\"S32BA S2C S2\" id=\"tl_174\">37 </span><span class=\"S32BB S2C S2\" id=\"tm_174\">1 026 </span><span class=\"S32BC S87 S2\" id=\"tn_174\">6 700 </span><span class=\"S32BD S2C S2\" id=\"to_174\">Amortissements </span><span class=\"S32BE S2C S2\" id=\"tp_174\">cumul\u00e9s </span><span class=\"S32BF S2C S2\" id=\"tq_174\">et </span><span class=\"S32C0 S2C S2\" id=\"tr_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32C1 S2C S2\" id=\"ts_174\">(3 171) </span><span class=\"S32C2 S2C S2\" id=\"tt_174\">(751) </span><span class=\"S32C3 S2C S2\" id=\"tu_174\">- </span><span class=\"S32C4 S2C S2\" id=\"tv_174\">(853) </span><span class=\"S32C5 S87 S2\" id=\"tw_174\">(4 775) </span><span class=\"S32C6 S87 S2\" id=\"tx_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32C7 S87 S2\" id=\"ty_174\">2020 </span><span class=\"S32C8 S87 S2\" id=\"tz_174\">1 262 </span><span class=\"S32C9 S87 S2\" id=\"t10_174\">453 </span><span class=\"S32CA S87 S2\" id=\"t11_174\">37 </span><span class=\"S32CB S87 S2\" id=\"t12_174\">173 </span><span class=\"S32CC S87 S2\" id=\"t13_174\">1 925 </span><span class=\"S32CD S118C S2\" id=\"t14_174\">Variations de </span><span class=\"S32CE S11ED S2\" id=\"t15_174\">l\u2019exercice </span><span class=\"S32CF S2C S2\" id=\"t16_174\">Acquisitions </span><span class=\"S32D0 S2C S2\" id=\"t17_174\">350 </span><span class=\"S32D1 S2C S2\" id=\"t18_174\">12 </span><span class=\"S32D2 S2C S2\" id=\"t19_174\">- </span><span class=\"S32D3 S2C S2\" id=\"t1a_174\">753 </span><span class=\"S32D4 S87 S2\" id=\"t1b_174\">1 115 </span><span class=\"S32D5 S2C S2\" id=\"t1c_174\">Ecart de conversion </span><span class=\"S32D6 S2C S2\" id=\"t1d_174\">- </span><span class=\"S32D7 S2C S2\" id=\"t1e_174\">(8) </span><span class=\"S32D8 S2C S2\" id=\"t1f_174\">- </span><span class=\"S32D9 S2C S2\" id=\"t1g_174\">30 </span><span class=\"S32DA S87 S2\" id=\"t1h_174\">22 </span><span class=\"S32DB S2C S2\" id=\"t1i_174\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S32DC S2C S2\" id=\"t1j_174\">566 </span><span class=\"S32DD S2C S2\" id=\"t1k_174\">(47) </span><span class=\"S32DE S2C S2\" id=\"t1l_174\">- </span><span class=\"S32DF S2C S2\" id=\"t1m_174\">(68) </span><span class=\"S32E0 S87 S2\" id=\"t1n_174\">451 </span><span class=\"S32E1 S2C S2\" id=\"t1o_174\">Reclassements </span><span class=\"S32E2 S2C S2\" id=\"t1p_174\">22 </span><span class=\"S32E3 S2C S2\" id=\"t1q_174\">(33) </span><span class=\"S32E4 S2C S2\" id=\"t1r_174\">- </span><span class=\"S32E5 S2C S2\" id=\"t1s_174\">111 </span><span class=\"S32E6 S87 S2\" id=\"t1t_174\">100 </span><span class=\"S32E7 S87 S2\" id=\"t1u_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32E8 S87 S2\" id=\"t1v_174\">2021 </span><span class=\"S32E9 S87 S2\" id=\"t1w_174\">2 200 </span><span class=\"S32EA S87 S2\" id=\"t1x_174\">377 </span><span class=\"S32EB S87 S2\" id=\"t1y_174\">37 </span><span class=\"S32EC S87 S2\" id=\"t1z_174\">999 </span><span class=\"S32ED S87 S2\" id=\"t20_174\">3 613 </span><span class=\"S32EE S87 S2\" id=\"t21_174\">Au 31 d\u00e9cembre 2021 </span><span class=\"S32EF S2C S2\" id=\"t22_174\">Valeurs brutes </span><span class=\"S32F0 S2C S2\" id=\"t23_174\">4 805 </span><span class=\"S32F1 S2C S2\" id=\"t24_174\">1 175 </span><span class=\"S32F2 S2C S2\" id=\"t25_174\">37 </span><span class=\"S32F3 S2C S2\" id=\"t26_174\">1 920 </span><span class=\"S32F4 S87 S2\" id=\"t27_174\">7 937 </span><span class=\"S32F5 S2C S2\" id=\"t28_174\">Amortissements </span><span class=\"S32F6 S2C S2\" id=\"t29_174\">cumul\u00e9s </span><span class=\"S32F7 S2C S2\" id=\"t2a_174\">et </span><span class=\"S32F8 S2C S2\" id=\"t2b_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32F9 S2C S2\" id=\"t2c_174\">(2 605) </span><span class=\"S32FA S2C S2\" id=\"t2d_174\">(798) </span><span class=\"S32FB S2C S2\" id=\"t2e_174\">- </span><span class=\"S32FC S2C S2\" id=\"t2f_174\">(921) </span><span class=\"S32FD S87 S2\" id=\"t2g_174\">(4 324) </span><span class=\"S32FE S87 S2\" id=\"t2h_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32FF S87 S2\" id=\"t2i_174\">2021 </span><span class=\"S3300 S87 S2\" id=\"t2j_174\">2 200 </span><span class=\"S3301 S87 S2\" id=\"t2k_174\">377 </span><span class=\"S3302 S87 S2\" id=\"t2l_174\">37 </span><span class=\"S3303 S87 S2\" id=\"t2m_174\">999 </span><span class=\"S3304 S87 S2\" id=\"t2n_174\">3 613 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfIntangibleAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12931": {
   "value": "<span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForIntangibleAssetsOtherThanGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12933": {
   "value": "<span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span>l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service<span class=\"S301D S87 S2\" id=\"tj_165\">5.8. Frais de recherche et d\u00e9veloppement </span><span class=\"S301E S2C S2\" id=\"tk_165\">Le Groupe ne pratique pas de recherche fondamentale. </span><span class=\"S301F S2B S2\" id=\"tl_165\">Les frais de d\u00e9veloppement sont port\u00e9s \u00e0 l\u2019actif d\u00e8s lors que les crit\u00e8res mentionn\u00e9s dans la norme IAS </span><span class=\"S3020 S2C S2\" id=\"tm_165\">38 \u00ab Immobilisations incorporelles \u00bb sont d\u00e9montr\u00e9s. En 2022, c</span><span class=\"S3021 S2B S2\" id=\"tn_165\">ertains de ces crit\u00e8res n\u2019\u00e9tant pas </span><span class=\"S3022 S2B S2\" id=\"to_165\">remplis, l\u2019ensemble de ces co\u00fbts a \u00e9t\u00e9 comptabilis\u00e9 en charges. </span><span class=\"S3023 S2B S2\" id=\"tp_165\">Les charges imputables sur l\u2019exercice se r\u00e9sument comme suit : </span><span class=\"S3024 S11ED S2\" id=\"tq_165\">En milliers d\u2019euros </span><span class=\"S3025 S87 S2\" id=\"tr_165\">Exercice 2022 </span><span class=\"S3026 S87 S2\" id=\"ts_165\">Exercice 2021 </span><span class=\"S3027 S2C S2\" id=\"tt_165\">Frais de recherche </span><span class=\"S3028 S2C S2\" id=\"tu_165\">2 332 </span><span class=\"S3029 S2C S2\" id=\"tv_165\">2 188 </span><span class=\"S302A S87 S2\" id=\"tw_165\">Total </span><span class=\"S302B S87 S2\" id=\"tx_165\">2 332 </span><span class=\"S302C S87 S2\" id=\"ty_165\">2 188 </span><span class=\"S1A99 S2C S2\" id=\"tz_165\">La Recherche &amp; D\u00e9veloppement 2022 concerne principalement les explosifs civils. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfResearchAndDevelopmentExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12934": {
   "value": "<span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span>l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForResearchAndDevelopmentExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12974": {
   "value": "<span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span><span class=\"S29A8 S87 S2\" id=\"t4_175\">6.3. Immobilisations corporelles </span><span class=\"S2D3C S411 S2\" id=\"t5_175\">En milliers d\u2019euros </span><span class=\"S3305 S87 S2\" id=\"t6_175\">Terrains </span><span class=\"S3306 S87 S2\" id=\"t7_175\">&amp; constr. </span><span class=\"S3307 S87 S2\" id=\"t8_175\">Total </span><span class=\"S3308 S87 S2\" id=\"t9_175\">ITMO </span><span class=\"S3309 S87 S2\" id=\"ta_175\">(1) </span><span class=\"S330A S87 S2\" id=\"tb_175\">Autres </span><span class=\"S330B S87 S2\" id=\"tc_175\">Immos </span><span class=\"S330C S87 S2\" id=\"td_175\">corp. </span><span class=\"S330D S87 S2\" id=\"te_175\">Immos en </span><span class=\"S330E S87 S2\" id=\"tf_175\">cours et </span><span class=\"S330F S87 S2\" id=\"tg_175\">autres </span><span class=\"S3310 S87 S2\" id=\"th_175\">Total </span><span class=\"S3311 S87 S2\" id=\"ti_175\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3312 S2C S2\" id=\"tj_175\">Valeurs brutes </span><span class=\"S3313 S2C S2\" id=\"tk_175\">70 922 </span><span class=\"S3314 S2C S2\" id=\"tl_175\">112 991 </span><span class=\"S3315 S2C S2\" id=\"tm_175\">45 562 </span><span class=\"S3316 S2C S2\" id=\"tn_175\">11 223 </span><span class=\"S3317 S87 S2\" id=\"to_175\">240 698 </span><span class=\"S3318 S2C S2\" id=\"tp_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3319 S2C S2\" id=\"tq_175\">(27 425) </span><span class=\"S331A S2C S2\" id=\"tr_175\">(82 681) </span><span class=\"S331B S2C S2\" id=\"ts_175\">(32 484) </span><span class=\"S331C S2C S2\" id=\"tt_175\">- </span><span class=\"S331D S87 S2\" id=\"tu_175\">(142 590) </span><span class=\"S331E S87 S2\" id=\"tv_175\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S331F S87 S2\" id=\"tw_175\">43 497 </span><span class=\"S3320 S87 S2\" id=\"tx_175\">30 310 </span><span class=\"S3321 S87 S2\" id=\"ty_175\">13 078 </span><span class=\"S3322 S87 S2\" id=\"tz_175\">11 223 </span><span class=\"S3323 S87 S2\" id=\"t10_175\">98 108 </span><span class=\"S3324 S11ED S2\" id=\"t11_175\">Variations de l\u2019exercice </span><span class=\"S3325 S2C S2\" id=\"t12_175\">Acquisitions </span><span class=\"S3326 S2C S2\" id=\"t13_175\">6 179 </span><span class=\"S3327 S2C S2\" id=\"t14_175\">11 848 </span><span class=\"S3328 S2C S2\" id=\"t15_175\">3 617 </span><span class=\"S3329 S2C S2\" id=\"t16_175\">7 082 </span><span class=\"S332A S87 S2\" id=\"t17_175\">28 726 </span><span class=\"S332B S2C S2\" id=\"t18_175\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S332C S2C S2\" id=\"t19_175\">- </span><span class=\"S332D S2C S2\" id=\"t1a_175\">- </span><span class=\"S332E S2C S2\" id=\"t1b_175\">- </span><span class=\"S332F S2C S2\" id=\"t1c_175\">- </span><span class=\"S3330 S87 S2\" id=\"t1d_175\">- </span><span class=\"S3331 S2C S2\" id=\"t1e_175\">Cessions </span><span class=\"S3332 S2C S2\" id=\"t1f_175\">- </span><span class=\"S3333 S2C S2\" id=\"t1g_175\">(911) </span><span class=\"S3334 S2C S2\" id=\"t1h_175\">(301) </span><span class=\"S3335 S2C S2\" id=\"t1i_175\">- </span><span class=\"S3336 S87 S2\" id=\"t1j_175\">(1 212) </span><span class=\"S3337 S2C S2\" id=\"t1k_175\">Ecarts de conversion </span><span class=\"S3338 S2C S2\" id=\"t1l_175\">(892) </span><span class=\"S3339 S2C S2\" id=\"t1m_175\">(769) </span><span class=\"S333A S2C S2\" id=\"t1n_175\">5 </span><span class=\"S333B S2C S2\" id=\"t1o_175\">(133) </span><span class=\"S333C S87 S2\" id=\"t1p_175\">(1 789) </span><span class=\"S333D S2C S2\" id=\"t1q_175\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><div class=\"S0\" id=\"p176\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg176Overlay\"></div><div id=\"pg176\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_176{
fill: #FFFFFF;
}
.g1_176{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,197.1H400.8V126.9H108.4v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,177.9H395.5V146.3H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,197.1h84.4V126.9H400.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,162.1h73.7V136.6H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,187.6h73.7V162.1H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,197.1h76.6V126.9H485.2v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,152.4h66V126.9h-66v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,171.8h66V152.4h-66v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,197.1h66V171.8h-66v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,197.1H646V126.9H561.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,152.4h73.5V126.9H567.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,171.8h73.5V152.4H567.2v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,197.1h73.5V171.8H567.2v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,197.1h97V126.9H646v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,152.4h86.2V126.9H651.3v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,171.8h86.2V152.4H651.3v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,197.1h86.2V171.8H651.3v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,197.1h95.9V126.9H743v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,177.9h85.3V146.3H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,126.9H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,126.9h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,126.9h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,126.9h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,126.9H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,126.9h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,126.9h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,229.6H400.8V198H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,229.6H395.5V198H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,229.6h84.4V198H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,229.6h73.7V198H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,229.6h76.6V198H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,229.6h66V198h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,229.6H646V198H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,229.6h73.5V198H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,229.6h97V198H646v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,229.6h86.2V198H651.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,229.6h95.9V198H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,229.6h85.3V198H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,197.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,197.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,197.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,197.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,197.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,197.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,197.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,261.8H400.8V230.3H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,261.8H395.5V230.3H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,261.8h84.4V230.3H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,261.8h73.7V230.3H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,261.8h76.6V230.3H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,261.8h66V230.3h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,261.8H646V230.3H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,261.8h73.5V230.3H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,261.8h97V230.3H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,261.8h86.2V230.3H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,261.8h95.9V230.3H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,261.8h85.3V230.3H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,230.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,230.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,230.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,230.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,230.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,230.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,230.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,293.4H400.8V261.8H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,293.4H395.5V261.8H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,293.4h84.4V261.8H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,293.4h73.7V261.8H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,293.4h76.6V261.8H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,293.4h66V261.8h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,293.4H646V261.8H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,293.4h73.5V261.8H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,293.4h95.9V261.8H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,293.4h85.3V261.8H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,325.6H400.8V294.1H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,325.6H395.5V294.1H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,325.6h84.4V294.1H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,325.6h73.7V294.1H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,325.6h76.6V294.1H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,325.6h66V294.1h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,325.6H646V294.1H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,325.6h73.5V294.1H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,325.6h97V294.1H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,325.6h86.2V294.1H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,325.6h95.9V294.1H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,325.6h85.3V294.1H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,294.1H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,294.1h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,294.1h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,294.1h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,294.1H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,294.1h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,294.1h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,357.9H400.8V326.4H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,357.9H395.5V326.4H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,357.9h84.4V326.4H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,357.9h73.7V326.4H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,357.9h76.6V326.4H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,357.9h66V326.4h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,357.9H646V326.4H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,357.9h73.5V326.4H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,357.9h97V326.4H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,357.9h86.2V326.4H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,357.9h95.9V326.4H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,357.9h85.3V326.4H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,326.4H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,326.4h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,326.4h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,326.4h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,326.4H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,326.4h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,326.4h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,358.6H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,358.6h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,358.6h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,358.6h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,358.6H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,358.6h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,358.6h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,548.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,548.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,548.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,548.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,548.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,548.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,548.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,581.1H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,581.1h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,581.1h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,581.1h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,581.1H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,581.1h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,581.1h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,613.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,613.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,613.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,613.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,613.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,613.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,613.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,645.8H400.8V645H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,645.8h83.6V645H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,645.8h75.9V645H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,645.8h83.6V645H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,645.8H743V645H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,645.8h.8V645H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,645.8h95.1V645H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,709.6H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,709.6h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,709.6h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,709.6h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,709.6H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,709.6h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,709.6h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M107.3,741.9H400.8v-.8H107.3v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M399.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.5,741.9h84.7v-.8H400.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.8,741.9h77v-.8h-77v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M560.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.5,741.9h84.7v-.8H561.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.8,741.9H743v-.8H645.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M741.9,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M742.7,741.9h96.2v-.8H742.7v.8Z" class="g1_176" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_176\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_176\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_176\">176 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span></div></div>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfPropertyPlantAndEquipmentExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12975": {
   "value": "<span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForPropertyPlantAndEquipmentExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12976": {
   "value": "<span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDepreciationAndAmortisationExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f12977": {
   "value": "<span class=\"S2B73 S87 S2\" id=\"t4_147\">3.3.10. Immobilisations corporelles </span><span class=\"S2B74 S2C S2\" id=\"t5_147\">Les immobilisations corporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti. </span><span class=\"S2B75 S2B S2\" id=\"t6_147\">L\u2019amortissement des immobilisations corporelles est calcul\u00e9 selon le mode le plus repr\u00e9sentatif d</span><span class=\"S2B76 S2C S2\" id=\"t7_147\">e la </span><span class=\"S2B77 S2B S2\" id=\"t8_147\">d\u00e9pr\u00e9ciation \u00e9conomique des biens, suivant la m\u00e9thode des composants, et sur la dur\u00e9e d\u2019utilit\u00e9 estim\u00e9e </span><span class=\"S2B78 S2C S2\" id=\"t9_147\">des biens. </span><span class=\"S2B79 S2B S2\" id=\"ta_147\">Les dur\u00e9es d\u2019amortissement retenues par le Groupe sont les suivantes </span><span class=\"S2B7A S2C S2\" id=\"tb_147\">: </span><span class=\"S2B7B S2C S2\" id=\"tc_147\">Constructions en dur, merlons </span><span class=\"S2B7C S2C S2\" id=\"td_147\">Lin\u00e9aire 30 ans </span><span class=\"S2B7D S2C S2\" id=\"te_147\">Constructions l\u00e9g\u00e8res, cl\u00f4tures </span><span class=\"S2B7E S2C S2\" id=\"tf_147\">Lin\u00e9aire 15 ans </span><span class=\"S2B7F S2C S2\" id=\"tg_147\">Mat\u00e9riels et installations de fabrication </span><span class=\"S2B80 S2C S2\" id=\"th_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B81 S2B S2\" id=\"ti_147\">Installations r\u00e9seaux (eau, vapeur, \u00e9lectricit\u00e9, surveillance\u2026) </span><span class=\"S2B82 S2C S2\" id=\"tj_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B83 S2C S2\" id=\"tk_147\">R\u00e9servoirs et citernes fixes </span><span class=\"S2B84 S2C S2\" id=\"tl_147\">Lin\u00e9aire 12 ans </span><span class=\"S2B85 S2C S2\" id=\"tm_147\">Foreuse, Pelles, Chargeuse </span><span class=\"S2B86 S2C S2\" id=\"tn_147\">D\u00e9gressif 7 ans, coef 2.1, sur 80% de </span><span class=\"S2B87 S2C S2\" id=\"to_147\">la valeur brute </span><span class=\"S2B88 S2C S2\" id=\"tp_147\">Ch\u00e2ssis Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B89 S2C S2\" id=\"tq_147\">D\u00e9gressif 10 ans coef 3 </span><span class=\"S2B8A S2C S2\" id=\"tr_147\">Body Unit\u00e9 Mobile de Fabrication </span><span class=\"S2B8B S2C S2\" id=\"ts_147\">Lin\u00e9aire 10 ans </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDepreciationExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13003": {
   "value": "<span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForEnvironmentRelatedExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13004": {
   "value": "<span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span><span class=\"S2FBF S87 S2\" id=\"t4_164\">5.5. Dotations et reprises de provisions </span><span class=\"S2FC0 S411 S2\" id=\"t5_164\">En milliers d\u2019euros </span><span class=\"S2FC1 S87 S2\" id=\"t6_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FC2 S87 S2\" id=\"t7_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FC3 S2C S2\" id=\"t8_164\">Sinistres </span><span class=\"S2FC4 S2C S2\" id=\"t9_164\">(471) </span><span class=\"S2FC5 S2C S2\" id=\"ta_164\">1 170 </span><span class=\"S2FC6 S2C S2\" id=\"tb_164\">Litiges </span><span class=\"S2FC7 S2C S2\" id=\"tc_164\">101 </span><span class=\"S2FC8 S2C S2\" id=\"td_164\">(19) </span><span class=\"S2FC9 S2C S2\" id=\"te_164\">D\u00e9mant\u00e8lement, d\u00e9pollution </span><span class=\"S2FCA S2C S2\" id=\"tf_164\">(45) </span><span class=\"S2FCB S2C S2\" id=\"tg_164\">97 </span><span class=\"S2FCC S2C S2\" id=\"th_164\">Pertes \u00e0 terminaison </span><span class=\"S2FCD S2C S2\" id=\"ti_164\">(541) </span><span class=\"S2FCE S2C S2\" id=\"tj_164\">100 </span><span class=\"S2FCF S2C S2\" id=\"tk_164\">Garanties </span><span class=\"S2FD0 S2C S2\" id=\"tl_164\">0 </span><span class=\"S2FD1 S2C S2\" id=\"tm_164\">- </span><span class=\"S2FD2 S2C S2\" id=\"tn_164\">Autres pour Risques et Charges (1) </span><span class=\"S2FD3 S2C S2\" id=\"to_164\">2 589 </span><span class=\"S2FD4 S2C S2\" id=\"tp_164\">(1 651) </span><span class=\"S2FD5 S2C S2\" id=\"tq_164\">Clients (2) </span><span class=\"S2FD6 S2C S2\" id=\"tr_164\">1 605 </span><span class=\"S2FD7 S2C S2\" id=\"ts_164\">(1 418) </span><span class=\"S2FD8 S2C S2\" id=\"tt_164\">Stocks </span><span class=\"S2FD9 S2C S2\" id=\"tu_164\">303 </span><span class=\"S2FDA S2C S2\" id=\"tv_164\">(236) </span><span class=\"S2FDB S2C S2\" id=\"tw_164\">Autres actifs circulants (3) </span><span class=\"S2FDC S2C S2\" id=\"tx_164\">(1 786) </span><span class=\"S2FDD S2C S2\" id=\"ty_164\">(836) </span><span class=\"S2FDE S87 S2\" id=\"tz_164\">Total des dotations et reprises de provisions </span><span class=\"S2FDF S87 S2\" id=\"t10_164\">1 755 </span><span class=\"S2FE0 S87 S2\" id=\"t11_164\">(2 793) </span><span class=\"S2FE1 S2B S2\" id=\"t12_164\">(1) Dont reprise de provision d\u2019\u00e9vacuation des d\u00e9chets sur le site Ecocentre (1M\u20ac). Pour rappel en </span><span class=\"S2FE2 S2C S2\" id=\"t13_164\">2021 une provision a \u00e9t\u00e9 constat\u00e9e relative \u00e0 un litige. </span><span class=\"S2FE3 S2C S2\" id=\"t14_164\">(2) La variation est principalement due au dotations/reprises des clients au Maroc et en Italie. </span>(3) Sont provisionn\u00e9s les cr\u00e9dits de TVA des filiales africaines<span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span><span class=\"S39ED S2B S2\" id=\"t2z_195\">Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement sensibles aux taux d\u2019actualisation. Ainsi, une hausse de 0.5 point du taux d\u2019actualisation </span><span class=\"S39EE S2B S2\" id=\"t30_195\">diminuerait la valeur actuelle des obligations de 2,4 millions d\u2019euros. </span><span class=\"S39EF S87 S2\" id=\"t2_196\">6.13. Autres provisions </span><span class=\"S39F0 S411 S2\" id=\"t3_196\">En milliers d\u2019euros </span><span class=\"S39F1 S87 S2\" id=\"t4_196\">D\u00e9mant. </span><span class=\"S39F2 S87 S2\" id=\"t5_196\">Provisions sur </span><span class=\"S39F3 S87 S2\" id=\"t6_196\">Contrats </span><span class=\"S39F4 S87 S2\" id=\"t7_196\">Autres (1) </span><span class=\"S39F5 S87 S2\" id=\"t8_196\">Total </span><span class=\"S39F6 S87 S2\" id=\"t9_196\">D\u00e9contam. </span><span class=\"S39F7 S87 S2\" id=\"ta_196\">D\u00e9pol. </span><span class=\"S39F8 S87 S2\" id=\"tb_196\">Au 31 d\u00e9cembre 2021 </span><span class=\"S39F9 S87 S2\" id=\"tc_196\">14 461 </span><span class=\"S39FA S87 S2\" id=\"td_196\">696 </span><span class=\"S39FB S87 S2\" id=\"te_196\">8 992 </span><span class=\"S39FC S87 S2\" id=\"tf_196\">24 150 </span><span class=\"S39FD S2C S2\" id=\"tg_196\">Provisions suppl\u00e9mentaires </span><span class=\"S39FE S2C S2\" id=\"th_196\">144 </span><span class=\"S39FF S2C S2\" id=\"ti_196\">1 740 </span><span class=\"S3A00 S2C S2\" id=\"tj_196\">1 675 </span><span class=\"S3A01 S2C S2\" id=\"tk_196\">3 559 </span><span class=\"S3A02 S2C S2\" id=\"tl_196\">Reprises </span><span class=\"S3A03 S2C S2\" id=\"tm_196\">(100) </span><span class=\"S3A04 S2C S2\" id=\"tn_196\">(1 199) </span><span class=\"S3A05 S2C S2\" id=\"to_196\">(3 949) </span><span class=\"S3A06 S2C S2\" id=\"tp_196\">(5 248) </span><span class=\"S3A07 S2C S2\" id=\"tq_196\">Variation de p\u00e9rim\u00e8tre </span><span class=\"S3A08 S2C S2\" id=\"tr_196\">- </span><span class=\"S3A09 S2C S2\" id=\"ts_196\">- </span><span class=\"S3A0A S2C S2\" id=\"tt_196\">- </span><span class=\"S3A0B S2C S2\" id=\"tu_196\">- </span><span class=\"S3A0C S2C S2\" id=\"tv_196\">Variation du montant actualis\u00e9 </span><span class=\"S3A0D S2C S2\" id=\"tw_196\">(690) </span><span class=\"S3A0E S2C S2\" id=\"tx_196\">- </span><span class=\"S3A0F S2C S2\" id=\"ty_196\">- </span><span class=\"S3A10 S2C S2\" id=\"tz_196\">(690) </span><span class=\"S3A11 S2C S2\" id=\"t10_196\">(effet temps et modification du taux) </span><span class=\"S3A12 S2C S2\" id=\"t11_196\">Ecart de conversion </span><span class=\"S3A13 S2C S2\" id=\"t12_196\">(484) </span><span class=\"S3A14 S2C S2\" id=\"t13_196\">- </span><span class=\"S3A15 S2C S2\" id=\"t14_196\">(46) </span><span class=\"S3A16 S2C S2\" id=\"t15_196\">(530) </span><span class=\"S3A17 S2C S2\" id=\"t16_196\">Autres mouvements (2) </span><span class=\"S3A18 S2C S2\" id=\"t17_196\">- </span><span class=\"S3A19 S2C S2\" id=\"t18_196\">969 </span><span class=\"S3A1A S2C S2\" id=\"t19_196\">969 </span><span class=\"S3A1B S87 S2\" id=\"t1a_196\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3A1C S87 S2\" id=\"t1b_196\">13 331 </span><span class=\"S3A1D S87 S2\" id=\"t1c_196\">1 237 </span><span class=\"S3A1E S87 S2\" id=\"t1d_196\">7 641 </span><span class=\"S3A1F S87 S2\" id=\"t1e_196\">22 210 </span><span class=\"S3A20 S2C S2\" id=\"t1f_196\">(1) </span><span class=\"S3A21 S2C S2\" id=\"t1g_196\">Les autres provisions pour risques et charges correspondent essentiellement aux risques de </span><span class=\"S3A22 S2B S2\" id=\"t1h_196\">l\u2019activit\u00e9 courante du groupe (litiges commerciaux et prud\u2019homaux, franchises sur les sinistres </span><span class=\"S3A23 S2B S2\" id=\"t1i_196\">assur\u00e9s\u2026). </span><span class=\"S3A24 S2C S2\" id=\"t1j_196\">La variation des autres provisions pour risques sont li\u00e9es \u00e0 la sinistralit\u00e9 et aux plans de </span><span class=\"S3A25 S2C S2\" id=\"t1k_196\">restructuration. </span><span class=\"S3A26 S2C S2\" id=\"t1l_196\">(2) </span><span class=\"S3A27 S2B S2\" id=\"t1m_196\">Les autres mouvements sont principalement constitu\u00e9s d\u2019une provision pour charge constat\u00e9e </span><span class=\"S3A28 S2B S2\" id=\"t1n_196\">sur la plateforme Ecocentre chez 2B Recyclage pour 1 048K\u20ac. </span><span class=\"S3A29 S118C S2\" id=\"t1o_196\">D\u00e9tail des autres provisions entre non courant et courant </span><span class=\"S3A2A S411 S2\" id=\"t1p_196\">En milliers d\u2019euros </span><span class=\"S3A2B S87 S2\" id=\"t1q_196\">31 d\u00e9cembre 2022 </span><span class=\"S3A2C S87 S2\" id=\"t1r_196\">31 d\u00e9cembre 2021 </span><span class=\"S3A2D S2C S2\" id=\"t1s_196\">Non courant </span><span class=\"S3A2E S2C S2\" id=\"t1t_196\">19 208 </span><span class=\"S3A2F S2C S2\" id=\"t1u_196\">21 721 </span><span class=\"S3A30 S2C S2\" id=\"t1v_196\">Courant </span><span class=\"S3A31 S2C S2\" id=\"t1w_196\">3 002 </span><span class=\"S3A32 S2C S2\" id=\"t1x_196\">2 429 </span><span class=\"S3A33 S87 S2\" id=\"t1y_196\">Total </span><span class=\"S3A34 S87 S2\" id=\"t1z_196\">22 210 </span><span class=\"S3A35 S87 S2\" id=\"t20_196\">24 150 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfProvisionsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13005": {
   "value": "<span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S2C41 S87 S2\" id=\"tq_151\">3.3.26. Provisions </span><span class=\"S2C42 S2C S2\" id=\"tr_151\">Conform\u00e9ment \u00e0 IAS 37, les provisions sont constat\u00e9es lorsque : </span><span class=\"S2C43 S88 S2\" id=\"ts_151\">\u2022 </span><span class=\"S2C44 S2B S2\" id=\"tt_151\">Il existe une obligation actuelle (juridique ou implicite) r\u00e9sultant d\u2019un \u00e9v\u00e9nement pass\u00e9 ; </span><span class=\"S2C45 S88 S2\" id=\"tu_151\">\u2022 </span><span class=\"S2C46 S2B S2\" id=\"tv_151\">Il est probable qu\u2019une sortie de ressources repr\u00e9sentatives d\u2019avantages \u00e9conomiques sera </span><span class=\"S2C47 S2C S2\" id=\"tw_151\">n\u00e9cessaire pour \u00e9teindre cette obligation ; et </span><span class=\"S2C48 S88 S2\" id=\"tx_151\">\u2022 </span><span class=\"S2C49 S2B S2\" id=\"ty_151\">Le montant de l\u2019obligation peut \u00eatre estim\u00e9 de mani\u00e8re fiable. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForProvisionsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13006": {
   "value": "<span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span><span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span><span class=\"S39ED S2B S2\" id=\"t2z_195\">Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement sensibles aux taux d\u2019actualisation. Ainsi, une hausse de 0.5 point du taux d\u2019actualisation </span>diminuerait la valeur actuelle des obligations de 2,4 millions d\u2019euros<span class=\"S39EF S87 S2\" id=\"t2_196\">6.13. Autres provisions </span><span class=\"S39F0 S411 S2\" id=\"t3_196\">En milliers d\u2019euros </span><span class=\"S39F1 S87 S2\" id=\"t4_196\">D\u00e9mant. </span><span class=\"S39F2 S87 S2\" id=\"t5_196\">Provisions sur </span><span class=\"S39F3 S87 S2\" id=\"t6_196\">Contrats </span><span class=\"S39F4 S87 S2\" id=\"t7_196\">Autres (1) </span><span class=\"S39F5 S87 S2\" id=\"t8_196\">Total </span><span class=\"S39F6 S87 S2\" id=\"t9_196\">D\u00e9contam. </span><span class=\"S39F7 S87 S2\" id=\"ta_196\">D\u00e9pol. </span><span class=\"S39F8 S87 S2\" id=\"tb_196\">Au 31 d\u00e9cembre 2021 </span><span class=\"S39F9 S87 S2\" id=\"tc_196\">14 461 </span><span class=\"S39FA S87 S2\" id=\"td_196\">696 </span><span class=\"S39FB S87 S2\" id=\"te_196\">8 992 </span><span class=\"S39FC S87 S2\" id=\"tf_196\">24 150 </span><span class=\"S39FD S2C S2\" id=\"tg_196\">Provisions suppl\u00e9mentaires </span><span class=\"S39FE S2C S2\" id=\"th_196\">144 </span><span class=\"S39FF S2C S2\" id=\"ti_196\">1 740 </span><span class=\"S3A00 S2C S2\" id=\"tj_196\">1 675 </span><span class=\"S3A01 S2C S2\" id=\"tk_196\">3 559 </span><span class=\"S3A02 S2C S2\" id=\"tl_196\">Reprises </span><span class=\"S3A03 S2C S2\" id=\"tm_196\">(100) </span><span class=\"S3A04 S2C S2\" id=\"tn_196\">(1 199) </span><span class=\"S3A05 S2C S2\" id=\"to_196\">(3 949) </span><span class=\"S3A06 S2C S2\" id=\"tp_196\">(5 248) </span><span class=\"S3A07 S2C S2\" id=\"tq_196\">Variation de p\u00e9rim\u00e8tre </span><span class=\"S3A08 S2C S2\" id=\"tr_196\">- </span><span class=\"S3A09 S2C S2\" id=\"ts_196\">- </span><span class=\"S3A0A S2C S2\" id=\"tt_196\">- </span><span class=\"S3A0B S2C S2\" id=\"tu_196\">- </span><span class=\"S3A0C S2C S2\" id=\"tv_196\">Variation du montant actualis\u00e9 </span><span class=\"S3A0D S2C S2\" id=\"tw_196\">(690) </span><span class=\"S3A0E S2C S2\" id=\"tx_196\">- </span><span class=\"S3A0F S2C S2\" id=\"ty_196\">- </span><span class=\"S3A10 S2C S2\" id=\"tz_196\">(690) </span><span class=\"S3A11 S2C S2\" id=\"t10_196\">(effet temps et modification du taux) </span><span class=\"S3A12 S2C S2\" id=\"t11_196\">Ecart de conversion </span><span class=\"S3A13 S2C S2\" id=\"t12_196\">(484) </span><span class=\"S3A14 S2C S2\" id=\"t13_196\">- </span><span class=\"S3A15 S2C S2\" id=\"t14_196\">(46) </span><span class=\"S3A16 S2C S2\" id=\"t15_196\">(530) </span><span class=\"S3A17 S2C S2\" id=\"t16_196\">Autres mouvements (2) </span><span class=\"S3A18 S2C S2\" id=\"t17_196\">- </span><span class=\"S3A19 S2C S2\" id=\"t18_196\">969 </span><span class=\"S3A1A S2C S2\" id=\"t19_196\">969 </span><span class=\"S3A1B S87 S2\" id=\"t1a_196\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3A1C S87 S2\" id=\"t1b_196\">13 331 </span><span class=\"S3A1D S87 S2\" id=\"t1c_196\">1 237 </span><span class=\"S3A1E S87 S2\" id=\"t1d_196\">7 641 </span><span class=\"S3A1F S87 S2\" id=\"t1e_196\">22 210 </span><span class=\"S3A20 S2C S2\" id=\"t1f_196\">(1) </span><span class=\"S3A21 S2C S2\" id=\"t1g_196\">Les autres provisions pour risques et charges correspondent essentiellement aux risques de </span><span class=\"S3A22 S2B S2\" id=\"t1h_196\">l\u2019activit\u00e9 courante du groupe (litiges commerciaux et prud\u2019homaux, franchises sur les sinistres </span><span class=\"S3A23 S2B S2\" id=\"t1i_196\">assur\u00e9s\u2026). </span><span class=\"S3A24 S2C S2\" id=\"t1j_196\">La variation des autres provisions pour risques sont li\u00e9es \u00e0 la sinistralit\u00e9 et aux plans de </span><span class=\"S3A25 S2C S2\" id=\"t1k_196\">restructuration. </span><span class=\"S3A26 S2C S2\" id=\"t1l_196\">(2) </span><span class=\"S3A27 S2B S2\" id=\"t1m_196\">Les autres mouvements sont principalement constitu\u00e9s d\u2019une provision pour charge constat\u00e9e </span><span class=\"S3A28 S2B S2\" id=\"t1n_196\">sur la plateforme Ecocentre chez 2B Recyclage pour 1 048K\u20ac. </span><span class=\"S3A29 S118C S2\" id=\"t1o_196\">D\u00e9tail des autres provisions entre non courant et courant </span><span class=\"S3A2A S411 S2\" id=\"t1p_196\">En milliers d\u2019euros </span><span class=\"S3A2B S87 S2\" id=\"t1q_196\">31 d\u00e9cembre 2022 </span><span class=\"S3A2C S87 S2\" id=\"t1r_196\">31 d\u00e9cembre 2021 </span><span class=\"S3A2D S2C S2\" id=\"t1s_196\">Non courant </span><span class=\"S3A2E S2C S2\" id=\"t1t_196\">19 208 </span><span class=\"S3A2F S2C S2\" id=\"t1u_196\">21 721 </span><span class=\"S3A30 S2C S2\" id=\"t1v_196\">Courant </span><span class=\"S3A31 S2C S2\" id=\"t1w_196\">3 002 </span><span class=\"S3A32 S2C S2\" id=\"t1x_196\">2 429 </span><span class=\"S3A33 S87 S2\" id=\"t1y_196\">Total </span><span class=\"S3A34 S87 S2\" id=\"t1z_196\">22 210 </span><span class=\"S3A35 S87 S2\" id=\"t20_196\">24 150 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherProvisionsContingentLiabilitiesAndContingentAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13007": {
   "value": "<span class=\"S2B8C S87 S2\" id=\"tt_147\">3.3.11. Provisions pour d\u00e9mant\u00e8lement d\u00e9contamination </span><span class=\"S2B8D S2B S2\" id=\"tu_147\">Lorsqu\u2019une obligation l\u00e9gale, contractuelle ou implicite rend n\u00e9cessaire le r\u00e9am\u00e9nagement de sites de </span><span class=\"S2B8E S2C S2\" id=\"tv_147\">production du Groupe, les co\u00fbts correspondants sont estim\u00e9s et activ\u00e9s. La provision est comptabilis\u00e9e </span><span class=\"S2B8F S2B S2\" id=\"tw_147\">initialement \u00e0 la mise en service de l\u2019immobilisati</span><span class=\"S2B90 S2C S2\" id=\"tx_147\">on en contrepartie du co\u00fbt de revient amortissable de </span><span class=\"S2B91 S2B S2\" id=\"ty_147\">l\u2019immobilisation. </span><span class=\"S2B92 S2C S2\" id=\"tz_147\">Les co\u00fbts de d\u00e9mant\u00e8lement et de d\u00e9contamination constituent une obligation imm\u00e9diate, qui se traduit </span><span class=\"S2B93 S2C S2\" id=\"t10_147\">dans les comptes consolid\u00e9s par une augmentation de valeur des actifs et enregis</span><span class=\"S2B94 S2B S2\" id=\"t11_147\">trement d\u2019une provision </span><span class=\"S2B95 S2C S2\" id=\"t12_147\">correspondante. </span><span class=\"S2B96 S2C S2\" id=\"t13_147\">Les provisions environnementales sont calcul\u00e9es selon un mod\u00e8le qui \u00e9value les co\u00fbts de </span><span class=\"S2B97 S2C S2\" id=\"t14_147\">d\u00e9mant\u00e8lement, de d\u00e9contamination et de d\u00e9pollution des sols. La provision est calcul\u00e9e site par site et </span><span class=\"S2B98 S2C S2\" id=\"t15_147\">est estim\u00e9e \u00e0 partir d</span><span class=\"S2B99 S2B S2\" id=\"t16_147\">e la valeur actuelle des co\u00fbts attendus des travaux concern\u00e9s, en fonction de l\u2019\u00e9tude </span><span class=\"S2B9A S2C S2\" id=\"t17_147\">historique des activit\u00e9s r\u00e9alis\u00e9es sur le site. Ces \u00e9l\u00e9ments sont syst\u00e9matiquement affin\u00e9s et mis \u00e0 jour \u00e0 </span><span class=\"S2B9B S2C S2\" id=\"t18_147\">travers des campagnes de pr\u00e9l\u00e8vement r\u00e9alis\u00e9es par un organisme ext\u00e9rieur. Le montant est \u00e9valu\u00e9 sur </span><span class=\"S2B9C S2B S2\" id=\"t19_147\">la base des retours d\u2019exp\u00e9rience r\u00e9alis\u00e9s sur des sites du groupe. Les op\u00e9rations effectu\u00e9es chaque ann\u00e9e </span><span class=\"S2B9D S2B S2\" id=\"t1a_147\">permettent de mettre \u00e0 jour les bases de calcul. Ces co\u00fbts font l\u2019objet d\u2019une actualisation calcul\u00e9e en </span><span class=\"S2B9E S2C S2\" id=\"t1b_147\">fonction de la dur\u00e9e de vie estim\u00e9e des lignes de production et des sites industriels. </span><span class=\"S2B9F S87 S2\" id=\"t1c_147\">3.3.12. Provisions pour d\u00e9pollution </span><span class=\"S2BA0 S2B S2\" id=\"t1d_147\">Lorsque le Groupe estime qu\u2019il a une obligation l\u00e9gale ou implicite li\u00e9e \u00e0 un risque environnemental </span><span class=\"S2BA1 S2B S2\" id=\"t1e_147\">dont l\u2019extinction devrait se traduire </span><span class=\"S2BA2 S2C S2\" id=\"t1f_147\">par une sortie de ressources, une provision correspondant aux co\u00fbts </span><span class=\"S2BA3 S2B S2\" id=\"t1g_147\">futurs estim\u00e9s est comptabilis\u00e9e sans tenir compte des indemnit\u00e9s d\u2019assurance \u00e9ventuelles (seules les </span><span class=\"S2BA4 S2B S2\" id=\"t1h_147\">indemnit\u00e9s d\u2019assurance quasi certaines sont comptabilis\u00e9es \u00e0 l\u2019actif du bilan). </span><span class=\"S2BA5 S2C S2\" id=\"t1i_147\">Les autres co\u00fbts environnementaux sont comptabilis\u00e9s en charges lors de leur r\u00e9alisation. </span><span class=\"S2460 SE55 S2\" id=\"t1_148\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_148\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_148\">148 </span><span class=\"S2BA6 S2C S2\" id=\"t4_148\">Les co\u00fbts de d\u00e9pollution constituent une obligation progressive qui se traduit dans les comptes </span><span class=\"S2BA7 S2C S2\" id=\"t5_148\">consolid\u00e9s par une provision. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDecommissioningRestorationAndRehabilitationProvisionsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13053": {
   "value": "<span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInvestmentPropertyExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13054": {
   "value": "<span class=\"S2BA8 S87 S2\" id=\"t6_148\">3.3.13. Immeubles de placement </span><span class=\"S2BA9 S2C S2\" id=\"t7_148\">Selon IAS 40, un immeuble de placement est un bien immobilier, d\u00e9tenu par le propri\u00e9taire (ou par le </span><span class=\"S2BAA S2C S2\" id=\"t8_148\">preneur dans un contrat de location, au titre d'un droit d'utilisation constat\u00e9 selon IFRS 16) : </span><span class=\"S2BAB S16EE S2\" id=\"t9_148\">\u2022 </span><span class=\"S2BAC S2C S2\" id=\"ta_148\">pour en retirer des loyers ; </span><span class=\"S2BAD S16EE S2\" id=\"tb_148\">\u2022 </span><span class=\"S2BAE S2C S2\" id=\"tc_148\">pour en valoriser le capital ; ou </span><span class=\"S2BAF S16EE S2\" id=\"td_148\">\u2022 </span><span class=\"S2BB0 S2C S2\" id=\"te_148\">pour les deux. </span><span class=\"S2BB1 S2C S2\" id=\"tf_148\">Ne constitue donc pas un immeuble de placement, un bien immobilier : </span><span class=\"S2BB2 S16EE S2\" id=\"tg_148\">\u2022 </span><span class=\"S2BB3 S2C S2\" id=\"th_148\">utilis\u00e9 dans la production ou la fourniture de biens et services ou \u00e0 des fins administratives ; ou </span><span class=\"S2BB4 S16EE S2\" id=\"ti_148\">\u2022 </span><span class=\"S2BB5 S2C S2\" id=\"tj_148\">ayant pour objectif d'\u00eatre vendu dans le cadre de l'activit\u00e9 ordinaire. </span><span class=\"S2BB6 S2C S2\" id=\"tk_148\">Deux mod\u00e8les de valorisation de ces actifs sont autoris\u00e9s pour \u00e9valuer les immeubles de placement, </span><span class=\"S2BB7 S2C S2\" id=\"tl_148\">apr\u00e8s leur comptabilisation initiale : le mod\u00e8le du co\u00fbt amorti et le mod\u00e8le de la juste valeur. </span><span class=\"S2BB8 S2C S2\" id=\"tm_148\">Le Groupe a retenu la m\u00e9thode du co\u00fbt amorti. Ces actifs sont \u00e9valu\u00e9s conform\u00e9ment aux dispositions </span><span class=\"S2BB9 S2C S2\" id=\"tn_148\">de la norme IAS 16, \u00e0 leur co\u00fbt diminu\u00e9 du cumul des amortissements \u00e9valu\u00e9s et comptabilis\u00e9s selon la </span><span class=\"S2BBA S2C S2\" id=\"to_148\">norme IAS 16 et du cumul des pertes de valeur \u00e9valu\u00e9es et comptabilis\u00e9es selon la norme IAS 36 </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInvestmentPropertyExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13074": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span>pr\u00e9sent\u00e9s nets des concours bancaires courants<span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span><span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span><span class=\"S38A4 S118C S2\" id=\"t4_193\">Ech\u00e9ancier des dettes financi\u00e8res non courantes et instruments financiers </span><span class=\"S33C2 S411 S2\" id=\"t5_193\">En milliers d\u2019euros </span><span class=\"S38A5 S87 S2\" id=\"t6_193\">Emprunts </span><span class=\"S38A6 S87 S2\" id=\"t7_193\">bancaires et </span><span class=\"S38A7 S87 S2\" id=\"t8_193\">obligataires </span><span class=\"S38A8 S87 S2\" id=\"t9_193\">Dettes sur </span><span class=\"S38A9 S87 S2\" id=\"ta_193\">location </span><span class=\"S38AA S87 S2\" id=\"tb_193\">financement </span><span class=\"S38AB S87 S2\" id=\"tc_193\">Total au 31 </span><span class=\"S38AC S87 S2\" id=\"td_193\">d\u00e9cembre 2022 </span><span class=\"S38AD S87 S2\" id=\"te_193\">Total au 31 d\u00e9cembre </span><span class=\"S38AE S87 S2\" id=\"tf_193\">2021 </span><span class=\"S38AF S2C S2\" id=\"tg_193\">Entre 1 et 2 ans </span><span class=\"S38B0 S2C S2\" id=\"th_193\">11 269 </span><span class=\"S38B1 S2C S2\" id=\"ti_193\">5 886 </span><span class=\"S38B2 S87 S2\" id=\"tj_193\">17 155 </span><span class=\"S33D1 S87 S2\" id=\"tk_193\">31 056 </span><span class=\"S38B3 S2C S2\" id=\"tl_193\">Entre 2 et 3 ans </span><span class=\"S38B4 S2C S2\" id=\"tm_193\">10 743 </span><span class=\"S38B5 S2C S2\" id=\"tn_193\">3 778 </span><span class=\"S38B6 S87 S2\" id=\"to_193\">14 521 </span><span class=\"S38B7 S87 S2\" id=\"tp_193\">12 172 </span><span class=\"S38B8 S2C S2\" id=\"tq_193\">Entre 3 et 4 ans </span><span class=\"S38B9 S2C S2\" id=\"tr_193\">6 810 </span><span class=\"S38BA S2C S2\" id=\"ts_193\">1 481 </span><span class=\"S38BB S87 S2\" id=\"tt_193\">8 291 </span><span class=\"S346B S87 S2\" id=\"tu_193\">10 907 </span><span class=\"S38BC S2C S2\" id=\"tv_193\">Entre 4 et 5 ans </span><span class=\"S38BD S2C S2\" id=\"tw_193\">16 230 </span><span class=\"S38BE S2C S2\" id=\"tx_193\">1 156 </span><span class=\"S38BF S87 S2\" id=\"ty_193\">17 386 </span><span class=\"S346E S87 S2\" id=\"tz_193\">5 996 </span><span class=\"S38C0 S2C S2\" id=\"t10_193\">Plus de 5 ans </span><span class=\"S38C1 S2C S2\" id=\"t11_193\">23 759 </span><span class=\"S38C2 S2C S2\" id=\"t12_193\">1 610 </span><span class=\"S38C3 S87 S2\" id=\"t13_193\">25 369 </span><span class=\"S38C4 S87 S2\" id=\"t14_193\">5 486 </span><span class=\"S38C5 S87 S2\" id=\"t15_193\">Total </span><span class=\"S38C6 S87 S2\" id=\"t16_193\">68 811 </span><span class=\"S38C7 S87 S2\" id=\"t17_193\">13 911 </span><span class=\"S38C8 S87 S2\" id=\"t18_193\">82 722 </span><span class=\"S38C9 S87 S2\" id=\"t19_193\">65 617 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13075": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span>pr\u00e9sent\u00e9s nets des concours bancaires courants<span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span><span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13076": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span>pr\u00e9sent\u00e9s nets des concours bancaires courants",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinancialAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13077": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCreditRiskExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13078": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfAllowanceForCreditLossesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13079": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span><span class=\"S2BC4 S2C S2\" id=\"ty_148\">\u00e0 leur valeur au bilan. </span><span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForImpairmentOfFinancialAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13080": {
   "value": "<span class=\"S2BBB S87 S2\" id=\"tp_148\">3.3.14 Autres actifs financiers non courants </span><span class=\"S2BBC S2C S2\" id=\"tq_148\">Les autres actifs financiers correspondent aux titres de participations non consolid\u00e9es et aux cr\u00e9ances </span><span class=\"S2BBD S2C S2\" id=\"tr_148\">rattach\u00e9es \u00e0 ces participations. </span><span class=\"S2BBE S2C S2\" id=\"ts_148\">Les titres de participations non consolid\u00e9es repr\u00e9sentent les int\u00e9r\u00eats du Groupe dans le capital de soci\u00e9t\u00e9s </span><span class=\"S2BBF S2C S2\" id=\"tt_148\">non consolid\u00e9es en raison de leur caract\u00e8re peu significatif. </span><span class=\"S2BC0 S2C S2\" id=\"tu_148\">Une perte de valeur est constat\u00e9e en r\u00e9sultat financier en cas de baisse durable de leur valeur, d\u00e9termin\u00e9e </span><span class=\"S2BC1 S2C S2\" id=\"tv_148\">sur la base des crit\u00e8res financiers appropri\u00e9s \u00e0 la situation de chaque soci\u00e9t\u00e9, tels que la quote-part des </span><span class=\"S2BC2 S2C S2\" id=\"tw_148\">capitaux propres et les perspectives de rentabilit\u00e9. </span><span class=\"S2BC3 S2C S2\" id=\"tx_148\">Les cr\u00e9ances rattach\u00e9es \u00e0 des participations sont d\u00e9pr\u00e9ci\u00e9es lorsque leur valeur recouvrable est inf\u00e9rieure </span>\u00e0 leur valeur au bilan",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForLoansAndReceivablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13092": {
   "value": "<span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDerivativeFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13093": {
   "value": "<span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDerivativeFinancialInstrumentsAndHedgingExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13094": {
   "value": "<span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDerivativeFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13095": {
   "value": "<span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFairValueMeasurementExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13096": {
   "value": "<span class=\"S2BC5 S87 S2\" id=\"tz_148\">3.3.15. Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S2BC6 S2B S2\" id=\"t10_148\">Afin d\u2019att\u00e9nuer le risque de volatilit\u00e9 des devises \u00e9trang\u00e8res et de r\u00e9duire son exposition aux risques de </span><span class=\"S2BC7 S2B S2\" id=\"t11_148\">fluctuation des taux d\u2019int\u00e9r\u00eats, le Groupe peut avoir recours \u00e0 des instruments financiers. Le Groupe </span><span class=\"S2BC8 S2C S2\" id=\"t12_148\">applique les principes comptables sp\u00e9cifiques de la comptabilit\u00e9 de couverture dans la mesure o\u00f9 il est </span><span class=\"S2BC9 S2C S2\" id=\"t13_148\">d\u00e9montr\u00e9 que les relations de couverture entre les instruments d\u00e9riv\u00e9s et le risque couvert remplissent </span><span class=\"S2BCA S2B S2\" id=\"t14_148\">les conditions requises pour en permettre l\u2019utilisation. </span><span class=\"S2BCB S2B S2\" id=\"t15_148\">L\u2019efficacit\u00e9 de la </span><span class=\"S2BCC S2C S2\" id=\"t16_148\">couverture sur le plan comptable est v\u00e9rifi\u00e9e par le rapport des variations de valeur du </span><span class=\"S2BCD S2C S2\" id=\"t17_148\">d\u00e9riv\u00e9 et du sous-jacent couvert, ce rapport devant rester dans une fourchette comprise entre 80 et 125%. </span><span class=\"S2BCE S2C S2\" id=\"t18_148\">Les instruments d\u00e9riv\u00e9s sont comptabilis\u00e9s au bilan pour leur valeur de march\u00e9 \u00e0 la date de cl\u00f4ture. </span><span class=\"S2BCF S2C S2\" id=\"t19_148\">Les variations de valeur des instruments d\u00e9riv\u00e9s sont comptabilis\u00e9es selon les principes suivants : </span><span class=\"S2BD0 S16EE S2\" id=\"t1a_148\">\u2022 </span><span class=\"S2BD1 S2C S2\" id=\"t1b_148\">pour les instruments de couverture document\u00e9s en couverture de flux futurs, les variations de </span><span class=\"S2BD2 S2C S2\" id=\"t1c_148\">juste valeur sont enregistr\u00e9es en capitaux propres pour la partie efficace. La partie inefficace est </span><span class=\"S2BD3 S2C S2\" id=\"t1d_148\">enregistr\u00e9e en r\u00e9sultat. </span><span class=\"S2BD4 S16EE S2\" id=\"t1e_148\">\u2022 </span><span class=\"S2BD5 S2C S2\" id=\"t1f_148\">pour les instruments de couverture document\u00e9s en couverture de juste valeur et les instruments </span><span class=\"S2BD6 S2C S2\" id=\"t1g_148\">non document\u00e9s, les variations de juste valeur sont enregistr\u00e9es au compte de r\u00e9sultat. </span><span class=\"S2BD7 S2C S2\" id=\"t1h_148\">La valeur de march\u00e9 des instruments financiers est g\u00e9n\u00e9ralement d\u00e9termin\u00e9e par r\u00e9f\u00e9rence au prix de </span><span class=\"S2BD8 S2B S2\" id=\"t1i_148\">march\u00e9 r\u00e9sultant d\u2019\u00e9changes sur une bourse de valeur nationale ou un march\u00e9 de gr\u00e9 \u00e0 gr\u00e9. </span><span class=\"S2460 SE55 S2\" id=\"t1_149\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_149\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_149\">149 </span><span class=\"S2BD9 S2B S2\" id=\"t4_149\">Lorsqu\u2019aucun cours de march\u00e9 c\u00f4t\u00e9 n\u2019est disponible, la juste valeur se fonde sur des estimations </span><span class=\"S2BA7 S2B S2\" id=\"t5_149\">r\u00e9alis\u00e9es \u00e0 l\u2019aide de techniques d\u2019actualisation ou autres. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFairValueMeasurementExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13139": {
   "value": "<span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span><span class=\"S368C S87 S2\" id=\"t4_187\">6.6. Stocks et en cours </span><span class=\"S368D S411 S2\" id=\"t5_187\">En milliers d\u2019euros </span><span class=\"S368E S87 S2\" id=\"t6_187\">Mati\u00e8res </span><span class=\"S368F S87 S2\" id=\"t7_187\">premi\u00e8res </span><span class=\"S3690 S87 S2\" id=\"t8_187\">et autres </span><span class=\"S3691 S87 S2\" id=\"t9_187\">appros. </span><span class=\"S3692 S87 S2\" id=\"ta_187\">En-cours </span><span class=\"S3693 S87 S2\" id=\"tb_187\">de biens </span><span class=\"S3694 S87 S2\" id=\"tc_187\">et </span><span class=\"S3695 S87 S2\" id=\"td_187\">services </span><span class=\"S3696 S87 S2\" id=\"te_187\">Produits </span><span class=\"S3697 S87 S2\" id=\"tf_187\">interm\u00e9diaires </span><span class=\"S3698 S87 S2\" id=\"tg_187\">Marchandises </span><span class=\"S3699 S87 S2\" id=\"th_187\">Total </span><span class=\"S369A S87 S2\" id=\"ti_187\">Au 31 d\u00e9cembre 2021 </span><span class=\"S369B S2C S2\" id=\"tj_187\">Valeurs brutes </span><span class=\"S369C S2C S2\" id=\"tk_187\">19 133 </span><span class=\"S369D S2C S2\" id=\"tl_187\">723 </span><span class=\"S369E S2C S2\" id=\"tm_187\">2 925 </span><span class=\"S369F S2C S2\" id=\"tn_187\">18 353 </span><span class=\"S36A0 S87 S2\" id=\"to_187\">41 134 </span><span class=\"S36A1 S2C S2\" id=\"tp_187\">Provisions cumul\u00e9es </span><span class=\"S36A2 S2C S2\" id=\"tq_187\">(645) </span><span class=\"S36A3 S2C S2\" id=\"tr_187\">0 </span><span class=\"S36A4 S2C S2\" id=\"ts_187\">(83) </span><span class=\"S36A5 S2C S2\" id=\"tt_187\">(872) </span><span class=\"S36A6 S87 S2\" id=\"tu_187\">(1 600) </span><span class=\"S36A7 S87 S2\" id=\"tv_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36A8 S87 S2\" id=\"tw_187\">2021 </span><span class=\"S36A9 S87 S2\" id=\"tx_187\">18 488 </span><span class=\"S36AA S87 S2\" id=\"ty_187\">723 </span><span class=\"S36AB S87 S2\" id=\"tz_187\">2 842 </span><span class=\"S36AC S87 S2\" id=\"t10_187\">17 481 </span><span class=\"S36AD S87 S2\" id=\"t11_187\">39 534 </span><span class=\"S36AE S118C S2\" id=\"t12_187\">Variations de </span><span class=\"S36AF S11ED S2\" id=\"t13_187\">l\u2019exercice </span><span class=\"S36B0 S2C S2\" id=\"t14_187\">Mouvements de BFR </span><span class=\"S36B1 S2C S2\" id=\"t15_187\">15 673 </span><span class=\"S36B2 S2C S2\" id=\"t16_187\">1 519 </span><span class=\"S36B3 S2C S2\" id=\"t17_187\">993 </span><span class=\"S36B4 S2C S2\" id=\"t18_187\">2 964 </span><span class=\"S36B5 S87 S2\" id=\"t19_187\">21 150 </span><span class=\"S36B6 S2C S2\" id=\"t1a_187\">Dotations nettes aux provisions </span><span class=\"S36B7 S2C S2\" id=\"t1b_187\">141 </span><span class=\"S36B8 S2C S2\" id=\"t1c_187\">0 </span><span class=\"S36B9 S2C S2\" id=\"t1d_187\">(69) </span><span class=\"S36BA S2C S2\" id=\"t1e_187\">231 </span><span class=\"S36BB S87 S2\" id=\"t1f_187\">303 </span><span class=\"S36BC S2C S2\" id=\"t1g_187\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S36BD S2C S2\" id=\"t1h_187\">0 </span><span class=\"S36BE S2C S2\" id=\"t1i_187\">0 </span><span class=\"S36BF S2C S2\" id=\"t1j_187\">0 </span><span class=\"S36C0 S2C S2\" id=\"t1k_187\">0 </span><span class=\"S36C1 S87 S2\" id=\"t1l_187\">0 </span><span class=\"S36C2 S2C S2\" id=\"t1m_187\">Ecart de conversion </span><span class=\"S36C3 S2C S2\" id=\"t1n_187\">(532) </span><span class=\"S36C4 S2C S2\" id=\"t1o_187\">(4) </span><span class=\"S36C5 S2C S2\" id=\"t1p_187\">(60) </span><span class=\"S36C6 S2C S2\" id=\"t1q_187\">(199) </span><span class=\"S36C7 S87 S2\" id=\"t1r_187\">(796) </span><span class=\"S36C8 S2C S2\" id=\"t1s_187\">Autres </span><span class=\"S36C9 S2C S2\" id=\"t1t_187\">0 </span><span class=\"S36CA S2C S2\" id=\"t1u_187\">0 </span><span class=\"S36CB S2C S2\" id=\"t1v_187\">0 </span><span class=\"S36CC S2C S2\" id=\"t1w_187\">232 </span><span class=\"S36CD S87 S2\" id=\"t1x_187\">232 </span><span class=\"S36CE S87 S2\" id=\"t1y_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36CF S87 S2\" id=\"t1z_187\">2022 </span><span class=\"S36D0 S87 S2\" id=\"t20_187\">33 770 </span><span class=\"S36D1 S87 S2\" id=\"t21_187\">2 238 </span><span class=\"S36D2 S87 S2\" id=\"t22_187\">3 706 </span><span class=\"S36D3 S87 S2\" id=\"t23_187\">20 709 </span><span class=\"S36D4 S87 S2\" id=\"t24_187\">60 423 </span><span class=\"S36D5 S87 S2\" id=\"t25_187\">Au 31 d\u00e9cembre 2022 </span><span class=\"S36D6 S2C S2\" id=\"t26_187\">Valeurs brutes </span><span class=\"S36D7 S2C S2\" id=\"t27_187\">34 270 </span><span class=\"S36D8 S2C S2\" id=\"t28_187\">2 238 </span><span class=\"S36D9 S2C S2\" id=\"t29_187\">3 854 </span><span class=\"S36DA S2C S2\" id=\"t2a_187\">21 352 </span><span class=\"S36DB S87 S2\" id=\"t2b_187\">61 714 </span><span class=\"S36DC S2C S2\" id=\"t2c_187\">Provisions cumul\u00e9es </span><span class=\"S36DD S2C S2\" id=\"t2d_187\">(500) </span><span class=\"S36DE S2C S2\" id=\"t2e_187\">0 </span><span class=\"S36DF S2C S2\" id=\"t2f_187\">(148) </span><span class=\"S36E0 S2C S2\" id=\"t2g_187\">(643) </span><span class=\"S36E1 S87 S2\" id=\"t2h_187\">(1 291) </span><span class=\"S36E2 S87 S2\" id=\"t2i_187\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S36E3 S87 S2\" id=\"t2j_187\">2022 </span><span class=\"S36E4 S87 S2\" id=\"t2k_187\">33 770 </span><span class=\"S36E5 S87 S2\" id=\"t2l_187\">2 238 </span><span class=\"S36E6 S87 S2\" id=\"t2m_187\">3 706 </span><span class=\"S36E7 S87 S2\" id=\"t2n_187\">20 709 </span><span class=\"S36E8 S87 S2\" id=\"t2o_187\">60 423 </span><span class=\"S36E9 S2C S2\" id=\"t2p_187\">Les stocks de mati\u00e8re premi\u00e8re ont augment\u00e9 du fait des hausses de prix notamment sur le nitrite et la </span><span class=\"S36EA S2B S2\" id=\"t2q_187\">volont\u00e9 d\u2019augmenter les stocks afin de se pr\u00e9munir des risques de rupture d\u2019approvisionnement </span><span class=\"S36EB S2C S2\" id=\"t2r_187\">; </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInventoriesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13140": {
   "value": "<span class=\"S2BDA S87 S2\" id=\"t6_149\">3.3.16. Stocks </span><span class=\"S2BDB S2C S2\" id=\"t7_149\">Les stocks sont enregistr\u00e9s au plus faible du co\u00fbt de revient et de la valeur nette de r\u00e9alisation. Le co\u00fbt </span><span class=\"S2BDC S2C S2\" id=\"t8_149\">est calcul\u00e9 selon la m\u00e9thode FIFO (premier entr\u00e9 premier sorti), ou au co\u00fbt moyen unitaire pond\u00e9r\u00e9. </span><span class=\"S2BDD S2C S2\" id=\"t9_149\">Le co\u00fbt des produits en cours de production et des produits finis d\u00e9tenus en stocks inclut les mati\u00e8res </span><span class=\"S2BDE S2B S2\" id=\"ta_149\">premi\u00e8res, la main d\u2019\u0153uvre directe et une portion ad\u00e9quate </span><span class=\"S2BDF S2C S2\" id=\"tb_149\">des charges de production variables et fixes, </span><span class=\"S2BE0 S2C S2\" id=\"tc_149\">celles-ci \u00e9tant affect\u00e9es sur la base des capacit\u00e9s op\u00e9rationnelles normales. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForMeasuringInventories",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13148": {
   "value": "<span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span>ations <span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><div class=\"S0\" id=\"p176\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg176Overlay\"></div><div id=\"pg176\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_176{
fill: #FFFFFF;
}
.g1_176{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,197.1H400.8V126.9H108.4v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,177.9H395.5V146.3H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,197.1h84.4V126.9H400.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,162.1h73.7V136.6H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,187.6h73.7V162.1H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,197.1h76.6V126.9H485.2v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,152.4h66V126.9h-66v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,171.8h66V152.4h-66v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,197.1h66V171.8h-66v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,197.1H646V126.9H561.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,152.4h73.5V126.9H567.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,171.8h73.5V152.4H567.2v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,197.1h73.5V171.8H567.2v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,197.1h97V126.9H646v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,152.4h86.2V126.9H651.3v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,171.8h86.2V152.4H651.3v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,197.1h86.2V171.8H651.3v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,197.1h95.9V126.9H743v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,177.9h85.3V146.3H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,126.9H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,126.9h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,126.9h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,126.9h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,126.9H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,126.9h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,126.9h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,229.6H400.8V198H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,229.6H395.5V198H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,229.6h84.4V198H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,229.6h73.7V198H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,229.6h76.6V198H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,229.6h66V198h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,229.6H646V198H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,229.6h73.5V198H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,229.6h97V198H646v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,229.6h86.2V198H651.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,229.6h95.9V198H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,229.6h85.3V198H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,197.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,197.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,197.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,197.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,197.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,197.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,197.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,261.8H400.8V230.3H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,261.8H395.5V230.3H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,261.8h84.4V230.3H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,261.8h73.7V230.3H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,261.8h76.6V230.3H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,261.8h66V230.3h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,261.8H646V230.3H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,261.8h73.5V230.3H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,261.8h97V230.3H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,261.8h86.2V230.3H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,261.8h95.9V230.3H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,261.8h85.3V230.3H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,230.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,230.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,230.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,230.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,230.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,230.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,230.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,293.4H400.8V261.8H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,293.4H395.5V261.8H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,293.4h84.4V261.8H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,293.4h73.7V261.8H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,293.4h76.6V261.8H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,293.4h66V261.8h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,293.4H646V261.8H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,293.4h73.5V261.8H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,293.4h95.9V261.8H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,293.4h85.3V261.8H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,325.6H400.8V294.1H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,325.6H395.5V294.1H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,325.6h84.4V294.1H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,325.6h73.7V294.1H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,325.6h76.6V294.1H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,325.6h66V294.1h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,325.6H646V294.1H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,325.6h73.5V294.1H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,325.6h97V294.1H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,325.6h86.2V294.1H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,325.6h95.9V294.1H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,325.6h85.3V294.1H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,294.1H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,294.1h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,294.1h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,294.1h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,294.1H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,294.1h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,294.1h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,357.9H400.8V326.4H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,357.9H395.5V326.4H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,357.9h84.4V326.4H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,357.9h73.7V326.4H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,357.9h76.6V326.4H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,357.9h66V326.4h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,357.9H646V326.4H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,357.9h73.5V326.4H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,357.9h97V326.4H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,357.9h86.2V326.4H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,357.9h95.9V326.4H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,357.9h85.3V326.4H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,326.4H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,326.4h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,326.4h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,326.4h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,326.4H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,326.4h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,326.4h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,358.6H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,358.6h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,358.6h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,358.6h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,358.6H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,358.6h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,358.6h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,548.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,548.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,548.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,548.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,548.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,548.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,548.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,581.1H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,581.1h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,581.1h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,581.1h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,581.1H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,581.1h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,581.1h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,613.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,613.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,613.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,613.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,613.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,613.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,613.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,645.8H400.8V645H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,645.8h83.6V645H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,645.8h75.9V645H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,645.8h83.6V645H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,645.8H743V645H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,645.8h.8V645H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,645.8h95.1V645H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,709.6H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,709.6h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,709.6h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,709.6h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,709.6H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,709.6h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,709.6h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M107.3,741.9H400.8v-.8H107.3v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M399.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.5,741.9h84.7v-.8H400.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.8,741.9h77v-.8h-77v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M560.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.5,741.9h84.7v-.8H561.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.8,741.9H743v-.8H645.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M741.9,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M742.7,741.9h96.2v-.8H742.7v.8Z" class="g1_176" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_176\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_176\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_176\">176 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span></div></div><div class=\"S0\" id=\"p177\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg177Overlay\"></div><div id=\"pg177\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_177{
fill: #FFFFFF;
}
.g1_177{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,248.1h291V177.9h-291v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,228.6H394.1V197.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,248.1H512.7V177.9H399.4v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,203.3H507.4V177.9H404.7v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,222.6H507.4V203.3H404.7v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,248.1H507.4V222.6H404.7v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,248.1H615V177.9H512.7v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,203.3h91.7V177.9H518v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,222.6h91.7V203.3H518v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,248.1h91.7V222.6H518v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,248.1h91.1V177.9H615v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,203.3h80.5V177.9H620.3v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,222.6h80.5V203.3H620.3v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,248.1h80.5V222.6H620.3v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,248.1h95.8V177.9H706.1v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,228.6h85.1V197.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,177.9H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,177.9H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,177.9H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,177.9h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,177.9h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,177.9h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,177.9h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,280.3h291V248.8h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,280.3H394.1V248.8H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,280.3H512.7V248.8H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,280.3H507.4V248.8H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,280.3H615V248.8H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,280.3h91.7V248.8H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,280.3h91.1V248.8H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,280.3h80.5V248.8H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,280.3h95.8V248.8H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,280.3h85.1V248.8H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,248.8H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,248.8H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,248.8H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,248.8h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,248.8h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,248.8h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,248.8h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,312.6h291V281.1h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,312.6H394.1V281.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,312.6H512.7V281.1H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,312.6H507.4V281.1H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,312.6H615V281.1H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,312.6h91.7V281.1H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,312.6h91.1V281.1H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,312.6h80.5V281.1H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,312.6h95.8V281.1H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,312.6h85.1V281.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,281.1H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,281.1H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,281.1H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,281.1h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,281.1h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,281.1h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,281.1h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,313.3H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,313.3H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,313.3H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,313.3h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,313.3h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,313.3h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,313.3h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,472H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,472H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,472H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,472h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,472h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,472h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,472h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,504.2H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,504.2H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,504.2H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,504.2h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,504.2h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,504.2h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,504.2h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,536.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,536.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,536.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,536.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,536.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,536.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,536.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,572.4H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,572.4H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,572.4H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,572.4h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,572.4h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,572.4h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,572.4h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,637.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,637.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,637.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,637.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,637.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,637.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,637.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M107.3,670.3H399.6v-.7H107.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M398.5,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.2,670.3H512.7v-.7H399.2v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M511.6,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.3,670.3H615v-.7H512.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M613.9,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M614.6,670.3h91.5v-.7H614.6v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705,670.3h.8v-.7H705v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705.8,670.3h96.1v-.7H705.8v.7Z" class="g1_177" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_177\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_177\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_177\">177 </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span></div></div><div class=\"S0\" id=\"p178\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg178Overlay\"></div><div id=\"pg178\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_178">
      <path d="M108.4,983.9v-51h406v51Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_178{
fill: #FFFFFF;
}
.g1_178{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,197.1H421.6V126.9H113.7v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,177.9H416.2V146.3H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M421.6,197.1H524.1V126.9H421.6v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,152.4h91.9V126.9H426.9v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,171.8h91.9V152.4H426.9v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,197.1h91.9V171.8H426.9v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,197.1H633.9V126.9H524.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,152.4h99.2V126.9H529.4v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,171.8h99.2V152.4H529.4v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,197.1h99.2V171.8H529.4v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,197.1h95.2V126.9H633.9v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,162.1h84.6V136.6H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,187.6h84.6V162.1H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M729.1,197.1H820V126.9H729.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M734.4,177.9h80.1V146.3H734.4v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,126.9H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,126.9H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,126.9H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,126.9h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,126.9H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,229.6H421.6V198H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,229.6H416.2V198H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,197.8H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,197.8H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,197.8H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,197.8h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,197.8H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,261.8H421.6V230.3H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,261.8H416.2V230.3H119v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,261.8H633.9V230.3H524.1v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,261.8h99.2V230.3H529.4v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,261.8h95.2V230.3H633.9v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,261.8h84.6V230.3H639.2v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,230.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,230.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,230.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,230.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,230.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,262.6H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,262.6H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,262.6H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,262.6h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,262.6H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,421H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,421H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,421H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,421h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,421H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,453.5H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,453.5H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,453.5H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,453.5h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,453.5H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,485.7H421.6V485H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,485.7H524.1V485H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,485.7H633.9V485H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,485.7h94.5V485H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,485.7H820V485H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,521.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,521.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,521.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,521.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,521.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,585.1H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,585.1H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,585.1H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,585.1h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,585.1H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M112.6,617.4h309v-.8h-309v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M420.5,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.2,617.4H524.1v-.8H421.2v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523,617.4h.7v-.8H523v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523.7,617.4H633.9v-.8H523.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M632.8,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.5,617.4h95.6v-.8H633.5v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728,617.4h.7v-.8H728v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728.7,617.4H820v-.8H728.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,835.9h406V771.8h-406v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,819.6H509V788.1H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M514.4,835.9H661V771.8H514.4v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,803.8h136V778.5h-136v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,829.3h136V803.8h-136v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M661,835.9H796.2V771.8H661v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,803.8H790.9V778.5H666.5v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,829.3H790.9V803.8H666.5v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,771.8h406V771h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,771.8H661.2V771H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,771.8H796.2V771H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,868.4h406V836.8h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,868.4H509V836.8H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,836.7h406v-.8h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,836.7H661.2v-.8H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,836.7H796.2v-.8H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,899.9h406V868.4h-406v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,899.9H509V868.4H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.2h406V900.6h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,932.2H509V900.6H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,900.6h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,900.6H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,900.6H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,983.9h406v-51h-406v51Z" class="g0_178" />
  <path clip-path="url(#c0_178)" fill-rule="evenodd" d="M113.7,958.4H509V932.9H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,983.9H509V958.4H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.9h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,932.9H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,932.9H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1034.7h406V983.9h-406v50.8Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1009.2H509V983.9H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1034.7H509v-25.5H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067h406v-31.6h-406V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1067H509v-31.6H113.7V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1035.4h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1035.4H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1035.4H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1121.6h406v-53.9h-406v53.9Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1094.7H509v-25.3H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1120.1H509v-25.4H113.7v25.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067.7h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1067.7H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1067.7H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M107.3,1122.3H514.4v-.7H107.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M513.3,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514,1122.3H661.2v-.7H514v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.1,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.8,1122.3H796.2v-.7H660.8v.7Z" class="g1_178" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_178\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_178\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_178\">178 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span></div></div><div class=\"S0\" id=\"p179\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg179Overlay\"></div><div id=\"pg179\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_179\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_179\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_179\">179 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span></div></div><span class=\"S2460 SE55 S2\" id=\"t1_180\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_180\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_180\">180 </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span>r\u00e9ciproque",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfImpairmentOfAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13149": {
   "value": "<span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForImpairmentOfNonfinancialAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13150": {
   "value": "<span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span><span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span><span class=\"S371B S118C S2\" id=\"t1h_188\">Suivi des cr\u00e9ances clients </span><span class=\"S371C S411 S2\" id=\"t1i_188\">En milliers d\u2019euros </span><span class=\"S371D S87 S2\" id=\"t1j_188\">31 d\u00e9cembre 2022 </span><span class=\"S371E S87 S2\" id=\"t1k_188\">31 d\u00e9cembre 2021 </span><span class=\"S371F S87 S2\" id=\"t1l_188\">retrait\u00e9 </span><span class=\"S3720 S87 S2\" id=\"t1m_188\">Valeur brute au bilan </span><span class=\"S3721 S87 S2\" id=\"t1n_188\">129 176 </span><span class=\"S3722 S87 S2\" id=\"t1o_188\">115 458 </span><span class=\"S3723 S2C S2\" id=\"t1p_188\">Dont actifs non \u00e9chus et non d\u00e9pr\u00e9ci\u00e9s \u00e0 la date de </span><span class=\"S3724 S2C S2\" id=\"t1q_188\">cl\u00f4ture </span><span class=\"S3725 S2C S2\" id=\"t1r_188\">81 908 </span><span class=\"S3726 S2C S2\" id=\"t1s_188\">61 990 </span><span class=\"S3727 S2C S2\" id=\"t1t_188\">Dont actifs \u00e9chus et impay\u00e9s mais non d\u00e9pr\u00e9ci\u00e9s \u00e0 </span><span class=\"S3728 S2C S2\" id=\"t1u_188\">la date de cl\u00f4ture </span><span class=\"S3729 S2C S2\" id=\"t1v_188\">34 446 </span><span class=\"S372A S2C S2\" id=\"t1w_188\">38 896 </span><span class=\"S372B S410 S2\" id=\"t1x_188\">* \u00e9chu depuis 3 mois au plus </span><span class=\"S372C S410 S2\" id=\"t1y_188\">19 524 </span><span class=\"S372D S2C S2\" id=\"t1z_188\">19 801 </span><span class=\"S372E S410 S2\" id=\"t20_188\">* \u00e9chu depuis plus de 3 mois et moins de 6 mois </span><span class=\"S372F S410 S2\" id=\"t21_188\">4 144 </span><span class=\"S3730 S2C S2\" id=\"t22_188\">5 680 </span><span class=\"S3731 S410 S2\" id=\"t23_188\">* \u00e9chu depuis plus de 6 mois </span><span class=\"S3732 S410 S2\" id=\"t24_188\">10 778 </span><span class=\"S3733 S2C S2\" id=\"t25_188\">13 415 </span><span class=\"S3734 S2C S2\" id=\"t26_188\">Dont actifs d\u00e9pr\u00e9ci\u00e9s </span><span class=\"S3735 S2C S2\" id=\"t27_188\">12 822 </span><span class=\"S3736 S2C S2\" id=\"t28_188\">14 572 </span><span class=\"S3737 S118C S2\" id=\"t29_188\">Etat de la situation financi\u00e8re sur contrats </span><span class=\"S2460 SE55 S2\" id=\"t1_189\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_189\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_189\">189 </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfTradeAndOtherReceivablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13151": {
   "value": "<span class=\"S2BE1 S87 S2\" id=\"td_149\">3.3.17. Clients et autres d\u00e9biteurs </span><span class=\"S2BE2 S2C S2\" id=\"te_149\">Les cr\u00e9ances clients sont initialement comptabilis\u00e9es \u00e0 leur juste valeur. </span><span class=\"S2BE3 S2C S2\" id=\"tf_149\">Une d\u00e9pr\u00e9ciation </span><span class=\"S2BE4 S2B S2\" id=\"tg_149\">des cr\u00e9ances clients est constitu\u00e9e lorsqu\u2019il existe un indicateur objectif de l\u2019incapacit\u00e9 </span><span class=\"S2BE5 S2B S2\" id=\"th_149\">du Groupe \u00e0 recouvrer l\u2019int\u00e9gralit\u00e9 des montants dus dans les conditions initialement pr\u00e9vues lors de la </span><span class=\"S2BE6 S2C S2\" id=\"ti_149\">transaction. </span><span class=\"S2BE7 S2B S2\" id=\"tj_149\">Pour les contrats d\u2019affacturage ne r\u00e9pondant p</span><span class=\"S2BE8 S2C S2\" id=\"tk_149\">as aux crit\u00e8res de d\u00e9comptabilisation de la norme IAS 39, </span><span class=\"S2BE9 S2B S2\" id=\"tl_149\">le retraitement de l\u2019affacturage est op\u00e9r\u00e9. Le poste \u00ab Clients \u00bb est corrig\u00e9 des cr\u00e9ances c\u00e9d\u00e9es et le poste </span><span class=\"S2BEA S2B S2\" id=\"tm_149\">\u00ab Dettes financi\u00e8res court terme \u00bb enregistre la dette contract\u00e9e aupr\u00e8s de l\u2019\u00e9tablisseme</span><span class=\"S2BEB S2C S2\" id=\"tn_149\">nt financier. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForTradeAndOtherReceivablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13166": {
   "value": "<span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span>pr\u00e9sent\u00e9s nets des concours bancaires courants",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForHeldtomaturityInvestmentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13167": {
   "value": "<span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span><span class=\"S377E S87 S2\" id=\"t22_189\">6.8. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S377F S411 S2\" id=\"t23_189\">En milliers d\u2019euros </span><span class=\"S3780 S87 S2\" id=\"t24_189\">31 d\u00e9cembre 2022 </span><span class=\"S3781 S87 S2\" id=\"t25_189\">31 d\u00e9cembre 2021 </span><span class=\"S3782 S2C S2\" id=\"t26_189\">VMP </span><span class=\"S3783 S2B S2\" id=\"t27_189\">\u2013 </span><span class=\"S3784 S2C S2\" id=\"t28_189\">Equivalents de tr\u00e9sorerie </span><span class=\"S3785 S2C S2\" id=\"t29_189\">- </span><span class=\"S3786 S2C S2\" id=\"t2a_189\">105 </span><span class=\"S3787 S2C S2\" id=\"t2b_189\">Disponibilit\u00e9s </span><span class=\"S3788 S2C S2\" id=\"t2c_189\">27 710 </span><span class=\"S3789 S2C S2\" id=\"t2d_189\">22 748 </span><span class=\"S378A S87 S2\" id=\"t2e_189\">Total tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S378B S87 S2\" id=\"t2f_189\">27 710 </span><span class=\"S378C S87 S2\" id=\"t2g_189\">22 853 </span><span class=\"S378D S2C S2\" id=\"t2h_189\">D\u00e9couverts bancaires </span><span class=\"S378E S2C S2\" id=\"t2i_189\">(792) </span><span class=\"S378F S2C S2\" id=\"t2j_189\">(1 851) </span><span class=\"S3790 S87 S2\" id=\"t2k_189\">Total tr\u00e9sorerie nette </span><span class=\"S3791 S87 S2\" id=\"t2l_189\">26 918 </span><span class=\"S3792 S87 S2\" id=\"t2m_189\">21 002 </span><span class=\"S3793 S2C S2\" id=\"t2n_189\">Tr\u00e9sorerie reclass\u00e9e en actifs/passifs destin\u00e9s \u00e0 \u00eatre </span><span class=\"S3794 S2C S2\" id=\"t2o_189\">c\u00e9d\u00e9s </span><span class=\"S3795 S2C S2\" id=\"t2p_189\">- </span><span class=\"S3796 S2C S2\" id=\"t2q_189\">- </span><span class=\"S3797 S87 S2\" id=\"t2r_189\">Total de la tr\u00e9sorerie nette des actifs/passifs </span><span class=\"S3798 S87 S2\" id=\"t2s_189\">destin\u00e9s \u00e0 \u00eatre c\u00e9d\u00e9s </span><span class=\"S3799 S87 S2\" id=\"t2t_189\">26 918 </span><span class=\"S379A S87 S2\" id=\"t2u_189\">21 002 </span><span class=\"S379B S2B S2\" id=\"t2v_189\">Le groupe dispose en plus des lignes disponibles dans les filiales de 2 954 K\u20ac de lignes de </span><span class=\"S379C S2C S2\" id=\"t2w_189\">cr\u00e9dit </span><span class=\"S379D S2B S2\" id=\"t2x_189\">disponibles sur des cr\u00e9ances c\u00e9d\u00e9es \u00e0 SGF (factor) mais non mobilis\u00e9es au 31 d\u00e9cembre 2022 et d\u2019un </span><span class=\"S379E S2B S2\" id=\"t2y_189\">d\u00e9couvert confirm\u00e9 de 3M\u20ac utilis\u00e9 \u00e0 hauteur de 30 K\u20ac. </span><span class=\"S379F S2B S2\" id=\"t2z_189\">Le groupe dispose \u00e9galement d\u2019un cr\u00e9dit RCF \u00e0 usage multiple de 30 M\u20ac avec tirage partiel de 14 </span><span class=\"S37A0 S2B S2\" id=\"t30_189\">M\u20ac </span><span class=\"S37A1 S2C S2\" id=\"t31_189\">au 31 d\u00e9cembre 2022. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCashAndCashEquivalentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13168": {
   "value": "<span class=\"S2BEC S87 S2\" id=\"to_149\">3.3.18. Tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S2BED S2C S2\" id=\"tp_149\">La tr\u00e9sorerie comprend les disponibilit\u00e9s bancaires et les valeurs mobili\u00e8res de placement. </span><span class=\"S2BEE S2B S2\" id=\"tq_149\">Les \u00e9quivalents de tr\u00e9sorerie se composent des placements sans risque dont l\u2019\u00e9ch\u00e9ance est inf\u00e9rieure </span><span class=\"S2BEF S2C S2\" id=\"tr_149\">ou </span><span class=\"S2BF0 S2C S2\" id=\"ts_149\">\u00e9gale \u00e0 trois mois. Ils sont \u00e9valu\u00e9s \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture. Les variations de juste valeur </span><span class=\"S2BF1 S2C S2\" id=\"tt_149\">sont enregistr\u00e9es en r\u00e9sultat financier de la p\u00e9riode. </span><span class=\"S2BF2 S2C S2\" id=\"tu_149\">Pour les besoins du tableau de flux de tr\u00e9sorerie, la tr\u00e9sorerie et les \u00e9quivalents de tr\u00e9sorerie sont </span><span class=\"S2BF3 S2C S2\" id=\"tv_149\">pr\u00e9sent\u00e9s nets des concours bancaires courants. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyToDetermineComponentsOfCashAndCashEquivalents",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13187": {
   "value": "<span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinancialLiabilitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13188": {
   "value": "<span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfBorrowingsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13189": {
   "value": "<span class=\"S2BF4 S87 S2\" id=\"tw_149\">3.3.19. Dettes financi\u00e8res </span><span class=\"S2BF5 S2B S2\" id=\"tx_149\">Les emprunts et autres passifs financiers sont \u00e9valu\u00e9s au co\u00fbt amorti calcul\u00e9 \u00e0 l\u2019aide du taux d\u2019int\u00e9r\u00eat </span><span class=\"S2BF6 S2C S2\" id=\"ty_149\">effectif. </span><span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForBorrowingsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13193": {
   "value": "<span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfBorrowingCostsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13194": {
   "value": "<span class=\"S2BF7 S2A S2\" id=\"tz_149\">3.3.20. Co\u00fbts d\u2019emprunts </span><span class=\"S2BF8 S2C S2\" id=\"t10_149\">L'amortissement des frais d'\u00e9mission sur la dur\u00e9e de vie des emprunts existants est r\u00e9alis\u00e9 de mani\u00e8re </span><span class=\"S2BF9 S2C S2\" id=\"t11_149\">lin\u00e9aire, l'\u00e9cart par rapport \u00e0 une m\u00e9thode actuarielle \u00e9tant peu significatif. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForBorrowingCostsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13200": {
   "value": "<span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span><span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDeferredTaxesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13201": {
   "value": "<span class=\"S2BFA S87 S2\" id=\"t12_149\">3.3.21. Imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S2BFB S2C S2\" id=\"t13_149\">Des imp\u00f4ts diff\u00e9r\u00e9s sont comptabilis\u00e9s en utilisant la m\u00e9thode bilantielle du report variable, pour toutes </span><span class=\"S2BFC S2C S2\" id=\"t14_149\">les diff\u00e9rences temporelles existant \u00e0 la date de cl\u00f4ture entre la base fiscale des actifs et passifs et leur </span><span class=\"S2BFD S2C S2\" id=\"t15_149\">valeur comptable au bilan, ainsi que sur les d\u00e9ficits reportables, dans la mesure o\u00f9 il est probable que le </span><span class=\"S2BFE S2C S2\" id=\"t16_149\">Groupe dispose de b\u00e9n\u00e9fices futurs imposables sur lesquels ces d\u00e9ficits pourront \u00eatre imput\u00e9s. </span><span class=\"S2BFF S2B S2\" id=\"t17_149\">Les imp\u00f4ts diff\u00e9r\u00e9s sont d\u00e9termin\u00e9s \u00e0 l\u2019aide des taux d\u2019imp\u00f4ts (et des r\u00e9glementations fiscales) qui ont </span><span class=\"S2C00 S2C S2\" id=\"t18_149\">\u00e9t\u00e9 adopt\u00e9s ou quasi-adopt\u00e9s \u00e0 la </span><span class=\"S2C01 S2B S2\" id=\"t19_149\">date de cl\u00f4ture et dont il est pr\u00e9vu qu\u2019ils s\u2019appliqueront lorsque l\u2019actif </span><span class=\"S2C02 S2B S2\" id=\"t1a_149\">d\u2019imp\u00f4t diff\u00e9r\u00e9 concern\u00e9 sera r\u00e9alis\u00e9 ou le passif d\u2019imp\u00f4t diff\u00e9r\u00e9 r\u00e9gl\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDeferredIncomeTaxExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13221": {
   "value": "<span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span><span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfTradeAndOtherPayablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13222": {
   "value": "<span class=\"S2BD9 S87 S2\" id=\"t4_150\">3.3.22. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S2C03 S2C S2\" id=\"t5_150\">Les dettes fournisseurs et autres cr\u00e9diteurs sont comptabilis\u00e9s \u00e0 leur juste valeur, qui, dans la plupart des </span><span class=\"S2C04 S2C S2\" id=\"t6_150\">cas, correspond \u00e0 leur valeur nominale. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForTradeAndOtherPayablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13226": {
   "value": "<span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span>de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sulta<span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span><span class=\"S3903 S87 S2\" id=\"t4_194\">6.12. Provisions pour avantages aux salari\u00e9s </span><span class=\"S3904 S411 S2\" id=\"t5_194\">En milliers d\u2019euros </span><span class=\"S3905 S87 S2\" id=\"t6_194\">31 d\u00e9cembre 2022 </span><span class=\"S3906 S87 S2\" id=\"t7_194\">31 d\u00e9cembre 2021 </span><span class=\"S3907 S87 S2\" id=\"t8_194\">France (1) </span><span class=\"S3908 S87 S2\" id=\"t9_194\">Grande- </span><span class=\"S3909 S87 S2\" id=\"ta_194\">Bretagne </span><span class=\"S390A S87 S2\" id=\"tb_194\">(2) </span><span class=\"S390B S87 S2\" id=\"tc_194\">Italie (3) </span><span class=\"S390C S87 S2\" id=\"td_194\">Autres </span><span class=\"S390D S87 S2\" id=\"te_194\">Total </span><span class=\"S390E S87 S2\" id=\"tf_194\">France (1) </span><span class=\"S390F S87 S2\" id=\"tg_194\">Grande- </span><span class=\"S3910 S87 S2\" id=\"th_194\">Bretagne </span><span class=\"S3911 S87 S2\" id=\"ti_194\">(2) </span><span class=\"S3912 S87 S2\" id=\"tj_194\">Italie (3) </span><span class=\"S3913 S87 S2\" id=\"tk_194\">Autres </span><span class=\"S3914 S87 S2\" id=\"tl_194\">Total </span><span class=\"S3915 S87 S2\" id=\"tm_194\">Valeur </span><span class=\"S3916 S87 S2\" id=\"tn_194\">nette </span><span class=\"S3917 S87 S2\" id=\"to_194\">comptable </span><span class=\"S3918 S87 S2\" id=\"tp_194\">\u00e0 </span><span class=\"S3919 S87 S2\" id=\"tq_194\">l'ouverture </span><span class=\"S391A S2C S2\" id=\"tr_194\">4 057 </span><span class=\"S391B S2C S2\" id=\"ts_194\">5 639 </span><span class=\"S391C S2C S2\" id=\"tt_194\">689 </span><span class=\"S391D S2C S2\" id=\"tu_194\">333 </span><span class=\"S391E S2C S2\" id=\"tv_194\">10 718 </span><span class=\"S391F S2C S2\" id=\"tw_194\">5 271 </span><span class=\"S3920 S2C S2\" id=\"tx_194\">13 235 </span><span class=\"S3921 S2C S2\" id=\"ty_194\">693 </span><span class=\"S3922 S2C S2\" id=\"tz_194\">254 </span><span class=\"S3923 S2C S2\" id=\"t10_194\">19 453 </span><span class=\"S3924 S2C S2\" id=\"t11_194\">Impact IFRIC IAS 19 au 1er </span><span class=\"S3925 S2C S2\" id=\"t12_194\">janvier 2021 </span><span class=\"S3926 S2C S2\" id=\"t13_194\">- </span><span class=\"S3927 S2C S2\" id=\"t14_194\">- </span><span class=\"S3928 S2C S2\" id=\"t15_194\">- </span><span class=\"S3929 S2C S2\" id=\"t16_194\">1 </span><span class=\"S392A S2C S2\" id=\"t17_194\">- </span><span class=\"S392B S2C S2\" id=\"t18_194\">(1 060) </span><span class=\"S392C S2C S2\" id=\"t19_194\">(1 060) </span><span class=\"S392D S2C S2\" id=\"t1a_194\">Co\u00fbt des services rendus au cours </span><span class=\"S392E S2C S2\" id=\"t1b_194\">de l'exercice </span><span class=\"S392F S2C S2\" id=\"t1c_194\">344 </span><span class=\"S3930 S2C S2\" id=\"t1d_194\">- </span><span class=\"S3931 S2C S2\" id=\"t1e_194\">277 </span><span class=\"S3932 S2C S2\" id=\"t1f_194\">- </span><span class=\"S3933 S2C S2\" id=\"t1g_194\">621 </span><span class=\"S3934 S2C S2\" id=\"t1h_194\">345 </span><span class=\"S3935 S2C S2\" id=\"t1i_194\">1 </span><span class=\"S3936 S2C S2\" id=\"t1j_194\">25 </span><span class=\"S3937 S2C S2\" id=\"t1k_194\">- </span><span class=\"S3938 S2C S2\" id=\"t1l_194\">371 </span><span class=\"S3939 S2C S2\" id=\"t1m_194\">Co\u00fbt financier </span><span class=\"S393A S2C S2\" id=\"t1n_194\">35 </span><span class=\"S393B S2C S2\" id=\"t1o_194\">93 </span><span class=\"S393C S2C S2\" id=\"t1p_194\">3 </span><span class=\"S393D S2C S2\" id=\"t1q_194\">- </span><span class=\"S393E S2C S2\" id=\"t1r_194\">131 </span><span class=\"S393F S2C S2\" id=\"t1s_194\">39 </span><span class=\"S3940 S2C S2\" id=\"t1t_194\">172 </span><span class=\"S3941 S2C S2\" id=\"t1u_194\">2 </span><span class=\"S3942 S2C S2\" id=\"t1v_194\">- </span><span class=\"S3943 S2C S2\" id=\"t1w_194\">213 </span><span class=\"S3944 S2C S2\" id=\"t1x_194\">Ecarts actuariels reconnus en </span><span class=\"S3945 S2C S2\" id=\"t1y_194\">capitaux propres </span><span class=\"S3946 S2C S2\" id=\"t1z_194\">(557) </span><span class=\"S3947 S2C S2\" id=\"t20_194\">1 946 </span><span class=\"S3948 S2C S2\" id=\"t21_194\">85 </span><span class=\"S3949 S2C S2\" id=\"t22_194\">- </span><span class=\"S394A S2C S2\" id=\"t23_194\">1 474 </span><span class=\"S394B S2C S2\" id=\"t24_194\">(426) </span><span class=\"S394C S2C S2\" id=\"t25_194\">(7 316) </span><span class=\"S394D S2C S2\" id=\"t26_194\">1 </span><span class=\"S394E S2C S2\" id=\"t27_194\">- </span><span class=\"S394F S2C S2\" id=\"t28_194\">(7 741) </span><span class=\"S3950 S2C S2\" id=\"t29_194\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S3951 S2C S2\" id=\"t2a_194\">- </span><span class=\"S3952 S2C S2\" id=\"t2b_194\">- </span><span class=\"S3953 S2C S2\" id=\"t2c_194\">Cotisations vers\u00e9es </span><span class=\"S3954 S2C S2\" id=\"t2d_194\">(395) </span><span class=\"S3955 S2C S2\" id=\"t2e_194\">(1 162) </span><span class=\"S3956 S2C S2\" id=\"t2f_194\">(395) </span><span class=\"S3957 S2C S2\" id=\"t2g_194\">106 </span><span class=\"S3958 S2C S2\" id=\"t2h_194\">(1 846) </span><span class=\"S3959 S2C S2\" id=\"t2i_194\">(104) </span><span class=\"S395A S2C S2\" id=\"t2j_194\">(1 184) </span><span class=\"S395B S2C S2\" id=\"t2k_194\">(32) </span><span class=\"S395C S2C S2\" id=\"t2l_194\">76 </span><span class=\"S395D S2C S2\" id=\"t2m_194\">(1 244) </span><span class=\"S395E S2C S2\" id=\"t2n_194\">Prestations servies </span><span class=\"S395F S2C S2\" id=\"t2o_194\">Ecart de conversion </span><span class=\"S3960 S2C S2\" id=\"t2p_194\">- </span><span class=\"S3961 S2C S2\" id=\"t2q_194\">(330) </span><span class=\"S3962 S2C S2\" id=\"t2r_194\">- </span><span class=\"S3963 S2C S2\" id=\"t2s_194\">1 </span><span class=\"S3964 S2C S2\" id=\"t2t_194\">(329) </span><span class=\"S3965 S2C S2\" id=\"t2u_194\">- </span><span class=\"S3966 S2C S2\" id=\"t2v_194\">730 </span><span class=\"S3967 S2C S2\" id=\"t2w_194\">- </span><span class=\"S3968 S2C S2\" id=\"t2x_194\">2 </span><span class=\"S3969 S2C S2\" id=\"t2y_194\">732 </span><span class=\"S396A S2C S2\" id=\"t2z_194\">Reclassement Actif financier en </span><span class=\"S396B S2C S2\" id=\"t30_194\">passif financier </span><span class=\"S396C S2C S2\" id=\"t31_194\">15 </span><span class=\"S396D S2C S2\" id=\"t32_194\">- </span><span class=\"S396E S2C S2\" id=\"t33_194\">- </span><span class=\"S396F S2C S2\" id=\"t34_194\">27 </span><span class=\"S3970 S2C S2\" id=\"t35_194\">42 </span><span class=\"S3971 S2C S2\" id=\"t36_194\">(8) </span><span class=\"S3972 S2C S2\" id=\"t37_194\">- </span><span class=\"S3973 S2C S2\" id=\"t38_194\">- </span><span class=\"S3974 S2C S2\" id=\"t39_194\">(1) </span><span class=\"S3975 S2C S2\" id=\"t3a_194\">(9) </span><span class=\"S3976 S2C S2\" id=\"t3b_194\">Autres mouvements </span><span class=\"S3977 S2E S2\" id=\"t3c_194\">(1) </span><span class=\"S3978 S2C S2\" id=\"t3d_194\">- </span><span class=\"S3979 S2C S2\" id=\"t3e_194\">2 </span><span class=\"S397A S2C S2\" id=\"t3f_194\">2 </span><span class=\"S397B S87 S2\" id=\"t3g_194\">Valeur nette comptable \u00e0 la </span><span class=\"S397C S87 S2\" id=\"t3h_194\">cl\u00f4ture </span><span class=\"S397D S2C S2\" id=\"t3i_194\">3 499 </span><span class=\"S397E S2C S2\" id=\"t3j_194\">6 184 </span><span class=\"S397F S2C S2\" id=\"t3k_194\">659 </span><span class=\"S3980 S2C S2\" id=\"t3l_194\">468 </span><span class=\"S3981 S2C S2\" id=\"t3m_194\">10 810 </span><span class=\"S3982 S2C S2\" id=\"t3n_194\">4 057 </span><span class=\"S3983 S2C S2\" id=\"t3o_194\">5 639 </span><span class=\"S3984 S2C S2\" id=\"t3p_194\">689 </span><span class=\"S3985 S2C S2\" id=\"t3q_194\">333 </span><span class=\"S3986 S2C S2\" id=\"t3r_194\">10 718 </span><span class=\"S3987 S87 S2\" id=\"t4_195\">31 d\u00e9cembre 2022 </span><span class=\"S3988 S87 S2\" id=\"t5_195\">31 d\u00e9cembre 2021 </span><span class=\"S3989 S87 S2\" id=\"t6_195\">Hypoth\u00e8ses actuarielles </span><span class=\"S398A S87 S2\" id=\"t7_195\">France </span><span class=\"S398B S87 S2\" id=\"t8_195\">(1) </span><span class=\"S398C S87 S2\" id=\"t9_195\">Grande- </span><span class=\"S398D S87 S2\" id=\"ta_195\">Bretagne (2) </span><span class=\"S398E S87 S2\" id=\"tb_195\">Italie (3) </span><span class=\"S398F S87 S2\" id=\"tc_195\">Autres </span><span class=\"S3990 S87 S2\" id=\"td_195\">France </span><span class=\"S3991 S87 S2\" id=\"te_195\">(1) </span><span class=\"S3992 S87 S2\" id=\"tf_195\">Grande- </span><span class=\"S3993 S87 S2\" id=\"tg_195\">Bretagne </span><span class=\"S3994 S87 S2\" id=\"th_195\">(2) </span><span class=\"S3995 S87 S2\" id=\"ti_195\">Italie (3) </span><span class=\"S3996 S87 S2\" id=\"tj_195\">Autres </span><span class=\"S3997 S2C S2\" id=\"tk_195\">Taux d'actualisation </span><span class=\"S3998 S2C S2\" id=\"tl_195\">3,70% </span><span class=\"S3999 S2C S2\" id=\"tm_195\">4,75% </span><span class=\"S399A S2C S2\" id=\"tn_195\">3,73% </span><span class=\"S399B S2C S2\" id=\"to_195\">n.d. </span><span class=\"S399C S2C S2\" id=\"tp_195\">1,00% </span><span class=\"S399D S2C S2\" id=\"tq_195\">1,85% </span><span class=\"S399E S2C S2\" id=\"tr_195\">0,98% </span><span class=\"S399F S2C S2\" id=\"ts_195\">n.d. </span><span class=\"S39A0 S2C S2\" id=\"tt_195\">Taux d'augmentation des salaires </span><span class=\"S39A1 S2C S2\" id=\"tu_195\">2,50% </span><span class=\"S39A2 S2C S2\" id=\"tv_195\">N/A </span><span class=\"S39A3 S2C S2\" id=\"tw_195\">3,00% </span><span class=\"S39A4 S2C S2\" id=\"tx_195\">n.d. </span><span class=\"S39A5 S2C S2\" id=\"ty_195\">1,50% </span><span class=\"S39A6 S2C S2\" id=\"tz_195\">N/A </span><span class=\"S39A7 S2C S2\" id=\"t10_195\">3,00% </span><span class=\"S39A8 S2C S2\" id=\"t11_195\">n.d. </span><span class=\"S39A9 S2C S2\" id=\"t12_195\">Taux d'inflation </span><span class=\"S39AA S2C S2\" id=\"t13_195\">2,50% </span><span class=\"S39AB S2C S2\" id=\"t14_195\">2,40% </span><span class=\"S39AC S2C S2\" id=\"t15_195\">3,00% </span><span class=\"S39AD S2C S2\" id=\"t16_195\">n.d. </span><span class=\"S39AE S2C S2\" id=\"t17_195\">1,50% </span><span class=\"S39AF S2C S2\" id=\"t18_195\">2,50% </span><span class=\"S39B0 S2C S2\" id=\"t19_195\">1,25% </span><span class=\"S39B1 S2C S2\" id=\"t1a_195\">n.d. </span><span class=\"S33B4 S87 S2\" id=\"t1b_195\">Ventilation des actifs du r\u00e9gime </span><span class=\"S39B2 S2C S2\" id=\"t1c_195\">Actions </span><span class=\"S39B3 S2C S2\" id=\"t1d_195\">N/A </span><span class=\"S39B4 S2C S2\" id=\"t1e_195\">26% </span><span class=\"S39B5 S2C S2\" id=\"t1f_195\">N/A </span><span class=\"S39B6 S2C S2\" id=\"t1g_195\">n.d. </span><span class=\"S39B7 S2C S2\" id=\"t1h_195\">N/A </span><span class=\"S39B8 S2C S2\" id=\"t1i_195\">28% </span><span class=\"S39B9 S2C S2\" id=\"t1j_195\">N/A </span><span class=\"S39BA S2C S2\" id=\"t1k_195\">n.d. </span><span class=\"S39BB S2C S2\" id=\"t1l_195\">Obligations </span><span class=\"S39BC S2C S2\" id=\"t1m_195\">N/A </span><span class=\"S39BD S2C S2\" id=\"t1n_195\">43% </span><span class=\"S39BE S2C S2\" id=\"t1o_195\">N/A </span><span class=\"S39BF S2C S2\" id=\"t1p_195\">n.d. </span><span class=\"S39C0 S2C S2\" id=\"t1q_195\">N/A </span><span class=\"S39C1 S2C S2\" id=\"t1r_195\">44% </span><span class=\"S39C2 S2C S2\" id=\"t1s_195\">N/A </span><span class=\"S39C3 S2C S2\" id=\"t1t_195\">n.d. </span><span class=\"S39C4 S2C S2\" id=\"t1u_195\">Immobilier </span><span class=\"S39C5 S2C S2\" id=\"t1v_195\">N/A </span><span class=\"S39C6 S2C S2\" id=\"t1w_195\">2% </span><span class=\"S39C7 S2C S2\" id=\"t1x_195\">N/A </span><span class=\"S39C8 S2C S2\" id=\"t1y_195\">n.d. </span><span class=\"S39C9 S2C S2\" id=\"t1z_195\">N/A </span><span class=\"S39CA S2C S2\" id=\"t20_195\">0% </span><span class=\"S39CB S2C S2\" id=\"t21_195\">N/A </span><span class=\"S39CC S2C S2\" id=\"t22_195\">n.d. </span><span class=\"S39CD S2C S2\" id=\"t23_195\">Autres </span><span class=\"S39CE S2C S2\" id=\"t24_195\">N/A </span><span class=\"S39CF S2C S2\" id=\"t25_195\">29% </span><span class=\"S39D0 S2C S2\" id=\"t26_195\">N/A </span><span class=\"S39D1 S2C S2\" id=\"t27_195\">n.d. </span><span class=\"S39D2 S2C S2\" id=\"t28_195\">N/A </span><span class=\"S39D3 S2C S2\" id=\"t29_195\">28% </span><span class=\"S39D4 S2C S2\" id=\"t2a_195\">N/A </span><span class=\"S39D5 S2C S2\" id=\"t2b_195\">n.d. </span><span class=\"S39D6 S2C S2\" id=\"t2c_195\">(1) </span><span class=\"S39D7 S2C S2\" id=\"t2d_195\">Les provisions pour avantage aux salari\u00e9s des soci\u00e9t\u00e9s fran\u00e7aises comprennent les indemnit\u00e9s de fin de carri\u00e8re des salari\u00e9s ainsi que, pour la </span><span class=\"S39D8 S2B S2\" id=\"t2e_195\">soci\u00e9t\u00e9 m\u00e8re EPC, un r\u00e9gime de retraite souscrit dans le cadre de l\u2019article 39 du code g\u00e9n\u00e9ral des imp\u00f4ts, par lequel la soci</span><span class=\"S39D9 S2C S2\" id=\"t2f_195\">\u00e9t\u00e9 garantit le niveau </span><span class=\"S39DA S2B S2\" id=\"t2g_195\">futur des prestations d\u00e9finies dans l\u2019accord </span><span class=\"S39DB S2C S2\" id=\"t2h_195\">(2) </span><span class=\"S39DC S2C S2\" id=\"t2i_195\">La provision pour avan</span><span class=\"S39DD S2B S2\" id=\"t2j_195\">tage aux salari\u00e9s d\u2019EPC UK correspond \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations d\u00e9finies </span><span class=\"S39DE S2B S2\" id=\"t2k_195\">fonctionnant comme un fonds de pension. Ce fond est ferm\u00e9 aux nouveaux entrants et \u00e0 l\u2019acquisition de nouveaux droits. </span><span class=\"S39DF S2C S2\" id=\"t2l_195\">(3) </span><span class=\"S39E0 S2C S2\" id=\"t2m_195\">Les provisions pour </span><span class=\"S39E1 S2B S2\" id=\"t2n_195\">avantage aux salari\u00e9s des soci\u00e9t\u00e9s italiennes correspondent \u00e0 une provision pr\u00e9vue dans le cadre d\u2019un r\u00e9gime \u00e0 prestations </span><span class=\"S39E2 S2B S2\" id=\"t2o_195\">d\u00e9finies. Il s\u2019agit du r\u00e9gime des TFR, syst\u00e8me de r\u00e9mun\u00e9ration diff\u00e9r\u00e9e, \u00e9ligible IAS 19R. </span><span class=\"S39E3 S2C S2\" id=\"t2p_195\">Les hypoth\u00e8ses actuarielles sont \u00e9tablies par des experts ind\u00e9pendants en fonction des zones g\u00e9ographiques ou des pays et des sp\u00e9cificit\u00e9s de chaque entit\u00e9. </span><span class=\"S39E4 S2C S2\" id=\"t2q_195\">- </span><span class=\"S39E5 S2B S2\" id=\"t2r_195\">Concernant la France, le taux d\u2019actualisation est fourni par un actuaire ind\u00e9pendant et comprend uniquement des obligations d\u2019entreprises e</span><span class=\"S39E6 S2C S2\" id=\"t2s_195\">n </span><span class=\"S39E7 S2C S2\" id=\"t2t_195\">euros not\u00e9es au minimum AA ; </span><span class=\"S39E8 S2C S2\" id=\"t2u_195\">- </span><span class=\"S39E9 S2C S2\" id=\"t2v_195\">Concernant la Grande-</span><span class=\"S39EA S2B S2\" id=\"t2w_195\">Bretagne, le taux d\u2019actualisation comprend uniquement des obligations d\u2019entreprises not\u00e9es au minimum AA et est analys\u00e9 </span><span class=\"S39EB S2C S2\" id=\"t2x_195\">au regard des \u00e9volutions des courbes de rendement de ces obligations \u00e0 30 ans et des swaps \u00e0 50 ans. </span><span class=\"S39EC S2C S2\" id=\"t2y_195\">Le co\u00fbt des services rendus est inclus dans les charges de personnel au compte de r\u00e9sultat, et le co\u00fbt financier en autres charges financi\u00e8res. </span><span class=\"S39ED S2B S2\" id=\"t2z_195\">Les provisions pour avantages aux salari\u00e9s sont particuli\u00e8rement sensibles aux taux d\u2019actualisation. Ainsi, une hausse de 0.5 point du taux d\u2019actualisation </span><span class=\"S39EE S2B S2\" id=\"t30_195\">diminuerait la valeur actuelle des obligations de 2,4 millions d\u2019euros. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfEmployeeBenefitsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13227": {
   "value": "<span class=\"S2C05 S87 S2\" id=\"t7_150\">3.3.23. Avantages au personnel </span><span class=\"S2C06 S2C S2\" id=\"t8_150\">Le Groupe propose \u00e0 ses salari\u00e9s diff\u00e9rents r\u00e9gimes de retraite, des indemnit\u00e9s de fin de contrat et </span><span class=\"S2C07 S2B S2\" id=\"t9_150\">d\u2019autres avantages, qui d\u00e9pendent de</span><span class=\"S2C08 S2C S2\" id=\"ta_150\">s l\u00e9gislations locales et des pratiques adopt\u00e9es par chacune des </span><span class=\"S57C S2C S2\" id=\"tb_150\">filiales. </span><span class=\"S2C09 S2C S2\" id=\"tc_150\">Les indemnit\u00e9s de fin de contrat correspondent g\u00e9n\u00e9ralement \u00e0 des montants calcul\u00e9s sur la base de </span><span class=\"S2C0A S2B S2\" id=\"td_150\">l\u2019anciennet\u00e9 du salari\u00e9 et de son salaire annualis\u00e9 \u00e0 l\u2019\u00e2ge du d\u00e9part \u00e0 la retrait</span><span class=\"S2C0B S2C S2\" id=\"te_150\">e ou \u00e0 la fin du contrat. </span><span class=\"S2BE2 S87 S2\" id=\"tf_150\">3.3.24. Obligations en mati\u00e8re de retraites </span><span class=\"S2C0C S118C S2\" id=\"tg_150\">R\u00e9gimes \u00e0 cotisations d\u00e9finies </span><span class=\"S2C0D S2B S2\" id=\"th_150\">Le Groupe comptabilise en charges le paiement des cotisations lorsqu\u2019elles sont encourues. </span><span class=\"S2C0E S2C S2\" id=\"ti_150\">Le compl\u00e9ment de retraite par capitalisation \u00e0 cotisation d\u00e9finies (Article 83) mis en place chez EPC en </span><span class=\"S2C0F S2B S2\" id=\"tj_150\">2006 se poursuit sur l\u2019exercice. </span><span class=\"S2C10 S118C S2\" id=\"tk_150\">R\u00e9gimes \u00e0 prestations d\u00e9finies </span><span class=\"S2C11 S2C S2\" id=\"tl_150\">Les estimations des obligations du Groupe au titre des r\u00e9gimes de retraite \u00e0 prestations d\u00e9finies et des </span><span class=\"S2C12 S2B S2\" id=\"tm_150\">indemnit\u00e9s de d\u00e9part en retraite sont calcul\u00e9es annuellement, conform\u00e9ment \u00e0 l\u2019amendement publi\u00e9 par </span><span class=\"S2C13 S2B S2\" id=\"tn_150\">l\u2019IFRIC IAS 19 \u00ab </span><span class=\"S2C14 S2C S2\" id=\"to_150\">Avantages du personnel \u00bb, par des actuaires ind\u00e9pendants en utilisant la m\u00e9thode des </span><span class=\"S2C15 S2C S2\" id=\"tp_150\">unit\u00e9s de cr\u00e9dit projet\u00e9es. </span><span class=\"S2C16 S2B S2\" id=\"tq_150\">Cette m\u00e9thode prend en compte, sur la base d\u2019hypoth\u00e8ses actuarielles, la probabilit\u00e9 de dur\u00e9e de service </span><span class=\"S2C17 S2B S2\" id=\"tr_150\">future du salari\u00e9, le niveau de r\u00e9mun\u00e9ration futur, l\u2019esp\u00e9rance de vie </span><span class=\"S2C18 S2C S2\" id=\"ts_150\">et la rotation du personnel. </span><span class=\"S2C19 S2B S2\" id=\"tt_150\">L\u2019obligation est actualis\u00e9e en utilisant un taux d\u2019actualisation appropri\u00e9 pour chaque pays o\u00f9 sont situ\u00e9s </span><span class=\"S2C1A S2B S2\" id=\"tu_150\">les engagements. Elle est comptabilis\u00e9e au prorata des ann\u00e9es de service des salari\u00e9s ou constitu\u00e9e qu\u2019\u00e0 </span><span class=\"S2C1B S2B S2\" id=\"tv_150\">compter de la date \u00e0 laquelle l\u2019anciennet\u00e9 e</span><span class=\"S2C1C S2C S2\" id=\"tw_150\">st requise. </span><span class=\"S2C1D S2C S2\" id=\"tx_150\">Lorsque les engagements relatifs aux avantages au personnel sont financ\u00e9s par des fonds externes, ceux- </span><span class=\"S2C1E S2B S2\" id=\"ty_150\">ci sont pris en compte \u00e0 leur juste valeur \u00e0 la date de cl\u00f4ture de l\u2019exercice. </span><span class=\"S2C1F S2B S2\" id=\"tz_150\">Les changements d\u2019hypoth\u00e8ses actuarielles qui affectent l\u2019\u00e9valuation des obligations, ainsi que l\u2019\u00e9cart </span><span class=\"S2C20 S2C S2\" id=\"t10_150\">entre le rendement attendu \u00e0 long terme des investissements des fonds de pension et le rendement </span><span class=\"S2C21 S2C S2\" id=\"t11_150\">r\u00e9ellement obtenu sont trait\u00e9s comme des gains et pertes actuariels, et enregistr\u00e9s en capitaux propres </span><span class=\"S2C22 S2B S2\" id=\"t12_150\">sur l\u2019exerc</span><span class=\"S2C23 S2C S2\" id=\"t13_150\">ice. </span><span class=\"S2C24 S2B S2\" id=\"t14_150\">Au compte de r\u00e9sultat sont report\u00e9s le co\u00fbt des services rendus qui constate l\u2019augmentation des </span><span class=\"S2C25 S2B S2\" id=\"t15_150\">obligations li\u00e9e \u00e0 l\u2019acquisition d\u2019une ann\u00e9e d\u2019anciennet\u00e9 suppl\u00e9mentaire et la charge d\u2019int\u00e9r\u00eat sur </span><span class=\"S2C26 S2B S2\" id=\"t16_150\">l\u2019obligation qui traduit la d\u00e9sactualisation des obliga</span><span class=\"S2C27 S2C S2\" id=\"t17_150\">tions. Le rendement long terme attendu des </span><span class=\"S2C28 S2B S2\" id=\"t18_150\">investissements des fonds de pensions est port\u00e9 en d\u00e9duction de ces charges. </span><span class=\"S2C29 S2B S2\" id=\"t19_150\">L\u2019effet des modifications </span>de plans sur les obligations des soci\u00e9t\u00e9s du Groupe est g\u00e9n\u00e9ralement reconnu au compte de r\u00e9sulta<span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForEmployeeBenefitsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13282": {
   "value": "<span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfSharebasedPaymentArrangementsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13283": {
   "value": "<span class=\"S2C2B S87 S2\" id=\"t4_151\">3.3.25. Paiements en actions </span><span class=\"S2C2C S2C S2\" id=\"t5_151\">La holding 4 D\u00e9cembre qui a pris le contr\u00f4le du Groupe EJB d\u00e9tenteur de la majorit\u00e9 des parts du Groupe </span><span class=\"S2C2D S2C S2\" id=\"t6_151\">EPC a mis en place le 17 d\u00e9cembre 2020 un plan de r\u00e9mun\u00e9ration en instruments de capitaux propres </span><span class=\"S2C2E S2C S2\" id=\"t7_151\">de ses propres titres sous la fo</span><span class=\"S2C2F S2B S2\" id=\"t8_151\">rme d\u2019attribution d\u2019actions gratuites aux dirigeants et aux salari\u00e9s de </span><span class=\"S2C30 S2B S2\" id=\"t9_151\">l\u2019entreprise. </span><span class=\"S2C31 S2B S2\" id=\"ta_151\">Le plan d\u2019actions gratuites rentre dans le champ d\u2019application de la norme IFRS 2, comme des paiements </span><span class=\"S2C32 S2C S2\" id=\"tb_151\">fond\u00e9s sur des actions et instruments de capitaux propres. Ce plan est soumis \u00e0 des conditions de </span><span class=\"S2C33 S2B S2\" id=\"tc_151\">pr\u00e9sence et de performance. Les actions gratuites ont \u00e9t\u00e9 valoris\u00e9es et feront l\u2019objet d\u2019un \u00e9talement car </span><span class=\"S2C34 S2C S2\" id=\"td_151\">les droits seront exer\u00e7ables lors de la liquidation de la soci\u00e9t\u00e9 et si un taux de rendement net des </span><span class=\"S2C35 S2C S2\" id=\"te_151\">investisseurs financiers minimum est atteint. </span><span class=\"S2C36 S2C S2\" id=\"tf_151\">Au 31 d\u00e9cembre 2022, de nouvelles actions attribu\u00e9es dans le cadre de ce plan ont \u00e9t\u00e9 totalement </span><span class=\"S2C37 S2B S2\" id=\"tg_151\">acquises par les dirigeants et salari\u00e9s. Au terme de cette p\u00e9riode d\u2019acquisition, une p\u00e9riode de </span><span class=\"S2C38 S2C S2\" id=\"th_151\">conservation sera soumise aux diri</span><span class=\"S2C39 S2B S2\" id=\"ti_151\">geants et aux salari\u00e9s de l\u2019entreprise avec une obligation de pr\u00e9sence </span><span class=\"S2C3A S2B S2\" id=\"tj_151\">au sein du Groupe et au regard des performances \u00e9conomiques attribueront un nombre d\u2019actions </span><span class=\"S2C3B S2C S2\" id=\"tk_151\">gratuites \u00e0 chaque b\u00e9n\u00e9ficiaire. </span><span class=\"S2C3C S2C S2\" id=\"tl_151\">Au sein du Groupe EPC, celui-</span><span class=\"S2C3D S2B S2\" id=\"tm_151\">ci n\u2019a aucune obligation de r\u00e9</span><span class=\"S2C3E S2C S2\" id=\"tn_151\">gler la transaction de ses salari\u00e9s </span><span class=\"S2C3F S2B S2\" id=\"to_151\">b\u00e9n\u00e9ficiaires de ce plan. Conform\u00e9ment \u00e0 la norme IFRS 2 \u00a7 10, ce plan d\u2019attribution d\u2019actions gratuites </span><span class=\"S2C40 S2C S2\" id=\"tp_151\">a \u00e9t\u00e9 comptabilis\u00e9e comme une transaction r\u00e9gl\u00e9e en instruments de capitaux propres en 2022 </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForSharebasedPaymentTransactionsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13317": {
   "value": "<span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfGovernmentGrantsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13318": {
   "value": "<span class=\"S2C4A S87 S2\" id=\"tz_151\">3.3.27. Subventions publiques </span><span class=\"S2C4B S2B S2\" id=\"t10_151\">Les subventions publiques sont comptabilis\u00e9es lorsqu\u2019il existe une assurance raisonnable que le Groupe </span><span class=\"S2C4C S2C S2\" id=\"t11_151\">remplira les conditions attach\u00e9es \u00e0 la subvention, et que la subvention sera re\u00e7ue. </span><span class=\"S2C4D S2B S2\" id=\"t12_151\">Les subventions attach\u00e9es \u00e0 des actifs (subventions d\u2019investissement) sont pr\u00e9sent\u00e9es en produit diff\u00e9r\u00e9 </span><span class=\"S2C4E S2C S2\" id=\"t13_151\">au passif, puis rapport\u00e9es au compte de r\u00e9sultat, sur une base syst\u00e9matique, pendant la dur\u00e9e de vie utile </span><span class=\"S2C4F S2B S2\" id=\"t14_151\">de l\u2019actif, en \u00ab </span><span class=\"S2C50 S2C S2\" id=\"t15_151\">Autres produits \u00bb. </span><span class=\"S2C51 S2C S2\" id=\"t16_151\">Les subventions li\u00e9es au r\u00e9sultat sont pr\u00e9sent\u00e9es en tant que cr\u00e9dit au compte de r\u00e9sultat dans la rubrique </span><span class=\"S2C52 S2C S2\" id=\"t17_151\">\u00ab autres produits \u00bb, sur une base syst\u00e9matique sur les p\u00e9riodes n\u00e9cessaires pour les rattacher aux co\u00fbts </span><span class=\"S2C53 S2B S2\" id=\"t18_151\">qu\u2019elles sont destin\u00e9es \u00e0 compenser. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForGovernmentGrants",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13329": {
   "value": "<span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span><span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span><span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDividendsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13330": {
   "value": "<span class=\"S2C54 S87 S2\" id=\"t19_151\">3.3.28. Distribution de dividendes </span><span class=\"S2C55 S2C S2\" id=\"t1a_151\">Les distributions de dividendes aux actionnaires du Groupe sont enregistr\u00e9es en dettes au cours de la </span><span class=\"S2C56 S2C S2\" id=\"t1b_151\">p\u00e9riode durant laquelle elles ont \u00e9t\u00e9 autoris\u00e9es par les actionnaires. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForDividendsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13348": {
   "value": "<span class=\"S2C57 S87 S2\" id=\"t4_152\">3.3.29. Exposition aux risques financiers </span><span class=\"S2C58 S118C S2\" id=\"t5_152\">Risque de change </span><span class=\"S2C59 S2B S2\" id=\"t6_152\">Afin d\u2019att\u00e9nuer le risque de change, le Groupe a parfois recours \u00e0 des contrats \u00e0 terme. La </span><span class=\"S2C5A S2C S2\" id=\"t7_152\">comptabilisation de ces instruments est d\u00e9crite en note 3.3.15. </span><span class=\"S1401 S118C S2\" id=\"t8_152\">Risque de Cr\u00e9dit </span><span class=\"S2C5B S2C S2\" id=\"t9_152\">En mati\u00e8re de risque client, le portefeuille est suffisamment large pour consid\u00e9rer que ce risque ne </span><span class=\"S2C5C S2B S2\" id=\"ta_152\">constitue pas un enjeu significatif. Le recours \u00e0 des bases de donn\u00e9es externes d\u2019analyse du risque est </span><span class=\"S2C5D S2C S2\" id=\"tb_152\">pratiqu\u00e9 r\u00e9guli\u00e8rement. </span><span class=\"S2C5E S2C S2\" id=\"tc_152\">Le groupe suit son exposition </span><span class=\"S2C5F S2B S2\" id=\"td_152\">sur chaque client. Un programme groupe d\u2019assurance</span><span class=\"S2C60 S2C S2\" id=\"te_152\">-cr\u00e9dit a \u00e9t\u00e9 mis en </span><span class=\"S2C61 S2C S2\" id=\"tf_152\">place avec la Coface afin de faire face \u00e0 de potentiels impay\u00e9s. Cet organisme nous permet \u00e9galement </span><span class=\"S2C62 S2B S2\" id=\"tg_152\">en amont d\u2019avoir des renseignements sur la qualit\u00e9 financi\u00e8re des contreparties. </span><span class=\"S2C63 S118C S2\" id=\"th_152\">Risque de liquidit\u00e9 </span><span class=\"S2C64 S2B S2\" id=\"ti_152\">La Direction Financi\u00e8re du Groupe s\u2019assure aupr\u00e8s des diverses filiales de la mise en place des </span><span class=\"S2C65 S2C S2\" id=\"tj_152\">ressources financi\u00e8res suffisantes pour faire face au risque de liquidit\u00e9. </span><span class=\"S2C66 S2C S2\" id=\"tk_152\">Depuis 2014, il a \u00e9t\u00e9 mis en place une centralisation de tr\u00e9sorerie pour les filiales fran\u00e7aises. Des contrats </span><span class=\"S2C67 S2B S2\" id=\"tl_152\">d\u2019affacturage ont \u00e9galement \u00e9t\u00e9 sign\u00e9s en France, au Royaume</span><span class=\"S2C68 S2C S2\" id=\"tm_152\">-Uni, en Italie et en Espagne pour </span><span class=\"S2C69 S2C S2\" id=\"tn_152\">participer \u00e0 une meilleure gestion de ce risque. </span><span class=\"S2C6A S11ED S2\" id=\"to_152\">Risque de taux d\u2019int\u00e9r\u00eat </span><span class=\"S2C6B S2C S2\" id=\"tp_152\">Le groupe privil\u00e9gie pour tous ses empr</span><span class=\"S2C6C S2B S2\" id=\"tq_152\">unts moyens et longs terme les taux d\u2019int\u00e9r\u00eats fixes. Aujourd\u2019hui </span><span class=\"S2C6D S2B S2\" id=\"tr_152\">la grande majorit\u00e9 de l\u2019endettement du groupe est \u00e0 taux fixe. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForHedgingExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13373": {
   "value": "<span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCollateralExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13374": {
   "value": "<span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForCollateralExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13377": {
   "value": "<span class=\"S2C6E S87 S2\" id=\"ts_152\">3.3.30. Engagements hors bilan </span><span class=\"S2C6F S2C S2\" id=\"tt_152\">Les engagements hors bilan du Groupe sont r\u00e9guli\u00e8rement suivis par les filiales et la Direction </span><span class=\"S2C70 S2C S2\" id=\"tu_152\">Financi\u00e8re du Groupe. Ce processus pr\u00e9voit la transmission des informations relatives aux engagements </span><span class=\"S2C71 S2C S2\" id=\"tv_152\">donn\u00e9s suivants : </span><span class=\"S2C72 S88 S2\" id=\"tw_152\">\u2022 </span><span class=\"S2C73 S2C S2\" id=\"tx_152\">Avals et cautions </span><span class=\"S2C74 S88 S2\" id=\"ty_152\">\u2022 </span><span class=\"S2C75 S2B S2\" id=\"tz_152\">Garantie d\u2019actif et de passif </span><span class=\"S2C76 S88 S2\" id=\"t10_152\">\u2022 </span><span class=\"S2C77 S2C S2\" id=\"t11_152\">Hypoth\u00e8ques &amp; nantissements </span><span class=\"S2C78 S88 S2\" id=\"t12_152\">\u2022 </span><span class=\"S2C79 S2C S2\" id=\"t13_152\">Autres engagements </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForFinancialGuaranteesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13390": {
   "value": "<span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfEntitysReportableSegmentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13391": {
   "value": "<span class=\"S2C7A S87 S2\" id=\"t14_152\">3.4. Information Sectorielle </span><span class=\"S2C7B S2B S2\" id=\"t15_152\">Le groupe a d\u00e9cid\u00e9 de maintenir dans l\u2019information des segments op\u00e9rationnels la consolidation des </span><span class=\"S2C7C S2C S2\" id=\"t16_152\">soci\u00e9t\u00e9s Arabian Explosives, Kemek, Kemek US, Modern Chemical Services, Nitrokemine Guin\u00e9e, </span><span class=\"S2C7D S2C S2\" id=\"t17_152\">EPC-B SCRL et Soci\u00e9t\u00e9 de Minage en Guin\u00e9e selon la m</span><span class=\"S2C7E S2B S2\" id=\"t18_152\">\u00e9thode de l\u2019int\u00e9gration proportionnelle en </span><span class=\"S2C7F S2B S2\" id=\"t19_152\">conformit\u00e9 avec l\u2019information produite dans son reporting interne. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForSegmentReportingExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f13406": {
   "value": "<span class=\"S28E8 S4D2 S2\" id=\"t4_153\">4. </span><span class=\"S28E9 S87 S2\" id=\"t5_153\">INFORMATION SECTORIELLE </span><span class=\"S2C80 S2C S2\" id=\"t6_153\">Conform\u00e9ment \u00e0 la norme IFRS 8 </span><span class=\"S2C81 S2B S2\" id=\"t7_153\">\u2013 </span><span class=\"S2C82 S410 S2\" id=\"t8_153\">secteurs op\u00e9rationnels</span><span class=\"S2C83 S2B S2\" id=\"t9_153\">, l\u2019information sectorielle pr\u00e9sent\u00e9e est </span><span class=\"S2C84 S2C S2\" id=\"ta_153\">\u00e9tablie sur la </span><span class=\"S2C85 S2B S2\" id=\"tb_153\">base des donn\u00e9es de gestion internes utilis\u00e9es pour l\u2019analyse de la performance des </span><span class=\"S2C86 S2C S2\" id=\"tc_153\">activit\u00e9s. </span><span class=\"S2C87 S2C S2\" id=\"td_153\">Les informations relatives aux secteurs op\u00e9rationnels pr\u00e9sent\u00e9s suivent les m\u00eames r\u00e8gles comptables </span><span class=\"S2C88 S2C S2\" id=\"te_153\">que celles utilis\u00e9es pour les \u00e9tats financiers consolid\u00e9s. </span><span class=\"S2C89 S2C S2\" id=\"tf_153\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2C8A S2C S2\" id=\"tg_153\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2C8B S2C S2\" id=\"th_153\">sorties) de p\u00e9rim\u00e8tre. </span><span class=\"S2C8C S2C S2\" id=\"ti_153\">Les zones sont pr\u00e9sent\u00e9es de la mani\u00e8re suivante : </span><span class=\"S2C8D S88 S2\" id=\"tj_153\">\u2022 </span><span class=\"S2C8E S2C S2\" id=\"tk_153\">Zone 1 </span><span class=\"S2C8F S2B S2\" id=\"tl_153\">\u2013 </span><span class=\"S2C90 S2C S2\" id=\"tm_153\">Europe </span><span class=\"S2C91 S2B S2\" id=\"tn_153\">\u2013 </span><span class=\"S2C92 S2C S2\" id=\"to_153\">Am\u00e9rique </span><span class=\"S2C93 S88 S2\" id=\"tp_153\">\u2022 </span><span class=\"S2C94 S2C S2\" id=\"tq_153\">Zone 2 </span><span class=\"S2C95 S2B S2\" id=\"tr_153\">\u2013 </span><span class=\"S2C96 S2C S2\" id=\"ts_153\">Afrique </span><span class=\"S2C97 S2B S2\" id=\"tt_153\">\u2013 </span><span class=\"S2C98 S2C S2\" id=\"tu_153\">Moyen-Orient </span><span class=\"S2C99 S2B S2\" id=\"tv_153\">\u2013 </span><span class=\"S2C9A S2C S2\" id=\"tw_153\">Asie </span><span class=\"S2C9B S2C S2\" id=\"tx_153\">Elles comprennent les activit\u00e9s Explosifs, Forage-minage et D\u00e9construction et Economie circulaire. </span><span class=\"S2C9C S87 S2\" id=\"ty_153\">4.1. Informations comparatives </span><span class=\"S2C9D S87 S2\" id=\"tz_153\">4.1.1. Produit des activit\u00e9s ordinaires publi\u00e9, par zone g\u00e9ographique </span><span class=\"S2C9E S410 S2\" id=\"t10_153\">En milliers d'euros </span><span class=\"S2C9F S87 S2\" id=\"t11_153\">Exercice 2022 </span><span class=\"S2CA0 S87 S2\" id=\"t12_153\">Exercice 2021 </span><span class=\"S2CA1 S87 S2\" id=\"t13_153\">Variation % </span><span class=\"S2CA2 S87 S2\" id=\"t14_153\">Zone 1 </span><span class=\"S2CA3 S2A S2\" id=\"t15_153\">\u2013 </span><span class=\"S2CA4 S87 S2\" id=\"t16_153\">Europe </span><span class=\"S2CA5 S2A S2\" id=\"t17_153\">\u2013 </span><span class=\"S2CA6 S87 S2\" id=\"t18_153\">Am\u00e9rique (1) </span><span class=\"S2CA7 S87 S2\" id=\"t19_153\">401 049 </span><span class=\"S2CA8 S87 S2\" id=\"t1a_153\">338 128 </span><span class=\"S2CA9 S87 S2\" id=\"t1b_153\">18,61% </span><span class=\"S2CAA S2C S2\" id=\"t1c_153\">Explosifs et forage minage </span><span class=\"S2CAB S2C S2\" id=\"t1d_153\">270 504 </span><span class=\"S2CAC S2C S2\" id=\"t1e_153\">216 440 </span><span class=\"S2CAD S2C S2\" id=\"t1f_153\">24,98% </span><span class=\"S2CAE S2C S2\" id=\"t1g_153\">D\u00e9construction </span><span class=\"S2CAF S2C S2\" id=\"t1h_153\">95 739 </span><span class=\"S2CB0 S2C S2\" id=\"t1i_153\">94 045 </span><span class=\"S2CB1 S2C S2\" id=\"t1j_153\">1,80% </span><span class=\"S2CB2 S2C S2\" id=\"t1k_153\">Economie circulaire </span><span class=\"S2CB3 S2C S2\" id=\"t1l_153\">13 921 </span><span class=\"S2CB4 S2C S2\" id=\"t1m_153\">12 896 </span><span class=\"S2CB5 S2C S2\" id=\"t1n_153\">7,95% </span><span class=\"S2CB6 S2C S2\" id=\"t1o_153\">Additifs et autres </span><span class=\"S2CB7 S2C S2\" id=\"t1p_153\">20 884 </span><span class=\"S2CB8 S2C S2\" id=\"t1q_153\">14 747 </span><span class=\"S2CB9 S2C S2\" id=\"t1r_153\">41,62% </span><span class=\"S2CBA S87 S2\" id=\"t1s_153\">Zone 2 </span><span class=\"S2CBB S2A S2\" id=\"t1t_153\">\u2013 </span><span class=\"S2CBC S87 S2\" id=\"t1u_153\">Afrique Moyen-Orient </span><span class=\"S2CBD S2A S2\" id=\"t1v_153\">\u2013 </span><span class=\"S2CBE S87 S2\" id=\"t1w_153\">Asie (2) </span><span class=\"S2CBF S87 S2\" id=\"t1x_153\">116 058 </span><span class=\"S2CC0 S87 S2\" id=\"t1y_153\">73 670 </span><span class=\"S2CC1 S87 S2\" id=\"t1z_153\">57,54% </span><span class=\"S2CC2 S2C S2\" id=\"t20_153\">Explosifs et forage minage </span><span class=\"S2CC3 S2C S2\" id=\"t21_153\">116 058 </span><span class=\"S2CC4 S2C S2\" id=\"t22_153\">73 670 </span><span class=\"S2CC5 S2C S2\" id=\"t23_153\">57,54% </span><span class=\"S2CC6 S87 S2\" id=\"t24_153\">Total </span><span class=\"S2CC7 S87 S2\" id=\"t25_153\">517 107 </span><span class=\"S2CC8 S87 S2\" id=\"t26_153\">411 798 </span><span class=\"S2CC9 S87 S2\" id=\"t27_153\">25,57% </span><span class=\"S2CCA S2B S2\" id=\"t28_153\">En 2022, le portefeuille de client\u00e8le reste particuli\u00e8rement diversifi\u00e9 dans l\u2019ensemble des domaines </span><span class=\"S2CCB S2B S2\" id=\"t29_153\">d\u2019activit\u00e9 du groupe. </span><span class=\"S2CCC S2B S2\" id=\"t2a_153\">Les dix principaux clients du groupe repr\u00e9sentent moins de 15% du chiffre d\u2019affaires. </span><span class=\"S2CCD S2C S2\" id=\"t2b_153\">Le carnet de commande correspond au montant total du prix des transactions affect\u00e9es aux obligations </span><span class=\"S2CCE S2C S2\" id=\"t2c_153\">de prestation non remplies au 31 d\u00e9cembre 2022. Il int\u00e8gre le prix de base des transactions ainsi que les </span><span class=\"S2CCF S2C S2\" id=\"t2d_153\">contreparties variables et les incidences des modifications de contrats concern\u00e9s. Par mesure de </span><span class=\"S2CD0 S2B S2\" id=\"t2e_153\">simplification, il n\u2019inclut pas les contrats dont la dur\u00e9e initiale est inf\u00e9rieure \u00e0 1 an ainsi que ceux pour </span><span class=\"S2CD1 S2C S2\" id=\"t4_154\">lesquels les entit\u00e9s peuvent comptabiliser des produits des activit\u00e9s ordinaires pour le montant qu'elles </span><span class=\"S2CD2 S2C S2\" id=\"t5_154\">ont le droit de facturer. Au 31 d\u00e9ce</span><span class=\"S2CD3 S2B S2\" id=\"t6_154\">mbre 2022, le montant total du carnet de commande s\u2019\u00e9l\u00e8ve \u00e0 91M\u20ac, </span><span class=\"S2CD4 S2C S2\" id=\"t7_154\">dont 71% devraient \u00eatre reconnus en produits en 2023. </span><span class=\"S2CD5 S2B S2\" id=\"t8_154\">L\u2019activit\u00e9 consolid\u00e9e du groupe (y compris co</span><span class=\"S2CD6 S2C S2\" id=\"t9_154\">-entreprises) a continu\u00e9 \u00e0 cro\u00eetre sur un rythme tr\u00e8s </span><span class=\"S2CD7 S2B S2\" id=\"ta_154\">soutenu au cours de l\u2019exercice 2022. </span><span class=\"S2CD8 S2B S2\" id=\"tb_154\">Elle s\u2019\u00e9tablit \u00e0 517,1 M\u20ac en progression de 25,6 % sur l\u2019ann\u00e9e </span><span class=\"S2CD9 S2B S2\" id=\"tc_154\">2022. A p\u00e9rim\u00e8tre et taux de change constant la croissance s\u2019\u00e9tablit \u00e0 23.3% par rapport \u00e0 l\u2019exercice </span><span class=\"S2CDA S2C S2\" id=\"td_154\">2021. </span><span class=\"S2CDB S87 S2\" id=\"te_154\">(1) </span><span class=\"S2CDC S87 S2\" id=\"tf_154\">Europe </span><span class=\"S2CDD S2A S2\" id=\"tg_154\">\u2013 </span><span class=\"S2CDE S87 S2\" id=\"th_154\">Am\u00e9rique </span><span class=\"S2CDF S2B S2\" id=\"ti_154\">L\u2019activit\u00e9 Additifs s\u2019est l\u00e9g\u00e8rement redress\u00e9e cette ann\u00e9e </span><span class=\"S2CE0 S2C S2\" id=\"tj_154\">sans pour autant atteindre le point mort. </span><span class=\"S2CE1 S2B S2\" id=\"tk_154\">L\u2019activit\u00e9 D\u00e9construction progresse sur l\u2019ann\u00e9e avec de tr\u00e8s belles affaires r\u00e9alis\u00e9es notamment dans le </span><span class=\"S2CE2 S2C S2\" id=\"tl_154\">domaine du patrimoine (Villers Cotter\u00eats, Grand </span><span class=\"S2CE3 S2B S2\" id=\"tm_154\">\u2013 </span><span class=\"S2CE4 S2C S2\" id=\"tn_154\">Palais) et dans le secteur industriel notamment gr\u00e2ce </span><span class=\"S2CE5 S2C S2\" id=\"to_154\">\u00e0 la </span><span class=\"S2CE6 S2B S2\" id=\"tp_154\">nouvelle agence en r\u00e9gion lyonnaise. L\u2019activit\u00e9 d\u00e9samiantage a \u00e9galement \u00e9t\u00e9 bien orient\u00e9e avec de </span><span class=\"S2CE7 S2C S2\" id=\"tq_154\">nombreux contrats notamment dans le grand Ouest. </span><span class=\"S2CE8 S2B S2\" id=\"tr_154\">L\u2019Economie circulaire continue sa progression avec une croissance de pr\u00e8s de 8% dans un </span><span class=\"S2CE9 S2C S2\" id=\"ts_154\">environnement qui reste porteur. La r\u00e9novation de la plateforme de Nantes acquise mis 2022 se poursuit, </span><span class=\"S2CEA S2B S2\" id=\"tt_154\">elle n\u2019a pas contribu\u00e9 \u00e0 l\u2019augmentation du chiffre d\u2019affaires en 2022. </span><span class=\"S2CEB S2C S2\" id=\"tu_154\">Les Explosifs et le Forage Minage sur la zone Europe M\u00e9diterran\u00e9e Am\u00e9rique affichent une croissance </span><span class=\"S2CEC S2C S2\" id=\"tv_154\">annuelle tr\u00e8s solide de 25% par rapport \u00e0 2021. </span><span class=\"S2CED S2B S2\" id=\"tw_154\">En France et en Belgique, l\u2019activit\u00e9 a \u00e9t\u00e9 bonne notamment en fin d\u2019ann\u00e9e avec un quatri\u00e8me trimestre </span><span class=\"S2CEE S2B S2\" id=\"tx_154\">en hausse de plus de 30% par rapport \u00e0 2021. L\u2019activit\u00e9 export a \u00e9t\u00e9 particuli\u00e8rement dynamique vers </span><span class=\"S2CEF S2B S2\" id=\"ty_154\">l\u2019Afr</span><span class=\"S2CF0 S2C S2\" id=\"tz_154\">ique. </span><span class=\"S2CF1 S2B S2\" id=\"t10_154\">L\u2019Espagne reste bien orient\u00e9e. En Italie, l\u2019activit\u00e9 est au rendez</span><span class=\"S2CF2 S2C S2\" id=\"t11_154\">-vous tant dans le march\u00e9 des carri\u00e8res </span><span class=\"S2CF3 S2B S2\" id=\"t12_154\">qu\u2019en tunnel dans un contexte de prix qui se sont significativement redress\u00e9s. </span><span class=\"S2CF4 S2C S2\" id=\"t13_154\">La croissance de la Su\u00e8de a surtout \u00e9t\u00e9 port\u00e9e par la succursale eu Groenland. Malgr\u00e9 la hausse des prix, </span><span class=\"S2CF5 S2C S2\" id=\"t14_154\">le march\u00e9 des travaux en Su\u00e8de est rest\u00e9 porteur en 2022. </span><span class=\"S2CF6 S2B S2\" id=\"t15_154\">Au Maroc, apr\u00e8s un d\u00e9but d\u2019ann\u00e9e tr\u00e8s difficile, la tendance s\u2019est am\u00e9lior\u00e9e en fin d\u2019ann\u00e9e, le niveau </span><span class=\"S2CF7 S2B S2\" id=\"t16_154\">des prix de march\u00e9 s\u2019est redress\u00e9 dans des volumes qui </span><span class=\"S2CF8 S2C S2\" id=\"t17_154\">se stabilisent. Une nouvelle mine de cuivre, dans </span><span class=\"S2CF9 S2B S2\" id=\"t18_154\">la province de Taroudant, cliente d\u2019EPC Maroc, a d\u00e9marr\u00e9 son exploitation contribuant \u00e0 l\u2019am\u00e9lioration </span><span class=\"S2CFA S2C S2\" id=\"t19_154\">des volumes. </span><span class=\"S2CFB S2B S2\" id=\"t1a_154\">La production d\u2019explosifs au Royaume</span><span class=\"S2CFC S2C S2\" id=\"t1b_154\">-</span><span class=\"S2CFD S2B S2\" id=\"t1c_154\">Uni s\u2019est maintenue \u00e0 un bon niveau malgr\u00e9 les incer</span><span class=\"S2CFE S2C S2\" id=\"t1d_154\">titudes </span><span class=\"S2CFF S2B S2\" id=\"t1e_154\">politiques et l\u2019inflation. Les prix de vente sont rest\u00e9s \u00e9lev\u00e9s tout au long de l\u2019exercice. La tendance est </span><span class=\"S2D00 S2B S2\" id=\"t1f_154\">\u00e9galement bien orient\u00e9e en Irlande avec une croissance de plus de 17% sur l\u2019ensemble de l\u2019ann\u00e9e par </span><span class=\"S2D01 S2C S2\" id=\"t1g_154\">rapport \u00e0 2021. </span><span class=\"S2D02 S2B S2\" id=\"t1h_154\">L\u2019activit\u00e9 a \u00e9t\u00e9 excellente au Canada. La filiale termine l\u2019ann\u00e9e avec un chiffre d\u2019affaires de 41,8 M\u20ac </span><span class=\"S2D03 S2C S2\" id=\"t1i_154\">en hausse de 57% (\u00e0 taux de change constant) par rapport \u00e0 2021. </span><span class=\"S2D04 S87 S2\" id=\"t4_155\">(2) </span><span class=\"S2D05 S87 S2\" id=\"t5_155\">Afrique </span><span class=\"S2D06 S2A S2\" id=\"t6_155\">\u2013 </span><span class=\"S2D07 S87 S2\" id=\"t7_155\">Moyen orient </span><span class=\"S2D08 S2A S2\" id=\"t8_155\">\u2013 </span><span class=\"S2D09 S87 S2\" id=\"t9_155\">Asie Pacifique </span><span class=\"S2299 S2C S2\" id=\"ta_155\">La zone (y compris Joint-</span><span class=\"S2D0A S2B S2\" id=\"tb_155\">venture) affiche une progression d\u2019activit\u00e9 </span><span class=\"S2D0B S2C S2\" id=\"tc_155\">de plus de 57 % en termes r\u00e9els. </span><span class=\"S2D0C S2C S2\" id=\"td_155\">Au Moyen Orient, le d\u00e9marrage des diff\u00e9rents contrat miniers avec le groupe Maaden en Arabie </span><span class=\"S2D0D S2B S2\" id=\"te_155\">Saoudite a permis \u00e0 l\u2019activit\u00e9 de doubler sur l\u2019ann\u00e9e chez MCS \u00e0 taux de change constant. La croissance </span><span class=\"S2D0E S2C S2\" id=\"tf_155\">devrait continuer avec le d\u00e9marrage du projet NEOM sign\u00e9 fin 2022. La croissance chez AREX aux </span><span class=\"S2D0F S2B S2\" id=\"tg_155\">Emirats Arabes Unis s\u2019\u00e9tablit \u00e0 4% (\u00e0 taux de change constant). L\u2019appr\u00e9ciation du dollar a \u00e9galement </span><span class=\"S2D10 S2C S2\" id=\"th_155\">am\u00e9lior\u00e9 la contribution de ces deux filiales en termes r\u00e9els. </span><span class=\"S2D11 S2C S2\" id=\"ti_155\">La mine de Goro en Nouvelle-Cal\u00e9donie, port\u00e9e par les hauts niveaux des cours du Nickel, donne un </span><span class=\"S2D12 S2B S2\" id=\"tj_155\">niveau d\u2019activit\u00e9 satisfaisant \u00e0 notre filiale locale. </span><span class=\"S2D13 S2B S2\" id=\"tk_155\">L\u2019activit\u00e9 de l\u2019Afrique sub</span><span class=\"S2D14 S2C S2\" id=\"tl_155\">-saharienne est \u00e9galement tr\u00e8s bien orient\u00e9e avec une croissance de 35% sur </span><span class=\"SA2B S2B S2\" id=\"tm_155\">l\u2019ann\u00e9e. </span><span class=\"S2D15 S2B S2\" id=\"tn_155\">EPC C\u00f4te d\u2019Ivoire reste le principal contributeur avec une hausse du chiffre d\u2019affaires de 60% sur </span><span class=\"S2D16 S2B S2\" id=\"to_155\">l\u2019ann\u00e9e. La mont\u00e9e en charge du contrat Perseus sign\u00e9 fin 2021 explique cette bonne performance dans </span><span class=\"S2D17 S2C S2\" id=\"tp_155\">un march\u00e9 globalement bien orient\u00e9. </span><span class=\"S2D18 S2B S2\" id=\"tq_155\">En Guin\u00e9e la baisse d\u2019activit\u00e9 sur le contrat CBG a \u00e9t\u00e9 compens\u00e9e par la reprise des activit\u00e9s d\u2019EPC </span><span class=\"S2D19 S2B S2\" id=\"tr_155\">Guin\u00e9e qui avait \u00e9t\u00e9 perturb\u00e9es en 2021 par des probl\u00e8mes d\u2019autorisations administratives aujourd\u2019hui </span><span class=\"S2D1A S2B S2\" id=\"ts_155\">r\u00e9gl\u00e9s. L\u2019appr\u00e9ciation du Franc Guin\u00e9en a \u00e9galement contribu\u00e9 \u00e0 am\u00e9liorer la performa</span><span class=\"S2D1B S2C S2\" id=\"tt_155\">nce de ces filiales </span><span class=\"S2D1C S2C S2\" id=\"tu_155\">en terme r\u00e9els. </span><span class=\"S2D1D S2C S2\" id=\"tv_155\">EPC Gabon et EPC Mineex S\u00e9n\u00e9gal ont \u00e9galement tr\u00e8s bien perform\u00e9 cette ann\u00e9e ; les march\u00e9s </span><span class=\"S2D1E S2C S2\" id=\"tw_155\">int\u00e9rieurs ont confirm\u00e9 leur dynamisme. </span><span class=\"S2D1F S87 S2\" id=\"tx_155\">4.1.2. Produit des activit\u00e9s ordinaires \u00e0 taux de change et p\u00e9rim\u00e8tre constant </span><span class=\"S2D20 S2C S2\" id=\"ty_155\">La variation \u00e0 p\u00e9rim\u00e8tre et taux de change constant est calcul\u00e9e en convertissant les chiffres 2021 aux </span><span class=\"S2D21 S2C S2\" id=\"tz_155\">taux de change moyens mensuels 2022 et en ajoutant (ou retranchant) aux chiffres 2021 les entr\u00e9es (ou </span><span class=\"S2D22 S2C S2\" id=\"t10_155\">sortie) de p\u00e9rim\u00e8tre. </span><span class=\"S2D23 S411 S2\" id=\"t11_155\">En milliers d\u2019euros </span><span class=\"S2D24 S87 S2\" id=\"t12_155\">31 d\u00e9cembre 2022 </span><span class=\"S2D25 S87 S2\" id=\"t13_155\">31 d\u00e9cembre 2021 </span><span class=\"S2D26 S87 S2\" id=\"t14_155\">Retrait\u00e9 taux de </span><span class=\"S2D27 S87 S2\" id=\"t15_155\">change et p\u00e9rim\u00e8tre </span><span class=\"S2D28 S87 S2\" id=\"t16_155\">constant (1) </span><span class=\"S2D29 S87 S2\" id=\"t17_155\">Variation % </span><span class=\"S2D2A S2C S2\" id=\"t18_155\">Zone 1 - Europe - Am\u00e9rique </span><span class=\"S2D2B S2C S2\" id=\"t19_155\">401 049 </span><span class=\"S2D2C S2C S2\" id=\"t1a_155\">339 262 </span><span class=\"S2D2D S2C S2\" id=\"t1b_155\">18,21% </span><span class=\"S2D2E S2C S2\" id=\"t1c_155\">Zone 2 - Afrique</span><span class=\"S2D2F S2B S2\" id=\"t1d_155\">\u2013</span><span class=\"S2D30 S2C S2\" id=\"t1e_155\">Moyen-Orient </span><span class=\"S2D31 S2B S2\" id=\"t1f_155\">\u2013 </span><span class=\"S2D32 S2C S2\" id=\"t1g_155\">Asie </span><span class=\"S2D33 S2C S2\" id=\"t1h_155\">116 058 </span><span class=\"S2D34 S2C S2\" id=\"t1i_155\">80 092 </span><span class=\"S2D35 S2C S2\" id=\"t1j_155\">44,91% </span><span class=\"S2D36 S87 S2\" id=\"t1k_155\">Total </span><span class=\"S2D37 S87 S2\" id=\"t1l_155\">517 107 </span><span class=\"S2D38 S87 S2\" id=\"t1m_155\">419 354 </span><span class=\"S2D39 S87 S2\" id=\"t1n_155\">23,31% </span><span class=\"S2D3A S2C S2\" id=\"t1o_155\">(1) </span><span class=\"S2D3B S2C S2\" id=\"t1p_155\">Entr\u00e9e de p\u00e9rim\u00e8tre : soci\u00e9t\u00e9 Normat Services acquise fin 2021. </span><span class=\"S2C2B S87 S2\" id=\"t4_156\">4.1.3. R\u00e9sultat op\u00e9rationnel courant par zone g\u00e9ographique </span><span class=\"S2D3C S411 S2\" id=\"t5_156\">En milliers d\u2019euros </span><span class=\"S2D3D S87 S2\" id=\"t6_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"t7_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D3F S2C S2\" id=\"t8_156\">Zone 1 - Europe </span><span class=\"S2D40 S2B S2\" id=\"t9_156\">\u2013 </span><span class=\"S2D41 S2C S2\" id=\"ta_156\">Am\u00e9rique </span><span class=\"S2D42 S2C S2\" id=\"tb_156\">11 587 </span><span class=\"S2D43 S2C S2\" id=\"tc_156\">5 797 </span><span class=\"S2D44 S2C S2\" id=\"td_156\">Zone 2 - Afrique </span><span class=\"S2D45 S2B S2\" id=\"te_156\">\u2013 </span><span class=\"S2D46 S2C S2\" id=\"tf_156\">Moyen Orient </span><span class=\"S2D47 S2B S2\" id=\"tg_156\">\u2013 </span><span class=\"S2D48 S2C S2\" id=\"th_156\">Asie </span><span class=\"S2D49 S2C S2\" id=\"ti_156\">15 646 </span><span class=\"S2D4A S2C S2\" id=\"tj_156\">12 686 </span><span class=\"S2D4B S87 S2\" id=\"tk_156\">Total </span><span class=\"S2D4C S87 S2\" id=\"tl_156\">27 233 </span><span class=\"S2D4D S87 S2\" id=\"tm_156\">14 481 </span><span class=\"S2D4E S87 S2\" id=\"tn_156\">4.1.4. R\u00e9sultat net consolid\u00e9 par zone g\u00e9ographique </span><span class=\"S2D4F S411 S2\" id=\"to_156\">En milliers d\u2019euros </span><span class=\"S2D50 S87 S2\" id=\"tp_156\">31 d\u00e9cembre 2022 </span><span class=\"S2D51 S87 S2\" id=\"tq_156\">31 d\u00e9cembre 2021 </span><span class=\"S2D52 S2C S2\" id=\"tr_156\">Zone 1 - Europe </span><span class=\"S2D53 S2B S2\" id=\"ts_156\">\u2013 </span><span class=\"S2D54 S2C S2\" id=\"tt_156\">Am\u00e9rique </span><span class=\"S2D55 S2C S2\" id=\"tu_156\">7 041 </span><span class=\"S2D56 S2C S2\" id=\"tv_156\">(2 597) </span><span class=\"S2D57 S2C S2\" id=\"tw_156\">Zone 2 - Afrique </span><span class=\"S2D58 S2B S2\" id=\"tx_156\">\u2013 </span><span class=\"S2D59 S2C S2\" id=\"ty_156\">Moyen Orient </span><span class=\"S2D5A S2B S2\" id=\"tz_156\">\u2013 </span><span class=\"S2D5B S2C S2\" id=\"t10_156\">Asie </span><span class=\"S2D5C S2C S2\" id=\"t11_156\">11 942 </span><span class=\"S2D5D S2C S2\" id=\"t12_156\">9 311 </span><span class=\"S2D5E S87 S2\" id=\"t13_156\">Total </span><span class=\"S2D5F S87 S2\" id=\"t14_156\">18 983 </span><span class=\"S2D60 S87 S2\" id=\"t15_156\">6 714 </span><span class=\"S2C57 S87 S2\" id=\"t4_157\">4.2. R\u00e9sultats sectoriels </span><span class=\"S2D61 S87 S2\" id=\"t5_157\">4.2.1 </span><span class=\"S2D62 S87 S2\" id=\"t6_157\">Zone 1 - Europe </span><span class=\"S2D63 S2A S2\" id=\"t7_157\">\u2013 </span><span class=\"S2D64 S87 S2\" id=\"t8_157\">Am\u00e9rique </span><span class=\"S2D65 S411 S2\" id=\"t9_157\">En milliers d\u2019euros </span><span class=\"S2D66 S87 S2\" id=\"ta_157\">31 d\u00e9cembre 2022 </span><span class=\"S2D67 S87 S2\" id=\"tb_157\">31 d\u00e9cembre 2021 </span><span class=\"S2D68 S2C S2\" id=\"tc_157\">Produit des activit\u00e9s ordinaires </span><span class=\"S2D69 S2C S2\" id=\"td_157\">424 490 </span><span class=\"S2D6A S2C S2\" id=\"te_157\">357 885 </span><span class=\"S2D6B S2C S2\" id=\"tf_157\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2D6C S2C S2\" id=\"tg_157\">(23 441) </span><span class=\"S2D6D S2C S2\" id=\"th_157\">(19 757) </span><span class=\"S2D6E S87 S2\" id=\"ti_157\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2D6F S87 S2\" id=\"tj_157\">401 049 </span><span class=\"S2D70 S87 S2\" id=\"tk_157\">338 128 </span><span class=\"S2D71 S87 S2\" id=\"tl_157\">R\u00e9sultat op\u00e9rationnel courant incluant la part des </span><span class=\"S2D72 S87 S2\" id=\"tm_157\">co-entreprises mises en \u00e9quivalence </span><span class=\"S2D73 S87 S2\" id=\"tn_157\">11 587 </span><span class=\"S2D74 S87 S2\" id=\"to_157\">5 797 </span><span class=\"S2D75 S87 S2\" id=\"tp_157\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2D76 S87 S2\" id=\"tq_157\">d'acquisition </span><span class=\"S2D77 S87 S2\" id=\"tr_157\">10 855 </span><span class=\"S2D78 S87 S2\" id=\"ts_157\">5 149 </span><span class=\"S2D79 S2C S2\" id=\"tt_157\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2D7A S2C S2\" id=\"tu_157\">0 </span><span class=\"S2D7B S2C S2\" id=\"tv_157\">832 </span><span class=\"S2D7C S2C S2\" id=\"tw_157\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2D7D S2C S2\" id=\"tx_157\">- </span><span class=\"S2D7E S2C S2\" id=\"ty_157\">0 </span><span class=\"S2D7F S87 S2\" id=\"tz_157\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2D80 S87 S2\" id=\"t10_157\">10 855 </span><span class=\"S2D81 S87 S2\" id=\"t11_157\">5 981 </span><span class=\"S2D82 S2C S2\" id=\"t12_157\">Charges financi\u00e8res </span><span class=\"S2D83 S2B S2\" id=\"t13_157\">\u2013 </span><span class=\"S2D84 S2C S2\" id=\"t14_157\">net </span><span class=\"S2D85 S2C S2\" id=\"t15_157\">(1 603) </span><span class=\"S2D86 S2C S2\" id=\"t16_157\">(4 819) </span><span class=\"S2D87 S87 S2\" id=\"t17_157\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2D88 S87 S2\" id=\"t18_157\">9 252 </span><span class=\"S2D89 S87 S2\" id=\"t19_157\">1 162 </span><span class=\"S2D8A S2C S2\" id=\"t1a_157\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2D8B S2C S2\" id=\"t1b_157\">(2 211) </span><span class=\"S2D8C S2C S2\" id=\"t1c_157\">(3 759) </span><span class=\"S2D8D S87 S2\" id=\"t1d_157\">R\u00e9sultat net </span><span class=\"S2D8E S2A S2\" id=\"t1e_157\">\u2013 </span><span class=\"S2D8F S87 S2\" id=\"t1f_157\">activit\u00e9s poursuivies </span><span class=\"S2D90 S87 S2\" id=\"t1g_157\">7 041 </span><span class=\"S2D91 S87 S2\" id=\"t1h_157\">(2 597) </span><span class=\"S2D92 S2C S2\" id=\"t1i_157\">R\u00e9sultat net </span><span class=\"S2D93 S2B S2\" id=\"t1j_157\">\u2013 </span><span class=\"S2D94 S2C S2\" id=\"t1k_157\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2D95 S2C S2\" id=\"t1l_157\">- </span><span class=\"S2D96 S2C S2\" id=\"t1m_157\">- </span><span class=\"S2D97 S87 S2\" id=\"t1n_157\">R\u00e9sultat net total </span><span class=\"S2D98 S87 S2\" id=\"t1o_157\">7 041 </span><span class=\"S2D99 S87 S2\" id=\"t1p_157\">(2 597) </span><span class=\"S2D9A S87 S2\" id=\"t4_158\">4.2.2 Zone 2 - Afrique </span><span class=\"S2D9B S2A S2\" id=\"t5_158\">\u2013 </span><span class=\"S2D9C S87 S2\" id=\"t6_158\">Moyen-Orient </span><span class=\"S2D9D S2A S2\" id=\"t7_158\">\u2013 </span><span class=\"S2D9E S87 S2\" id=\"t8_158\">Asie </span><span class=\"S2D9F S411 S2\" id=\"t9_158\">En milliers d\u2019euros </span><span class=\"S2DA0 S87 S2\" id=\"ta_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DA1 S87 S2\" id=\"tb_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DA2 S2C S2\" id=\"tc_158\">Produit des activit\u00e9s ordinaires </span><span class=\"S2DA3 S2C S2\" id=\"td_158\">118 639 </span><span class=\"S2DA4 S2C S2\" id=\"te_158\">76 599 </span><span class=\"S2DA5 S2C S2\" id=\"tf_158\">Produit des activit\u00e9s ordinaires intersectoriel </span><span class=\"S2DA6 S2C S2\" id=\"tg_158\">(2 581) </span><span class=\"S2DA7 S2C S2\" id=\"th_158\">(2 929) </span><span class=\"S2DA8 S87 S2\" id=\"ti_158\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2DA9 S87 S2\" id=\"tj_158\">116 058 </span><span class=\"S2DAA S87 S2\" id=\"tk_158\">73 670 </span><span class=\"S2DAB S87 S2\" id=\"tl_158\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des \u00e9carts </span><span class=\"S2DAC S87 S2\" id=\"tm_158\">d'acquisition </span><span class=\"S2DAD S87 S2\" id=\"tn_158\">15 646 </span><span class=\"S2DAE S87 S2\" id=\"to_158\">12 684 </span><span class=\"S2DAF S2C S2\" id=\"tp_158\">Perte de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2DB0 S2C S2\" id=\"tq_158\">- </span><span class=\"S2DB1 S2C S2\" id=\"tr_158\">- </span><span class=\"S2DB2 S2C S2\" id=\"ts_158\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2DB3 S2C S2\" id=\"tt_158\">- </span><span class=\"S2DB4 S2C S2\" id=\"tu_158\">- </span><span class=\"S2DB5 S87 S2\" id=\"tv_158\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2DB6 S87 S2\" id=\"tw_158\">15 646 </span><span class=\"S2DB7 S87 S2\" id=\"tx_158\">12 684 </span><span class=\"S2DB8 S2C S2\" id=\"ty_158\">Charges financi\u00e8res </span><span class=\"S2DB9 S2B S2\" id=\"tz_158\">\u2013 </span><span class=\"S2DBA S2C S2\" id=\"t10_158\">net </span><span class=\"S2DBB S2C S2\" id=\"t11_158\">(1 022) </span><span class=\"S2DBC S2C S2\" id=\"t12_158\">(542) </span><span class=\"S2DBD S87 S2\" id=\"t13_158\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2DBE S87 S2\" id=\"t14_158\">14 624 </span><span class=\"S2DBF S87 S2\" id=\"t15_158\">12 142 </span><span class=\"S2DC0 S2C S2\" id=\"t16_158\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2DC1 S2C S2\" id=\"t17_158\">(2 682) </span><span class=\"S2DC2 S2C S2\" id=\"t18_158\">(2 831) </span><span class=\"S2DC3 S87 S2\" id=\"t19_158\">R\u00e9sultat net </span><span class=\"S2DC4 S2A S2\" id=\"t1a_158\">\u2013 </span><span class=\"S2DC5 S87 S2\" id=\"t1b_158\">activit\u00e9s poursuivies </span><span class=\"S2DC6 S87 S2\" id=\"t1c_158\">11 942 </span><span class=\"S2DC7 S87 S2\" id=\"t1d_158\">9 311 </span><span class=\"S2DC8 S2C S2\" id=\"t1e_158\">R\u00e9sultat net </span><span class=\"S2DC9 S2B S2\" id=\"t1f_158\">\u2013 </span><span class=\"S2DCA S2C S2\" id=\"t1g_158\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2DCB S2C S2\" id=\"t1h_158\">- </span><span class=\"S2DCC S2C S2\" id=\"t1i_158\">- </span><span class=\"S2DCD S87 S2\" id=\"t1j_158\">R\u00e9sultat net total </span><span class=\"S2DCE S87 S2\" id=\"t1k_158\">11 942 </span><span class=\"S2DCF S87 S2\" id=\"t1l_158\">9 311 </span><span class=\"S2DD0 S87 S2\" id=\"t1m_158\">4.3. Autres \u00e9l\u00e9ments sectoriels inclus dans le compte de r\u00e9sultat, sans contrepartie de tr\u00e9sorerie </span><span class=\"S2DD1 S87 S2\" id=\"t1n_158\">4.3.1. Zone 1 </span><span class=\"S2DD2 S2A S2\" id=\"t1o_158\">\u2013 </span><span class=\"S2DD3 S87 S2\" id=\"t1p_158\">Europe </span><span class=\"S2DD4 S2A S2\" id=\"t1q_158\">\u2013 </span><span class=\"S2DD5 S87 S2\" id=\"t1r_158\">Am\u00e9rique </span><span class=\"S2DD6 S411 S2\" id=\"t1s_158\">En milliers d\u2019euros </span><span class=\"S2DD7 S87 S2\" id=\"t1t_158\">31 d\u00e9cembre 2022 </span><span class=\"S2DD8 S87 S2\" id=\"t1u_158\">31 d\u00e9cembre 2021 </span><span class=\"S2DD9 S2C S2\" id=\"t1v_158\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DDA S2C S2\" id=\"t1w_158\">immobilisations </span><span class=\"S2DDB S2C S2\" id=\"t1x_158\">(21 401) </span><span class=\"S2DDC S2C S2\" id=\"t1y_158\">(19 940) </span><span class=\"S2DDD S2C S2\" id=\"t1z_158\">Dot/Rep. aux provisions </span><span class=\"S2DDE S2C S2\" id=\"t20_158\">3 359 </span><span class=\"S2DDF S2C S2\" id=\"t21_158\">(2 </span><span class=\"S2DE0 S2C S2\" id=\"t22_158\">124) </span><span class=\"S2DE1 S87 S2\" id=\"t4_159\">4.3.2. Zone 2 </span><span class=\"S2DE2 S2A S2\" id=\"t5_159\">\u2013 </span><span class=\"S2DE3 S87 S2\" id=\"t6_159\">Afrique </span><span class=\"S2DE4 S2A S2\" id=\"t7_159\">\u2013 </span><span class=\"S2DE5 S87 S2\" id=\"t8_159\">Moyen-Orient </span><span class=\"S2DE6 S2A S2\" id=\"t9_159\">\u2013 </span><span class=\"S2DE7 S87 S2\" id=\"ta_159\">Asie </span><span class=\"S2D3C S411 S2\" id=\"tb_159\">En milliers d\u2019euros </span><span class=\"S2DE8 S87 S2\" id=\"tc_159\">31 d\u00e9cembre 2022 </span><span class=\"S2D3E S87 S2\" id=\"td_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DE9 S2C S2\" id=\"te_159\">Dot/Rep. aux amortissements et pertes de valeur des </span><span class=\"S2DEA S2C S2\" id=\"tf_159\">immobilisations </span><span class=\"S2DEB S2C S2\" id=\"tg_159\">(4 515) </span><span class=\"S2DEC S2C S2\" id=\"th_159\">(3 402) </span><span class=\"S2DED S2C S2\" id=\"ti_159\">Dot/Rep. aux provisions </span><span class=\"S2DEE S2C S2\" id=\"tj_159\">(1 929) </span><span class=\"S2DEF S2C S2\" id=\"tk_159\">(688) </span><span class=\"S2DF0 S87 S2\" id=\"tl_159\">4.4. Investissements sectoriels </span><span class=\"S2DF1 S411 S2\" id=\"tm_159\">En milliers d\u2019euros </span><span class=\"S2DF2 S87 S2\" id=\"tn_159\">31 d\u00e9cembre 2022 </span><span class=\"S2DF3 S87 S2\" id=\"to_159\">31 d\u00e9cembre 2021 </span><span class=\"S2DF4 S2C S2\" id=\"tp_159\">Zone 1 - Europe </span><span class=\"S2DF5 S2B S2\" id=\"tq_159\">\u2013 </span><span class=\"S2DF6 S2C S2\" id=\"tr_159\">Am\u00e9rique (1) </span><span class=\"S2DF7 S2C S2\" id=\"ts_159\">22 539 </span><span class=\"S2DF8 S2C S2\" id=\"tt_159\">12 990 </span><span class=\"S2DF9 S2C S2\" id=\"tu_159\">Zone 2 </span><span class=\"S2DFA S2B S2\" id=\"tv_159\">\u2013 </span><span class=\"S2DFB S2C S2\" id=\"tw_159\">Afrique </span><span class=\"S2DFC S2B S2\" id=\"tx_159\">\u2013 </span><span class=\"S2DFD S2C S2\" id=\"ty_159\">Moyen-Orient </span><span class=\"S2DFE S2B S2\" id=\"tz_159\">\u2013 </span><span class=\"S2DFF S2C S2\" id=\"t10_159\">Asie </span><span class=\"S2E00 S2C S2\" id=\"t11_159\">8 190 </span><span class=\"S2E01 S2C S2\" id=\"t12_159\">5 841 </span><span class=\"S2E02 S87 S2\" id=\"t13_159\">Investissements (incorp. et corp.)* </span><span class=\"S2E03 S87 S2\" id=\"t14_159\">30 729 </span><span class=\"S2E04 S87 S2\" id=\"t15_159\">18 831 </span><span class=\"S2E05 S2C S2\" id=\"t16_159\">*hors investissements financ\u00e9s par contrat de locations financement </span><span class=\"S2E06 S2C S2\" id=\"t17_159\">(1) </span><span class=\"S2E07 S2C S2\" id=\"t18_159\">La hausse des investissements sur la zone Europe </span><span class=\"S2E08 S2B S2\" id=\"t19_159\">Am\u00e9rique s\u2019explique par les investissements </span><span class=\"S2E09 S2B S2\" id=\"t1a_159\">au Canada et dans l\u2019\u00e9conomie circulaire en France. </span><span class=\"S2E0B S2A S2\" id=\"t4_160\">4.5. Etat de Passage de l\u2019information sectorielle publi\u00e9e au compte de r\u00e9sultat consolid\u00e9 </span><span class=\"S2E0C S87 S2\" id=\"t5_160\">31 d\u00e9cembre 2022 </span><span class=\"S2E0D S410 S2\" id=\"t6_160\">En milliers </span><span class=\"S2E0E S411 S2\" id=\"t7_160\">d\u2019euros </span><span class=\"S2E0F S87 S2\" id=\"t8_160\">Information sectorielle </span><span class=\"S2E10 S87 S2\" id=\"t9_160\">IFRS 10 et 11 </span><span class=\"S2E11 S87 S2\" id=\"ta_160\">Compte de r\u00e9sultat </span><span class=\"S2E12 S87 S2\" id=\"tb_160\">Zone 1 </span><span class=\"S2E13 S87 S2\" id=\"tc_160\">Zone 2 </span><span class=\"S2E14 S87 S2\" id=\"td_160\">Total </span><span class=\"S2E15 S87 S2\" id=\"te_160\">Zone 1 </span><span class=\"S2E16 S87 S2\" id=\"tf_160\">Zone 2 </span><span class=\"S2E17 S87 S2\" id=\"tg_160\">Total </span><span class=\"S2E18 S87 S2\" id=\"th_160\">Zone 1 </span><span class=\"S2E19 S87 S2\" id=\"ti_160\">Zone 2 </span><span class=\"S2E1A S87 S2\" id=\"tj_160\">Total </span><span class=\"S2E1B S87 S2\" id=\"tk_160\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2E1C S87 S2\" id=\"tl_160\">401 049 </span><span class=\"S2E1D S87 S2\" id=\"tm_160\">116 058 </span><span class=\"S2E1E S87 S2\" id=\"tn_160\">517 107 </span><span class=\"S2E1F S87 S2\" id=\"to_160\">(11 898) </span><span class=\"S2E20 S87 S2\" id=\"tp_160\">(37 698) </span><span class=\"S2E21 S87 S2\" id=\"tq_160\">(49 596) </span><span class=\"S2E22 S87 S2\" id=\"tr_160\">389 151 </span><span class=\"S2E23 S87 S2\" id=\"ts_160\">78 360 </span><span class=\"S2E24 S87 S2\" id=\"tt_160\">467 511 </span><span class=\"S2E25 S2C S2\" id=\"tu_160\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2E26 S2C S2\" id=\"tv_160\">\u00e9quivalence </span><span class=\"S2E27 S2C S2\" id=\"tw_160\">- </span><span class=\"S2E28 S2C S2\" id=\"tx_160\">- </span><span class=\"S2E29 S2C S2\" id=\"ty_160\">- </span><span class=\"S2E2A S2C S2\" id=\"tz_160\">2 626 </span><span class=\"S2E2B S2C S2\" id=\"t10_160\">5 088 </span><span class=\"S2E2C S2C S2\" id=\"t11_160\">7 714 </span><span class=\"S2E2D S2C S2\" id=\"t12_160\">2 626 </span><span class=\"S2E2E S2C S2\" id=\"t13_160\">5 088 </span><span class=\"S2E2F S2C S2\" id=\"t14_160\">7 714 </span><span class=\"S2E30 S87 S2\" id=\"t15_160\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2E31 S87 S2\" id=\"t16_160\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2E32 S87 S2\" id=\"t17_160\">11 587 </span><span class=\"S2E33 S87 S2\" id=\"t18_160\">15 646 </span><span class=\"S2E34 S87 S2\" id=\"t19_160\">27 233 </span><span class=\"S2E35 S87 S2\" id=\"t1a_160\">(249) </span><span class=\"S2E36 S87 S2\" id=\"t1b_160\">(794) </span><span class=\"S2E37 S87 S2\" id=\"t1c_160\">(1 043) </span><span class=\"S2E38 S87 S2\" id=\"t1d_160\">11 337 </span><span class=\"S2E39 S87 S2\" id=\"t1e_160\">14 853 </span><span class=\"S2E3A S87 S2\" id=\"t1f_160\">26 190 </span><span class=\"S2E3B S87 S2\" id=\"t1g_160\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2E3C S87 S2\" id=\"t1h_160\">\u00e9carts d'acquisition </span><span class=\"S2E3D S87 S2\" id=\"t1i_160\">10 855 </span><span class=\"S2E3E S87 S2\" id=\"t1j_160\">15 646 </span><span class=\"S2E3F S87 S2\" id=\"t1k_160\">26 500 </span><span class=\"S2E40 S87 S2\" id=\"t1l_160\">(249) </span><span class=\"S2E41 S87 S2\" id=\"t1m_160\">(794) </span><span class=\"S2E42 S87 S2\" id=\"t1n_160\">(1 042) </span><span class=\"S2E43 S87 S2\" id=\"t1o_160\">10 606 </span><span class=\"S2E44 S87 S2\" id=\"t1p_160\">14 852 </span><span class=\"S2E45 S87 S2\" id=\"t1q_160\">25 458 </span><span class=\"S2E46 S2C S2\" id=\"t1r_160\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2E47 S2C S2\" id=\"t1s_160\">- </span><span class=\"S2E48 S2C S2\" id=\"t1t_160\">- </span><span class=\"S2E49 S2C S2\" id=\"t1u_160\">- </span><span class=\"S2E4A S2C S2\" id=\"t1v_160\">- </span><span class=\"S2E4B S2C S2\" id=\"t1w_160\">- </span><span class=\"S2E4C S2C S2\" id=\"t1x_160\">- </span><span class=\"S2E4D S2C S2\" id=\"t1y_160\">- </span><span class=\"S2E4E S2C S2\" id=\"t1z_160\">- </span><span class=\"S2E4F S2C S2\" id=\"t20_160\">- </span><span class=\"S2E50 S2C S2\" id=\"t21_160\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2E51 S2C S2\" id=\"t22_160\">- </span><span class=\"S2E52 S2C S2\" id=\"t23_160\">- </span><span class=\"S2E53 S2C S2\" id=\"t24_160\">- </span><span class=\"S2E54 S2C S2\" id=\"t25_160\">- </span><span class=\"S2E55 S2C S2\" id=\"t26_160\">- </span><span class=\"S2E56 S2C S2\" id=\"t27_160\">- </span><span class=\"S2E57 S2C S2\" id=\"t28_160\">- </span><span class=\"S2E58 S2C S2\" id=\"t29_160\">- </span><span class=\"S2E59 S2C S2\" id=\"t2a_160\">- </span><span class=\"S2E5A S87 S2\" id=\"t2b_160\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2E5B S87 S2\" id=\"t2c_160\">10 855 </span><span class=\"S2E5C S87 S2\" id=\"t2d_160\">15 646 </span><span class=\"S2E5D S87 S2\" id=\"t2e_160\">26 501 </span><span class=\"S2E5E S87 S2\" id=\"t2f_160\">(249) </span><span class=\"S2E5F S87 S2\" id=\"t2g_160\">(794) </span><span class=\"S2E60 S87 S2\" id=\"t2h_160\">(1 043) </span><span class=\"S2E61 S87 S2\" id=\"t2i_160\">10 606 </span><span class=\"S2E62 S87 S2\" id=\"t2j_160\">14 852 </span><span class=\"S2E63 S87 S2\" id=\"t2k_160\">25 458 </span><span class=\"S2E64 S2C S2\" id=\"t2l_160\">Charges financi\u00e8res </span><span class=\"S2E65 S2B S2\" id=\"t2m_160\">\u2013 </span><span class=\"S2E66 S2C S2\" id=\"t2n_160\">net </span><span class=\"S2E67 S2C S2\" id=\"t2o_160\">(1 603) </span><span class=\"S2E68 S2C S2\" id=\"t2p_160\">(1 022) </span><span class=\"S2E69 S2C S2\" id=\"t2q_160\">(2 625) </span><span class=\"S2E6A S2C S2\" id=\"t2r_160\">(77) </span><span class=\"S2E6B S2C S2\" id=\"t2s_160\">45 </span><span class=\"S2E6C S2C S2\" id=\"t2t_160\">(32) </span><span class=\"S2E6D S2C S2\" id=\"t2u_160\">(1 680) </span><span class=\"S2E6E S2C S2\" id=\"t2v_160\">(977) </span><span class=\"S2E6F S2C S2\" id=\"t2w_160\">(2 657) </span><span class=\"S2E70 S87 S2\" id=\"t2x_160\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2E71 S87 S2\" id=\"t2y_160\">9 252 </span><span class=\"S2E72 S87 S2\" id=\"t2z_160\">14 624 </span><span class=\"S2E73 S87 S2\" id=\"t30_160\">23 876 </span><span class=\"S2E74 S87 S2\" id=\"t31_160\">(326) </span><span class=\"S2E75 S87 S2\" id=\"t32_160\">(749) </span><span class=\"S2E76 S87 S2\" id=\"t33_160\">(1 075) </span><span class=\"S2E77 S87 S2\" id=\"t34_160\">8 926 </span><span class=\"S2E78 S87 S2\" id=\"t35_160\">13 875 </span><span class=\"S2E79 S87 S2\" id=\"t36_160\">22 801 </span><span class=\"S2E7A S2C S2\" id=\"t37_160\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2E7B S2C S2\" id=\"t38_160\">(2 211) </span><span class=\"S2E7C S2C S2\" id=\"t39_160\">(2 682) </span><span class=\"S2E7D S2C S2\" id=\"t3a_160\">(4 893) </span><span class=\"S2E7E S2C S2\" id=\"t3b_160\">326 </span><span class=\"S2E7F S2C S2\" id=\"t3c_160\">749 </span><span class=\"S2E80 S2C S2\" id=\"t3d_160\">1 075 </span><span class=\"S2E81 S2C S2\" id=\"t3e_160\">(1 885) </span><span class=\"S2E82 S2C S2\" id=\"t3f_160\">(1 933) </span><span class=\"S2E83 S2C S2\" id=\"t3g_160\">(3 818) </span><span class=\"S2E84 S87 S2\" id=\"t3h_160\">R\u00e9sultat net </span><span class=\"S2E85 S2A S2\" id=\"t3i_160\">\u2013 </span><span class=\"S2E86 S87 S2\" id=\"t3j_160\">activit\u00e9s poursuivies </span><span class=\"S2E87 S87 S2\" id=\"t3k_160\">7 041 </span><span class=\"S2E88 S87 S2\" id=\"t3l_160\">11 942 </span><span class=\"S2E89 S87 S2\" id=\"t3m_160\">18 983 </span><span class=\"S2E8A S2C S2\" id=\"t3n_160\">- </span><span class=\"S2E8B S2C S2\" id=\"t3o_160\">- </span><span class=\"S2E8C S2C S2\" id=\"t3p_160\">- </span><span class=\"S2E8D S87 S2\" id=\"t3q_160\">7 041 </span><span class=\"S2E8E S87 S2\" id=\"t3r_160\">11 942 </span><span class=\"S2E8F S87 S2\" id=\"t3s_160\">18 983 </span><span class=\"S2E90 S2C S2\" id=\"t3t_160\">R\u00e9sultat net </span><span class=\"S2E91 S2B S2\" id=\"t3u_160\">\u2013 </span><span class=\"S2E92 S2C S2\" id=\"t3v_160\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2E93 S2C S2\" id=\"t3w_160\">- </span><span class=\"S2E94 S2C S2\" id=\"t3x_160\">- </span><span class=\"S2E95 S2C S2\" id=\"t3y_160\">- </span><span class=\"S2E96 S2C S2\" id=\"t3z_160\">- </span><span class=\"S2E97 S2C S2\" id=\"t40_160\">- </span><span class=\"S2E98 S2C S2\" id=\"t41_160\">- </span><span class=\"S2E99 S2C S2\" id=\"t42_160\">- </span><span class=\"S2E9A S2C S2\" id=\"t43_160\">- </span><span class=\"S2E9B S2C S2\" id=\"t44_160\">- </span><span class=\"S2E9C S87 S2\" id=\"t45_160\">R\u00e9sultat net total </span><span class=\"S2E9D S87 S2\" id=\"t46_160\">7 041 </span><span class=\"S2E9E S87 S2\" id=\"t47_160\">11 942 </span><span class=\"S2E9F S87 S2\" id=\"t48_160\">18 983 </span><span class=\"S2EA0 S2C S2\" id=\"t49_160\">- </span><span class=\"S2EA1 S2C S2\" id=\"t4a_160\">- </span><span class=\"S2EA2 S2C S2\" id=\"t4b_160\">- </span><span class=\"S2EA3 S87 S2\" id=\"t4c_160\">7 041 </span><span class=\"S2EA4 S87 S2\" id=\"t4d_160\">11 942 </span><span class=\"S2EA5 S87 S2\" id=\"t4e_160\">18 983 </span><span class=\"S2EA6 S87 S2\" id=\"t4_161\">31 d\u00e9cembre 2021 </span><span class=\"S2EA7 S411 S2\" id=\"t5_161\">En milliers d\u2019euros </span><span class=\"S2EA8 S87 S2\" id=\"t6_161\">Information sectorielle </span><span class=\"S2EA9 S87 S2\" id=\"t7_161\">IFRS 10 et 11 </span><span class=\"S2EAA S87 S2\" id=\"t8_161\">Compte de r\u00e9sultat </span><span class=\"S2EAB S87 S2\" id=\"t9_161\">Zone 1 </span><span class=\"S2EAC S87 S2\" id=\"ta_161\">Zone 2 </span><span class=\"S2EAD S87 S2\" id=\"tb_161\">Total </span><span class=\"S2EAE S87 S2\" id=\"tc_161\">Zone 1 </span><span class=\"S2EAF S87 S2\" id=\"td_161\">Zone 2 </span><span class=\"S2EB0 S87 S2\" id=\"te_161\">Total </span><span class=\"S2EB1 S87 S2\" id=\"tf_161\">Zone 1 </span><span class=\"S2EB2 S87 S2\" id=\"tg_161\">Zone 2 </span><span class=\"S2EB3 S87 S2\" id=\"th_161\">Total </span><span class=\"S2EB4 S87 S2\" id=\"ti_161\">Produit des activit\u00e9s ordinaires externe total </span><span class=\"S2EB5 S87 S2\" id=\"tj_161\">338 128 </span><span class=\"S2EB6 S87 S2\" id=\"tk_161\">73 670 </span><span class=\"S2EB7 S87 S2\" id=\"tl_161\">411 798 </span><span class=\"S2EB8 S87 S2\" id=\"tm_161\">(14 045) </span><span class=\"S2EB9 S87 S2\" id=\"tn_161\">(20 122) </span><span class=\"S2EBA S87 S2\" id=\"to_161\">(34 167) </span><span class=\"S2EBB S87 S2\" id=\"tp_161\">324 083 </span><span class=\"S2EBC S87 S2\" id=\"tq_161\">53 548 </span><span class=\"S2EBD S87 S2\" id=\"tr_161\">377 631 </span><span class=\"S2EBE S2C S2\" id=\"ts_161\">Quotes-parts de r\u00e9sultat des ent. mises en </span><span class=\"S2EBF S2C S2\" id=\"tt_161\">\u00e9quivalence </span><span class=\"S2EC0 S2C S2\" id=\"tu_161\">- </span><span class=\"S2EC1 S2C S2\" id=\"tv_161\">- </span><span class=\"S2EC2 S2C S2\" id=\"tw_161\">- </span><span class=\"S2EC3 S2C S2\" id=\"tx_161\">2 516 </span><span class=\"S2EC4 S2C S2\" id=\"ty_161\">3 198 </span><span class=\"S2EC5 S2C S2\" id=\"tz_161\">5 714 </span><span class=\"S2EC6 S2C S2\" id=\"t10_161\">2 516 </span><span class=\"S2EC7 S2C S2\" id=\"t11_161\">3 198 </span><span class=\"S2EC8 S2C S2\" id=\"t12_161\">5 714 </span><span class=\"S2EC9 S87 S2\" id=\"t13_161\">R\u00e9sultat op\u00e9rationnel courant incluant la part </span><span class=\"S2ECA S87 S2\" id=\"t14_161\">des co-entreprises mises en \u00e9quivalence </span><span class=\"S2ECB S87 S2\" id=\"t15_161\">5 797 </span><span class=\"S2ECC S87 S2\" id=\"t16_161\">12 684 </span><span class=\"S2ECD S87 S2\" id=\"t17_161\">18 481 </span><span class=\"S2ECE S87 S2\" id=\"t18_161\">(181) </span><span class=\"S2ECF S87 S2\" id=\"t19_161\">(853) </span><span class=\"S2ED0 S87 S2\" id=\"t1a_161\">(1 034) </span><span class=\"S2ED1 S87 S2\" id=\"t1b_161\">5 615 </span><span class=\"S2ED2 S87 S2\" id=\"t1c_161\">11 832 </span><span class=\"S2ED3 S87 S2\" id=\"t1d_161\">17 447 </span><span class=\"S2ED4 S87 S2\" id=\"t1e_161\">R\u00e9sultat op\u00e9rationnel avant d\u00e9pr\u00e9ciation des </span><span class=\"S2ED5 S87 S2\" id=\"t1f_161\">\u00e9carts d'acquisition </span><span class=\"S2ED6 S87 S2\" id=\"t1g_161\">5 149 </span><span class=\"S2ED7 S87 S2\" id=\"t1h_161\">12 684 </span><span class=\"S2ED8 S87 S2\" id=\"t1i_161\">17 833 </span><span class=\"S2ED9 S87 S2\" id=\"t1j_161\">(181) </span><span class=\"S2EDA S87 S2\" id=\"t1k_161\">(853) </span><span class=\"S2EDB S87 S2\" id=\"t1l_161\">(1 034) </span><span class=\"S2EDC S87 S2\" id=\"t1m_161\">4 968 </span><span class=\"S2EDD S87 S2\" id=\"t1n_161\">11 831 </span><span class=\"S2EDE S87 S2\" id=\"t1o_161\">16 799 </span><span class=\"S2EDF S2C S2\" id=\"t1p_161\">D\u00e9pr\u00e9ciation des \u00e9carts d'acquisition </span><span class=\"S2EE0 S2C S2\" id=\"t1q_161\">- </span><span class=\"S2EE1 S2C S2\" id=\"t1r_161\">- </span><span class=\"S2EE2 S2C S2\" id=\"t1s_161\">- </span><span class=\"S2EE3 S2C S2\" id=\"t1t_161\">- </span><span class=\"S2EE4 S2C S2\" id=\"t1u_161\">- </span><span class=\"S2EE5 S2C S2\" id=\"t1v_161\">- </span><span class=\"S2EE6 S2C S2\" id=\"t1w_161\">0 </span><span class=\"S2EE7 S2C S2\" id=\"t1x_161\">0 </span><span class=\"S2EE8 S2C S2\" id=\"t1y_161\">0 </span><span class=\"S2EE9 S2C S2\" id=\"t1z_161\">Pertes de valeur sur les actifs immobilis\u00e9s </span><span class=\"S2EEA S2C S2\" id=\"t20_161\">832 </span><span class=\"S2EEB S2C S2\" id=\"t21_161\">- </span><span class=\"S2EEC S2C S2\" id=\"t22_161\">832 </span><span class=\"S2EED S2C S2\" id=\"t23_161\">- </span><span class=\"S2EEE S2C S2\" id=\"t24_161\">- </span><span class=\"S2EEF S2C S2\" id=\"t25_161\">- </span><span class=\"S2EF0 S2C S2\" id=\"t26_161\">832 </span><span class=\"S2EF1 S2C S2\" id=\"t27_161\">0 </span><span class=\"S2EF2 S2C S2\" id=\"t28_161\">832 </span><span class=\"S2EF3 S87 S2\" id=\"t29_161\">R\u00e9sultat op\u00e9rationnel </span><span class=\"S2EF4 S87 S2\" id=\"t2a_161\">5 981 </span><span class=\"S2EF5 S87 S2\" id=\"t2b_161\">12 684 </span><span class=\"S2EF6 S87 S2\" id=\"t2c_161\">18 665 </span><span class=\"S2EF7 S87 S2\" id=\"t2d_161\">(181) </span><span class=\"S2EF8 S87 S2\" id=\"t2e_161\">(853) </span><span class=\"S2EF9 S87 S2\" id=\"t2f_161\">(1 034) </span><span class=\"S2EFA S87 S2\" id=\"t2g_161\">5 800 </span><span class=\"S2EFB S87 S2\" id=\"t2h_161\">11 831 </span><span class=\"S2EFC S87 S2\" id=\"t2i_161\">17 631 </span><span class=\"S2EFD S2C S2\" id=\"t2j_161\">Charges financi\u00e8res </span><span class=\"S2EFE S2B S2\" id=\"t2k_161\">\u2013 </span><span class=\"S2EFF S2C S2\" id=\"t2l_161\">net </span><span class=\"S2F00 S2C S2\" id=\"t2m_161\">(4 819) </span><span class=\"S2F01 S2C S2\" id=\"t2n_161\">(542) </span><span class=\"S2F02 S2C S2\" id=\"t2o_161\">(5 361) </span><span class=\"S2F03 S2C S2\" id=\"t2p_161\">(197) </span><span class=\"S2F04 S2C S2\" id=\"t2q_161\">79 </span><span class=\"S2F05 S2C S2\" id=\"t2r_161\">(118) </span><span class=\"S2F06 S2C S2\" id=\"t2s_161\">(5 016) </span><span class=\"S2F07 S2C S2\" id=\"t2t_161\">(463) </span><span class=\"S2F08 S2C S2\" id=\"t2u_161\">(5 479) </span><span class=\"S2F09 S87 S2\" id=\"t2v_161\">R\u00e9sultat avant imp\u00f4ts </span><span class=\"S2F0A S87 S2\" id=\"t2w_161\">1 162 </span><span class=\"S2F0B S87 S2\" id=\"t2x_161\">12 142 </span><span class=\"S2F0C S87 S2\" id=\"t2y_161\">13 304 </span><span class=\"S2F0D S87 S2\" id=\"t2z_161\">(378) </span><span class=\"S2F0E S87 S2\" id=\"t30_161\">(774) </span><span class=\"S2F0F S87 S2\" id=\"t31_161\">(1 152) </span><span class=\"S2F10 S87 S2\" id=\"t32_161\">784 </span><span class=\"S2F11 S87 S2\" id=\"t33_161\">11 368 </span><span class=\"S2F12 S87 S2\" id=\"t34_161\">12 152 </span><span class=\"S2F13 S2C S2\" id=\"t35_161\">Imp\u00f4t sur les r\u00e9sultats </span><span class=\"S2F14 S2C S2\" id=\"t36_161\">(3 759) </span><span class=\"S2F15 S2C S2\" id=\"t37_161\">(2 831) </span><span class=\"S2F16 S2C S2\" id=\"t38_161\">(6 590) </span><span class=\"S2F17 S2C S2\" id=\"t39_161\">378 </span><span class=\"S2F18 S2C S2\" id=\"t3a_161\">774 </span><span class=\"S2F19 S2C S2\" id=\"t3b_161\">1 152 </span><span class=\"S2F1A S2C S2\" id=\"t3c_161\">(3 381) </span><span class=\"S2F1B S2C S2\" id=\"t3d_161\">(2 057) </span><span class=\"S2F1C S2C S2\" id=\"t3e_161\">(5 438) </span><span class=\"S2F1D S87 S2\" id=\"t3f_161\">R\u00e9sultat net </span><span class=\"S2F1E S2A S2\" id=\"t3g_161\">\u2013 </span><span class=\"S2F1F S87 S2\" id=\"t3h_161\">activit\u00e9s poursuivies </span><span class=\"S2F20 S87 S2\" id=\"t3i_161\">(2 597) </span><span class=\"S2F21 S87 S2\" id=\"t3j_161\">9 311 </span><span class=\"S2F22 S87 S2\" id=\"t3k_161\">6 714 </span><span class=\"S2F23 S2C S2\" id=\"t3l_161\">- </span><span class=\"S2F24 S2C S2\" id=\"t3m_161\">- </span><span class=\"S2F25 S2C S2\" id=\"t3n_161\">- </span><span class=\"S2F26 S87 S2\" id=\"t3o_161\">(2 597) </span><span class=\"S2F27 S87 S2\" id=\"t3p_161\">9 311 </span><span class=\"S2F28 S87 S2\" id=\"t3q_161\">6 714 </span><span class=\"S2F29 S2C S2\" id=\"t3r_161\">R\u00e9sultat net </span><span class=\"S2F2A S2B S2\" id=\"t3s_161\">\u2013 </span><span class=\"S2F2B S2C S2\" id=\"t3t_161\">activit\u00e9s abandonn\u00e9es </span><span class=\"S2F2C S2C S2\" id=\"t3u_161\">- </span><span class=\"S2F2D S2C S2\" id=\"t3v_161\">- </span><span class=\"S2F2E S2C S2\" id=\"t3w_161\">- </span><span class=\"S2F2F S2C S2\" id=\"t3x_161\">- </span><span class=\"S2F30 S2C S2\" id=\"t3y_161\">- </span><span class=\"S2F31 S2C S2\" id=\"t3z_161\">- </span><span class=\"S2F32 S2C S2\" id=\"t40_161\">- </span><span class=\"S2F33 S2C S2\" id=\"t41_161\">- </span><span class=\"S2F34 S2C S2\" id=\"t42_161\">- </span><span class=\"S2F35 S87 S2\" id=\"t43_161\">R\u00e9sultat net total </span><span class=\"S2F36 S87 S2\" id=\"t44_161\">(2 597) </span><span class=\"S2F37 S87 S2\" id=\"t45_161\">9 311 </span><span class=\"S2F38 S87 S2\" id=\"t46_161\">6 714 </span><span class=\"S2F39 S2C S2\" id=\"t47_161\">- </span><span class=\"S2F3A S2C S2\" id=\"t48_161\">- </span><span class=\"S2F3B S2C S2\" id=\"t49_161\">- </span><span class=\"S2F3C S87 S2\" id=\"t4a_161\">(2 597) </span><span class=\"S2F3D S87 S2\" id=\"t4b_161\">9 311 </span><span class=\"S2F3E S87 S2\" id=\"t4c_161\">6 714 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOperatingSegmentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14238": {
   "value": "<span class=\"S2F3F S87 S2\" id=\"t6_162\">5.1. </span><span class=\"S2F40 S2A S2\" id=\"t7_162\">Chiffres d\u2019affaires </span><span class=\"S2F41 S410 S2\" id=\"t8_162\">En milliers d'euros </span><span class=\"S2F42 S87 S2\" id=\"t9_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F43 S87 S2\" id=\"ta_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F44 S2C S2\" id=\"tb_162\">Europe M\u00e9diterran\u00e9e et Am\u00e9rique </span><span class=\"S2F45 S2C S2\" id=\"tc_162\">389 151 </span><span class=\"S2F46 S2C S2\" id=\"td_162\">324 083 </span><span class=\"S2F47 S2C S2\" id=\"te_162\">Afrique Moyen Orient et Asie </span><span class=\"S2F48 S2C S2\" id=\"tf_162\">78 360 </span><span class=\"S2F49 S2C S2\" id=\"tg_162\">53 548 </span><span class=\"S2F4A S87 S2\" id=\"th_162\">Total des produits des activit\u00e9s ordinaires </span><span class=\"S2F4B S87 S2\" id=\"ti_162\">467 511 </span><span class=\"S2F4C S87 S2\" id=\"tj_162\">377 631 </span><span class=\"S2F4D S2B S2\" id=\"tk_162\">L\u2019activit\u00e9 consolid\u00e9e du groupe est rest\u00e9e soutenue au cours de l\u2019exercice 2022. Elle s\u2019\u00e9tablit \u00e0 467,5 </span><span class=\"S2F4E S2B S2\" id=\"tl_162\">M\u20ac en progression de 23,8 % sur l\u2019ann\u00e9e 2022. A p\u00e9rim\u00e8tre et taux de change la croissance s\u2019\u00e9tablit \u00e0 </span><span class=\"S2F4F S2B S2\" id=\"tm_162\">22.3% par rapport \u00e0 l\u2019exercice 2021. </span><span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S2460 SE55 S2\" id=\"t1_163\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_163\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_163\">163 </span><span class=\"S2F83 S2A S2\" id=\"t4_163\">5.3. Variation des stocks d\u2019en</span><span class=\"S2F84 S87 S2\" id=\"t5_163\">-cours et de produits finis au compte de r\u00e9sultat </span><span class=\"S2F85 S411 S2\" id=\"t6_163\">En milliers d\u2019euros </span><span class=\"S2F86 S87 S2\" id=\"t7_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F87 S87 S2\" id=\"t8_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F88 S2C S2\" id=\"t9_163\">Production stock\u00e9e de biens </span><span class=\"S2F89 S2C S2\" id=\"ta_163\">605 </span><span class=\"S2F8A S2C S2\" id=\"tb_163\">278 </span><span class=\"S2F8B S2B S2\" id=\"tc_163\">Variation d\u2019en</span><span class=\"S2F8C S2C S2\" id=\"td_163\">-cours de production de biens </span><span class=\"S2F8D S2C S2\" id=\"te_163\">1 908 </span><span class=\"S2F8E S2C S2\" id=\"tf_163\">503 </span><span class=\"S2F8F S87 S2\" id=\"tg_163\">Total </span><span class=\"S2F90 S87 S2\" id=\"th_163\">2 513 </span><span class=\"S2F91 S87 S2\" id=\"ti_163\">781 </span><span class=\"S2F92 S87 S2\" id=\"tj_163\">5.4. Charges de personnel </span><span class=\"S2F93 S411 S2\" id=\"tk_163\">En milliers d\u2019euros </span><span class=\"S2F94 S87 S2\" id=\"tl_163\">31 d\u00e9cembre 2022 </span><span class=\"S2F95 S87 S2\" id=\"tm_163\">31 d\u00e9cembre 2021 </span><span class=\"S2F96 S2C S2\" id=\"tn_163\">R\u00e9mun\u00e9rations </span><span class=\"S2F97 S2C S2\" id=\"to_163\">(72 642) </span><span class=\"S2F98 S2C S2\" id=\"tp_163\">(65 761) </span><span class=\"S2F99 S2C S2\" id=\"tq_163\">Charges sociales </span><span class=\"S2F9A S2C S2\" id=\"tr_163\">(26 252) </span><span class=\"S2F9B S2C S2\" id=\"ts_163\">(24 836) </span><span class=\"S2F9C S2C S2\" id=\"tt_163\">Autres charges ou produits </span><span class=\"S2F9D S2C S2\" id=\"tu_163\">(1 937) </span><span class=\"S2F9E S2C S2\" id=\"tv_163\">(2 205) </span><span class=\"S2F9F S87 S2\" id=\"tw_163\">Total charges de personnel </span><span class=\"S2FA0 S87 S2\" id=\"tx_163\">(100 831) </span><span class=\"S2FA1 S87 S2\" id=\"ty_163\">(92 802) </span><span class=\"S2FBF S87 S2\" id=\"t4_164\">5.5. Dotations et reprises de provisions </span><span class=\"S2FC0 S411 S2\" id=\"t5_164\">En milliers d\u2019euros </span><span class=\"S2FC1 S87 S2\" id=\"t6_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FC2 S87 S2\" id=\"t7_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FC3 S2C S2\" id=\"t8_164\">Sinistres </span><span class=\"S2FC4 S2C S2\" id=\"t9_164\">(471) </span><span class=\"S2FC5 S2C S2\" id=\"ta_164\">1 170 </span><span class=\"S2FC6 S2C S2\" id=\"tb_164\">Litiges </span><span class=\"S2FC7 S2C S2\" id=\"tc_164\">101 </span><span class=\"S2FC8 S2C S2\" id=\"td_164\">(19) </span><span class=\"S2FC9 S2C S2\" id=\"te_164\">D\u00e9mant\u00e8lement, d\u00e9pollution </span><span class=\"S2FCA S2C S2\" id=\"tf_164\">(45) </span><span class=\"S2FCB S2C S2\" id=\"tg_164\">97 </span><span class=\"S2FCC S2C S2\" id=\"th_164\">Pertes \u00e0 terminaison </span><span class=\"S2FCD S2C S2\" id=\"ti_164\">(541) </span><span class=\"S2FCE S2C S2\" id=\"tj_164\">100 </span><span class=\"S2FCF S2C S2\" id=\"tk_164\">Garanties </span><span class=\"S2FD0 S2C S2\" id=\"tl_164\">0 </span><span class=\"S2FD1 S2C S2\" id=\"tm_164\">- </span><span class=\"S2FD2 S2C S2\" id=\"tn_164\">Autres pour Risques et Charges (1) </span><span class=\"S2FD3 S2C S2\" id=\"to_164\">2 589 </span><span class=\"S2FD4 S2C S2\" id=\"tp_164\">(1 651) </span><span class=\"S2FD5 S2C S2\" id=\"tq_164\">Clients (2) </span><span class=\"S2FD6 S2C S2\" id=\"tr_164\">1 605 </span><span class=\"S2FD7 S2C S2\" id=\"ts_164\">(1 418) </span><span class=\"S2FD8 S2C S2\" id=\"tt_164\">Stocks </span><span class=\"S2FD9 S2C S2\" id=\"tu_164\">303 </span><span class=\"S2FDA S2C S2\" id=\"tv_164\">(236) </span><span class=\"S2FDB S2C S2\" id=\"tw_164\">Autres actifs circulants (3) </span><span class=\"S2FDC S2C S2\" id=\"tx_164\">(1 786) </span><span class=\"S2FDD S2C S2\" id=\"ty_164\">(836) </span><span class=\"S2FDE S87 S2\" id=\"tz_164\">Total des dotations et reprises de provisions </span><span class=\"S2FDF S87 S2\" id=\"t10_164\">1 755 </span><span class=\"S2FE0 S87 S2\" id=\"t11_164\">(2 793) </span><span class=\"S2FE1 S2B S2\" id=\"t12_164\">(1) Dont reprise de provision d\u2019\u00e9vacuation des d\u00e9chets sur le site Ecocentre (1M\u20ac). Pour rappel en </span><span class=\"S2FE2 S2C S2\" id=\"t13_164\">2021 une provision a \u00e9t\u00e9 constat\u00e9e relative \u00e0 un litige. </span><span class=\"S2FE3 S2C S2\" id=\"t14_164\">(2) La variation est principalement due au dotations/reprises des clients au Maroc et en Italie. </span><span class=\"S2FE4 S2C S2\" id=\"t15_164\">(3) Sont provisionn\u00e9s les cr\u00e9dits de TVA des filiales africaines. </span><span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span><span class=\"S300E S2B S2\" id=\"t2c_164\">(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfProfitLossFromOperatingActivitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14257": {
   "value": "<span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfGeneralAndAdministrativeExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14258": {
   "value": "<span class=\"S1DD9 S87 S2\" id=\"tn_162\">5.2. Autres achats et charges externes </span><span class=\"S2F50 S411 S2\" id=\"to_162\">En milliers d\u2019euros </span><span class=\"S2F51 S87 S2\" id=\"tp_162\">31 d\u00e9cembre 2022 </span><span class=\"S2F52 S87 S2\" id=\"tq_162\">31 d\u00e9cembre 2021 </span><span class=\"S2F53 S2C S2\" id=\"tr_162\">Autres services ext\u00e9rieurs </span><span class=\"S2F54 S2C S2\" id=\"ts_162\">(5 498) </span><span class=\"S2F55 S2C S2\" id=\"tt_162\">(5 114) </span><span class=\"S2F56 S2C S2\" id=\"tu_162\">Locations </span><span class=\"S2F57 S2C S2\" id=\"tv_162\">(15 232) </span><span class=\"S2F58 S2C S2\" id=\"tw_162\">(14 091) </span><span class=\"S2F59 S2C S2\" id=\"tx_162\">Prestations g\u00e9n\u00e9rales Groupe (1) </span><span class=\"S2F5A S2C S2\" id=\"ty_162\">(10 975) </span><span class=\"S2F5B S2C S2\" id=\"tz_162\">(9 400) </span><span class=\"S2F5C S2C S2\" id=\"t10_162\">Entretien et grosses r\u00e9parations </span><span class=\"S2F5D S2C S2\" id=\"t11_162\">(12 047) </span><span class=\"S2F5E S2C S2\" id=\"t12_162\">(10 941) </span><span class=\"S2F5F S2C S2\" id=\"t13_162\">Commissions sur ventes </span><span class=\"S2F60 S2C S2\" id=\"t14_162\">(1 132) </span><span class=\"S2F61 S2C S2\" id=\"t15_162\">(1 007) </span><span class=\"S2F62 S2C S2\" id=\"t16_162\">Frais de transport (2) </span><span class=\"S2F63 S2C S2\" id=\"t17_162\">(22 776) </span><span class=\"S2F64 S2C S2\" id=\"t18_162\">(20 603) </span><span class=\"S2F65 S2C S2\" id=\"t19_162\">Frais de d\u00e9placement (2) </span><span class=\"S2F66 S2C S2\" id=\"t1a_162\">(9 200) </span><span class=\"S2F67 S2C S2\" id=\"t1b_162\">(8 268) </span><span class=\"S2F68 S2C S2\" id=\"t1c_162\">Int\u00e9rimaires </span><span class=\"S2F69 S2C S2\" id=\"t1d_162\">(10 615) </span><span class=\"S2F6A S2C S2\" id=\"t1e_162\">(9 501) </span><span class=\"S2F6B S2C S2\" id=\"t1f_162\">Assurance (3) </span><span class=\"S2F6C S2C S2\" id=\"t1g_162\">(6 505) </span><span class=\"S2F6D S2C S2\" id=\"t1h_162\">(5 977) </span><span class=\"S2F6E S2C S2\" id=\"t1i_162\">Honoraires </span><span class=\"S2F6F S2C S2\" id=\"t1j_162\">(5 405) </span><span class=\"S2F70 S2C S2\" id=\"t1k_162\">(4 833) </span><span class=\"S2F71 S2C S2\" id=\"t1l_162\">Autres achats et charges externes </span><span class=\"S2F72 S2C S2\" id=\"t1m_162\">(5 667) </span><span class=\"S2F73 S2C S2\" id=\"t1n_162\">(5 667) </span><span class=\"S2F74 S87 S2\" id=\"t1o_162\">Total des autres achats et charges externes </span><span class=\"S2F75 S87 S2\" id=\"t1p_162\">(105 052) </span><span class=\"S2F76 S87 S2\" id=\"t1q_162\">(95 402) </span><span class=\"S2F77 S2C S2\" id=\"t1r_162\">(1) </span><span class=\"S2F78 S2C S2\" id=\"t1s_162\">Le d\u00e9tail des prestations g\u00e9n\u00e9rales Groupe est li\u00e9e principalement aux co\u00fbts engendr\u00e9s par </span><span class=\"S2F79 S2B S2\" id=\"t1t_162\">l\u2019accroissement des effectifs de la </span><span class=\"S2F7A S2C S2\" id=\"t1u_162\">soci\u00e9t\u00e9 ADEX (hors p\u00e9rim\u00e8tre). </span><span class=\"S2F7B S2C S2\" id=\"t1v_162\">(2) </span><span class=\"S2F7C S2C S2\" id=\"t1w_162\">La hausse des frais de transport et de d\u00e9placement est principalement li\u00e9e au d\u00e9veloppement </span><span class=\"S2F7D S2C S2\" id=\"t1x_162\">actif des activit\u00e9s et \u00e0 la hausse du co\u00fbt global des carburants </span><span class=\"S2F7E S2C S2\" id=\"t1y_162\">(3) </span><span class=\"S2F7F S2B S2\" id=\"t1z_162\">La hausse des charges d\u2019assurance est li\u00e9e \u00e0 la progression des prim</span><span class=\"S2F80 S2C S2\" id=\"t20_162\">es vers\u00e9es li\u00e9e \u00e0 la hausse </span><span class=\"S2F81 S2B S2\" id=\"t21_162\">des tarifs d\u2019assurance et \u00e0 l\u2019augmentation des capitaux couverts notamment au Maroc suite au </span><span class=\"S2F82 S2C S2\" id=\"t22_162\">d\u00e9marrage de la nouvelle usine </span><span class=\"S300F S87 S2\" id=\"t4_165\">5.7. Autres produits et charges op\u00e9rationnels </span><span class=\"S3010 S411 S2\" id=\"t5_165\">En milliers d\u2019euros </span><span class=\"S3011 S87 S2\" id=\"t6_165\">31 d\u00e9cembre 2022 </span><span class=\"S3012 S87 S2\" id=\"t7_165\">31 d\u00e9cembre 2021 </span><span class=\"S3013 S2C S2\" id=\"t8_165\">Autres frais (1) </span><span class=\"S3014 S2C S2\" id=\"t9_165\">(732) </span><span class=\"S3015 S2C S2\" id=\"ta_165\">(648) </span><span class=\"S3016 S87 S2\" id=\"tb_165\">Total autres produits et charges non courants </span><span class=\"S3017 S87 S2\" id=\"tc_165\">(732) </span><span class=\"S3018 S87 S2\" id=\"td_165\">(648) </span><span class=\"S3019 S2B S2\" id=\"te_165\">(1) Sur l\u2019exercice 2022, les autres frais comprennent principalement des honoraires dans le cadre du </span><span class=\"S301A S2C S2\" id=\"tf_165\">processus de vente de </span><span class=\"S301B S2B S2\" id=\"tg_165\">l\u2019activit\u00e9 d\u00e9construction (op\u00e9ration suspendue fin 2022). Pour rappel en 2021, les </span><span class=\"S301C S2C S2\" id=\"th_165\">autres frais concernaient principalement des honoraires engag\u00e9s dans le cadre des travaux de valorisation </span><span class=\"S2F92 S2B S2\" id=\"ti_165\">de l\u2019offre publique et la conversion des parts fondateurs. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFeeAndCommissionIncomeExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14356": {
   "value": "<span class=\"S2FA2 S118C S2\" id=\"tz_163\">Effectifs consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2FA3 S87 S2\" id=\"t10_163\">Cat\u00e9gorie de personnel (Int\u00e9gration globale) </span><span class=\"S2FA4 S87 S2\" id=\"t11_163\">31 d\u00e9cembre 2022 </span><span class=\"S2FA5 S87 S2\" id=\"t12_163\">31 d\u00e9cembre 2021 </span><span class=\"S2FA6 S2C S2\" id=\"t13_163\">Ing\u00e9nieurs et cadres </span><span class=\"S2FA7 S2C S2\" id=\"t14_163\">315 </span><span class=\"S2FA8 S2C S2\" id=\"t15_163\">297 </span><span class=\"S2FA9 S2C S2\" id=\"t16_163\">Agents de ma\u00eetrise, techniciens &amp; employ\u00e9s </span><span class=\"S2FAA S2C S2\" id=\"t17_163\">861 </span><span class=\"S2FAB S2C S2\" id=\"t18_163\">849 </span><span class=\"S2FAC S2C S2\" id=\"t19_163\">Ouvriers </span><span class=\"S2FAD S2C S2\" id=\"t1a_163\">803 </span><span class=\"S2FAE S2C S2\" id=\"t1b_163\">764 </span><span class=\"S2FAF S87 S2\" id=\"t1c_163\">Total </span><span class=\"S2FB0 S87 S2\" id=\"t1d_163\">des </span><span class=\"S2FB1 S87 S2\" id=\"t1e_163\">effectifs </span><span class=\"S2FB2 S87 S2\" id=\"t1f_163\">des </span><span class=\"S2FB3 S87 S2\" id=\"t1g_163\">soci\u00e9t\u00e9s </span><span class=\"S2FB4 S87 S2\" id=\"t1h_163\">int\u00e9gr\u00e9es </span><span class=\"S2FB5 S87 S2\" id=\"t1i_163\">globalement </span><span class=\"S2FB6 S87 S2\" id=\"t1j_163\">1 979 </span><span class=\"S2FB7 S87 S2\" id=\"t1k_163\">1 910 </span><span class=\"S2FB8 S87 S2\" id=\"t1l_163\">Co-Entreprises </span><span class=\"S2FB9 S2C S2\" id=\"t1m_163\">581 </span><span class=\"S2FBA S2C S2\" id=\"t1n_163\">558 </span><span class=\"S2FBB S87 S2\" id=\"t1o_163\">Total des effectifs </span><span class=\"S2FBC S87 S2\" id=\"t1p_163\">2 560 </span><span class=\"S2FBD S87 S2\" id=\"t1q_163\">2 468 </span><span class=\"S2FBE S2C S2\" id=\"t1r_163\">Les effectifs sont pris en compte \u00e0 100% pour toutes les soci\u00e9t\u00e9s y compris pour les co-entreprises. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInformationAboutEmployeesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14438": {
   "value": "<span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span><span class=\"S300E S2B S2\" id=\"t2c_164\">(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier. </span><span class=\"S2460 SE55 S2\" id=\"t1_165\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_165\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_165\">165 </span><span class=\"S300F S87 S2\" id=\"t4_165\">5.7. Autres produits et charges op\u00e9rationnels </span><span class=\"S3010 S411 S2\" id=\"t5_165\">En milliers d\u2019euros </span><span class=\"S3011 S87 S2\" id=\"t6_165\">31 d\u00e9cembre 2022 </span><span class=\"S3012 S87 S2\" id=\"t7_165\">31 d\u00e9cembre 2021 </span><span class=\"S3013 S2C S2\" id=\"t8_165\">Autres frais (1) </span><span class=\"S3014 S2C S2\" id=\"t9_165\">(732) </span><span class=\"S3015 S2C S2\" id=\"ta_165\">(648) </span><span class=\"S3016 S87 S2\" id=\"tb_165\">Total autres produits et charges non courants </span><span class=\"S3017 S87 S2\" id=\"tc_165\">(732) </span><span class=\"S3018 S87 S2\" id=\"td_165\">(648) </span><span class=\"S3019 S2B S2\" id=\"te_165\">(1) Sur l\u2019exercice 2022, les autres frais comprennent principalement des honoraires dans le cadre du </span><span class=\"S301A S2C S2\" id=\"tf_165\">processus de vente de </span><span class=\"S301B S2B S2\" id=\"tg_165\">l\u2019activit\u00e9 d\u00e9construction (op\u00e9ration suspendue fin 2022). Pour rappel en 2021, les </span><span class=\"S301C S2C S2\" id=\"th_165\">autres frais concernaient principalement des honoraires engag\u00e9s dans le cadre des travaux de valorisation </span><span class=\"S2F92 S2B S2\" id=\"ti_165\">de l\u2019offre publique et la conversion des parts fondateurs. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherOperatingIncomeExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14439": {
   "value": "<span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span>(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherOperatingExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14440": {
   "value": "<span class=\"S2FE5 S2A S2\" id=\"t16_164\">5.6. Autres produits et charges d\u2019exploitation </span><span class=\"S2FE6 S411 S2\" id=\"t17_164\">En milliers d\u2019euros </span><span class=\"S2FE7 S87 S2\" id=\"t18_164\">31 d\u00e9cembre 2022 </span><span class=\"S2FE8 S87 S2\" id=\"t19_164\">31 d\u00e9cembre 2021 </span><span class=\"S2FE9 S2C S2\" id=\"t1a_164\">Production immobilis\u00e9e </span><span class=\"S2FEA S2C S2\" id=\"t1b_164\">360 </span><span class=\"S2FEB S2C S2\" id=\"t1c_164\">277 </span><span class=\"S2FEC S2B S2\" id=\"t1d_164\">Subventions d\u2019exploitation </span><span class=\"S2FED S2C S2\" id=\"t1e_164\">199 </span><span class=\"S2FEE S2C S2\" id=\"t1f_164\">204 </span><span class=\"S2FEF S2B S2\" id=\"t1g_164\">Subventions d\u2019investissement vir\u00e9es au compte de r\u00e9sultat </span><span class=\"S2FF0 S2C S2\" id=\"t1h_164\">64 </span><span class=\"S2FF1 S2C S2\" id=\"t1i_164\">59 </span><span class=\"S2FF2 S2B S2\" id=\"t1j_164\">Produits de cession d\u2019immobilisations </span><span class=\"S2FF3 S2C S2\" id=\"t1k_164\">784 </span><span class=\"S2FF4 S2C S2\" id=\"t1l_164\">825 </span><span class=\"S2FF5 S2B S2\" id=\"t1m_164\">Autres produits d\u2019exploitation (1) </span><span class=\"S2FF6 S2C S2\" id=\"t1n_164\">1 357 </span><span class=\"S2FF7 S2C S2\" id=\"t1o_164\">4 169 </span><span class=\"S2FF8 S87 S2\" id=\"t1p_164\">Total autres produits </span><span class=\"S2FF9 S87 S2\" id=\"t1q_164\">2 764 </span><span class=\"S25B6 S87 S2\" id=\"t1r_164\">5 534 </span><span class=\"S2FFA S2C S2\" id=\"t1s_164\">Valeur nette comptable des immobilisations c\u00e9d\u00e9es </span><span class=\"S2FFB S2C S2\" id=\"t1t_164\">(1 339) </span><span class=\"S2FFC S2C S2\" id=\"t1u_164\">(2 047) </span><span class=\"S2FFD S2C S2\" id=\"t1v_164\">Imp\u00f4ts et taxes </span><span class=\"S2FFE S2C S2\" id=\"t1w_164\">(3 565) </span><span class=\"S2FFF S2C S2\" id=\"t1x_164\">(3 202) </span><span class=\"S3000 S2B S2\" id=\"t1y_164\">Autres charges d\u2019exploitation </span><span class=\"S3001 S2C S2\" id=\"t1z_164\">(2 034) </span><span class=\"S3002 S2C S2\" id=\"t20_164\">(2 073) </span><span class=\"S3003 S87 S2\" id=\"t21_164\">Total autres charges </span><span class=\"S3004 S87 S2\" id=\"t22_164\">(6 938) </span><span class=\"S3005 S87 S2\" id=\"t23_164\">(7 322) </span><span class=\"S3006 S87 S2\" id=\"t24_164\">Total autres produits et charges </span><span class=\"S3007 S2A S2\" id=\"t25_164\">d\u2019exploitation </span><span class=\"S3008 S87 S2\" id=\"t26_164\">(4 174) </span><span class=\"S3009 S87 S2\" id=\"t27_164\">(1 788) </span><span class=\"S300A S118C S2\" id=\"t28_164\">Plus ou moins-</span><span class=\"S300B S11ED S2\" id=\"t29_164\">value sur cession d\u2019immobilisations </span><span class=\"S300C S118C S2\" id=\"t2a_164\">(555) </span><span class=\"S300D S118C S2\" id=\"t2b_164\">(1 222) </span>(1) En 2021 figurait l\u2019indemnit\u00e9 re\u00e7ue sur le litige avec un client minier",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherOperatingIncomeExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14550": {
   "value": "<span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInterestExpenseExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14551": {
   "value": "<span class=\"S302D S2A S2\" id=\"t4_166\">5.9. Co\u00fbt de l\u2019endettement financier net et autres produits et charges financiers </span><span class=\"S302E S411 S2\" id=\"t5_166\">En milliers d\u2019euros </span><span class=\"S302F S87 S2\" id=\"t6_166\">31 d\u00e9cembre </span><span class=\"S3030 S87 S2\" id=\"t7_166\">2022 </span><span class=\"S3031 S87 S2\" id=\"t8_166\">31 d\u00e9cembre </span><span class=\"S3032 S87 S2\" id=\"t9_166\">2021 </span><span class=\"S3033 S2C S2\" id=\"ta_166\">Produits de tr\u00e9sorerie et \u00e9quivalents de tr\u00e9sorerie </span><span class=\"S3034 S2C S2\" id=\"tb_166\">105 </span><span class=\"S3035 S2C S2\" id=\"tc_166\">36 </span><span class=\"S3036 S2B S2\" id=\"td_166\">Charges d\u2019int\u00e9r\u00eats </span><span class=\"S3037 S2C S2\" id=\"te_166\">(3 742) </span><span class=\"S3038 S2C S2\" id=\"tf_166\">(2 814) </span><span class=\"S3039 S2A S2\" id=\"tg_166\">Co\u00fbt de l\u2019endettement financier net </span><span class=\"S303A S87 S2\" id=\"th_166\">(3 637) </span><span class=\"S303B S87 S2\" id=\"ti_166\">(2 778) </span><span class=\"S303C S2C S2\" id=\"tj_166\">Pertes de change (1) </span><span class=\"S303D S2C S2\" id=\"tk_166\">(2 076) </span><span class=\"S303E S2C S2\" id=\"tl_166\">(68) </span><span class=\"S303F S2C S2\" id=\"tm_166\">Gains de change (1) </span><span class=\"S3040 S2C S2\" id=\"tn_166\">1 143 </span><span class=\"S3041 S2C S2\" id=\"to_166\">906 </span><span class=\"S3042 S2C S2\" id=\"tp_166\">Co\u00fbt financier sur avantages au personnel (\u00abinterest cost\u00bb) </span><span class=\"S3043 S2C S2\" id=\"tq_166\">(131) </span><span class=\"S3044 S2C S2\" id=\"tr_166\">(213) </span><span class=\"S3045 S2C S2\" id=\"ts_166\">(Charge) / produit de d\u00e9sactualisation des provisions (note </span><span class=\"S3046 S2C S2\" id=\"tt_166\">6.13) (2) </span><span class=\"S3047 S2C S2\" id=\"tu_166\">690 </span><span class=\"S3048 S2C S2\" id=\"tv_166\">(1 172) </span><span class=\"S3049 S2C S2\" id=\"tw_166\">Dividendes re\u00e7us de soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S304A S2C S2\" id=\"tx_166\">29 </span><span class=\"S304B S2C S2\" id=\"ty_166\">1 </span><span class=\"S304C S2C S2\" id=\"tz_166\">Dotations et reprises aux provisions financi\u00e8res (3) </span><span class=\"S304D S2C S2\" id=\"t10_166\">1 544 </span><span class=\"S304E S2C S2\" id=\"t11_166\">(2 230) </span><span class=\"S304F S2C S2\" id=\"t12_166\">Autres charges financi\u00e8res </span><span class=\"S3050 S2C S2\" id=\"t13_166\">(341) </span><span class=\"S3051 S2C S2\" id=\"t14_166\">(141) </span><span class=\"S3052 S2C S2\" id=\"t15_166\">Autres produits financiers </span><span class=\"S3053 S2C S2\" id=\"t16_166\">122 </span><span class=\"S3054 S2C S2\" id=\"t17_166\">216 </span><span class=\"S3055 S87 S2\" id=\"t18_166\">Autres produits et charges financiers </span><span class=\"S3056 S87 S2\" id=\"t19_166\">980 </span><span class=\"S3057 S87 S2\" id=\"t1a_166\">(2 701) </span><span class=\"S3058 S87 S2\" id=\"t1b_166\">Total du r\u00e9sultat financier </span><span class=\"S3059 S87 S2\" id=\"t1c_166\">(2 657) </span><span class=\"S305A S87 S2\" id=\"t1d_166\">(5 </span><span class=\"S305B S87 S2\" id=\"t1e_166\">479) </span><span class=\"S305C S2B S2\" id=\"t1f_166\">(1) Les gains et pertes de changes sont dues \u00e0 la baisse de l\u2019Euro vis</span><span class=\"S305D S2C S2\" id=\"t1g_166\">-\u00e0-vis des autres devises. </span><span class=\"S305E S2B S2\" id=\"t1h_166\">(2) La variation des charges de d\u00e9sactualisation est li\u00e9e \u00e0 l\u2019augmentation des taux d\u2019actualisation des </span><span class=\"S305F S2C S2\" id=\"t1i_166\">provisions d\u00e9mant\u00e8lement. </span><span class=\"S3060 S2C S2\" id=\"t1j_166\">(3) La reprise de provision concerne un retour \u00e0 meilleur fortune sur les cr\u00e9ances sur la JV Kemek US. </span><span class=\"S3061 S2C S2\" id=\"t1k_166\">La cession des actifs de la soci\u00e9t\u00e9 a permis de rembourser les pr\u00eats dus \u00e0 EPC SA qui avaient \u00e9t\u00e9 </span><span class=\"S3062 S2C S2\" id=\"t1l_166\">provisionn\u00e9s sur le second semestre 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFinanceIncomeExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14609": {
   "value": "<span class=\"S3063 S87 S2\" id=\"t1m_166\">5.9.1. R\u00e9conciliation des \u00ab dividendes re\u00e7us \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3064 S411 S2\" id=\"t1n_166\">En milliers d\u2019euros </span><span class=\"S3065 S87 S2\" id=\"t1o_166\">31 d\u00e9cembre 2022 </span><span class=\"S3066 S87 S2\" id=\"t1p_166\">31 d\u00e9cembre 2021 </span><span class=\"S3067 S2C S2\" id=\"t1q_166\">Dividendes re\u00e7us des soci\u00e9t\u00e9s non consolid\u00e9es </span><span class=\"S3068 S2C S2\" id=\"t1r_166\">29 </span><span class=\"S3069 S2C S2\" id=\"t1s_166\">- </span><span class=\"S306A S2C S2\" id=\"t1t_166\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S306B S2C S2\" id=\"t1u_166\">- </span><span class=\"S306C S2C S2\" id=\"t1v_166\">- </span><span class=\"S306D S87 S2\" id=\"t1w_166\">Dividendes re\u00e7us </span><span class=\"S306E S2A S2\" id=\"t1x_166\">\u2013 </span><span class=\"S306F S87 S2\" id=\"t1y_166\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3070 S87 S2\" id=\"t1z_166\">29 </span><span class=\"S3071 S87 S2\" id=\"t20_166\">- </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span><span class=\"S35F8 S87 S2\" id=\"t26_184\">6.4.6 R\u00e9conciliation des \u00ab dividendes distribu\u00e9s \u00bb avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S35F9 S411 S2\" id=\"t27_184\">En milliers d\u2019euros </span><span class=\"S35FA S87 S2\" id=\"t28_184\">31 d\u00e9cembre 2022 </span><span class=\"S35FB S87 S2\" id=\"t29_184\">31 d\u00e9cembre 2021 </span><span class=\"S35FC S2C S2\" id=\"t2a_184\">Dividendes distribu\u00e9s par les co-entreprises </span><span class=\"S35FD S2C S2\" id=\"t2b_184\">4 414 </span><span class=\"S35FE S2C S2\" id=\"t2c_184\">2 652 </span><span class=\"S35FF S2C S2\" id=\"t2d_184\">Variation des cr\u00e9ances sur dividendes \u00e0 recevoir </span><span class=\"S3600 S2C S2\" id=\"t2e_184\">(2 049) </span><span class=\"S3601 S2C S2\" id=\"t2f_184\">(942) </span><span class=\"S3602 S87 S2\" id=\"t2g_184\">Dividendes re\u00e7us </span><span class=\"S3603 S2A S2\" id=\"t2h_184\">\u2013 </span><span class=\"S3604 S87 S2\" id=\"t2i_184\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3605 S87 S2\" id=\"t2j_184\">2 365 </span><span class=\"S3606 S87 S2\" id=\"t2k_184\">1 710 </span><span class=\"S3879 S87 S2\" id=\"t1f_192\">R\u00e9conciliation des \u00ab \u00e9missions / remboursements </span><span class=\"S387A S2A S2\" id=\"t1g_192\">d\u2019emprunts \u00bb avec le Tableau de flux de </span><span class=\"S387B S87 S2\" id=\"t1h_192\">tr\u00e9sorerie </span><span class=\"S387C S411 S2\" id=\"t1i_192\">En milliers d\u2019euros </span><span class=\"S387D S87 S2\" id=\"t1j_192\">31 d\u00e9cembre 2022 </span><span class=\"S387E S87 S2\" id=\"t1k_192\">31 d\u00e9cembre 2021 </span><span class=\"S387F S2C S2\" id=\"t1l_192\">Augmentation des dettes financi\u00e8res non courantes </span><span class=\"S3880 S2C S2\" id=\"t1m_192\">43 530 </span><span class=\"S3881 S2C S2\" id=\"t1n_192\">4 008 </span><span class=\"S3882 S2C S2\" id=\"t1o_192\">Augmentation des dettes financi\u00e8res courantes </span><span class=\"S3883 S2C S2\" id=\"t1p_192\">8 368 </span><span class=\"S3884 S2C S2\" id=\"t1q_192\">3 375 </span><span class=\"S3885 S2C S2\" id=\"t1r_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S3886 S2C S2\" id=\"t1s_192\">(344) </span><span class=\"S3887 S2C S2\" id=\"t1t_192\">(49) </span><span class=\"S3888 S2C S2\" id=\"t1u_192\">Retraitement de la variation des dettes sur location </span><span class=\"S3889 S2C S2\" id=\"t1v_192\">financement </span><span class=\"S388A S2C S2\" id=\"t1w_192\">- </span><span class=\"S388B S2C S2\" id=\"t1x_192\">- </span><span class=\"S388C S2C S2\" id=\"t1y_192\">Augmentation des dettes de location </span><span class=\"S388D S2C S2\" id=\"t1z_192\">- </span><span class=\"S388E S2C S2\" id=\"t20_192\">- </span><span class=\"S388F S2A S2\" id=\"t21_192\">Emission d\u2019emprunts \u2013 </span><span class=\"S3890 S87 S2\" id=\"t22_192\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3891 S87 S2\" id=\"t23_192\">51 554 </span><span class=\"S3892 S87 S2\" id=\"t24_192\">7 334 </span><span class=\"S3893 S2C S2\" id=\"t25_192\">Diminution des dettes financi\u00e8res non courantes </span><span class=\"S3894 S2C S2\" id=\"t26_192\">(15 000) </span><span class=\"S3895 S2C S2\" id=\"t27_192\">- </span><span class=\"S3896 S2C S2\" id=\"t28_192\">Diminution des dettes financi\u00e8res courantes </span><span class=\"S3897 S2C S2\" id=\"t29_192\">(10 130) </span><span class=\"S3898 S2C S2\" id=\"t2a_192\">(9 093) </span><span class=\"S3899 S2C S2\" id=\"t2b_192\">Retraitement de la variation des int\u00e9r\u00eats courus </span><span class=\"S389A S2C S2\" id=\"t2c_192\">564 </span><span class=\"S389B S2C S2\" id=\"t2d_192\">0 </span><span class=\"S389C S2C S2\" id=\"t2e_192\">Diminution des dettes de location </span><span class=\"S389D S2C S2\" id=\"t2f_192\">(10 615) </span><span class=\"S389E S2C S2\" id=\"t2g_192\">(9 896) </span><span class=\"S389F S2A S2\" id=\"t2h_192\">Remboursement d\u2019emprunts \u2013 </span><span class=\"S38A0 S87 S2\" id=\"t2i_192\">Tableau de Flux de </span><span class=\"S38A1 S87 S2\" id=\"t2j_192\">Tr\u00e9sorerie </span><span class=\"S38A2 S87 S2\" id=\"t2k_192\">(35 181) </span><span class=\"S38A3 S87 S2\" id=\"t2l_192\">(18 989) </span><span class=\"S3A4C S87 S2\" id=\"to_197\">6.15. La variation du Besoin en Fonds de Roulement </span><span class=\"S3A4D S2B S2\" id=\"tp_197\">La variation du besoin en fonds de roulement s\u2019analyse comme suit </span><span class=\"S3A4E S2C S2\" id=\"tq_197\">: </span><span class=\"S3A4F S411 S2\" id=\"tr_197\">En milliers d\u2019euros </span><span class=\"S3A50 S87 S2\" id=\"ts_197\">Variations du BFR &amp; provisions courantes </span><span class=\"S3A51 S87 S2\" id=\"tt_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A52 S87 S2\" id=\"tu_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A53 S2C S2\" id=\"tv_197\">Stocks et en cours </span><span class=\"S3A54 S2C S2\" id=\"tw_197\">(21 150) </span><span class=\"S3A55 S2C S2\" id=\"tx_197\">(11 537) </span><span class=\"S3A56 S2C S2\" id=\"ty_197\">Clients et autres d\u00e9biteurs </span><span class=\"S3A57 S2C S2\" id=\"tz_197\">(18 771) </span><span class=\"S3A58 S2C S2\" id=\"t10_197\">(6 578) </span><span class=\"S3A59 S2C S2\" id=\"t11_197\">Autres actifs long terme </span><span class=\"S3A5A S2C S2\" id=\"t12_197\">- </span><span class=\"S3A5B S2C S2\" id=\"t13_197\">- </span><span class=\"S3A5C S2C S2\" id=\"t14_197\">Autres actifs courants </span><span class=\"S3A5D S2C S2\" id=\"t15_197\">(383) </span><span class=\"S3A5E S2C S2\" id=\"t16_197\">(1 068) </span><span class=\"S3A5F S87 S2\" id=\"t17_197\">Sous total </span><span class=\"S3A60 S87 S2\" id=\"t18_197\">(40 304) </span><span class=\"S3A61 S87 S2\" id=\"t19_197\">(19 183) </span><span class=\"S3A62 S2C S2\" id=\"t1a_197\">Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A63 S2C S2\" id=\"t1b_197\">27 832 </span><span class=\"S3A64 S2C S2\" id=\"t1c_197\">7 646 </span><span class=\"S3A65 S2C S2\" id=\"t1d_197\">Autres passifs long terme </span><span class=\"S3A66 S2C S2\" id=\"t1e_197\">171 </span><span class=\"S3A67 S2C S2\" id=\"t1f_197\">456 </span><span class=\"S1A4D S2C S2\" id=\"t1g_197\">Autres passifs courants </span><span class=\"S3A68 S2C S2\" id=\"t1h_197\">(2 399) </span><span class=\"S3A69 S2C S2\" id=\"t1i_197\">1 177 </span><span class=\"S3A6A S87 S2\" id=\"t1j_197\">Sous total </span><span class=\"S3A6B S87 S2\" id=\"t1k_197\">25 604 </span><span class=\"S3A6C S87 S2\" id=\"t1l_197\">9 279 </span><span class=\"S3A6D S87 S2\" id=\"t1m_197\">Besoin en fonds de roulement </span><span class=\"S3A6E S87 S2\" id=\"t1n_197\">(14 700) </span><span class=\"S3A6F S87 S2\" id=\"t1o_197\">(9 904) </span><span class=\"S3A70 S2C S2\" id=\"t1p_197\">Provisions sur actifs circulant </span><span class=\"S3A71 S2C S2\" id=\"t1q_197\">(122) </span><span class=\"S3A72 S2C S2\" id=\"t1r_197\">4 953 </span><span class=\"S3A73 S87 S2\" id=\"t1s_197\">Besoin en fonds de roulement net </span><span class=\"S3A74 S87 S2\" id=\"t1t_197\">(14 822) </span><span class=\"S3A75 S87 S2\" id=\"t1u_197\">(4 951) </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCashFlowStatementExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14857": {
   "value": "<span class=\"S2F83 S87 S2\" id=\"t4_169\">5.11. R\u00e9sultat par action </span><span class=\"S3131 S2C S2\" id=\"t5_169\">Le capital est compos\u00e9 au 31 d\u00e9cembre 2022 de 2 262 830 actions. </span><span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span><span class=\"S3162 S87 S2\" id=\"t1i_169\">5.11.2 R\u00e9sultat dilu\u00e9 </span><span class=\"S3163 S2B S2\" id=\"t1j_169\">Depuis le 31 d\u00e9cembre 2010, il n\u2019existe plus d\u2019instruments potentiellement dilutifs. </span><span class=\"S3164 S2C S2\" id=\"t1k_169\">Ainsi, le r\u00e9sultat par action calcul\u00e9 en ajustant le b\u00e9n\u00e9fice net attribuable aux actions ordinaires et le </span><span class=\"S3165 S2C S2\" id=\"t1l_169\">nombre </span><span class=\"S3166 S2B S2\" id=\"t1m_169\">moyen pond\u00e9r\u00e9 d\u2019actions en circulation au cours de l\u2019exercice des effets de toutes les actions </span><span class=\"S3167 S2C S2\" id=\"t1n_169\">ordinaires potentielles dilutives est identique au r\u00e9sultat de base. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfEarningsPerShareExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14862": {
   "value": "<span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span><span class=\"S3137 S87 S2\" id=\"tb_169\">31 d\u00e9cembre 2022 </span><span class=\"S3138 S87 S2\" id=\"tc_169\">31 d\u00e9cembre 2021 </span><span class=\"S3139 S2C S2\" id=\"td_169\">Au 1er janvier </span><span class=\"S313A S2C S2\" id=\"te_169\">2 262 830 </span><span class=\"S313B S2C S2\" id=\"tf_169\">1 684 000 </span><span class=\"S313C S2C S2\" id=\"tg_169\">Actions propres </span><span class=\"S313D S2C S2\" id=\"th_169\">(161 020) </span><span class=\"S313E S2C S2\" id=\"ti_169\">(161 020) </span><span class=\"S313F S2C S2\" id=\"tj_169\">Mouvement sur actions propres sur la p\u00e9riode </span><span class=\"S3140 S2C S2\" id=\"tk_169\">515 </span><span class=\"S3141 S2C S2\" id=\"tl_169\">Conversion des parts fondateurs en actions ordinaires </span><span class=\"S3142 S2C S2\" id=\"tm_169\">228 661 </span><span class=\"S3143 S2C S2\" id=\"tn_169\">Augmentation de capital </span><span class=\"S3144 S2C S2\" id=\"to_169\">93 420 </span><span class=\"S3145 S2A S2\" id=\"tp_169\">Nombre moyen d\u2019actions ordinaires </span><span class=\"S3146 S87 S2\" id=\"tq_169\">2 102 325 </span><span class=\"S3147 S87 S2\" id=\"tr_169\">1 845 061 </span><span class=\"S3148 S2C S2\" id=\"ts_169\">En milliers d'euros </span><span class=\"S3149 S87 S2\" id=\"tt_169\">31 d\u00e9cembre </span><span class=\"S314A S87 S2\" id=\"tu_169\">2022 </span><span class=\"S314B S87 S2\" id=\"tv_169\">31 d\u00e9cembre </span><span class=\"S314C S87 S2\" id=\"tw_169\">2021 </span><span class=\"S314D S2C S2\" id=\"tx_169\">R\u00e9sultat net (Part Groupe) </span><span class=\"S314E S2C S2\" id=\"ty_169\">17 670 </span><span class=\"S314F S2C S2\" id=\"tz_169\">5 857 </span><span class=\"S3150 S2C S2\" id=\"t10_169\">R\u00e9sultat net des activit\u00e9s poursuivies (Part Groupe) </span><span class=\"S3151 S2C S2\" id=\"t11_169\">17 670 </span><span class=\"S3152 S2C S2\" id=\"t12_169\">5 857 </span><span class=\"S3153 S2C S2\" id=\"t13_169\">R\u00e9sultat net des activit\u00e9s abandonn\u00e9es (Part Groupe) </span><span class=\"S3154 S2C S2\" id=\"t14_169\">0 </span><span class=\"S3155 S2C S2\" id=\"t15_169\">0 </span><span class=\"S3156 S410 S2\" id=\"t16_169\">En euros </span><span class=\"S3157 S2C S2\" id=\"t17_169\">R\u00e9sultat net (Part Groupe) par action </span><span class=\"S3158 S2B S2\" id=\"t18_169\">8,40 \u20ac </span><span class=\"S3159 S2B S2\" id=\"t19_169\">3,17 \u20ac </span><span class=\"S315A S2C S2\" id=\"t1a_169\">R\u00e9sultat net (Par Groupe) par action des activit\u00e9s poursuivies </span><span class=\"S315B S2B S2\" id=\"t1b_169\">8,40 \u20ac </span><span class=\"S315C S2B S2\" id=\"t1c_169\">3,17 \u20ac </span><span class=\"S315D S2C S2\" id=\"t1d_169\">R\u00e9sultat net (Part Groupe) par action des activit\u00e9s abandonn\u00e9es </span><span class=\"S315E S2C S2\" id=\"t1e_169\">- </span><span class=\"S315F S2B S2\" id=\"t1f_169\">\u20ac </span><span class=\"S3160 S2C S2\" id=\"t1g_169\">- </span><span class=\"S3161 S2B S2\" id=\"t1h_169\">\u20ac </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfTreasurySharesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f14864": {
   "value": "<span class=\"S3132 S87 S2\" id=\"t6_169\">5.11.1 R\u00e9sultat de base </span><span class=\"S3133 S2C S2\" id=\"t7_169\">Le r\u00e9sultat de base par action est calcul\u00e9 en divisant le b\u00e9n\u00e9fice net attribuable aux actionnaires (r\u00e9sultat </span><span class=\"S3134 S2C S2\" id=\"t8_169\">net part du Groupe) par le nombre moyen pond\u00e9r</span><span class=\"S3135 S2B S2\" id=\"t9_169\">\u00e9 d\u2019actions en circulation au cours de l\u2019exercice </span><span class=\"S3136 S2B S2\" id=\"ta_169\">(d\u00e9duction faite du nombre moyen pond\u00e9r\u00e9 d\u2019actions auto d\u00e9tenues). </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForEarningsPerShareExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f15515": {
   "value": "<div class=\"S0\" id=\"p176\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg176Overlay\"></div><div id=\"pg176\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_176{
fill: #FFFFFF;
}
.g1_176{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,197.1H400.8V126.9H108.4v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,177.9H395.5V146.3H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,197.1h84.4V126.9H400.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,162.1h73.7V136.6H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,187.6h73.7V162.1H406.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,197.1h76.6V126.9H485.2v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,152.4h66V126.9h-66v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,171.8h66V152.4h-66v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,197.1h66V171.8h-66v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,197.1H646V126.9H561.8v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,152.4h73.5V126.9H567.2v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,171.8h73.5V152.4H567.2v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,197.1h73.5V171.8H567.2v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,197.1h97V126.9H646v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,152.4h86.2V126.9H651.3v25.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,171.8h86.2V152.4H651.3v19.4Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,197.1h86.2V171.8H651.3v25.3Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,197.1h95.9V126.9H743v70.2Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,177.9h85.3V146.3H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,126.9H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,126.9h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,126.9h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,126.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,126.9h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,126.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,126.9H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,126.9h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,126.9h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,229.6H400.8V198H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,229.6H395.5V198H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,229.6h84.4V198H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,229.6h73.7V198H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,229.6h76.6V198H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,229.6h66V198h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,229.6H646V198H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,229.6h73.5V198H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,229.6h97V198H646v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,229.6h86.2V198H651.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,229.6h95.9V198H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,229.6h85.3V198H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,197.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,197.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,197.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,197.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,197.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,197.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,197.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,197.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,197.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,261.8H400.8V230.3H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,261.8H395.5V230.3H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,261.8h84.4V230.3H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,261.8h73.7V230.3H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,261.8h76.6V230.3H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,261.8h66V230.3h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,261.8H646V230.3H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,261.8h73.5V230.3H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,261.8h97V230.3H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,261.8h86.2V230.3H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,261.8h95.9V230.3H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,261.8h85.3V230.3H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,230.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,230.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,230.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,230.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,230.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,230.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,230.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,230.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,230.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,293.4H400.8V261.8H108.4v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,293.4H395.5V261.8H113.7v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,293.4h84.4V261.8H400.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,293.4h73.7V261.8H406.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,293.4h76.6V261.8H485.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,293.4h66V261.8h-66v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,293.4H646V261.8H561.8v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,293.4h73.5V261.8H567.2v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,293.4h95.9V261.8H743v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,293.4h85.3V261.8H748.3v31.6Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,325.6H400.8V294.1H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,325.6H395.5V294.1H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,325.6h84.4V294.1H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,325.6h73.7V294.1H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,325.6h76.6V294.1H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,325.6h66V294.1h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,325.6H646V294.1H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,325.6h73.5V294.1H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,325.6h97V294.1H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,325.6h86.2V294.1H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,325.6h95.9V294.1H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,325.6h85.3V294.1H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,294.1H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,294.1h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,294.1h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,294.1h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,294.1h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,294.1h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,294.1H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,294.1h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,294.1h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,357.9H400.8V326.4H108.4v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M113.7,357.9H395.5V326.4H113.7v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M400.8,357.9h84.4V326.4H400.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M406.2,357.9h73.7V326.4H406.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M485.2,357.9h76.6V326.4H485.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M490.5,357.9h66V326.4h-66v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M561.8,357.9H646V326.4H561.8v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M567.2,357.9h73.5V326.4H567.2v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M646,357.9h97V326.4H646v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M651.3,357.9h86.2V326.4H651.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M743,357.9h95.9V326.4H743v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M748.3,357.9h85.3V326.4H748.3v31.5Z" class="g0_176" />
  <path fill-rule="evenodd" d="M108.4,326.4H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,326.4h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,326.4h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,326.4h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,326.4h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,326.4h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,326.4H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,326.4h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,326.4h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,358.6H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,358.6h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,358.6h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,358.6h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,358.6h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,358.6h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,358.6H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,358.6h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,358.6h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,548.8H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,548.8h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,548.8h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,548.8h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,548.8h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,548.8h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,548.8H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,548.8h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,548.8h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,581.1H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,581.1h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,581.1h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,581.1h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,581.1h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,581.1h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,581.1H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,581.1h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,581.1h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,613.3H400.8v-.7H108.4v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,613.3h83.6v-.7H401.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,613.3h75.9v-.7H485.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,613.3h.8v-.7h-.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,613.3h83.6v-.7H562.6v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,613.3h.7v-.7h-.7v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,613.3H743v-.7H646.9v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,613.3h.8v-.7H743v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,613.3h95.1v-.7H743.8v.7Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,645.8H400.8V645H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,645.8h83.6V645H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,645.8h75.9V645H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,645.8h.8V645h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,645.8h83.6V645H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,645.8h.7V645h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,645.8H743V645H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,645.8h.8V645H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,645.8h95.1V645H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M108.4,709.6H400.8v-.8H108.4v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M401.6,709.6h83.6v-.8H401.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M485.9,709.6h75.9v-.8H485.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.8,709.6h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M562.6,709.6h83.6v-.8H562.6v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.2,709.6h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M646.9,709.6H743v-.8H646.9v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743,709.6h.8v-.8H743v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M743.8,709.6h95.1v-.8H743.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M107.3,741.9H400.8v-.8H107.3v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M399.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M400.5,741.9h84.7v-.8H400.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M484.8,741.9h77v-.8h-77v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M560.7,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M561.5,741.9h84.7v-.8H561.5v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.1,741.9h.7v-.8h-.7v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M645.8,741.9H743v-.8H645.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M741.9,741.9h.8v-.8h-.8v.8Z" class="g1_176" />
  <path fill-rule="evenodd" d="M742.7,741.9h96.2v-.8H742.7v.8Z" class="g1_176" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_176\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_176\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_176\">176 </span><span class=\"S3362 S411 S2\" id=\"t4_176\">En milliers d\u2019euros </span><span class=\"S3363 S87 S2\" id=\"t5_176\">Terrains </span><span class=\"S3364 S87 S2\" id=\"t6_176\">&amp; constr. </span><span class=\"S3365 S87 S2\" id=\"t7_176\">Total </span><span class=\"S3366 S87 S2\" id=\"t8_176\">ITMO </span><span class=\"S3367 S87 S2\" id=\"t9_176\">(1) </span><span class=\"S3368 S87 S2\" id=\"ta_176\">Autres </span><span class=\"S3369 S87 S2\" id=\"tb_176\">Immos </span><span class=\"S336A S87 S2\" id=\"tc_176\">corp. </span><span class=\"S336B S87 S2\" id=\"td_176\">Immos en </span><span class=\"S336C S87 S2\" id=\"te_176\">cours et </span><span class=\"S336D S87 S2\" id=\"tf_176\">autres </span><span class=\"S336E S87 S2\" id=\"tg_176\">Total </span><span class=\"S336F S87 S2\" id=\"th_176\">Au 31 d\u00e9cembre 2020 </span><span class=\"S3370 S2C S2\" id=\"ti_176\">Valeurs brutes </span><span class=\"S3371 S2C S2\" id=\"tj_176\">70 078 </span><span class=\"S3372 S2C S2\" id=\"tk_176\">114 815 </span><span class=\"S3373 S2C S2\" id=\"tl_176\">35 977 </span><span class=\"S3374 S2C S2\" id=\"tm_176\">6 948 </span><span class=\"S3375 S87 S2\" id=\"tn_176\">227 819 </span><span class=\"S3376 S2C S2\" id=\"to_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3377 S2C S2\" id=\"tp_176\">(26 521) </span><span class=\"S3378 S2C S2\" id=\"tq_176\">(81 044) </span><span class=\"S3379 S2C S2\" id=\"tr_176\">(27 570) </span><span class=\"S337A S2C S2\" id=\"ts_176\">- </span><span class=\"S337B S87 S2\" id=\"tt_176\">(135 136) </span><span class=\"S337C S87 S2\" id=\"tu_176\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S337D S87 S2\" id=\"tv_176\">43 556 </span><span class=\"S337E S87 S2\" id=\"tw_176\">33 771 </span><span class=\"S337F S87 S2\" id=\"tx_176\">8 407 </span><span class=\"S3380 S87 S2\" id=\"ty_176\">6 948 </span><span class=\"S3381 S87 S2\" id=\"tz_176\">92 683 </span><span class=\"S3382 S11ED S2\" id=\"t10_176\">Variations de l\u2019exercice </span><span class=\"S3383 S2C S2\" id=\"t11_176\">Acquisitions </span><span class=\"S3384 S2C S2\" id=\"t12_176\">1 042 </span><span class=\"S3385 S2C S2\" id=\"t13_176\">6 461 </span><span class=\"S3386 S2C S2\" id=\"t14_176\">3 622 </span><span class=\"S3387 S2C S2\" id=\"t15_176\">5 329 </span><span class=\"S3388 S87 S2\" id=\"t16_176\">16 454 </span><span class=\"S3389 S2C S2\" id=\"t17_176\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S338A S2C S2\" id=\"t18_176\">34 </span><span class=\"S338B S2C S2\" id=\"t19_176\">96 </span><span class=\"S338C S2C S2\" id=\"t1a_176\">68 </span><span class=\"S338D S2C S2\" id=\"t1b_176\">95 </span><span class=\"S338E S87 S2\" id=\"t1c_176\">293 </span><span class=\"S338F S2C S2\" id=\"t1d_176\">Cessions </span><span class=\"S3390 S2C S2\" id=\"t1e_176\">(211) </span><span class=\"S3391 S2C S2\" id=\"t1f_176\">(1 376) </span><span class=\"S3392 S2C S2\" id=\"t1g_176\">42 </span><span class=\"S3393 S2C S2\" id=\"t1h_176\">3 </span><span class=\"S3394 S87 S2\" id=\"t1i_176\">(1 542) </span><span class=\"S3395 S2C S2\" id=\"t1j_176\">Ecarts de conversion </span><span class=\"S3396 S2C S2\" id=\"t1k_176\">715 </span><span class=\"S3397 S2C S2\" id=\"t1l_176\">1 035 </span><span class=\"S3398 S2C S2\" id=\"t1m_176\">173 </span><span class=\"S3399 S2C S2\" id=\"t1n_176\">310 </span><span class=\"S339A S87 S2\" id=\"t1o_176\">2 233 </span><span class=\"S339B S2C S2\" id=\"t1p_176\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S339C S2C S2\" id=\"t1q_176\">(1 155) </span><span class=\"S339D S2C S2\" id=\"t1r_176\">(7 420) </span><span class=\"S339E S2C S2\" id=\"t1s_176\">(4 142) </span><span class=\"S339F S2C S2\" id=\"t1t_176\">- </span><span class=\"S33A0 S87 S2\" id=\"t1u_176\">(12 717) </span><span class=\"S33A1 S2C S2\" id=\"t1v_176\">Autres mouvements </span><span class=\"S33A2 S2C S2\" id=\"t1w_176\">(484) </span><span class=\"S33A3 S2C S2\" id=\"t1x_176\">(2 257) </span><span class=\"S33A4 S2C S2\" id=\"t1y_176\">4 908 </span><span class=\"S33A5 S2C S2\" id=\"t1z_176\">(1 462) </span><span class=\"S33A6 S87 S2\" id=\"t20_176\">705 </span><span class=\"S33A7 S87 S2\" id=\"t21_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33A8 S87 S2\" id=\"t22_176\">43 497 </span><span class=\"S33A9 S87 S2\" id=\"t23_176\">30 310 </span><span class=\"S33AA S87 S2\" id=\"t24_176\">13 078 </span><span class=\"S33AB S87 S2\" id=\"t25_176\">11 223 </span><span class=\"S33AC S87 S2\" id=\"t26_176\">98 108 </span><span class=\"S33AD S87 S2\" id=\"t27_176\">Au 31 d\u00e9cembre 2021 </span><span class=\"S33AE S2C S2\" id=\"t28_176\">Valeurs brutes </span><span class=\"S33AF S2C S2\" id=\"t29_176\">70 922 </span><span class=\"S33B0 S2C S2\" id=\"t2a_176\">112 991 </span><span class=\"S33B1 S2C S2\" id=\"t2b_176\">45 562 </span><span class=\"S33B2 S2C S2\" id=\"t2c_176\">11 223 </span><span class=\"S33B3 S87 S2\" id=\"t2d_176\">240 698 </span><span class=\"S33B4 S2C S2\" id=\"t2e_176\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33B5 S2C S2\" id=\"t2f_176\">(27 425) </span><span class=\"S33B6 S2C S2\" id=\"t2g_176\">(82 681) </span><span class=\"S33B7 S2C S2\" id=\"t2h_176\">(32 484) </span><span class=\"S33B8 S2C S2\" id=\"t2i_176\">- </span><span class=\"S33B9 S87 S2\" id=\"t2j_176\">(142 590) </span><span class=\"S33BA S87 S2\" id=\"t2k_176\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33BB S87 S2\" id=\"t2l_176\">43 497 </span><span class=\"S33BC S87 S2\" id=\"t2m_176\">30 310 </span><span class=\"S33BD S87 S2\" id=\"t2n_176\">13 078 </span><span class=\"S33BE S87 S2\" id=\"t2o_176\">11 223 </span><span class=\"S33BF S87 S2\" id=\"t2p_176\">98 108 </span><span class=\"S33C0 S2C S2\" id=\"t2q_176\">(1) Installations techniques, mat\u00e9riel et outillage. </span></div></div><div class=\"S0\" id=\"p177\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg177Overlay\"></div><div id=\"pg177\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <style type="text/css"><![CDATA[
.g0_177{
fill: #FFFFFF;
}
.g1_177{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,248.1h291V177.9h-291v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,228.6H394.1V197.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,248.1H512.7V177.9H399.4v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,203.3H507.4V177.9H404.7v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,222.6H507.4V203.3H404.7v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,248.1H507.4V222.6H404.7v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,248.1H615V177.9H512.7v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,203.3h91.7V177.9H518v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,222.6h91.7V203.3H518v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,248.1h91.7V222.6H518v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,248.1h91.1V177.9H615v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,203.3h80.5V177.9H620.3v25.4Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,222.6h80.5V203.3H620.3v19.3Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,248.1h80.5V222.6H620.3v25.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,248.1h95.8V177.9H706.1v70.2Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,228.6h85.1V197.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,177.9H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,177.9H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,177.9h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,177.9H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,177.9h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,177.9h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,177.9h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,177.9h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,280.3h291V248.8h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,280.3H394.1V248.8H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,280.3H512.7V248.8H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,280.3H507.4V248.8H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,280.3H615V248.8H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,280.3h91.7V248.8H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,280.3h91.1V248.8H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,280.3h80.5V248.8H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,280.3h95.8V248.8H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,280.3h85.1V248.8H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,248.8H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,248.8H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,248.8h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,248.8H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,248.8h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,248.8h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,248.8h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,248.8h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,312.6h291V281.1h-291v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M113.7,312.6H394.1V281.1H113.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M399.4,312.6H512.7V281.1H399.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M404.7,312.6H507.4V281.1H404.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M512.7,312.6H615V281.1H512.7v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M518,312.6h91.7V281.1H518v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M615,312.6h91.1V281.1H615v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M620.3,312.6h80.5V281.1H620.3v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M706.1,312.6h95.8V281.1H706.1v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M711.4,312.6h85.1V281.1H711.4v31.5Z" class="g0_177" />
  <path fill-rule="evenodd" d="M108.4,281.1H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,281.1H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,281.1h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,281.1H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,281.1h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,281.1h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,281.1h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,281.1h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,313.3H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,313.3H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,313.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,313.3H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,313.3h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,313.3h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,313.3h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,313.3h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,472H399.6v-.8H108.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,472H512.7v-.8H400.3v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,472h.7v-.8h-.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,472H615v-.8H513.4v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,472h.7v-.8H615v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,472h90.4v-.8H615.7v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,472h.8v-.8h-.8v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,472h95v-.8h-95v.8Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,504.2H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,504.2H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,504.2h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,504.2H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,504.2h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,504.2h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,504.2h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,504.2h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,536.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,536.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,536.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,536.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,536.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,536.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,536.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,536.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,572.4H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,572.4H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,572.4h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,572.4H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,572.4h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,572.4h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,572.4h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,572.4h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M108.4,637.5H399.6v-.7H108.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.6,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M400.3,637.5H512.7v-.7H400.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.7,637.5h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M513.4,637.5H615v-.7H513.4v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615,637.5h.7v-.7H615v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M615.7,637.5h90.4v-.7H615.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.1,637.5h.8v-.7h-.8v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M706.9,637.5h95v-.7h-95v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M107.3,670.3H399.6v-.7H107.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M398.5,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M399.2,670.3H512.7v-.7H399.2v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M511.6,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M512.3,670.3H615v-.7H512.3v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M613.9,670.3h.7v-.7h-.7v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M614.6,670.3h91.5v-.7H614.6v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705,670.3h.8v-.7H705v.7Z" class="g1_177" />
  <path fill-rule="evenodd" d="M705.8,670.3h96.1v-.7H705.8v.7Z" class="g1_177" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_177\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_177\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_177\">177 </span><span class=\"S33C1 S11ED S2\" id=\"t4_177\">Droits d\u2019utilisation </span><span class=\"S33C2 S411 S2\" id=\"t5_177\">En milliers d\u2019euros </span><span class=\"S33C3 S87 S2\" id=\"t6_177\">Droit </span><span class=\"S33C4 S87 S2\" id=\"t7_177\">d'utilisation </span><span class=\"S33C5 S87 S2\" id=\"t8_177\">immobili\u00e8re </span><span class=\"S33C6 S87 S2\" id=\"t9_177\">Droit </span><span class=\"S33C7 S87 S2\" id=\"ta_177\">d'utilisation </span><span class=\"S33C8 S87 S2\" id=\"tb_177\">ITMO </span><span class=\"S33C9 S87 S2\" id=\"tc_177\">Autres </span><span class=\"S33CA S87 S2\" id=\"td_177\">droits </span><span class=\"S33CB S87 S2\" id=\"te_177\">corp. </span><span class=\"S33CC S87 S2\" id=\"tf_177\">Total </span><span class=\"S33CD S87 S2\" id=\"tg_177\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S33CE S87 S2\" id=\"th_177\">6 951 </span><span class=\"S33CF S87 S2\" id=\"ti_177\">13 234 </span><span class=\"S33D0 S87 S2\" id=\"tj_177\">5 637 </span><span class=\"S33D1 S87 S2\" id=\"tk_177\">25 822 </span><span class=\"S33D2 S11ED S2\" id=\"tl_177\">Variations de l\u2019exercice </span><span class=\"S33D3 S2C S2\" id=\"tm_177\">Acquisitions </span><span class=\"S33D4 S2C S2\" id=\"tn_177\">1 972 </span><span class=\"S33D5 S2C S2\" id=\"to_177\">4 273 </span><span class=\"S33D6 S2C S2\" id=\"tp_177\">3 330 </span><span class=\"S33D7 S87 S2\" id=\"tq_177\">9 575 </span><span class=\"S33D8 S2C S2\" id=\"tr_177\">Cessions </span><span class=\"S33D9 S2C S2\" id=\"ts_177\">- </span><span class=\"S33DA S2C S2\" id=\"tt_177\">(127) </span><span class=\"S33DB S2C S2\" id=\"tu_177\">- </span><span class=\"S33DC S87 S2\" id=\"tv_177\">(127) </span><span class=\"S33DD S2C S2\" id=\"tw_177\">Ecarts de conversion </span><span class=\"S33DE S2C S2\" id=\"tx_177\">(62) </span><span class=\"S33DF S2C S2\" id=\"ty_177\">(300) </span><span class=\"S33E0 S2C S2\" id=\"tz_177\">(141) </span><span class=\"S33E1 S87 S2\" id=\"t10_177\">(503) </span><span class=\"S33E2 S2C S2\" id=\"t11_177\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S33E3 S2C S2\" id=\"t12_177\">(1 833) </span><span class=\"S33E4 S2C S2\" id=\"t13_177\">(5 501) </span><span class=\"S33E5 S2C S2\" id=\"t14_177\">(2 895) </span><span class=\"S33E6 S87 S2\" id=\"t15_177\">(10 229) </span><span class=\"S33E7 S2C S2\" id=\"t16_177\">Autres mouvements </span><span class=\"S33E8 S2C S2\" id=\"t17_177\">(44) </span><span class=\"S33E9 S2C S2\" id=\"t18_177\">445 </span><span class=\"S33EA S2C S2\" id=\"t19_177\">(471) </span><span class=\"S33EB S87 S2\" id=\"t1a_177\">(70) </span><span class=\"S33EC S87 S2\" id=\"t1b_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33ED S87 S2\" id=\"t1c_177\">6 984 </span><span class=\"S33EE S87 S2\" id=\"t1d_177\">12 024 </span><span class=\"S33EF S87 S2\" id=\"t1e_177\">5 460 </span><span class=\"S33F0 S87 S2\" id=\"t1f_177\">24 468 </span><span class=\"S33F1 S87 S2\" id=\"t1g_177\">Au 31 d\u00e9cembre 2022 </span><span class=\"S33F2 S2C S2\" id=\"t1h_177\">Valeurs brutes </span><span class=\"S33F3 S2C S2\" id=\"t1i_177\">12 198 </span><span class=\"S33F4 S2C S2\" id=\"t1j_177\">38 299 </span><span class=\"S33F5 S2C S2\" id=\"t1k_177\">15 049 </span><span class=\"S33F6 S87 S2\" id=\"t1l_177\">65 546 </span><span class=\"S33F7 S2C S2\" id=\"t1m_177\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S33F8 S2C S2\" id=\"t1n_177\">(5 214) </span><span class=\"S33F9 S2C S2\" id=\"t1o_177\">(26 275) </span><span class=\"S33FA S2C S2\" id=\"t1p_177\">(9 589) </span><span class=\"S33FB S87 S2\" id=\"t1q_177\">(41 078) </span><span class=\"S33FC S87 S2\" id=\"t1r_177\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S33FD S87 S2\" id=\"t1s_177\">6 984 </span><span class=\"S33FE S87 S2\" id=\"t1t_177\">12 024 </span><span class=\"S33FF S87 S2\" id=\"t1u_177\">5 460 </span><span class=\"S3400 S87 S2\" id=\"t1v_177\">24 468 </span></div></div><div class=\"S0\" id=\"p178\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg178Overlay\"></div><div id=\"pg178\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_178">
      <path d="M108.4,983.9v-51h406v51Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_178{
fill: #FFFFFF;
}
.g1_178{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M113.7,197.1H421.6V126.9H113.7v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,177.9H416.2V146.3H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M421.6,197.1H524.1V126.9H421.6v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,152.4h91.9V126.9H426.9v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,171.8h91.9V152.4H426.9v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M426.9,197.1h91.9V171.8H426.9v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,197.1H633.9V126.9H524.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,152.4h99.2V126.9H529.4v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,171.8h99.2V152.4H529.4v19.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,197.1h99.2V171.8H529.4v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,197.1h95.2V126.9H633.9v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,162.1h84.6V136.6H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,187.6h84.6V162.1H639.2v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M729.1,197.1H820V126.9H729.1v70.2Z" class="g0_178" />
  <path fill-rule="evenodd" d="M734.4,177.9h80.1V146.3H734.4v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,126.9H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,126.9H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,126.9H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,126.9h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,126.9h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,126.9H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,229.6H421.6V198H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,229.6H416.2V198H119v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,197.8H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,197.8H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,197.8H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,197.8h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,197.8h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,197.8H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,261.8H421.6V230.3H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M119,261.8H416.2V230.3H119v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M524.1,261.8H633.9V230.3H524.1v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M529.4,261.8h99.2V230.3H529.4v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M633.9,261.8h95.2V230.3H633.9v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M639.2,261.8h84.6V230.3H639.2v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,230.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,230.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,230.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,230.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,230.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,230.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,262.6H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,262.6H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,262.6H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,262.6h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,262.6h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,262.6H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,421H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,421H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,421H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,421h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,421h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,421H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,453.5H421.6v-.8H113.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,453.5H524.1v-.8H422.3v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,453.5H633.9v-.8H524.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,453.5h94.5v-.8H634.6v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,453.5h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,453.5H820v-.8H729.8v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,485.7H421.6V485H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,485.7H524.1V485H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,485.7H633.9V485H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,485.7h94.5V485H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,485.7h.7V485h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,485.7H820V485H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,521.3H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,521.3H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,521.3H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,521.3h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,521.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,521.3H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M113.7,585.1H421.6v-.7H113.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.6,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M422.3,585.1H524.1v-.7H422.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M524.8,585.1H633.9v-.7H524.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.9,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M634.6,585.1h94.5v-.7H634.6v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.1,585.1h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M729.8,585.1H820v-.7H729.8v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M112.6,617.4h309v-.8h-309v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M420.5,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M421.2,617.4H524.1v-.8H421.2v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523,617.4h.7v-.8H523v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M523.7,617.4H633.9v-.8H523.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M632.8,617.4h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M633.5,617.4h95.6v-.8H633.5v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728,617.4h.7v-.8H728v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M728.7,617.4H820v-.8H728.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,835.9h406V771.8h-406v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,819.6H509V788.1H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M514.4,835.9H661V771.8H514.4v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,803.8h136V778.5h-136v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M519.7,829.3h136V803.8h-136v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M661,835.9H796.2V771.8H661v64.1Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,803.8H790.9V778.5H666.5v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M666.5,829.3H790.9V803.8H666.5v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,771.8h406V771h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,771.8H661.2V771H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,771.8h.7V771h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,771.8H796.2V771H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,868.4h406V836.8h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,868.4H509V836.8H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,836.7h406v-.8h-406v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,836.7H661.2v-.8H515.1v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,836.7h.7v-.8h-.7v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,836.7H796.2v-.8H661.9v.8Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,899.9h406V868.4h-406v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,899.9H509V868.4H113.7v31.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.2h406V900.6h-406v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,932.2H509V900.6H113.7v31.6Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,900.6h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,900.6H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,900.6h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,900.6H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,983.9h406v-51h-406v51Z" class="g0_178" />
  <path clip-path="url(#c0_178)" fill-rule="evenodd" d="M113.7,958.4H509V932.9H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,983.9H509V958.4H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,932.9h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,932.9H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,932.9h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,932.9H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1034.7h406V983.9h-406v50.8Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1009.2H509V983.9H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1034.7H509v-25.5H113.7v25.5Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067h406v-31.6h-406V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1067H509v-31.6H113.7V1067Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1035.4h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1035.4H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1035.4h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1035.4H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M108.4,1121.6h406v-53.9h-406v53.9Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1094.7H509v-25.3H113.7v25.3Z" class="g0_178" />
  <path fill-rule="evenodd" d="M113.7,1120.1H509v-25.4H113.7v25.4Z" class="g0_178" />
  <path fill-rule="evenodd" d="M108.4,1067.7h406v-.7h-406v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514.4,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M515.1,1067.7H661.2v-.7H515.1v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.2,1067.7h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M661.9,1067.7H796.2v-.7H661.9v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M107.3,1122.3H514.4v-.7H107.3v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M513.3,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M514,1122.3H661.2v-.7H514v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.1,1122.3h.7v-.7h-.7v.7Z" class="g1_178" />
  <path fill-rule="evenodd" d="M660.8,1122.3H796.2v-.7H660.8v.7Z" class="g1_178" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_178\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_178\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_178\">178 </span><span class=\"S3401 S411 S2\" id=\"t4_178\">En milliers d\u2019euros </span><span class=\"S3402 S87 S2\" id=\"t5_178\">Droit </span><span class=\"S3403 S87 S2\" id=\"t6_178\">d'utilisation </span><span class=\"S3404 S87 S2\" id=\"t7_178\">immobili\u00e8re </span><span class=\"S3405 S87 S2\" id=\"t8_178\">Droit </span><span class=\"S3406 S87 S2\" id=\"t9_178\">d'utilisation </span><span class=\"S3407 S87 S2\" id=\"ta_178\">ITMO </span><span class=\"S3408 S87 S2\" id=\"tb_178\">Autres </span><span class=\"S3409 S87 S2\" id=\"tc_178\">droits corp. </span><span class=\"S340A S87 S2\" id=\"td_178\">Total </span><span class=\"S340B S87 S2\" id=\"te_178\">Valeur nette au 31 d\u00e9cembre 2020 </span><span class=\"S340C S87 S2\" id=\"tf_178\">7 229 </span><span class=\"S340D S87 S2\" id=\"tg_178\">14 027 </span><span class=\"S340E S87 S2\" id=\"th_178\">6 199 </span><span class=\"S340F S87 S2\" id=\"ti_178\">27 455 </span><span class=\"S3410 S11ED S2\" id=\"tj_178\">Variations de l\u2019exercice </span><span class=\"S3411 S2C S2\" id=\"tk_178\">Acquisitions </span><span class=\"S3412 S2C S2\" id=\"tl_178\">1 003 </span><span class=\"S3413 S2C S2\" id=\"tm_178\">4 129 </span><span class=\"S3414 S2C S2\" id=\"tn_178\">3 084 </span><span class=\"S3415 S87 S2\" id=\"to_178\">8 216 </span><span class=\"S3416 S2C S2\" id=\"tp_178\">Cessions </span><span class=\"S3417 S2C S2\" id=\"tq_178\">- </span><span class=\"S3418 S2C S2\" id=\"tr_178\">(51) </span><span class=\"S3419 S2C S2\" id=\"ts_178\">(9) </span><span class=\"S341A S87 S2\" id=\"tt_178\">(61) </span><span class=\"S341B S2C S2\" id=\"tu_178\">Ecarts de conversion </span><span class=\"S341C S2C S2\" id=\"tv_178\">41 </span><span class=\"S341D S2C S2\" id=\"tw_178\">354 </span><span class=\"S341E S2C S2\" id=\"tx_178\">166 </span><span class=\"S341F S87 S2\" id=\"ty_178\">561 </span><span class=\"S3420 S2C S2\" id=\"tz_178\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3421 S2C S2\" id=\"t10_178\">(1 657) </span><span class=\"S3422 S2C S2\" id=\"t11_178\">(4 713) </span><span class=\"S3423 S2C S2\" id=\"t12_178\">(2 925) </span><span class=\"S3424 S87 S2\" id=\"t13_178\">(9 294) </span><span class=\"S3425 S2C S2\" id=\"t14_178\">Autres mouvements </span><span class=\"S3426 S2C S2\" id=\"t15_178\">335 </span><span class=\"S3427 S2C S2\" id=\"t16_178\">(512) </span><span class=\"S3428 S2C S2\" id=\"t17_178\">(877) </span><span class=\"S3429 S87 S2\" id=\"t18_178\">(1 054) </span><span class=\"S342A S87 S2\" id=\"t19_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S342B S87 S2\" id=\"t1a_178\">6 952 </span><span class=\"S342C S87 S2\" id=\"t1b_178\">13 234 </span><span class=\"S342D S87 S2\" id=\"t1c_178\">5 637 </span><span class=\"S342E S87 S2\" id=\"t1d_178\">25 822 </span><span class=\"S342F S87 S2\" id=\"t1e_178\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3430 S2C S2\" id=\"t1f_178\">Valeurs brutes </span><span class=\"S3431 S2C S2\" id=\"t1g_178\">11 293 </span><span class=\"S3432 S2C S2\" id=\"t1h_178\">38 922 </span><span class=\"S3433 S2C S2\" id=\"t1i_178\">14 889 </span><span class=\"S3434 S87 S2\" id=\"t1j_178\">65 104 </span><span class=\"S3435 S2C S2\" id=\"t1k_178\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3436 S2C S2\" id=\"t1l_178\">(4 342) </span><span class=\"S3437 S2C S2\" id=\"t1m_178\">(25 688) </span><span class=\"S3438 S2C S2\" id=\"t1n_178\">(9 252) </span><span class=\"S3439 S87 S2\" id=\"t1o_178\">(39 282) </span><span class=\"S343A S87 S2\" id=\"t1p_178\">Valeur nette au 31 d\u00e9cembre 2021 </span><span class=\"S343B S87 S2\" id=\"t1q_178\">6 951 </span><span class=\"S343C S87 S2\" id=\"t1r_178\">13 234 </span><span class=\"S343D S87 S2\" id=\"t1s_178\">5 637 </span><span class=\"S343E S87 S2\" id=\"t1t_178\">25 822 </span><span class=\"S343F S87 S2\" id=\"t1u_178\">R\u00e9conciliation des \u00ab </span><span class=\"S3440 S2A S2\" id=\"t1v_178\">Acquisition d\u2019immobilisations corporelles et incorporelles </span><span class=\"S3441 S87 S2\" id=\"t1w_178\">\u00bb des notes 6.2 et </span><span class=\"S3442 S87 S2\" id=\"t1x_178\">6.3 avec le Tableau de flux de tr\u00e9sorerie </span><span class=\"S3443 S411 S2\" id=\"t1y_178\">En milliers d\u2019euros </span><span class=\"S3444 S87 S2\" id=\"t1z_178\">31 d\u00e9cembre </span><span class=\"S3445 S87 S2\" id=\"t20_178\">2022 </span><span class=\"S3446 S87 S2\" id=\"t21_178\">31 d\u00e9cembre </span><span class=\"S3447 S87 S2\" id=\"t22_178\">2021 </span><span class=\"S3448 S2B S2\" id=\"t23_178\">Acquisitions d\u2019immobilisations incorporelles </span><span class=\"S3449 S2C S2\" id=\"t24_178\">747 </span><span class=\"S344A S2C S2\" id=\"t25_178\">1 115 </span><span class=\"S344B S2B S2\" id=\"t26_178\">Acquisitions d\u2019immobilisations corporelles </span><span class=\"S344C S2C S2\" id=\"t27_178\">28 726 </span><span class=\"S344D S2C S2\" id=\"t28_178\">16 454 </span><span class=\"S344E S87 S2\" id=\"t29_178\">29 473 </span><span class=\"S344F S87 S2\" id=\"t2a_178\">17 569 </span><span class=\"S3450 S2B S2\" id=\"t2b_178\">Elimination des acquisitions d\u2019immo. en contrats de </span><span class=\"S3451 S2C S2\" id=\"t2c_178\">location </span><span class=\"S3452 S2C S2\" id=\"t2d_178\">- </span><span class=\"S3453 S2C S2\" id=\"t2e_178\">- </span><span class=\"S3454 S2C S2\" id=\"t2f_178\">Variation des dettes sur </span><span class=\"S3455 S2B S2\" id=\"t2g_178\">acquisitions d\u2019immo. corporelles et </span><span class=\"S3456 S2C S2\" id=\"t2h_178\">incorporelles </span><span class=\"S3457 S2C S2\" id=\"t2i_178\">(407) </span><span class=\"S3458 S2C S2\" id=\"t2j_178\">(1 662) </span><span class=\"S3459 S87 S2\" id=\"t2k_178\">(407) </span><span class=\"S345A S87 S2\" id=\"t2l_178\">(1 662) </span><span class=\"S345B S2A S2\" id=\"t2m_178\">Acquisitions </span><span class=\"S345C S2A S2\" id=\"t2n_178\">d\u2019immobilisations </span><span class=\"S345D S2A S2\" id=\"t2o_178\">corporelles </span><span class=\"S345E S2A S2\" id=\"t2p_178\">et </span><span class=\"S345F S87 S2\" id=\"t2q_178\">incorporelles </span><span class=\"S3460 S2A S2\" id=\"t2r_178\">\u2013 </span><span class=\"S3461 S87 S2\" id=\"t2s_178\">Tableau de Flux de Tr\u00e9sorerie </span><span class=\"S3462 S87 S2\" id=\"t2t_178\">29 066 </span><span class=\"S3463 S87 S2\" id=\"t2u_178\">15 907 </span></div></div><div class=\"S0\" id=\"p179\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg179Overlay\"></div><div id=\"pg179\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,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\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_179\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_179\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_179\">179 </span><span class=\"S300F S87 S2\" id=\"t4_179\">6.4. Participation dans les mises en \u00e9quivalence </span><span class=\"S3464 S2C S2\" id=\"t5_179\">Le groupe d\u00e9tient des participations dans sept co-entreprises : Kemek, Kemek US, EPC-B SCRL, </span><span class=\"S3465 S2C S2\" id=\"t6_179\">Modern Chemicals and Services, Nitrokemine Guin\u00e9e, Soci\u00e9t\u00e9 de Minage en Guin\u00e9e (maison m\u00e8re de </span><span class=\"S38F S2C S2\" id=\"t7_179\">Nitrokemine Guin\u00e9e) et Arabian Explosives. </span><span class=\"S3466 S411 S2\" id=\"t8_179\">En milliers d\u2019euros </span><span class=\"S3467 S87 S2\" id=\"t9_179\">31 d\u00e9cembre 2022 </span><span class=\"S3468 S87 S2\" id=\"ta_179\">31 d\u00e9cembre 2021 </span><span class=\"S3469 S2A S2\" id=\"tb_179\">Valeur \u00e0 l\u2019ouverture </span><span class=\"S346A S87 S2\" id=\"tc_179\">29 018 </span><span class=\"S346B S87 S2\" id=\"td_179\">24 511 </span><span class=\"S346C S2C S2\" id=\"te_179\">Quote-part du r\u00e9sultat </span><span class=\"S346D S2C S2\" id=\"tf_179\">7 714 </span><span class=\"S346E S2C S2\" id=\"tg_179\">5 714 </span><span class=\"S346F S2C S2\" id=\"th_179\">Ecart de conversion </span><span class=\"S3470 S2C S2\" id=\"ti_179\">1 053 </span><span class=\"S3471 S2C S2\" id=\"tj_179\">1 601 </span><span class=\"S3472 S2C S2\" id=\"tk_179\">Dividendes (1) </span><span class=\"S3473 S2C S2\" id=\"tl_179\">(4 414) </span><span class=\"S3474 S2C S2\" id=\"tm_179\">(2 652) </span><span class=\"S3475 S2C S2\" id=\"tn_179\">Ecarts actuariels net d'imp\u00f4ts diff\u00e9r\u00e9s </span><span class=\"S3476 S2C S2\" id=\"to_179\">(119) </span><span class=\"S3477 S2C S2\" id=\"tp_179\">(187) </span><span class=\"S3478 S2C S2\" id=\"tq_179\">Autres variations </span><span class=\"S3479 S2C S2\" id=\"tr_179\">(1) </span><span class=\"S347A S2C S2\" id=\"ts_179\">31 </span><span class=\"S347B S87 S2\" id=\"tt_179\">Valeur \u00e0 la cl\u00f4ture </span><span class=\"S347C S87 S2\" id=\"tu_179\">33 251 </span><span class=\"S347D S87 S2\" id=\"tv_179\">29 018 </span><span class=\"S347E S2C S2\" id=\"tw_179\">(1) </span><span class=\"S347F S2C S2\" id=\"tx_179\">Les dividendes ont \u00e9t\u00e9 vers\u00e9s par KEMEK, EPC-B, MCS et NKMG. </span><span class=\"S3480 S2C S2\" id=\"ty_179\">Les co-entreprises du Groupe ont \u00e9t\u00e9 regroup\u00e9es au 31 d\u00e9cembre 2022 par secteur g\u00e9ographique, </span><span class=\"S3481 S2C S2\" id=\"tz_179\">Afrique Moyen-Orient Asie (AMOA) ou Europe </span><span class=\"S3482 S2B S2\" id=\"t10_179\">\u2013 </span><span class=\"S3483 S2C S2\" id=\"t11_179\">Am\u00e9rique (EUR), les soci\u00e9t\u00e9s d'une m\u00eame zone </span><span class=\"S3484 S2C S2\" id=\"t12_179\">pr\u00e9sentant en effet des caract\u00e9ristiques similaires en termes de risque et de rendement attendu. Ces co- </span><span class=\"S3485 S2C S2\" id=\"t13_179\">entreprises regroup\u00e9es par zone (et non pas prises individuellement) sont jug\u00e9es significatives du fait de </span><span class=\"S3486 S2C S2\" id=\"t14_179\">la forte contribution du R\u00e9sultat des Mises en Equivalence au R\u00e9sultat Net du groupe. </span></div></div><div class=\"S0\" id=\"p180\" style=\"content-visibility: auto;\"><div class=\"S1\" id=\"pg180Overlay\"></div><div id=\"pg180\" style=\"-webkit-user-select: none;\"><img alt=\"\" src=\"data:image/svg+xml;base64,﻿<?xml version="1.0" encoding="UTF-8" standalone="no"?>
<!DOCTYPE svg PUBLIC "-//W3C//DTD SVG 1.1//EN" "http://www.w3.org/Graphics/SVG/1.1/DTD/svg11.dtd"[]>
<svg viewBox="0 0 909 1286" version="1.1" xmlns="http://www.w3.org/2000/svg" xmlns:xlink="http://www.w3.org/1999/xlink">
  <defs>
    <clipPath id="c0_180">
      <path d="M417.2,319V268.1H626.7V319Z" />
    </clipPath>
    <style type="text/css"><![CDATA[
.g0_180{
fill: #FFFFFF;
}
.g1_180{
}
]]></style>
  </defs>
  <path fill-rule="evenodd" d="M108.4,216.5H235.1V126.9H108.4v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,187.6H229.8V156H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,216.5H352.3V126.9H235.1v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,171.8H346.9V146.3H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,197.1H346.9V171.8H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,216.5h64.9V126.9H352.3v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,187.6h54.2V156H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,216.5H626.7V126.9H417.2v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,187.6H621.2V156H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,216.5H714V126.9H626.6v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,152.4h76.6V126.9H632.1v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,171.8h76.6V152.4H632.1v19.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,191.1h76.6V171.8H632.1v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,216.5h76.6V191.1H632.1v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,216.5h87.3V126.9H714v89.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,152.4H796V126.9H719.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,171.8H796V152.4H719.4v19.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,191.1H796V171.8H719.4v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,216.5H796V191.1H719.4v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,126.9H235.1v-.8H108.4v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.1,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.8,126.9H352.3v-.8H235.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M352.3,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M353,126.9h64.2v-.8H353v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.2,126.9h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.9,126.9H626.7v-.8H417.9v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.7,126.9h.8v-.8h-.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M627.5,126.9H714v-.8H627.5v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714,126.9h.8v-.8H714v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714.8,126.9h86.5v-.8H714.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M108.4,268.1H235.1V217.3H108.4v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,242.8H229.8V217.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,268.1H229.8V242.8H113.7v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,268.1H352.3V217.3H235.1v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,242.8H346.9V217.3H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,268.1H346.9V242.8H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,268.1h64.9V217.3H352.3v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,258.5h54.2V227H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,268.1H626.7V217.3H417.2v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,242.8H621.2V217.3H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,268.1H621.2V242.8H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,268.1H714V217.3H626.6v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,258.5h76.6V227H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,268.1h87.3V217.3H714v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,258.5H796V227H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,217.3H235.1v-.8H108.4v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.1,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M235.8,217.3H352.3v-.8H235.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M352.3,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M353,217.3h64.2v-.8H353v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.2,217.3h.7v-.8h-.7v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M417.9,217.3H626.7v-.8H417.9v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.7,217.3h.8v-.8h-.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M627.5,217.3H714v-.8H627.5v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714,217.3h.8v-.8H714v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M714.8,217.3h86.5v-.8H714.8v.8Z" class="g1_180" />
  <path fill-rule="evenodd" d="M108.4,319H235.1V268.1H108.4V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,309.3H229.8V277.8H113.7v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,319H352.3V268.1H235.1V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,309.3H346.9V277.8H240.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,319h64.9V268.1H352.3V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,309.3h54.2V277.8H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,319H626.7V268.1H417.2V319Z" class="g0_180" />
  <path clip-path="url(#c0_180)" fill-rule="evenodd" d="M422.5,293.5H621.2V268.1H422.5v25.4Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,319H621.2V293.5H422.5V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,319H714V268.1H626.6V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,309.3h76.6V277.8H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,319h87.3V268.1H714V319Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,309.3H796V277.8H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,350.6H235.1V319H108.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,350.6H229.8V319H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,350.6H352.3V319H235.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,350.6H346.9V319H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,350.6h64.9V319H352.3v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,350.6h54.2V319H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,350.6H626.7V319H417.2v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,350.6H621.2V319H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,350.6H714V319H626.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,350.6h76.6V319H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,350.6h87.3V319H714v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,350.6H796V319H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,420.8H235.1V350.6H108.4v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,376H229.8V350.6H113.7V376Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,395.3H229.8V376H113.7v19.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,420.8H229.8V395.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,420.8H352.3V350.6H235.1v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,385.6H346.9V360.3H240.4v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,411.1H346.9V385.6H240.4v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,420.8h64.9V350.6H352.3v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,401.3h54.2V369.8H357.6v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,420.8H626.7V350.6H417.2v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,385.6H621.2V360.3H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,411.1H621.2V385.6H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,420.8H714V350.6H626.6v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,401.3h76.6V369.8H632.1v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,420.8h87.3V350.6H714v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,401.3H796V369.8H719.4v31.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,471.6H235.1V420.8H108.4v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,446.3H229.8V420.8H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,471.6H229.8V446.3H113.7v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,471.6H352.3V420.8H235.1v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,462.1H346.9V430.5H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,471.6h64.9V420.8H352.3v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,462.1h54.2V430.5H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,471.6H626.7V420.8H417.2v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,446.3H621.2V420.8H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,471.6H621.2V446.3H422.5v25.3Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,471.6H714V420.8H626.6v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,462.1h76.6V430.5H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,471.6h87.3V420.8H714v50.8Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,462.1H796V430.5H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,541.8H235.1V471.6H108.4v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,497.1H229.8V471.6H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,516.3H229.8V497.1H113.7v19.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,541.8H229.8V516.3H113.7v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,541.8H352.3V471.6H235.1v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,522.6H346.9V491H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,541.8h64.9V471.6H352.3v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,522.6h54.2V491H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,541.8H626.7V471.6H417.2v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,522.6H621.2V491H422.5v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,541.8H714V471.6H626.6v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,522.6h76.6V491H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,541.8h87.3V471.6H714v70.2Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,522.6H796V491H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M108.4,592.8H235.1v-51H108.4v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M113.7,583.1H229.8V551.5H113.7v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M235.1,592.8H352.3v-51H235.1v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M240.4,583.1H346.9V551.5H240.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M352.3,592.8h64.9v-51H352.3v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M357.6,583.1h54.2V551.5H357.6v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M417.2,592.8H626.7v-51H417.2v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,567.3H621.2V541.8H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M422.5,592.8H621.2V567.3H422.5v25.5Z" class="g0_180" />
  <path fill-rule="evenodd" d="M626.6,592.8H714v-51H626.6v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M632.1,583.1h76.6V551.5H632.1v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M714,592.8h87.3v-51H714v51Z" class="g0_180" />
  <path fill-rule="evenodd" d="M719.4,583.1H796V551.5H719.4v31.6Z" class="g0_180" />
  <path fill-rule="evenodd" d="M107.3,593.5H235.1v-.7H107.3v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M234,593.5h.7v-.7H234v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M234.7,593.5H352.3v-.7H234.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M351.2,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M351.9,593.5h65.3v-.7H351.9v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M416.1,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M416.8,593.5H626.7v-.7H416.8v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M625.6,593.5h.8v-.7h-.8v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M626.4,593.5H714v-.7H626.4v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M712.9,593.5h.7v-.7h-.7v.7Z" class="g1_180" />
  <path fill-rule="evenodd" d="M713.6,593.5h87.7v-.7H713.6v.7Z" class="g1_180" />
</svg>\" style=\"width:909px; height:1286px; transform:scale(1); z-index: 0;\"/></div><div class=\"S3\"><span class=\"S2460 SE55 S2\" id=\"t1_180\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_180\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_180\">180 </span><span class=\"S3487 S87 S2\" id=\"t4_180\">Soci\u00e9t\u00e9 </span><span class=\"S3488 S87 S2\" id=\"t5_180\">Pays </span><span class=\"S3489 S87 S2\" id=\"t6_180\">d'implantation </span><span class=\"S348A S87 S2\" id=\"t7_180\">Secteur </span><span class=\"S348B S87 S2\" id=\"t8_180\">Principale activit\u00e9 </span><span class=\"S348C S87 S2\" id=\"t9_180\">% </span><span class=\"S348D S87 S2\" id=\"ta_180\">d'int\u00e9r\u00eat </span><span class=\"S348E S87 S2\" id=\"tb_180\">au </span><span class=\"S348F S87 S2\" id=\"tc_180\">31/12/2022 </span><span class=\"S3490 S87 S2\" id=\"td_180\">% </span><span class=\"S3491 S87 S2\" id=\"te_180\">d'int\u00e9r\u00eat </span><span class=\"S3492 S87 S2\" id=\"tf_180\">au </span><span class=\"S3493 S87 S2\" id=\"tg_180\">31/12/2021 </span><span class=\"S3494 S2C S2\" id=\"th_180\">Arabian </span><span class=\"S3495 S2C S2\" id=\"ti_180\">Explosives </span><span class=\"S3496 S2C S2\" id=\"tj_180\">Emirats Arabes </span><span class=\"S3497 S2C S2\" id=\"tk_180\">Unis </span><span class=\"S3498 S2C S2\" id=\"tl_180\">AMOA </span><span class=\"S3499 S2C S2\" id=\"tm_180\">Production </span><span class=\"S349A S2C S2\" id=\"tn_180\">et </span><span class=\"S349B S2C S2\" id=\"to_180\">distribution </span><span class=\"S349C S2C S2\" id=\"tp_180\">d'explosifs </span><span class=\"S349D S2C S2\" id=\"tq_180\">20% </span><span class=\"S349E S2C S2\" id=\"tr_180\">20% </span><span class=\"S349F S2C S2\" id=\"ts_180\">Kemek </span><span class=\"S34A0 S2C S2\" id=\"tt_180\">Irlande </span><span class=\"S34A1 S2C S2\" id=\"tu_180\">EUR </span><span class=\"S34A2 S2C S2\" id=\"tv_180\">Production </span><span class=\"S34A3 S2C S2\" id=\"tw_180\">et </span><span class=\"S34A4 S2C S2\" id=\"tx_180\">distribution </span><span class=\"S34A5 S2C S2\" id=\"ty_180\">d'explosifs </span><span class=\"S34A6 S2C S2\" id=\"tz_180\">50% </span><span class=\"S34A7 S2C S2\" id=\"t10_180\">50% </span><span class=\"S34A8 S2C S2\" id=\"t11_180\">Kemek US </span><span class=\"S34A9 S2C S2\" id=\"t12_180\">Etats-Unis </span><span class=\"S34AA S2C S2\" id=\"t13_180\">EUR </span><span class=\"S34AB S2C S2\" id=\"t14_180\">Distribution d'explosifs </span><span class=\"S34AC S2C S2\" id=\"t15_180\">50% </span><span class=\"S34AD S2C S2\" id=\"t16_180\">50% </span><span class=\"S34AE S2C S2\" id=\"t17_180\">Modern </span><span class=\"S34AF S2C S2\" id=\"t18_180\">Chemicals </span><span class=\"S34B0 S2C S2\" id=\"t19_180\">&amp; </span><span class=\"S34B1 S2C S2\" id=\"t1a_180\">Services </span><span class=\"S34B2 S2C S2\" id=\"t1b_180\">Arabie </span><span class=\"S34B3 S2C S2\" id=\"t1c_180\">Saoudite </span><span class=\"S34B4 S2C S2\" id=\"t1d_180\">AMOA </span><span class=\"S34B5 S2C S2\" id=\"t1e_180\">Production </span><span class=\"S34B6 S2C S2\" id=\"t1f_180\">d'explosifs </span><span class=\"S34B7 S2C S2\" id=\"t1g_180\">et </span><span class=\"S34B8 S2C S2\" id=\"t1h_180\">forage minage </span><span class=\"S34B9 S2C S2\" id=\"t1i_180\">40% </span><span class=\"S34BA S2C S2\" id=\"t1j_180\">40% </span><span class=\"S34BB S2C S2\" id=\"t1k_180\">Nitrokemine </span><span class=\"S34BC S2C S2\" id=\"t1l_180\">Guin\u00e9e </span><span class=\"S34BD S2C S2\" id=\"t1m_180\">Guin\u00e9e </span><span class=\"S34BE S2C S2\" id=\"t1n_180\">AMOA </span><span class=\"S34BF S2C S2\" id=\"t1o_180\">Production </span><span class=\"S34C0 S2C S2\" id=\"t1p_180\">et </span><span class=\"S34C1 S2C S2\" id=\"t1q_180\">distribution </span><span class=\"S34C2 S2C S2\" id=\"t1r_180\">d'explosifs </span><span class=\"S34C3 S2C S2\" id=\"t1s_180\">50% </span><span class=\"S34C4 S2C S2\" id=\"t1t_180\">50% </span><span class=\"S34C5 S2C S2\" id=\"t1u_180\">Soci\u00e9t\u00e9 </span><span class=\"S34C6 S2C S2\" id=\"t1v_180\">de </span><span class=\"S34C7 S2C S2\" id=\"t1w_180\">Minage </span><span class=\"S34C8 S2C S2\" id=\"t1x_180\">en </span><span class=\"S34C9 S2C S2\" id=\"t1y_180\">Guin\u00e9e </span><span class=\"S34CA S2C S2\" id=\"t1z_180\">France </span><span class=\"S34CB S2C S2\" id=\"t20_180\">AMOA </span><span class=\"S34CC S2C S2\" id=\"t21_180\">Holding </span><span class=\"S34CD S2C S2\" id=\"t22_180\">50% </span><span class=\"S34CE S2C S2\" id=\"t23_180\">50% </span><span class=\"S34CF S2C S2\" id=\"t24_180\">EPC-B SCRL </span><span class=\"S34D0 S2C S2\" id=\"t25_180\">Belgique </span><span class=\"S34D1 S2C S2\" id=\"t26_180\">EUR </span><span class=\"S34D2 S2C S2\" id=\"t27_180\">Production </span><span class=\"S34D3 S2C S2\" id=\"t28_180\">et </span><span class=\"S34D4 S2C S2\" id=\"t29_180\">distribution </span><span class=\"S34D5 S2C S2\" id=\"t2a_180\">d'explosifs </span><span class=\"S34D6 S2C S2\" id=\"t2b_180\">67% </span><span class=\"S34D7 S2C S2\" id=\"t2c_180\">67% </span><span class=\"S34D8 S2C S2\" id=\"t2d_180\">Les informations financi\u00e8res r\u00e9sum\u00e9es au 31 d\u00e9cembre 2022 (\u00e0 100%) des co-entreprises sont pr\u00e9sent\u00e9es </span><span class=\"S34D9 S2C S2\" id=\"t2e_180\">ci-</span><span class=\"S34DA S2B S2\" id=\"t2f_180\">dessous. Les montants pr\u00e9sent\u00e9s sont l\u2019addition des montants figurant dans les \u00e9tats financiers </span><span class=\"S34DB S2C S2\" id=\"t2g_180\">individuels des co-entreprises \u00e9tablis en application des normes IFRS (hors \u00e9limination des op\u00e9rations </span><span class=\"S34DC S2C S2\" id=\"t2h_180\">r\u00e9ciproques). </span></div></div><span class=\"S2A74 S2A S2\" id=\"t4_142\">3.2.5. Regroupements d\u2019entreprises et \u00e9carts d\u2019acquisition </span><span class=\"S2A75 S2C S2\" id=\"t5_142\">Les soci\u00e9t\u00e9s entrent dans le p\u00e9rim\u00e8tre de consolidation \u00e0 la date \u00e0 laquelle leur contr\u00f4le est transf\u00e9r\u00e9 au </span><span class=\"S2A76 S2C S2\" id=\"t6_142\">Groupe, et en sortent \u00e0 la date \u00e0 laquelle le Groupe ce</span><span class=\"S2A77 S2B S2\" id=\"t7_142\">sse d\u2019exercer un contr\u00f4le sur elles. </span><span class=\"S2A78 S2B S2\" id=\"t8_142\">Les acquisitions de filiales sont constat\u00e9es selon la m\u00e9thode de l\u2019acquisition. Cette m\u00e9thode implique la </span><span class=\"S2A79 S2C S2\" id=\"t9_142\">comptabilisation des actifs et passifs des soci\u00e9t\u00e9s acquises par le Groupe \u00e0 leur juste valeur, en </span><span class=\"S2A7A S2C S2\" id=\"ta_142\">conformit\u00e9 avec les r\u00e8gles pr\u00e9vues par IFRS3 R\u00e9vis\u00e9e </span><span class=\"S2A7B S2B S2\" id=\"tb_142\">\u2013 </span><span class=\"S2A7C S2B S2\" id=\"tc_142\">Regroupement d\u2019entreprises. </span><span class=\"S2A7D S2B S2\" id=\"td_142\">Les co\u00fbts de restructuration et les autres co\u00fbts de l\u2019entreprise acquise cons\u00e9cutifs au regroupement et </span><span class=\"S2A7E S2B S2\" id=\"te_142\">qui r\u00e9pondent \u00e0 la date de l\u2019acquisition aux crit\u00e8res de constitution de provisions fix\u00e9s par la norme IAS </span><span class=\"S2A7F S2C S2\" id=\"tf_142\">37 sont inc</span><span class=\"S2A80 S2B S2\" id=\"tg_142\">lus dans les passifs acquis ; les co\u00fbts engag\u00e9s ult\u00e9rieurement \u00e0 la date d\u2019acquisition sont </span><span class=\"S2A81 S2C S2\" id=\"th_142\">comptabilis\u00e9s dans le compte de r\u00e9sultat op\u00e9rationnel de la p\u00e9riode au cours de laquelle ils sont encourus </span><span class=\"S994 S2B S2\" id=\"ti_142\">ou lorsqu\u2019ils r\u00e9pondent aux crit\u00e8res de la norme IAS 37. </span><span class=\"S2A82 S2B S2\" id=\"tj_142\">L\u2019exc\u00e9dent du co\u00fbt d\u2019acquisition sur les int\u00e9r\u00eats du Groupe dans la juste valeur des actifs et passifs </span><span class=\"S2A83 S2B S2\" id=\"tk_142\">enregistr\u00e9s constitue l\u2019\u00e9cart d\u2019acquisition. Les \u00e9carts d\u2019acquisition relatifs aux filiales ou co</span><span class=\"S2A84 S2C S2\" id=\"tl_142\">-entreprises </span><span class=\"S2A85 S2C S2\" id=\"tm_142\">sont enregistr\u00e9s sur une ligne s\u00e9par\u00e9e du </span><span class=\"S2A86 S2B S2\" id=\"tn_142\">bilan (note 6.1). Les \u00e9carts d\u2019acquisition relatifs aux entreprises </span><span class=\"S2A87 S2C S2\" id=\"to_142\">associ\u00e9es sont compris dans la valeur comptable de la participation et sont pris en consid\u00e9ration dans le </span><span class=\"S2A88 S2C S2\" id=\"tp_142\">test de d\u00e9pr\u00e9ciation relatif \u00e0 cet actif. </span><span class=\"S2A89 S2B S2\" id=\"tq_142\">A l\u2019inverse, si la quote</span><span class=\"S2A8A S2C S2\" id=\"tr_142\">-part des actifs </span><span class=\"S2A8B S2B S2\" id=\"ts_142\">et passifs en juste valeur d\u00e9passe le co\u00fbt d\u2019acquisition, cet exc\u00e9dent </span><span class=\"S2A8C S2C S2\" id=\"tt_142\">est imm\u00e9diatement enregistr\u00e9 en profit. </span><span class=\"S2A8D S2B S2\" id=\"tu_142\">L\u2019\u00e9valuation des actifs, passifs et passifs \u00e9ventuels de l\u2019entreprise acquise peut \u00eatre ajust\u00e9e dans un d\u00e9lai </span><span class=\"S2A8E S2C S2\" id=\"tv_142\">de douze mois \u00e0 compter de la dat</span><span class=\"S2A8F S2B S2\" id=\"tw_142\">e d\u2019acquisition ; au\u2013del\u00e0 de ce d\u00e9lai, le montant de l\u2019\u00e9cart d\u2019acquisition </span><span class=\"S2A90 S2B S2\" id=\"tx_142\">ne peut \u00eatre modifi\u00e9 que dans des cas tr\u00e8s sp\u00e9cifiques (ajustement du prix, corrections d\u2019erreur). </span><span class=\"S2A91 S2B S2\" id=\"ty_142\">Les \u00e9carts d\u2019acquisition ne font pas l\u2019objet d\u2019amortissements r\u00e9currents, mais de</span><span class=\"S2A92 S2C S2\" id=\"tz_142\">s pertes de valeur sont </span><span class=\"S2A93 S2B S2\" id=\"t10_142\">constat\u00e9es si cela s\u2019av\u00e8re n\u00e9cessaire sur la base des r\u00e9sultats des tests de perte de valeur. </span><span class=\"S2A94 S2B S2\" id=\"t11_142\">Pour la r\u00e9alisation des tests de perte de valeur, les \u00e9carts d\u2019acquisition sont affect\u00e9s \u00e0 chacune des Unit\u00e9s </span><span class=\"S2A95 S2C S2\" id=\"t12_142\">G\u00e9n\u00e9ratrices de Tr\u00e9sorerie </span><span class=\"S2A96 S2B S2\" id=\"t13_142\">(UGT) auxquelles ils se rattachent en fonction de l\u2019organisation mise en place </span><span class=\"S2A97 S2C S2\" id=\"t14_142\">par le Groupe. </span><span class=\"S2A98 S2B S2\" id=\"t15_142\">Les UGT auxquelles un \u00e9cart d\u2019acquisition est affect\u00e9 font l\u2019objet de test de perte de valeur au moins </span><span class=\"S2A99 S2B S2\" id=\"t16_142\">une fois par an, ou plus fr\u00e9quemment s\u2019il existe un indice </span><span class=\"S2A9A S2C S2\" id=\"t17_142\">de perte de valeur. </span><span class=\"S2A9B S2B S2\" id=\"t18_142\">Si la valeur recouvrable de l\u2019UGT est inf\u00e9rieure \u00e0 la valeur comptable de ses actifs, la perte de valeur </span><span class=\"S2A9C S2B S2\" id=\"t19_142\">est affect\u00e9e en priorit\u00e9 \u00e0 l\u2019\u00e9cart d\u2019acquisition, puis aux autres actifs non courants de l\u2019UGT </span><span class=\"S2A9D S2C S2\" id=\"t1a_142\">(immobilisations corporelles et incorporelles) au prorata de leur valeur comptable. </span><span class=\"S2A9E S2B S2\" id=\"t1b_142\">Une perte de valeur sur un \u00e9cart d\u2019acquisition a un caract\u00e8re irr\u00e9versible et ne peut donc pas \u00eatre reprise. </span><span class=\"S2B57 S87 S2\" id=\"ts_146\">3.3.9. Immobilisations incorporelles </span><span class=\"S2B58 S118C S2\" id=\"tt_146\">Frais de d\u00e9veloppement </span><span class=\"S2B59 S2B S2\" id=\"tu_146\">Les d\u00e9penses relatives \u00e0 un projet de d\u00e9veloppement sont capitalis\u00e9es s\u2019ils r\u00e9pondent aux six crit\u00e8res </span><span class=\"S2B5A S2C S2\" id=\"tv_146\">suivants : </span><span class=\"S2B5B S88 S2\" id=\"tw_146\">\u2022 </span><span class=\"S2B5C S2C S2\" id=\"tx_146\">fiabilit\u00e9 technique, </span><span class=\"S2B5D S88 S2\" id=\"ty_146\">\u2022 </span><span class=\"S2B5E S2B S2\" id=\"tz_146\">intention d\u2019achever l\u2019actif et de l\u2019utiliser ou de le vendre, </span><span class=\"S2B5F S88 S2\" id=\"t10_146\">\u2022 </span><span class=\"S2B60 S2B S2\" id=\"t11_146\">capacit\u00e9 \u00e0 utiliser ou \u00e0 vendre l\u2019a</span><span class=\"S2B61 S2C S2\" id=\"t12_146\">ctif, </span><span class=\"S2B62 S88 S2\" id=\"t13_146\">\u2022 </span><span class=\"S2B63 S2B S2\" id=\"t14_146\">probabilit\u00e9 d\u2019avantages \u00e9conomiques futurs (existence d\u2019un march\u00e9 ou utilisation en interne), </span><span class=\"S2B64 S88 S2\" id=\"t15_146\">\u2022 </span><span class=\"S2B65 S2B S2\" id=\"t16_146\">disponibilit\u00e9 de ressources financi\u00e8res n\u00e9cessaires \u00e0 l\u2019ach\u00e8vement, </span><span class=\"S2B66 S88 S2\" id=\"t17_146\">\u2022 </span><span class=\"S2B67 S2B S2\" id=\"t18_146\">fiabilit\u00e9 de la mesure des d\u00e9penses attribuables \u00e0 l\u2019immobilisation. </span><span class=\"S2B68 S2C S2\" id=\"t19_146\">Les frais de d\u00e9veloppement capitalis\u00e9s sont ensuite amortis sur la dur\u00e9e probable de vie de </span><span class=\"S2B69 S2B S2\" id=\"t1a_146\">l\u2019immobilisation incorporelle \u00e0 partir de sa mise en service. </span><span class=\"S2B6A S118C S2\" id=\"t1b_146\">Autres immobilisations incorporelles </span><span class=\"S2B6B S2C S2\" id=\"t1c_146\">Une immobilisation incorporelle est comptabilis\u00e9e : </span><span class=\"S2B6C S88 S2\" id=\"t1d_146\">\u2022 </span><span class=\"S2B6D S2B S2\" id=\"t1e_146\">s\u2019il est probable que les avantages \u00e9conomiques futurs iront \u00e0 l\u2019entreprise </span><span class=\"S2B6E S88 S2\" id=\"t1f_146\">\u2022 </span><span class=\"S2B6F S2C S2\" id=\"t1g_146\">si le co\u00fbt de cet actif peut \u00eatre \u00e9valu\u00e9 de fa\u00e7on fiable. </span><span class=\"S2B70 S2C S2\" id=\"t1h_146\">Les immobilisations incorporelles sont \u00e9valu\u00e9es selon la m\u00e9thode du co\u00fbt amorti, en utilisant la m\u00e9thode </span><span class=\"S2B71 S2B S2\" id=\"t1i_146\">lin\u00e9aire sur une dur\u00e9e d\u2019</span><span class=\"S2B72 S2C S2\" id=\"t1j_146\">utilit\u00e9 comprise entre 12 mois et 5 ans. </span><span class=\"S3250 S87 S2\" id=\"t4_173\">6.2. Immobilisations incorporelles </span><span class=\"S3251 S411 S2\" id=\"t5_173\">En milliers d\u2019euros </span><span class=\"S3252 S87 S2\" id=\"t6_173\">Concessions, </span><span class=\"S3253 S87 S2\" id=\"t7_173\">brevets, </span><span class=\"S3254 S87 S2\" id=\"t8_173\">licences </span><span class=\"S3255 S87 S2\" id=\"t9_173\">Frais de </span><span class=\"S3256 S87 S2\" id=\"ta_173\">d\u00e9veloppement </span><span class=\"S3257 S87 S2\" id=\"tb_173\">Droit </span><span class=\"S3258 S87 S2\" id=\"tc_173\">au bail </span><span class=\"S3259 S87 S2\" id=\"td_173\">Autres </span><span class=\"S325A S87 S2\" id=\"te_173\">Immos </span><span class=\"S325B S87 S2\" id=\"tf_173\">incorp. </span><span class=\"S325C S87 S2\" id=\"tg_173\">&amp; en </span><span class=\"S325D S87 S2\" id=\"th_173\">cours </span><span class=\"S325E S87 S2\" id=\"ti_173\">Total </span><span class=\"S325F S87 S2\" id=\"tj_173\">Au 31 d\u00e9cembre 2021 </span><span class=\"S3260 S2C S2\" id=\"tk_173\">Valeurs brutes </span><span class=\"S3261 S2C S2\" id=\"tl_173\">4 805 </span><span class=\"S3262 S2C S2\" id=\"tm_173\">1 175 </span><span class=\"S3263 S2C S2\" id=\"tn_173\">37 </span><span class=\"S3264 S2C S2\" id=\"to_173\">1 920 </span><span class=\"S3265 S87 S2\" id=\"tp_173\">7 937 </span><span class=\"S3266 S2C S2\" id=\"tq_173\">Amortissements </span><span class=\"S3267 S2C S2\" id=\"tr_173\">cumul\u00e9s </span><span class=\"S3268 S2C S2\" id=\"ts_173\">et </span><span class=\"S3269 S2C S2\" id=\"tt_173\">d\u00e9pr\u00e9ciations </span><span class=\"S326A S2C S2\" id=\"tu_173\">(2 605) </span><span class=\"S326B S2C S2\" id=\"tv_173\">(798) </span><span class=\"S326C S2C S2\" id=\"tw_173\">(921) </span><span class=\"S326D S87 S2\" id=\"tx_173\">(4 324) </span><span class=\"S326E S87 S2\" id=\"ty_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S326F S87 S2\" id=\"tz_173\">2021 </span><span class=\"S3270 S87 S2\" id=\"t10_173\">2 200 </span><span class=\"S3271 S87 S2\" id=\"t11_173\">377 </span><span class=\"S3272 S87 S2\" id=\"t12_173\">37 </span><span class=\"S3273 S87 S2\" id=\"t13_173\">999 </span><span class=\"S3274 S87 S2\" id=\"t14_173\">3 613 </span><span class=\"S3275 S11ED S2\" id=\"t15_173\">Variations de l\u2019exercice </span><span class=\"S3276 S2C S2\" id=\"t16_173\">Acquisitions </span><span class=\"S3277 S2C S2\" id=\"t17_173\">295 </span><span class=\"S3278 S2C S2\" id=\"t18_173\">24 </span><span class=\"S3279 S2C S2\" id=\"t19_173\">428 </span><span class=\"S327A S87 S2\" id=\"t1a_173\">747 </span><span class=\"S327B S2C S2\" id=\"t1b_173\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S327C S2C S2\" id=\"t1c_173\">830 </span><span class=\"S327D S87 S2\" id=\"t1d_173\">830 </span><span class=\"S327E S2C S2\" id=\"t1e_173\">Cession </span><span class=\"S327F S2C S2\" id=\"t1f_173\">Ecart de conversion </span><span class=\"S3280 S2C S2\" id=\"t1g_173\">(25) </span><span class=\"S3281 S2C S2\" id=\"t1h_173\">40 </span><span class=\"S3282 S87 S2\" id=\"t1i_173\">15 </span><span class=\"S3283 S2C S2\" id=\"t1j_173\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S3284 S2C S2\" id=\"t1k_173\">(291) </span><span class=\"S3285 S2C S2\" id=\"t1l_173\">(96) </span><span class=\"S3286 S2C S2\" id=\"t1m_173\">(203) </span><span class=\"S3287 S87 S2\" id=\"t1n_173\">(590) </span><span class=\"S3288 S2C S2\" id=\"t1o_173\">Pertes sur valeur </span><span class=\"S3289 S2C S2\" id=\"t1p_173\">Reclassements </span><span class=\"S328A S2C S2\" id=\"t1q_173\">103 </span><span class=\"S328B S2C S2\" id=\"t1r_173\">(103) </span><span class=\"S328C S87 S2\" id=\"t1s_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S328D S87 S2\" id=\"t1t_173\">2022 </span><span class=\"S328E S87 S2\" id=\"t1u_173\">2 307 </span><span class=\"S328F S87 S2\" id=\"t1v_173\">280 </span><span class=\"S3290 S87 S2\" id=\"t1w_173\">37 </span><span class=\"S3291 S87 S2\" id=\"t1x_173\">1 991 </span><span class=\"S3292 S87 S2\" id=\"t1y_173\">4 615 </span><span class=\"S3293 S87 S2\" id=\"t1z_173\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3294 S2C S2\" id=\"t20_173\">Valeurs brutes </span><span class=\"S3295 S2C S2\" id=\"t21_173\">5 182 </span><span class=\"S3296 S2C S2\" id=\"t22_173\">1 164 </span><span class=\"S3297 S2C S2\" id=\"t23_173\">37 </span><span class=\"S3298 S2C S2\" id=\"t24_173\">3 090 </span><span class=\"S3299 S87 S2\" id=\"t25_173\">9 473 </span><span class=\"S329A S2C S2\" id=\"t26_173\">Amortissements </span><span class=\"S329B S2C S2\" id=\"t27_173\">cumul\u00e9s </span><span class=\"S329C S2C S2\" id=\"t28_173\">et </span><span class=\"S329D S2C S2\" id=\"t29_173\">d\u00e9pr\u00e9ciations </span><span class=\"S329E S2C S2\" id=\"t2a_173\">(2 875) </span><span class=\"S329F S2C S2\" id=\"t2b_173\">(884) </span><span class=\"S32A0 S2C S2\" id=\"t2c_173\">(1 099) </span><span class=\"S32A1 S87 S2\" id=\"t2d_173\">(4 858) </span><span class=\"S32A2 S87 S2\" id=\"t2e_173\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32A3 S87 S2\" id=\"t2f_173\">2022 </span><span class=\"S32A4 S87 S2\" id=\"t2g_173\">2 307 </span><span class=\"S32A5 S87 S2\" id=\"t2h_173\">280 </span><span class=\"S32A6 S87 S2\" id=\"t2i_173\">37 </span><span class=\"S32A7 S87 S2\" id=\"t2j_173\">1 991 </span><span class=\"S32A8 S87 S2\" id=\"t2k_173\">4 615 </span><span class=\"S32A9 S411 S2\" id=\"t4_174\">En milliers d\u2019euros </span><span class=\"S32AA S87 S2\" id=\"t5_174\">Concessions, </span><span class=\"S32AB S87 S2\" id=\"t6_174\">brevets, </span><span class=\"S32AC S87 S2\" id=\"t7_174\">licences </span><span class=\"S32AD S87 S2\" id=\"t8_174\">Frais de </span><span class=\"S32AE S87 S2\" id=\"t9_174\">d\u00e9veloppement </span><span class=\"S32AF S87 S2\" id=\"ta_174\">Droit </span><span class=\"S32B0 S87 S2\" id=\"tb_174\">au bail </span><span class=\"S32B1 S87 S2\" id=\"tc_174\">Autres </span><span class=\"S32B2 S87 S2\" id=\"td_174\">Immos </span><span class=\"S32B3 S87 S2\" id=\"te_174\">incorp. &amp; en </span><span class=\"S32B4 S87 S2\" id=\"tf_174\">cours </span><span class=\"S32B5 S87 S2\" id=\"tg_174\">Total </span><span class=\"S32B6 S87 S2\" id=\"th_174\">Au 31 d\u00e9cembre 2020 </span><span class=\"S32B7 S2C S2\" id=\"ti_174\">Valeurs brutes </span><span class=\"S32B8 S2C S2\" id=\"tj_174\">4 433 </span><span class=\"S32B9 S2C S2\" id=\"tk_174\">1 204 </span><span class=\"S32BA S2C S2\" id=\"tl_174\">37 </span><span class=\"S32BB S2C S2\" id=\"tm_174\">1 026 </span><span class=\"S32BC S87 S2\" id=\"tn_174\">6 700 </span><span class=\"S32BD S2C S2\" id=\"to_174\">Amortissements </span><span class=\"S32BE S2C S2\" id=\"tp_174\">cumul\u00e9s </span><span class=\"S32BF S2C S2\" id=\"tq_174\">et </span><span class=\"S32C0 S2C S2\" id=\"tr_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32C1 S2C S2\" id=\"ts_174\">(3 171) </span><span class=\"S32C2 S2C S2\" id=\"tt_174\">(751) </span><span class=\"S32C3 S2C S2\" id=\"tu_174\">- </span><span class=\"S32C4 S2C S2\" id=\"tv_174\">(853) </span><span class=\"S32C5 S87 S2\" id=\"tw_174\">(4 775) </span><span class=\"S32C6 S87 S2\" id=\"tx_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32C7 S87 S2\" id=\"ty_174\">2020 </span><span class=\"S32C8 S87 S2\" id=\"tz_174\">1 262 </span><span class=\"S32C9 S87 S2\" id=\"t10_174\">453 </span><span class=\"S32CA S87 S2\" id=\"t11_174\">37 </span><span class=\"S32CB S87 S2\" id=\"t12_174\">173 </span><span class=\"S32CC S87 S2\" id=\"t13_174\">1 925 </span><span class=\"S32CD S118C S2\" id=\"t14_174\">Variations de </span><span class=\"S32CE S11ED S2\" id=\"t15_174\">l\u2019exercice </span><span class=\"S32CF S2C S2\" id=\"t16_174\">Acquisitions </span><span class=\"S32D0 S2C S2\" id=\"t17_174\">350 </span><span class=\"S32D1 S2C S2\" id=\"t18_174\">12 </span><span class=\"S32D2 S2C S2\" id=\"t19_174\">- </span><span class=\"S32D3 S2C S2\" id=\"t1a_174\">753 </span><span class=\"S32D4 S87 S2\" id=\"t1b_174\">1 115 </span><span class=\"S32D5 S2C S2\" id=\"t1c_174\">Ecart de conversion </span><span class=\"S32D6 S2C S2\" id=\"t1d_174\">- </span><span class=\"S32D7 S2C S2\" id=\"t1e_174\">(8) </span><span class=\"S32D8 S2C S2\" id=\"t1f_174\">- </span><span class=\"S32D9 S2C S2\" id=\"t1g_174\">30 </span><span class=\"S32DA S87 S2\" id=\"t1h_174\">22 </span><span class=\"S32DB S2C S2\" id=\"t1i_174\">Amortissements et d\u00e9pr\u00e9ciations </span><span class=\"S32DC S2C S2\" id=\"t1j_174\">566 </span><span class=\"S32DD S2C S2\" id=\"t1k_174\">(47) </span><span class=\"S32DE S2C S2\" id=\"t1l_174\">- </span><span class=\"S32DF S2C S2\" id=\"t1m_174\">(68) </span><span class=\"S32E0 S87 S2\" id=\"t1n_174\">451 </span><span class=\"S32E1 S2C S2\" id=\"t1o_174\">Reclassements </span><span class=\"S32E2 S2C S2\" id=\"t1p_174\">22 </span><span class=\"S32E3 S2C S2\" id=\"t1q_174\">(33) </span><span class=\"S32E4 S2C S2\" id=\"t1r_174\">- </span><span class=\"S32E5 S2C S2\" id=\"t1s_174\">111 </span><span class=\"S32E6 S87 S2\" id=\"t1t_174\">100 </span><span class=\"S32E7 S87 S2\" id=\"t1u_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32E8 S87 S2\" id=\"t1v_174\">2021 </span><span class=\"S32E9 S87 S2\" id=\"t1w_174\">2 200 </span><span class=\"S32EA S87 S2\" id=\"t1x_174\">377 </span><span class=\"S32EB S87 S2\" id=\"t1y_174\">37 </span><span class=\"S32EC S87 S2\" id=\"t1z_174\">999 </span><span class=\"S32ED S87 S2\" id=\"t20_174\">3 613 </span><span class=\"S32EE S87 S2\" id=\"t21_174\">Au 31 d\u00e9cembre 2021 </span><span class=\"S32EF S2C S2\" id=\"t22_174\">Valeurs brutes </span><span class=\"S32F0 S2C S2\" id=\"t23_174\">4 805 </span><span class=\"S32F1 S2C S2\" id=\"t24_174\">1 175 </span><span class=\"S32F2 S2C S2\" id=\"t25_174\">37 </span><span class=\"S32F3 S2C S2\" id=\"t26_174\">1 920 </span><span class=\"S32F4 S87 S2\" id=\"t27_174\">7 937 </span><span class=\"S32F5 S2C S2\" id=\"t28_174\">Amortissements </span><span class=\"S32F6 S2C S2\" id=\"t29_174\">cumul\u00e9s </span><span class=\"S32F7 S2C S2\" id=\"t2a_174\">et </span><span class=\"S32F8 S2C S2\" id=\"t2b_174\">d\u00e9pr\u00e9ciations </span><span class=\"S32F9 S2C S2\" id=\"t2c_174\">(2 605) </span><span class=\"S32FA S2C S2\" id=\"t2d_174\">(798) </span><span class=\"S32FB S2C S2\" id=\"t2e_174\">- </span><span class=\"S32FC S2C S2\" id=\"t2f_174\">(921) </span><span class=\"S32FD S87 S2\" id=\"t2g_174\">(4 324) </span><span class=\"S32FE S87 S2\" id=\"t2h_174\">Valeur nette au 31 d\u00e9cembre </span><span class=\"S32FF S87 S2\" id=\"t2i_174\">2021 </span><span class=\"S3300 S87 S2\" id=\"t2j_174\">2 200 </span><span class=\"S3301 S87 S2\" id=\"t2k_174\">377 </span><span class=\"S3302 S87 S2\" id=\"t2l_174\">37 </span><span class=\"S3303 S87 S2\" id=\"t2m_174\">999 </span><span class=\"S3304 S87 S2\" id=\"t2n_174\">3 613 </span>ations <span class=\"S333E S2C S2\" id=\"t1r_175\">(2 254) </span><span class=\"S333F S2C S2\" id=\"t1s_175\">(7 069) </span><span class=\"S3340 S2C S2\" id=\"t1t_175\">(3 874) </span><span class=\"S3341 S2C S2\" id=\"t1u_175\">- </span><span class=\"S3342 S87 S2\" id=\"t1v_175\">(13 197) </span><span class=\"S3343 S2C S2\" id=\"t1w_175\">Autres mouvements </span><span class=\"S3344 S2C S2\" id=\"t1x_175\">2 543 </span><span class=\"S3345 S2C S2\" id=\"t1y_175\">1 443 </span><span class=\"S3346 S2C S2\" id=\"t1z_175\">436 </span><span class=\"S3347 S2C S2\" id=\"t20_175\">(3 877) </span><span class=\"S3348 S87 S2\" id=\"t21_175\">545 </span><span class=\"S3349 S87 S2\" id=\"t22_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S334A S87 S2\" id=\"t23_175\">49 073 </span><span class=\"S334B S87 S2\" id=\"t24_175\">34 852 </span><span class=\"S334C S87 S2\" id=\"t25_175\">12 961 </span><span class=\"S334D S87 S2\" id=\"t26_175\">14 295 </span><span class=\"S334E S87 S2\" id=\"t27_175\">111 181 </span><span class=\"S334F S87 S2\" id=\"t28_175\">Au 31 d\u00e9cembre 2022 </span><span class=\"S3350 S2C S2\" id=\"t29_175\">Valeurs brutes </span><span class=\"S3351 S2C S2\" id=\"t2a_175\">77 867 </span><span class=\"S3352 S2C S2\" id=\"t2b_175\">117 873 </span><span class=\"S3353 S2C S2\" id=\"t2c_175\">46 448 </span><span class=\"S3354 S2C S2\" id=\"t2d_175\">14 295 </span><span class=\"S3355 S87 S2\" id=\"t2e_175\">256 483 </span><span class=\"S3356 S2C S2\" id=\"t2f_175\">Amortissements cumul\u00e9s et d\u00e9pr\u00e9ciations </span><span class=\"S3357 S2C S2\" id=\"t2g_175\">(28 794) </span><span class=\"S3358 S2C S2\" id=\"t2h_175\">(83 021) </span><span class=\"S3359 S2C S2\" id=\"t2i_175\">(33 487) </span><span class=\"S335A S2C S2\" id=\"t2j_175\">- </span><span class=\"S335B S87 S2\" id=\"t2k_175\">(145 302) </span><span class=\"S335C S87 S2\" id=\"t2l_175\">Valeur nette au 31 d\u00e9cembre 2022 </span><span class=\"S335D S87 S2\" id=\"t2m_175\">49 073 </span><span class=\"S335E S87 S2\" id=\"t2n_175\">34 852 </span><span class=\"S335F S87 S2\" id=\"t2o_175\">12 961 </span><span class=\"S3360 S87 S2\" id=\"t2p_175\">14 295 </span><span class=\"S3361 S87 S2\" id=\"t2q_175\">111 181 </span><span class=\"S2460 SE55 S2\" id=\"t1_181\">Groupe EPC </span><span class=\"S2461 SE55 S2\" id=\"t2_181\">Etats financiers consolid\u00e9s au 31 d\u00e9cembre 2022 </span><span class=\"S2823 S2C S2\" id=\"t3_181\">181 </span><span class=\"S34DD S87 S2\" id=\"t4_181\">6.4.1 </span><span class=\"S34DE S87 S2\" id=\"t5_181\">Etat de la situation financi\u00e8re aux 31 d\u00e9cembre 2021 et 2022 </span><span class=\"S34DF S118C S2\" id=\"t6_181\">En milliers d'euros </span><span class=\"S34E0 S87 S2\" id=\"t7_181\">Secteur </span><span class=\"S34E1 S87 S2\" id=\"t8_181\">Afrique </span><span class=\"S34E2 S87 S2\" id=\"t9_181\">Moyen </span><span class=\"S34E3 S87 S2\" id=\"ta_181\">Orient </span><span class=\"S34E4 S87 S2\" id=\"tb_181\">Asie (1) </span><span class=\"S34E5 S87 S2\" id=\"tc_181\">Secteur </span><span class=\"S34E6 S87 S2\" id=\"td_181\">Europe </span><span class=\"S34E7 S87 S2\" id=\"te_181\">Am\u00e9rique </span><span class=\"S34E8 S87 S2\" id=\"tf_181\">(2) </span><span class=\"S34E9 S87 S2\" id=\"tg_181\">31 </span><span class=\"S34EA S87 S2\" id=\"th_181\">d\u00e9cembre </span><span class=\"S34EB S87 S2\" id=\"ti_181\">2022 </span><span class=\"S34EC S87 S2\" id=\"tj_181\">31 </span><span class=\"S34ED S87 S2\" id=\"tk_181\">d\u00e9cembre </span><span class=\"S34EE S87 S2\" id=\"tl_181\">2021 </span><span class=\"S34EF S2C S2\" id=\"tm_181\">Actifs non courants </span><span class=\"S34F0 S2C S2\" id=\"tn_181\">64 068 </span><span class=\"S34F1 S2C S2\" id=\"to_181\">9 581 </span><span class=\"S34F2 S2C S2\" id=\"tp_181\">73 650 </span><span class=\"S34F3 S2C S2\" id=\"tq_181\">70 922 </span><span class=\"S34F4 S2C S2\" id=\"tr_181\">Actifs courants </span><span class=\"S34F5 S2C S2\" id=\"ts_181\">54 504 </span><span class=\"S34F6 S2C S2\" id=\"tt_181\">15 715 </span><span class=\"S34F7 S2C S2\" id=\"tu_181\">70 219 </span><span class=\"S34F8 S2C S2\" id=\"tv_181\">58 278 </span><span class=\"S34F9 S87 S2\" id=\"tw_181\">Total des actifs </span><span class=\"S34FA S87 S2\" id=\"tx_181\">118 572 </span><span class=\"S34FB S87 S2\" id=\"ty_181\">25 296 </span><span class=\"S34FC S87 S2\" id=\"tz_181\">143 868 </span><span class=\"S34FD S87 S2\" id=\"t10_181\">129 199 </span><span class=\"S34FE S2C S2\" id=\"t11_181\">Capitaux propres part de l'entit\u00e9 </span><span class=\"S34FF S2C S2\" id=\"t12_181\">77 428 </span><span class=\"S3500 S2C S2\" id=\"t13_181\">16 053 </span><span class=\"S3501 S2C S2\" id=\"t14_181\">93 481 </span><span class=\"S3502 S2C S2\" id=\"t15_181\">81 790 </span><span class=\"S3503 S2C S2\" id=\"t16_181\">Participation ne donnant pas le contr\u00f4le </span><span class=\"S3504 S2C S2\" id=\"t17_181\">- </span><span class=\"S3505 S2C S2\" id=\"t18_181\">- </span><span class=\"S3506 S2C S2\" id=\"t19_181\">- </span><span class=\"S3507 S2C S2\" id=\"t1a_181\">- </span><span class=\"S3508 S2C S2\" id=\"t1b_181\">Passifs non courants </span><span class=\"S3509 S2C S2\" id=\"t1c_181\">12 690 </span><span class=\"S350A S2C S2\" id=\"t1d_181\">3 937 </span><span class=\"S350B S2C S2\" id=\"t1e_181\">16 626 </span><span class=\"S350C S2C S2\" id=\"t1f_181\">15 103 </span><span class=\"S350D S2C S2\" id=\"t1g_181\">Passifs courants </span><span class=\"S350E S2C S2\" id=\"t1h_181\">28 454 </span><span class=\"S350F S2C S2\" id=\"t1i_181\">5 307 </span><span class=\"S3510 S2C S2\" id=\"t1j_181\">33 761 </span><span class=\"S3511 S2C S2\" id=\"t1k_181\">32 307 </span><span class=\"S3512 S87 S2\" id=\"t1l_181\">Total des passifs et des capitaux propres </span><span class=\"S3513 S87 S2\" id=\"t1m_181\">118 572 </span><span class=\"S3514 S87 S2\" id=\"t1n_181\">25 296 </span><span class=\"S3515 S87 S2\" id=\"t1o_181\">143 868 </span><span class=\"S3516 S87 S2\" id=\"t1p_181\">129 199 </span><span class=\"S3517 S2C S2\" id=\"t1q_181\">Tr\u00e9sorerie et \u00e9quivalent de tr\u00e9sorerie </span><span class=\"S3518 S2C S2\" id=\"t1r_181\">3 141 </span><span class=\"S3519 S2C S2\" id=\"t1s_181\">5 546 </span><span class=\"S351A S2C S2\" id=\"t1t_181\">8 687 </span><span class=\"S351B S2C S2\" id=\"t1u_181\">15 574 </span><span class=\"S351C S2C S2\" id=\"t1v_181\">Passifs financiers non courants aupr\u00e8s des </span><span class=\"S351D S2C S2\" id=\"t1w_181\">\u00e9tablissements de cr\u00e9dit (1) </span><span class=\"S351E S2C S2\" id=\"t1x_181\">4 252 </span><span class=\"S351F S2C S2\" id=\"t1y_181\">903 </span><span class=\"S3520 S2C S2\" id=\"t1z_181\">5 155 </span><span class=\"S3521 S2C S2\" id=\"t20_181\">8 692 </span><span class=\"S3522 S2C S2\" id=\"t21_181\">Passifs financiers non courants aupr\u00e8s des </span>partenair",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfIntangibleAssetsAndGoodwillExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16358": {
   "value": "<span class=\"S3607 S87 S2\" id=\"t4_185\">6.5. Autres actifs financiers non courants </span><span class=\"S3608 S411 S2\" id=\"t5_185\">En milliers d\u2019euros </span><span class=\"S3609 S87 S2\" id=\"t6_185\">31 d\u00e9cembre 2022 </span><span class=\"S360A S87 S2\" id=\"t7_185\">31 d\u00e9cembre 2021 </span><span class=\"S360B S2C S2\" id=\"t8_185\">Titres de participation </span><span class=\"S360C S2C S2\" id=\"t9_185\">1 316 </span><span class=\"S360D S2C S2\" id=\"ta_185\">1 060 </span><span class=\"S360E S2C S2\" id=\"tb_185\">Provisions sur titres de participation </span><span class=\"S360F S2C S2\" id=\"tc_185\">(1 108) </span><span class=\"S3610 S2C S2\" id=\"td_185\">(930) </span><span class=\"S3611 S87 S2\" id=\"te_185\">Valeur nette des titres de participation </span><span class=\"S3612 S87 S2\" id=\"tf_185\">208 </span><span class=\"S3613 S87 S2\" id=\"tg_185\">130 </span><span class=\"S3614 S2C S2\" id=\"th_185\">Cr\u00e9ances rattach\u00e9es \u00e0 des participations </span><span class=\"S3615 S2C S2\" id=\"ti_185\">40 </span><span class=\"S3616 S2C S2\" id=\"tj_185\">0 </span><span class=\"S3617 S2C S2\" id=\"tk_185\">Pr\u00eats non courants </span><span class=\"S3618 S2C S2\" id=\"tl_185\">71 </span><span class=\"S3619 S2C S2\" id=\"tm_185\">69 </span><span class=\"S361A S2C S2\" id=\"tn_185\">Divers </span><span class=\"S361B S2C S2\" id=\"to_185\">1 287 </span><span class=\"S361C S2C S2\" id=\"tp_185\">881 </span><span class=\"S361D S2C S2\" id=\"tq_185\">Instruments d\u00e9riv\u00e9s </span><span class=\"S361E S2C S2\" id=\"tr_185\">1 663 </span><span class=\"S7C0 S87 S2\" id=\"ts_185\">Autres actifs financiers </span><span class=\"S361F S2A S2\" id=\"tt_185\">\u2013 </span><span class=\"S3620 S87 S2\" id=\"tu_185\">valeur brute </span><span class=\"S3621 S87 S2\" id=\"tv_185\">3 061 </span><span class=\"S3622 S87 S2\" id=\"tw_185\">950 </span><span class=\"S3623 S2C S2\" id=\"tx_185\">Provisions </span><span class=\"S3624 S2C S2\" id=\"ty_185\">(33) </span><span class=\"S3625 S87 S2\" id=\"tz_185\">Autres actifs financiers </span><span class=\"S3626 S2A S2\" id=\"t10_185\">\u2013 </span><span class=\"S3627 S87 S2\" id=\"t11_185\">valeur nette </span><span class=\"S3628 S87 S2\" id=\"t12_185\">3 028 </span><span class=\"S2682 S87 S2\" id=\"t13_185\">950 </span><span class=\"S3629 S87 S2\" id=\"t14_185\">Total autres actifs financiers non courants </span><span class=\"S362A S87 S2\" id=\"t15_185\">3 236 </span><span class=\"S362B S87 S2\" id=\"t16_185\">1 080 </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span><span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16359": {
   "value": "<span class=\"S3607 S87 S2\" id=\"t4_185\">6.5. Autres actifs financiers non courants </span><span class=\"S3608 S411 S2\" id=\"t5_185\">En milliers d\u2019euros </span><span class=\"S3609 S87 S2\" id=\"t6_185\">31 d\u00e9cembre 2022 </span><span class=\"S360A S87 S2\" id=\"t7_185\">31 d\u00e9cembre 2021 </span><span class=\"S360B S2C S2\" id=\"t8_185\">Titres de participation </span><span class=\"S360C S2C S2\" id=\"t9_185\">1 316 </span><span class=\"S360D S2C S2\" id=\"ta_185\">1 060 </span><span class=\"S360E S2C S2\" id=\"tb_185\">Provisions sur titres de participation </span><span class=\"S360F S2C S2\" id=\"tc_185\">(1 108) </span><span class=\"S3610 S2C S2\" id=\"td_185\">(930) </span><span class=\"S3611 S87 S2\" id=\"te_185\">Valeur nette des titres de participation </span><span class=\"S3612 S87 S2\" id=\"tf_185\">208 </span><span class=\"S3613 S87 S2\" id=\"tg_185\">130 </span><span class=\"S3614 S2C S2\" id=\"th_185\">Cr\u00e9ances rattach\u00e9es \u00e0 des participations </span><span class=\"S3615 S2C S2\" id=\"ti_185\">40 </span><span class=\"S3616 S2C S2\" id=\"tj_185\">0 </span><span class=\"S3617 S2C S2\" id=\"tk_185\">Pr\u00eats non courants </span><span class=\"S3618 S2C S2\" id=\"tl_185\">71 </span><span class=\"S3619 S2C S2\" id=\"tm_185\">69 </span><span class=\"S361A S2C S2\" id=\"tn_185\">Divers </span><span class=\"S361B S2C S2\" id=\"to_185\">1 287 </span><span class=\"S361C S2C S2\" id=\"tp_185\">881 </span><span class=\"S361D S2C S2\" id=\"tq_185\">Instruments d\u00e9riv\u00e9s </span><span class=\"S361E S2C S2\" id=\"tr_185\">1 663 </span><span class=\"S7C0 S87 S2\" id=\"ts_185\">Autres actifs financiers </span><span class=\"S361F S2A S2\" id=\"tt_185\">\u2013 </span><span class=\"S3620 S87 S2\" id=\"tu_185\">valeur brute </span><span class=\"S3621 S87 S2\" id=\"tv_185\">3 061 </span><span class=\"S3622 S87 S2\" id=\"tw_185\">950 </span><span class=\"S3623 S2C S2\" id=\"tx_185\">Provisions </span><span class=\"S3624 S2C S2\" id=\"ty_185\">(33) </span><span class=\"S3625 S87 S2\" id=\"tz_185\">Autres actifs financiers </span><span class=\"S3626 S2A S2\" id=\"t10_185\">\u2013 </span><span class=\"S3627 S87 S2\" id=\"t11_185\">valeur nette </span><span class=\"S3628 S87 S2\" id=\"t12_185\">3 028 </span><span class=\"S2682 S87 S2\" id=\"t13_185\">950 </span><span class=\"S3629 S87 S2\" id=\"t14_185\">Total autres actifs financiers non courants </span><span class=\"S362A S87 S2\" id=\"t15_185\">3 236 </span><span class=\"S362B S87 S2\" id=\"t16_185\">1 080 </span><span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherNoncurrentAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16403": {
   "value": "<span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFairValueOfFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16404": {
   "value": "<span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfFinancialRiskManagementExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16405": {
   "value": "<span class=\"S362C S118C S2\" id=\"t17_185\">6.5.1 D\u00e9tail des instruments d\u00e9riv\u00e9s </span><span class=\"S362D S411 S2\" id=\"t18_185\">En milliers d\u2019euros </span><span class=\"S362E S87 S2\" id=\"t19_185\">31 d\u00e9cembre 2022 </span><span class=\"S362F S87 S2\" id=\"t1a_185\">31 d\u00e9cembre 2021 </span><span class=\"S3630 S2C S2\" id=\"t1b_185\">Juste valeur par capitaux propres </span><span class=\"S3631 S2C S2\" id=\"t1c_185\">1 668 </span><span class=\"S3632 S2C S2\" id=\"t1d_185\">Juste valeur par compte de r\u00e9sultat </span><span class=\"S3633 S2C S2\" id=\"t1e_185\">(5) </span><span class=\"S3634 S87 S2\" id=\"t1f_185\">Instruments financiers d\u00e9riv\u00e9s </span><span class=\"S3635 S87 S2\" id=\"t1g_185\">1 663 </span><span class=\"S3636 S2B S2\" id=\"t1h_185\">Lors de l\u2019\u00e9mission d\u2019une nouvelle ligne d\u2019emprunt de 20 M\u20ac souscrite en juillet 2022 au taux Euribor 3 </span><span class=\"S3637 S2C S2\" id=\"t1i_185\">mois + un spread, le groupe a souscrit un Swap de Taux afin de se pr\u00e9munir des \u00e9volutions de taux. </span><span class=\"S3638 S2B S2\" id=\"t1j_185\">Le notionnel du Swap de 20 M\u20ac vient couvrir l\u2019int\u00e9gra</span><span class=\"S3639 S2C S2\" id=\"t1k_185\">lit\u00e9 de la dette. Les \u00e9ch\u00e9ances de paiement des </span><span class=\"S363A S2C S2\" id=\"t1l_185\">int\u00e9r\u00eats trimestriels de la dette sont align\u00e9es \u00e0 celles du Swap. La dette et le Swap se d\u00e9noueront en </span><span class=\"S363B S2C S2\" id=\"t1m_185\">juillet 2029. </span><span class=\"S363C S2C S2\" id=\"t1n_185\">Le Swap de taux est parfaitement efficace, la valorisation de Juste Valeur transite via les OCI. </span><span class=\"S363D S2B S2\" id=\"t1o_185\">Un test de sensibilit\u00e9 fait appara\u00eetre une variation de Juste Valeur du Swap +536 K\u20ac pour une hausse de </span><span class=\"S363E S2B S2\" id=\"t1p_185\">l\u2019Euribor 3 M de +50 points. En revanche, si l\u2019Euribor 3M venait \u00e0 diminuer de 50 points, la valorisation </span><span class=\"S363F S2B S2\" id=\"t1q_185\">du Swap baisserait de (556) K\u20ac</span><span class=\"S3640 S2C S2\" id=\"t1r_185\">. </span><span class=\"S3641 S2C S2\" id=\"t1s_185\">Sensibilit\u00e9 </span><span class=\"S3642 S2C S2\" id=\"t1t_185\">Baisse des </span><span class=\"S3643 S2C S2\" id=\"t1u_185\">taux de 0,50% </span><span class=\"S3644 S2C S2\" id=\"t1v_185\">Full MtM en EUR - 8,31% </span><span class=\"S3645 S2C S2\" id=\"t1w_185\">du notionnel </span><span class=\"S3646 S2C S2\" id=\"t1x_185\">Hausse des </span><span class=\"S3647 S2C S2\" id=\"t1y_185\">taux de 0,50% </span><span class=\"S3648 S2C S2\" id=\"t1z_185\">1 105 </span><span class=\"S3649 S2C S2\" id=\"t20_185\">1 663 </span><span class=\"S364A S2C S2\" id=\"t21_185\">2 197 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfMarketRiskExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16450": {
   "value": "D\u00e9tail des titres de participation non consolid\u00e9s <span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span>sont non significatives",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethodExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16452": {
   "value": "D\u00e9tail des titres de participation non consolid\u00e9s <span class=\"S364B S411 S2\" id=\"t5_186\">En milliers d\u2019euros </span><span class=\"S364C S87 S2\" id=\"t6_186\">31 d\u00e9cembre 2022 </span><span class=\"S364D S87 S2\" id=\"t7_186\">31 d\u00e9cembre 2021 </span><span class=\"S364E S2C S2\" id=\"t8_186\">Corse Confortement Foration Minage </span><span class=\"S364F S2C S2\" id=\"t9_186\">27 </span><span class=\"S3650 S2C S2\" id=\"ta_186\">27 </span><span class=\"S3651 S2C S2\" id=\"tb_186\">Siciex </span><span class=\"S3652 S2C S2\" id=\"tc_186\">54 </span><span class=\"S3653 S2C S2\" id=\"td_186\">54 </span><span class=\"S2FC9 S2C S2\" id=\"te_186\">EPC Explo Congo </span><span class=\"S3654 S2C S2\" id=\"tf_186\">0 </span><span class=\"S3655 S2C S2\" id=\"tg_186\">0 </span><span class=\"S3656 S2C S2\" id=\"th_186\">ADEX </span><span class=\"S3657 S2C S2\" id=\"ti_186\">8 </span><span class=\"S3658 S2C S2\" id=\"tj_186\">8 </span><span class=\"S3659 S2C S2\" id=\"tk_186\">ADEX TP </span><span class=\"S365A S2C S2\" id=\"tl_186\">1 </span><span class=\"S365B S2C S2\" id=\"tm_186\">2 </span><span class=\"S365C S2C S2\" id=\"tn_186\">Blasting Services Limited </span><span class=\"S365D S2C S2\" id=\"to_186\">0 </span><span class=\"S365E S2C S2\" id=\"tp_186\">0 </span><span class=\"S365F S2C S2\" id=\"tq_186\">EDSL Limited </span><span class=\"S3660 S2C S2\" id=\"tr_186\">0 </span><span class=\"S3661 S2C S2\" id=\"ts_186\">0 </span><span class=\"S3662 S2C S2\" id=\"tt_186\">ECS </span><span class=\"S3663 S2C S2\" id=\"tu_186\">8 </span><span class=\"S3664 S2C S2\" id=\"tv_186\">0 </span><span class=\"S3665 S2C S2\" id=\"tw_186\">Exchem Explosives Limited </span><span class=\"S3666 S2C S2\" id=\"tx_186\">0 </span><span class=\"S3667 S2C S2\" id=\"ty_186\">0 </span><span class=\"S3668 S2C S2\" id=\"tz_186\">Exchem Defence Systems Limited </span><span class=\"S3669 S2C S2\" id=\"t10_186\">0 </span><span class=\"S366A S2C S2\" id=\"t11_186\">0 </span><span class=\"S366B S2C S2\" id=\"t12_186\">Exchem Fuel Additives Limited </span><span class=\"S366C S2C S2\" id=\"t13_186\">0 </span><span class=\"S366D S2C S2\" id=\"t14_186\">0 </span><span class=\"S366E S2C S2\" id=\"t15_186\">EPC Servicios Peru </span><span class=\"S366F S2C S2\" id=\"t16_186\">75 </span><span class=\"S3670 S2C S2\" id=\"t17_186\">5 </span><span class=\"S3671 S2C S2\" id=\"t18_186\">EPC Andina </span><span class=\"S3672 S2C S2\" id=\"t19_186\">0 </span><span class=\"S3673 S2C S2\" id=\"t1a_186\">0 </span><span class=\"S3674 S2C S2\" id=\"t1b_186\">EPC Cameroun Services </span><span class=\"S3675 S2C S2\" id=\"t1c_186\">23 </span><span class=\"S3676 S2C S2\" id=\"t1d_186\">23 </span><span class=\"S3677 S2C S2\" id=\"t1e_186\">EPC Mali </span><span class=\"S3678 S2C S2\" id=\"t1f_186\">1 </span><span class=\"S3679 S2C S2\" id=\"t1g_186\">1 </span><span class=\"S367A S2C S2\" id=\"t1h_186\">EPC HK Incorporated Limited (1) </span><span class=\"S367B S2C S2\" id=\"t1i_186\">0 </span><span class=\"S367C S2C S2\" id=\"t1j_186\">0 </span><span class=\"S367D S2C S2\" id=\"t1k_186\">Explo NC </span><span class=\"S367E S2C S2\" id=\"t1l_186\">5 </span><span class=\"S367F S2C S2\" id=\"t1m_186\">5 </span><span class=\"S3680 S2C S2\" id=\"t1n_186\">Santos De Cunha 7 (soci\u00e9t\u00e9 en cours de liquidation) </span><span class=\"S3681 S2C S2\" id=\"t1o_186\">1 </span><span class=\"S3682 S2C S2\" id=\"t1p_186\">0 </span><span class=\"S3683 S2C S2\" id=\"t1q_186\">GRN </span><span class=\"S3684 S2C S2\" id=\"t1r_186\">5 </span><span class=\"S3685 S2C S2\" id=\"t1s_186\">5 </span><span class=\"S3686 S87 S2\" id=\"t1t_186\">Valeur nette des titres de participation </span><span class=\"S3687 S87 S2\" id=\"t1u_186\">208 </span><span class=\"S3688 S87 S2\" id=\"t1v_186\">130 </span><span class=\"S3689 S2C S2\" id=\"t1w_186\">(1) soci\u00e9t\u00e9 en-cours de constitution </span><span class=\"S368A S2C S2\" id=\"t1x_186\">Ces titres de participation ne sont pas consolid\u00e9s dans la mesure o\u00f9 les contributions de ces soci\u00e9t\u00e9s </span>sont non significatives",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethodExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16648": {
   "value": "<span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3718 S2B S2\" id=\"t1e_188\">(1) Les autres cr\u00e9ances incluent notamment les 729K\u20ac d\u2019actifs li\u00e9s au surfinancement du r\u00e9gime art. 39. </span><span class=\"S3719 S2C S2\" id=\"t1f_188\">(2) Les comptes courants comprennent principalement un compte courant relatif \u00e0 STIPS TI, pour 14,3 </span><span class=\"S371A S2B S2\" id=\"t1g_188\">M\u20ac, enti\u00e8rement provisionn\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherCurrentAssetsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16649": {
   "value": "<span class=\"S36EC S87 S2\" id=\"t4_188\">6.7. Clients et autres d\u00e9biteurs </span><span class=\"S36ED S410 S2\" id=\"t5_188\">En </span><span class=\"S36EE S411 S2\" id=\"t6_188\">milliers d\u2019euros </span><span class=\"S36EF S87 S2\" id=\"t7_188\">31 d\u00e9cembre 2022 </span><span class=\"S36F0 S87 S2\" id=\"t8_188\">31 d\u00e9cembre 2021 </span><span class=\"S36F1 S2C S2\" id=\"t9_188\">Avances et acomptes </span><span class=\"S36F2 S2C S2\" id=\"ta_188\">2 939 </span><span class=\"S36F3 S2C S2\" id=\"tb_188\">1 010 </span><span class=\"S36F4 S2C S2\" id=\"tc_188\">Cr\u00e9ances clients </span><span class=\"S36F5 S2C S2\" id=\"td_188\">129 176 </span><span class=\"S36F6 S2C S2\" id=\"te_188\">115 458 </span><span class=\"S36F7 S2C S2\" id=\"tf_188\">Autres cr\u00e9ances (1) </span><span class=\"S36F8 S2C S2\" id=\"tg_188\">3 220 </span><span class=\"S36F9 S2C S2\" id=\"th_188\">2 625 </span><span class=\"S36FA S2C S2\" id=\"ti_188\">Cr\u00e9ances fiscales </span><span class=\"S36FB S2B S2\" id=\"tj_188\">\u2013 </span><span class=\"S36FC S2C S2\" id=\"tk_188\">hors IS </span><span class=\"S36FD S2C S2\" id=\"tl_188\">14 341 </span><span class=\"S36FE S2C S2\" id=\"tm_188\">11 905 </span><span class=\"S36FF S2C S2\" id=\"tn_188\">Comptes courants (2) </span><span class=\"S3700 S2C S2\" id=\"to_188\">14 617 </span><span class=\"S3701 S2C S2\" id=\"tp_188\">14 670 </span><span class=\"S3702 S2C S2\" id=\"tq_188\">Dividendes \u00e0 recevoir </span><span class=\"S3703 S2C S2\" id=\"tr_188\">2 995 </span><span class=\"S3704 S2C S2\" id=\"ts_188\">946 </span><span class=\"S3705 S2C S2\" id=\"tt_188\">Autres </span><span class=\"S3706 S2C S2\" id=\"tu_188\">420 </span><span class=\"S3707 S2C S2\" id=\"tv_188\">568 </span><span class=\"S3708 S87 S2\" id=\"tw_188\">Total des cr\u00e9ances brutes </span><span class=\"S3709 S87 S2\" id=\"tx_188\">167 708 </span><span class=\"S370A S87 S2\" id=\"ty_188\">147 182 </span><span class=\"S370B S2C S2\" id=\"tz_188\">D\u00e9pr\u00e9ciation clients et comptes rattach\u00e9s </span><span class=\"S370C S2C S2\" id=\"t10_188\">(12 822) </span><span class=\"S370D S2C S2\" id=\"t11_188\">(14 572) </span><span class=\"S370E S2C S2\" id=\"t12_188\">D\u00e9pr\u00e9ciation des comptes courants et autres </span><span class=\"S370F S2C S2\" id=\"t13_188\">(17 600) </span><span class=\"S3710 S2C S2\" id=\"t14_188\">(15 814) </span><span class=\"S304F S2C S2\" id=\"t15_188\">Autres d\u00e9pr\u00e9ciations </span><span class=\"S3711 S2C S2\" id=\"t16_188\">(80) </span><span class=\"S3712 S2C S2\" id=\"t17_188\">(80) </span><span class=\"S3713 S87 S2\" id=\"t18_188\">Total des d\u00e9pr\u00e9ciations </span><span class=\"S3714 S87 S2\" id=\"t19_188\">(30 502) </span><span class=\"S3715 S87 S2\" id=\"t1a_188\">(30 466) </span><span class=\"S1A39 S87 S2\" id=\"t1b_188\">Total des clients et autres d\u00e9biteurs </span><span class=\"S3716 S87 S2\" id=\"t1c_188\">137 206 </span><span class=\"S3717 S87 S2\" id=\"t1d_188\">116 716 </span><span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfTaxReceivablesAndPayablesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16740": {
   "value": "au 31 d\u00e9cembre 2022 <span class=\"S2823 S2C S2\" id=\"t3_189\">189 </span><span class=\"S3738 S411 S2\" id=\"t4_189\">En milliers d\u2019euros </span><span class=\"S3739 S87 S2\" id=\"t5_189\">31 </span><span class=\"S373A S87 S2\" id=\"t6_189\">d\u00e9cembre </span><span class=\"S373B S87 S2\" id=\"t7_189\">2021 </span><span class=\"S373C S87 S2\" id=\"t8_189\">Encais- </span><span class=\"S373D S87 S2\" id=\"t9_189\">sement sur </span><span class=\"S373E S87 S2\" id=\"ta_189\">la p\u00e9riode </span><span class=\"S373F S87 S2\" id=\"tb_189\">Chiffre </span><span class=\"S3740 S87 S2\" id=\"tc_189\">d'affaires </span><span class=\"S3741 S87 S2\" id=\"td_189\">comptabilis\u00e9 </span><span class=\"S3742 S87 S2\" id=\"te_189\">sur la </span><span class=\"S3743 S87 S2\" id=\"tf_189\">p\u00e9riode </span><span class=\"S3744 S87 S2\" id=\"tg_189\">Reclas- </span><span class=\"S3745 S87 S2\" id=\"th_189\">sement </span><span class=\"S3746 S87 S2\" id=\"ti_189\">Autres </span><span class=\"S3747 S87 S2\" id=\"tj_189\">variations </span><span class=\"S3748 S87 S2\" id=\"tk_189\">31 </span><span class=\"S3749 S87 S2\" id=\"tl_189\">d\u00e9cembre </span><span class=\"S374A S87 S2\" id=\"tm_189\">2022 </span><span class=\"S374B S2C S2\" id=\"tn_189\">Clients sur contrats IFRS 15 </span><span class=\"S374C S2C S2\" id=\"to_189\">69 552 </span><span class=\"S374D S2C S2\" id=\"tp_189\">(198 749) </span><span class=\"S374E S2C S2\" id=\"tq_189\">209 633 </span><span class=\"S374F S2C S2\" id=\"tr_189\">(907) </span><span class=\"S3750 S2C S2\" id=\"ts_189\">(3 398) </span><span class=\"S3751 S2C S2\" id=\"tt_189\">76 131 </span><span class=\"S3752 S87 S2\" id=\"tu_189\">Total actifs sur contrats </span><span class=\"S3753 S87 S2\" id=\"tv_189\">69 552 </span><span class=\"S3754 S87 S2\" id=\"tw_189\">(198 749) </span><span class=\"S3755 S87 S2\" id=\"tx_189\">209 633 </span><span class=\"S3756 S87 S2\" id=\"ty_189\">(907) </span><span class=\"S3757 S87 S2\" id=\"tz_189\">(3 398) </span><span class=\"S3758 S87 S2\" id=\"t10_189\">76 131 </span><span class=\"S3759 S2C S2\" id=\"t11_189\">Avances et acomptes re\u00e7us sur </span><span class=\"S375A S2C S2\" id=\"t12_189\">contrats </span><span class=\"S375B S2C S2\" id=\"t13_189\">2 602 </span><span class=\"S375C S2C S2\" id=\"t14_189\">3 841 </span><span class=\"S375D S2C S2\" id=\"t15_189\">- </span><span class=\"S375E S2C S2\" id=\"t16_189\">(907) </span><span class=\"S375F S2C S2\" id=\"t17_189\">(10) </span><span class=\"S3760 S2C S2\" id=\"t18_189\">5 526 </span><span class=\"S3761 S2C S2\" id=\"t19_189\">Prod. constat\u00e9s d'avance sur </span><span class=\"S3762 S2C S2\" id=\"t1a_189\">contrats </span><span class=\"S3763 S2C S2\" id=\"t1b_189\">5 859 </span><span class=\"S3764 S2C S2\" id=\"t1c_189\">- </span><span class=\"S3765 S2C S2\" id=\"t1d_189\">(1 232) </span><span class=\"S3766 S2C S2\" id=\"t1e_189\">- </span><span class=\"S3767 S2C S2\" id=\"t1f_189\">- </span><span class=\"S3768 S2C S2\" id=\"t1g_189\">4 627 </span><span class=\"S3769 S2C S2\" id=\"t1h_189\">TVA sur contrats </span><span class=\"S376A S2C S2\" id=\"t1i_189\">6 205 </span><span class=\"S376B S2C S2\" id=\"t1j_189\">(5 563) </span><span class=\"S376C S2C S2\" id=\"t1k_189\">7 548 </span><span class=\"S376D S2C S2\" id=\"t1l_189\">- </span><span class=\"S376E S2C S2\" id=\"t1m_189\">(440) </span><span class=\"S376F S2C S2\" id=\"t1n_189\">7 749 </span><span class=\"S3770 S87 S2\" id=\"t1o_189\">Total passifs sur contrats </span><span class=\"S3771 S87 S2\" id=\"t1p_189\">14 667 </span><span class=\"S3772 S87 S2\" id=\"t1q_189\">(1 722) </span><span class=\"S3773 S87 S2\" id=\"t1r_189\">6 316 </span><span class=\"S3774 S87 S2\" id=\"t1s_189\">(907) </span><span class=\"S3775 S87 S2\" id=\"t1t_189\">(451) </span><span class=\"S3776 S87 S2\" id=\"t1u_189\">17 902 </span><span class=\"S3777 S87 S2\" id=\"t1v_189\">Position nette sur contrats </span><span class=\"S3778 S87 S2\" id=\"t1w_189\">54 886 </span><span class=\"S3779 S87 S2\" id=\"t1x_189\">(197 027) </span><span class=\"S377A S87 S2\" id=\"t1y_189\">203 318 </span><span class=\"S377B S2C S2\" id=\"t1z_189\">- </span><span class=\"S377C S87 S2\" id=\"t20_189\">(2 947) </span><span class=\"S377D S87 S2\" id=\"t21_189\">58 229 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfRevenueFromContractsWithCustomersExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16866": {
   "value": "<span class=\"S33C1 S87 S2\" id=\"t4_190\">6.9. Capital </span><span class=\"S37A2 S2A S2\" id=\"t5_190\">Nombre d\u2019actions </span><span class=\"S37A3 S87 S2\" id=\"t6_190\">Total du capital </span><span class=\"S37A4 S2A S2\" id=\"t7_190\">(en K\u20ac) </span><span class=\"S37A5 S87 S2\" id=\"t8_190\">Au 31 d\u00e9cembre 2021 </span><span class=\"S37A6 S87 S2\" id=\"t9_190\">2 262 830 </span><span class=\"S37A7 S87 S2\" id=\"ta_190\">7 015 </span><span class=\"S37A8 S87 S2\" id=\"tb_190\">Au 31 d\u00e9cembre 2022 </span><span class=\"S37A9 S87 S2\" id=\"tc_190\">2 262 830 </span><span class=\"S37AA S87 S2\" id=\"td_190\">7 015 </span><span class=\"S37AB S2B S2\" id=\"te_190\">Au cours de l\u2019exercice 2022, le groupe n\u2019a pas proc\u00e9d\u00e9 \u00e0 la distribution de </span><span class=\"S21DD S2C S2\" id=\"tf_190\">dividende. </span><span class=\"S3A76 S87 S2\" id=\"t2_198\">6.16. Incidence des variations de p\u00e9rim\u00e8tre et transactions entre actionnaires </span><span class=\"S3A77 S411 S2\" id=\"t3_198\">En milliers d\u2019euros </span><span class=\"S3A78 S87 S2\" id=\"t4_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A79 S87 S2\" id=\"t5_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A7A S2C S2\" id=\"t6_198\">Tr\u00e9sorerie acquise lors des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A7B S2C S2\" id=\"t7_198\">- </span><span class=\"S3A7C S2C S2\" id=\"t8_198\">41 </span><span class=\"S3A7D S2C S2\" id=\"t9_198\">Investissement en titres consolid\u00e9s (1) </span><span class=\"S3A7E S2C S2\" id=\"ta_198\">(175) </span><span class=\"S3A7F S2C S2\" id=\"tb_198\">(1 575) </span><span class=\"S3A80 S87 S2\" id=\"tc_198\">Impact des entr\u00e9es de p\u00e9rim\u00e8tre </span><span class=\"S3A81 S87 S2\" id=\"td_198\">(175) </span><span class=\"S3A82 S87 S2\" id=\"te_198\">(1 534) </span><span class=\"S3A83 S2C S2\" id=\"tf_198\">Tr\u00e9sorerie c\u00e9d\u00e9e lors des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A84 S2C S2\" id=\"tg_198\">- </span><span class=\"S3A85 S2C S2\" id=\"th_198\">- </span><span class=\"S3A86 S2C S2\" id=\"ti_198\">D\u00e9sinvestissement en titres consolid\u00e9s </span><span class=\"S3A87 S2C S2\" id=\"tj_198\">- </span><span class=\"S3A88 S2C S2\" id=\"tk_198\">- </span><span class=\"S3A89 S87 S2\" id=\"tl_198\">Impact des sorties de p\u00e9rim\u00e8tre </span><span class=\"S3A8A S87 S2\" id=\"tm_198\">- </span><span class=\"S3A8B S87 S2\" id=\"tn_198\">- </span><span class=\"S3A8C S87 S2\" id=\"to_198\">Total des incidences de p\u00e9rim\u00e8tre </span><span class=\"S3A8D S87 S2\" id=\"tp_198\">- </span><span class=\"S3A8E S87 S2\" id=\"tq_198\">(40) </span><span class=\"S3A8F S87 S2\" id=\"tr_198\">Total des transactions entre actionnaires </span><span class=\"S3A90 S87 S2\" id=\"ts_198\">(175) </span><span class=\"S35AA S87 S2\" id=\"tt_198\">(1 574) </span><span class=\"S3A91 S2C S2\" id=\"tu_198\">(1) Paiement diff\u00e9r\u00e9 en 2022 au titre de la prise de contr\u00f4le de Normat Services fin 2021. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfShareCapitalReservesAndOtherEquityInterestExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16886": {
   "value": "<span class=\"S37AC S87 S2\" id=\"tg_190\">6.10. Dettes financi\u00e8res </span><span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span><span class=\"S3846 S2C S2\" id=\"t2t_191\">(1) </span><span class=\"S3847 S2B S2\" id=\"t2u_191\">Le reclassement concerne les soldes \u00e0 l\u2019ouverture </span><span class=\"S3848 S2C S2\" id=\"t2v_191\">Les valeurs \u00e0 atteindre au 31 d\u00e9cembre 2022 sont d\u00e9finies comme suit : </span><span class=\"S3849 S2C S2\" id=\"t2w_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : &lt; 3,25 (dette senior) </span><span class=\"S384A S2B S2\" id=\"t2x_191\">Les valeurs atteintes en 2022 respectent ces ratios et s\u2018\u00e9tablissent comme suit : </span><span class=\"S384B S2C S2\" id=\"t2y_191\">Dette financi\u00e8re nette / EBITDA retrait\u00e9 : 1,683 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDebtSecuritiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f16889": {
   "value": "<span class=\"S37AD S118C S2\" id=\"th_190\">Dettes financi\u00e8res non courantes </span><span class=\"S37AE S411 S2\" id=\"ti_190\">En milliers d\u2019euros </span><span class=\"S37AF S87 S2\" id=\"tj_190\">31 d\u00e9cembre </span><span class=\"S37B0 S87 S2\" id=\"tk_190\">2021 </span><span class=\"S37B1 S87 S2\" id=\"tl_190\">Augmentation </span><span class=\"S37B2 S87 S2\" id=\"tm_190\">Diminution </span><span class=\"S37B3 S87 S2\" id=\"tn_190\">Reclassement </span><span class=\"S37B4 S87 S2\" id=\"to_190\">courant/ non </span><span class=\"S37B5 S87 S2\" id=\"tp_190\">courant </span><span class=\"S37B6 S87 S2\" id=\"tq_190\">Autres </span><span class=\"S37B7 S87 S2\" id=\"tr_190\">31 d\u00e9cembre </span><span class=\"S37B8 S87 S2\" id=\"ts_190\">2022 </span><span class=\"S37B9 S2C S2\" id=\"tt_190\">Emprunts </span><span class=\"S37BA S2C S2\" id=\"tu_190\">obligataires </span><span class=\"S37BB S2C S2\" id=\"tv_190\">14 979 </span><span class=\"S37BC S2C S2\" id=\"tw_190\">42 </span><span class=\"S37BD S2C S2\" id=\"tx_190\">(15 000) </span><span class=\"S37BE S2C S2\" id=\"ty_190\">- </span><span class=\"S37BF S2C S2\" id=\"tz_190\">- </span><span class=\"S37C0 S2C S2\" id=\"t10_190\">21 </span><span class=\"S37C1 S2C S2\" id=\"t11_190\">Emprunts bancaires </span><span class=\"S37C2 S2C S2\" id=\"t12_190\">35 347 </span><span class=\"S37C3 S2C S2\" id=\"t13_190\">43 488 </span><span class=\"S37C4 S2C S2\" id=\"t14_190\">- </span><span class=\"S37C5 S2C S2\" id=\"t15_190\">(9 650) </span><span class=\"S37C6 S2C S2\" id=\"t16_190\">(394) </span><span class=\"S37C7 S2C S2\" id=\"t17_190\">68 791 </span><span class=\"S37C8 S2C S2\" id=\"t18_190\">Instruments </span><span class=\"S37C9 S2C S2\" id=\"t19_190\">de </span><span class=\"S37CA S2C S2\" id=\"t1a_190\">couverture de taux </span><span class=\"S37CB S2C S2\" id=\"t1b_190\">- </span><span class=\"S37CC S2C S2\" id=\"t1c_190\">- </span><span class=\"S37CD S2C S2\" id=\"t1d_190\">- </span><span class=\"S37CE S2C S2\" id=\"t1e_190\">- </span><span class=\"S37CF S2C S2\" id=\"t1f_190\">- </span><span class=\"S37D0 S2C S2\" id=\"t1g_190\">- </span><span class=\"S37D1 S87 S2\" id=\"t1h_190\">Total </span><span class=\"S37D2 S87 S2\" id=\"t1i_190\">dettes </span><span class=\"S37D3 S87 S2\" id=\"t1j_190\">financi\u00e8res </span><span class=\"S37D4 S87 S2\" id=\"t1k_190\">non </span><span class=\"S37D5 S87 S2\" id=\"t1l_190\">courantes </span><span class=\"S37D6 S87 S2\" id=\"t1m_190\">50 326 </span><span class=\"S37D7 S87 S2\" id=\"t1n_190\">43 530 </span><span class=\"S37D8 S87 S2\" id=\"t1o_190\">(15 000) </span><span class=\"S37D9 S87 S2\" id=\"t1p_190\">(9 650) </span><span class=\"S37DA S87 S2\" id=\"t1q_190\">(394) </span><span class=\"S37DB S87 S2\" id=\"t1r_190\">68 812 </span><span class=\"S37DC S2B S2\" id=\"t1s_190\">L\u2019emprunt obligataire Novo de 15 M\u20ac arrivait \u00e0 </span><span class=\"S37DD S2C S2\" id=\"t1t_190\">\u00e9ch\u00e9ance en mars 2023. En juillet 2022, il a \u00e9t\u00e9 </span><span class=\"S37DE S2B S2\" id=\"t1u_190\">rembours\u00e9 par anticipation et un nouvel emprunt in fine a \u00e9t\u00e9 mise en place pour un montant de 20 M\u20ac </span><span class=\"S37DF S2B S2\" id=\"t1v_190\">d\u2019une dur\u00e9e de 7 ans (\u00e9ch\u00e9ance juillet 2029). </span><span class=\"S37E0 S2B S2\" id=\"t1w_190\">La ligne RCF a usage multiple d\u2019un montant de 25 M\u20ac qui arr</span><span class=\"S37E1 S2C S2\" id=\"t1x_190\">ivait \u00e0 \u00e9ch\u00e9ance en mars 2024 (non </span><span class=\"S37E2 S2B S2\" id=\"t1y_190\">courant) a \u00e9galement \u00e9t\u00e9 remplac\u00e9e par une nouvelle ligne RCF d\u2019un montant maximal de 30 M\u20ac d\u2019une </span><span class=\"S37E3 S2B S2\" id=\"t1z_190\">dur\u00e9e de 5 ans (\u00e9ch\u00e9ance juillet 2027). Au 31 d\u00e9cembre 2022, le RCF a fait l\u2019objet d\u2019un tirage \u00e0 hauteur </span><span class=\"S37E4 S2B S2\" id=\"t20_190\">de 14 M\u20ac. Pour rappel en 2021, le RCF de 25 M\u20ac n\u2019avait fait l\u2019objet d\u2019aucun tirage. </span><span class=\"S37E5 S2B S2\" id=\"t21_190\">Au 31 d\u00e9cembre 2022, le groupe b\u00e9n\u00e9ficie d\u2019un Pr\u00eat de Garantie de l\u2019Etat d\u2019un montant de 17 M\u20ac \u00e9tal\u00e9 </span><span class=\"S37E6 S2B S2\" id=\"t22_190\">sur 4 ans et d\u2019un pr\u00eat BPI de 3,75 M\u20ac </span><span class=\"S37E7 S2B S2\" id=\"t23_190\">d\u2019une dur\u00e9e de 4 ans \u00e9galement. </span><span class=\"S37E8 S118C S2\" id=\"t4_191\">Dettes financi\u00e8res courantes </span><span class=\"S33C2 S411 S2\" id=\"t5_191\">En milliers d\u2019euros </span><span class=\"S37E9 S87 S2\" id=\"t6_191\">31 d\u00e9cembre </span><span class=\"S37EA S87 S2\" id=\"t7_191\">2021 </span><span class=\"S37EB S87 S2\" id=\"t8_191\">Augmen- </span><span class=\"S37EC S87 S2\" id=\"t9_191\">tation </span><span class=\"S37ED S87 S2\" id=\"ta_191\">Dimi- </span><span class=\"S37EE S87 S2\" id=\"tb_191\">nution </span><span class=\"S37EF S87 S2\" id=\"tc_191\">Reclassement </span><span class=\"S37F0 S87 S2\" id=\"td_191\">courant/ non </span><span class=\"S37F1 S87 S2\" id=\"te_191\">courant </span><span class=\"S37F2 S87 S2\" id=\"tf_191\">Autres </span><span class=\"S37F3 S87 S2\" id=\"tg_191\">31 d\u00e9cembre </span><span class=\"S37F4 S87 S2\" id=\"th_191\">2022 </span><span class=\"S37F5 S2C S2\" id=\"ti_191\">Emprunts </span><span class=\"S37F6 S2C S2\" id=\"tj_191\">obligataires </span><span class=\"S37F7 S2C S2\" id=\"tk_191\">- </span><span class=\"S37F8 S2C S2\" id=\"tl_191\">- </span><span class=\"S37F9 S2C S2\" id=\"tm_191\">- </span><span class=\"S37FA S2C S2\" id=\"tn_191\">Emprunts bancaires </span><span class=\"S37FB S2C S2\" id=\"to_191\">8 986 </span><span class=\"S37FC S2C S2\" id=\"tp_191\">4 065 </span><span class=\"S37FD S2C S2\" id=\"tq_191\">(9 260) </span><span class=\"S37FE S2C S2\" id=\"tr_191\">9 650 </span><span class=\"S37FF S2C S2\" id=\"ts_191\">(195) </span><span class=\"S3800 S2C S2\" id=\"tt_191\">13 246 </span><span class=\"S3801 S2C S2\" id=\"tu_191\">Utilisation de lignes </span><span class=\"S3802 S2C S2\" id=\"tv_191\">de </span><span class=\"S3803 S2C S2\" id=\"tw_191\">cr\u00e9dits </span><span class=\"S3804 S2C S2\" id=\"tx_191\">(1) </span><span class=\"S34AF S2C S2\" id=\"ty_191\">renouvelables </span><span class=\"S3805 S2C S2\" id=\"tz_191\">1 318 </span><span class=\"S3806 S2C S2\" id=\"t10_191\">- </span><span class=\"S3807 S2C S2\" id=\"t11_191\">- </span><span class=\"S3808 S2C S2\" id=\"t12_191\">(1 318) </span><span class=\"S3809 S2C S2\" id=\"t13_191\">- </span><span class=\"S380A S2C S2\" id=\"t14_191\">0 </span><span class=\"S380B S2C S2\" id=\"t15_191\">Instruments </span><span class=\"S380C S2C S2\" id=\"t16_191\">de </span><span class=\"S380D S2C S2\" id=\"t17_191\">couverture de taux </span><span class=\"S380E S2C S2\" id=\"t18_191\">6 </span><span class=\"S380F S2C S2\" id=\"t19_191\">- </span><span class=\"S3810 S2C S2\" id=\"t1a_191\">- </span><span class=\"S3811 S2C S2\" id=\"t1b_191\">- </span><span class=\"S3812 S2C S2\" id=\"t1c_191\">- </span><span class=\"S3813 S2C S2\" id=\"t1d_191\">6 </span><span class=\"S3814 S2C S2\" id=\"t1e_191\">Mobilisation </span><span class=\"S3815 S2C S2\" id=\"t1f_191\">de </span><span class=\"S33EC S2C S2\" id=\"t1g_191\">cr\u00e9ances (1) </span><span class=\"S3816 S2C S2\" id=\"t1h_191\">4 901 </span><span class=\"S3817 S2C S2\" id=\"t1i_191\">3 959 </span><span class=\"S3818 S2C S2\" id=\"t1j_191\">- </span><span class=\"S3819 S2C S2\" id=\"t1k_191\">1 220 </span><span class=\"S381A S2C S2\" id=\"t1l_191\">(22) </span><span class=\"S381B S2C S2\" id=\"t1m_191\">10 058 </span><span class=\"S381C S2C S2\" id=\"t1n_191\">Autres emprunts et </span><span class=\"S381D S2C S2\" id=\"t1o_191\">dettes assimil\u00e9es (1) </span><span class=\"S381E S2C S2\" id=\"t1p_191\">(34) </span><span class=\"S381F S2C S2\" id=\"t1q_191\">(306) </span><span class=\"S3820 S2C S2\" id=\"t1r_191\">98 </span><span class=\"S3821 S2C S2\" id=\"t1s_191\">244 </span><span class=\"S3822 S2C S2\" id=\"t1t_191\">2 </span><span class=\"S3823 S2C S2\" id=\"t1u_191\">Int\u00e9r\u00eats courus sur </span><span class=\"S3824 S2C S2\" id=\"t1v_191\">emprunt </span><span class=\"S3825 S2C S2\" id=\"t1w_191\">636 </span><span class=\"S3826 S2C S2\" id=\"t1x_191\">344 </span><span class=\"S3827 S2C S2\" id=\"t1y_191\">(564) </span><span class=\"S3828 S2C S2\" id=\"t1z_191\">- </span><span class=\"S3829 S2C S2\" id=\"t20_191\">- </span><span class=\"S382A S2C S2\" id=\"t21_191\">416 </span><span class=\"S382B S87 S2\" id=\"t22_191\">Total </span><span class=\"S382C S87 S2\" id=\"t23_191\">dettes </span><span class=\"S382D S87 S2\" id=\"t24_191\">financi\u00e8res </span><span class=\"S382E S87 S2\" id=\"t25_191\">courantes </span><span class=\"S382F S87 S2\" id=\"t26_191\">hors </span><span class=\"S3830 S87 S2\" id=\"t27_191\">d\u00e9couverts </span><span class=\"S3831 S87 S2\" id=\"t28_191\">bancaires </span><span class=\"S3832 S87 S2\" id=\"t29_191\">15 813 </span><span class=\"S3833 S87 S2\" id=\"t2a_191\">8 368 </span><span class=\"S3834 S87 S2\" id=\"t2b_191\">(10 130) </span><span class=\"S3835 S87 S2\" id=\"t2c_191\">9 650 </span><span class=\"S3836 S87 S2\" id=\"t2d_191\">27 </span><span class=\"S3837 S87 S2\" id=\"t2e_191\">23 728 </span><span class=\"S3838 S2C S2\" id=\"t2f_191\">D\u00e9couverts bancaires </span><span class=\"S3839 S2C S2\" id=\"t2g_191\">1 851 </span><span class=\"S383A S2C S2\" id=\"t2h_191\">(1 059) </span><span class=\"S383B S2C S2\" id=\"t2i_191\">- </span><span class=\"S383C S2C S2\" id=\"t2j_191\">(4) </span><span class=\"S383D S2C S2\" id=\"t2k_191\">789 </span><span class=\"S383E S87 S2\" id=\"t2l_191\">Total dettes financ. </span><span class=\"S383F S87 S2\" id=\"t2m_191\">courantes </span><span class=\"S3840 S87 S2\" id=\"t2n_191\">17 664 </span><span class=\"S3841 S87 S2\" id=\"t2o_191\">8 368 </span><span class=\"S3842 S87 S2\" id=\"t2p_191\">(11 189) </span><span class=\"S3843 S87 S2\" id=\"t2q_191\">9 650 </span><span class=\"S3844 S87 S2\" id=\"t2r_191\">23 </span><span class=\"S3845 S87 S2\" id=\"t2s_191\">24 516 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfReclassificationOfFinancialInstrumentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17182": {
   "value": "<span class=\"S38A4 S118C S2\" id=\"t4_193\">Ech\u00e9ancier des dettes financi\u00e8res non courantes et instruments financiers </span><span class=\"S33C2 S411 S2\" id=\"t5_193\">En milliers d\u2019euros </span><span class=\"S38A5 S87 S2\" id=\"t6_193\">Emprunts </span><span class=\"S38A6 S87 S2\" id=\"t7_193\">bancaires et </span><span class=\"S38A7 S87 S2\" id=\"t8_193\">obligataires </span><span class=\"S38A8 S87 S2\" id=\"t9_193\">Dettes sur </span><span class=\"S38A9 S87 S2\" id=\"ta_193\">location </span><span class=\"S38AA S87 S2\" id=\"tb_193\">financement </span><span class=\"S38AB S87 S2\" id=\"tc_193\">Total au 31 </span><span class=\"S38AC S87 S2\" id=\"td_193\">d\u00e9cembre 2022 </span><span class=\"S38AD S87 S2\" id=\"te_193\">Total au 31 d\u00e9cembre </span><span class=\"S38AE S87 S2\" id=\"tf_193\">2021 </span><span class=\"S38AF S2C S2\" id=\"tg_193\">Entre 1 et 2 ans </span><span class=\"S38B0 S2C S2\" id=\"th_193\">11 269 </span><span class=\"S38B1 S2C S2\" id=\"ti_193\">5 886 </span><span class=\"S38B2 S87 S2\" id=\"tj_193\">17 155 </span><span class=\"S33D1 S87 S2\" id=\"tk_193\">31 056 </span><span class=\"S38B3 S2C S2\" id=\"tl_193\">Entre 2 et 3 ans </span><span class=\"S38B4 S2C S2\" id=\"tm_193\">10 743 </span><span class=\"S38B5 S2C S2\" id=\"tn_193\">3 778 </span><span class=\"S38B6 S87 S2\" id=\"to_193\">14 521 </span><span class=\"S38B7 S87 S2\" id=\"tp_193\">12 172 </span><span class=\"S38B8 S2C S2\" id=\"tq_193\">Entre 3 et 4 ans </span><span class=\"S38B9 S2C S2\" id=\"tr_193\">6 810 </span><span class=\"S38BA S2C S2\" id=\"ts_193\">1 481 </span><span class=\"S38BB S87 S2\" id=\"tt_193\">8 291 </span><span class=\"S346B S87 S2\" id=\"tu_193\">10 907 </span><span class=\"S38BC S2C S2\" id=\"tv_193\">Entre 4 et 5 ans </span><span class=\"S38BD S2C S2\" id=\"tw_193\">16 230 </span><span class=\"S38BE S2C S2\" id=\"tx_193\">1 156 </span><span class=\"S38BF S87 S2\" id=\"ty_193\">17 386 </span><span class=\"S346E S87 S2\" id=\"tz_193\">5 996 </span><span class=\"S38C0 S2C S2\" id=\"t10_193\">Plus de 5 ans </span><span class=\"S38C1 S2C S2\" id=\"t11_193\">23 759 </span><span class=\"S38C2 S2C S2\" id=\"t12_193\">1 610 </span><span class=\"S38C3 S87 S2\" id=\"t13_193\">25 369 </span><span class=\"S38C4 S87 S2\" id=\"t14_193\">5 486 </span><span class=\"S38C5 S87 S2\" id=\"t15_193\">Total </span><span class=\"S38C6 S87 S2\" id=\"t16_193\">68 811 </span><span class=\"S38C7 S87 S2\" id=\"t17_193\">13 911 </span><span class=\"S38C8 S87 S2\" id=\"t18_193\">82 722 </span><span class=\"S38C9 S87 S2\" id=\"t19_193\">65 617 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfLiquidityRiskExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17225": {
   "value": "<span class=\"S2C10 S87 S2\" id=\"t1a_193\">6.11. Imp\u00f4ts diff\u00e9r\u00e9s au bilan </span><span class=\"S38CA S2B S2\" id=\"t1b_193\">Les mouvements d\u2019imp\u00f4ts diff\u00e9r\u00e9s sont les suivants </span><span class=\"S38CB S2C S2\" id=\"t1c_193\">: </span><span class=\"S38CC S411 S2\" id=\"t1d_193\">En milliers d\u2019euros </span><span class=\"S38CD S87 S2\" id=\"t1e_193\">Provisions </span><span class=\"S38CE S87 S2\" id=\"t1f_193\">d\u00e9pollution </span><span class=\"S38CF S87 S2\" id=\"t1g_193\">d\u00e9contamination et </span><span class=\"S38D0 S87 S2\" id=\"t1h_193\">d\u00e9mant\u00e8lement </span><span class=\"S38D1 S87 S2\" id=\"t1i_193\">Avantages au </span><span class=\"S38D2 S87 S2\" id=\"t1j_193\">personnel </span><span class=\"S38D3 S87 S2\" id=\"t1k_193\">Autres </span><span class=\"S38D4 S87 S2\" id=\"t1l_193\">Total </span><span class=\"S38D5 S87 S2\" id=\"t1m_193\">Au 31 d\u00e9cembre 2021 </span><span class=\"S38D6 S87 S2\" id=\"t1n_193\">3 580 </span><span class=\"S38D7 S87 S2\" id=\"t1o_193\">598 </span><span class=\"S38D8 S87 S2\" id=\"t1p_193\">771 </span><span class=\"S38D9 S87 S2\" id=\"t1q_193\">4 949 </span><span class=\"S38DA S2C S2\" id=\"t1r_193\">Enregistr\u00e9 au compte de r\u00e9sultat </span><span class=\"S38DB S2C S2\" id=\"t1s_193\">(145) </span><span class=\"S38DC S2C S2\" id=\"t1t_193\">(189) </span><span class=\"S38DD S2C S2\" id=\"t1u_193\">848 </span><span class=\"S38DE S87 S2\" id=\"t1v_193\">514 </span><span class=\"S38DF S2C S2\" id=\"t1w_193\">Enregistr\u00e9 en capitaux propres </span><span class=\"S38E0 S2C S2\" id=\"t1x_193\">- </span><span class=\"S38E1 S2C S2\" id=\"t1y_193\">377 </span><span class=\"S38E2 S2C S2\" id=\"t1z_193\">(339) </span><span class=\"S38E3 S87 S2\" id=\"t20_193\">38 </span><span class=\"S38E4 S2C S2\" id=\"t21_193\">Variations de p\u00e9rim\u00e8tre </span><span class=\"S38E5 S2C S2\" id=\"t22_193\">- </span><span class=\"S38E6 S2C S2\" id=\"t23_193\">(249) </span><span class=\"S38E7 S87 S2\" id=\"t24_193\">(249) </span><span class=\"S38E8 S2C S2\" id=\"t25_193\">Reclassement </span><span class=\"S38E9 S2C S2\" id=\"t26_193\">- </span><span class=\"S38EA S2C S2\" id=\"t27_193\">1 708 </span><span class=\"S38EB S2C S2\" id=\"t28_193\">(1 708) </span><span class=\"S38EC S87 S2\" id=\"t29_193\">0 </span><span class=\"S38ED S2C S2\" id=\"t2a_193\">Diff\u00e9rences de change </span><span class=\"S38EE S2C S2\" id=\"t2b_193\">(120) </span><span class=\"S38EF S2C S2\" id=\"t2c_193\">(85) </span><span class=\"S38F0 S2C S2\" id=\"t2d_193\">162 </span><span class=\"S38F1 S87 S2\" id=\"t2e_193\">(42) </span><span class=\"S38F2 S87 S2\" id=\"t2f_193\">Au 31 d\u00e9cembre 2022 </span><span class=\"S38F3 S87 S2\" id=\"t2g_193\">3 316 </span><span class=\"S38F4 S87 S2\" id=\"t2h_193\">2 409 </span><span class=\"S38F5 S87 S2\" id=\"t2i_193\">(515) </span><span class=\"S38F6 S87 S2\" id=\"t2j_193\">5 210 </span><span class=\"S38F7 S411 S2\" id=\"t2k_193\">En milliers d\u2019euros </span><span class=\"S38F8 S87 S2\" id=\"t2l_193\">31 d\u00e9cembre 2022 </span><span class=\"S38F9 S87 S2\" id=\"t2m_193\">31 d\u00e9cembre 2021 </span><span class=\"S38FA S2C S2\" id=\"t2n_193\">Imp\u00f4ts diff\u00e9r\u00e9s actifs </span><span class=\"S38FB S2C S2\" id=\"t2o_193\">6 971 </span><span class=\"S38FC S2C S2\" id=\"t2p_193\">6 454 </span><span class=\"S38FD S2C S2\" id=\"t2q_193\">Imp\u00f4ts diff\u00e9r\u00e9s passifs </span><span class=\"S38FE S2C S2\" id=\"t2r_193\">(1 761) </span><span class=\"S38FF S2C S2\" id=\"t2s_193\">(1 505) </span><span class=\"S3900 S87 S2\" id=\"t2t_193\">Imp\u00f4ts diff\u00e9r\u00e9s nets </span><span class=\"S3901 S87 S2\" id=\"t2u_193\">5 210 </span><span class=\"S3902 S87 S2\" id=\"t2v_193\">4 949 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfDeferredIncomeExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17645": {
   "value": "<span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherLiabilitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17646": {
   "value": "<span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfOtherCurrentLiabilitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17648": {
   "value": "<span class=\"S3A36 S87 S2\" id=\"t2_197\">6.14. Fournisseurs et autres cr\u00e9diteurs </span><span class=\"S3A37 S411 S2\" id=\"t3_197\">En milliers d\u2019euros </span><span class=\"S3A38 S87 S2\" id=\"t4_197\">31 d\u00e9cembre 2022 </span><span class=\"S3A39 S87 S2\" id=\"t5_197\">31 d\u00e9cembre 2021 </span><span class=\"S3A3A S2C S2\" id=\"t6_197\">Dettes fournisseurs </span><span class=\"S3A3B S2C S2\" id=\"t7_197\">95 112 </span><span class=\"S3A3C S2C S2\" id=\"t8_197\">73 961 </span><span class=\"S3A3D S2C S2\" id=\"t9_197\">Avances et acomptes re\u00e7us sur commandes </span><span class=\"S3A3E S2C S2\" id=\"ta_197\">7 502 </span><span class=\"S3A3F S2C S2\" id=\"tb_197\">3 546 </span><span class=\"S3A40 S2C S2\" id=\"tc_197\">Dettes sociales </span><span class=\"S3A41 S2C S2\" id=\"td_197\">14 259 </span><span class=\"S3A42 S2C S2\" id=\"te_197\">13 287 </span><span class=\"S3A43 S2C S2\" id=\"tf_197\">Dettes fiscales </span><span class=\"S3A44 S2C S2\" id=\"tg_197\">19 870 </span><span class=\"S3A45 S2C S2\" id=\"th_197\">18 462 </span><span class=\"S3A46 S2C S2\" id=\"ti_197\">Autres dettes </span><span class=\"S3A47 S2C S2\" id=\"tj_197\">7 295 </span><span class=\"S3A48 S2C S2\" id=\"tk_197\">9 067 </span><span class=\"S3A49 S87 S2\" id=\"tl_197\">Total </span><span class=\"S3A4A S87 S2\" id=\"tm_197\">144 038 </span><span class=\"S3A4B S87 S2\" id=\"tn_197\">118 323 </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfAccruedExpensesAndOtherLiabilitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17755": {
   "value": "<span class=\"S3A92 S87 S2\" id=\"tv_198\">6.17. Engagements financiers </span><span class=\"S3A93 S411 S2\" id=\"tw_198\">En milliers d\u2019euros </span><span class=\"S3A94 S87 S2\" id=\"tx_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A95 S87 S2\" id=\"ty_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A96 S2C S2\" id=\"tz_198\">Avals et cautions (1) </span><span class=\"S3A97 S2C S2\" id=\"t10_198\">21 320 </span><span class=\"S3A98 S2C S2\" id=\"t11_198\">25 878 </span><span class=\"S3A99 S2C S2\" id=\"t12_198\">Hypoth\u00e8ques et nantissements </span><span class=\"S3A9A S2C S2\" id=\"t13_198\">8 436 </span><span class=\"S3A9B S2C S2\" id=\"t14_198\">7 373 </span><span class=\"S3A9C S87 S2\" id=\"t15_198\">Total des garanties donn\u00e9es </span><span class=\"S3A9D S87 S2\" id=\"t16_198\">29 756 </span><span class=\"S3A9E S87 S2\" id=\"t17_198\">33 251 </span><span class=\"S3A9F S411 S2\" id=\"t18_198\">En milliers d\u2019euros </span><span class=\"S3AA0 S87 S2\" id=\"t19_198\">31 d\u00e9cembre 2022 </span><span class=\"S3AA1 S87 S2\" id=\"t1a_198\">31 d\u00e9cembre 2021 </span><span class=\"S3AA2 S2C S2\" id=\"t1b_198\">Effets escompt\u00e9s non \u00e9chus </span><span class=\"S3AA3 S2C S2\" id=\"t1c_198\">168 </span><span class=\"S3AA4 S2C S2\" id=\"t1d_198\">147 </span><span class=\"S3AA5 S2C S2\" id=\"t1e_198\">Avals et cautions </span><span class=\"S3AA6 S2C S2\" id=\"t1f_198\">3 189 </span><span class=\"S3AA7 S2C S2\" id=\"t1g_198\">3 284 </span><span class=\"S3AA8 S87 S2\" id=\"t1h_198\">Total des garanties re\u00e7ues </span><span class=\"S3AA9 S87 S2\" id=\"t1i_198\">3 357 </span><span class=\"S3AAA S87 S2\" id=\"t1j_198\">3 432 </span><span class=\"S12EF S2C S2\" id=\"t1k_198\">(1) dont garantie portant sur les soci\u00e9t\u00e9s </span><span class=\"S3AAB S2B S2\" id=\"t1l_198\">mises en \u00e9quivalence de 3 579K\u20ac en 2021 </span><span class=\"S3AAC S2C S2\" id=\"t1m_198\">La ligne Avals et Caution ne concerne plus que les cautions de march\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCommitmentsAndContingentLiabilitiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17756": {
   "value": "<span class=\"S3A92 S87 S2\" id=\"tv_198\">6.17. Engagements financiers </span><span class=\"S3A93 S411 S2\" id=\"tw_198\">En milliers d\u2019euros </span><span class=\"S3A94 S87 S2\" id=\"tx_198\">31 d\u00e9cembre 2022 </span><span class=\"S3A95 S87 S2\" id=\"ty_198\">31 d\u00e9cembre 2021 </span><span class=\"S3A96 S2C S2\" id=\"tz_198\">Avals et cautions (1) </span><span class=\"S3A97 S2C S2\" id=\"t10_198\">21 320 </span><span class=\"S3A98 S2C S2\" id=\"t11_198\">25 878 </span><span class=\"S3A99 S2C S2\" id=\"t12_198\">Hypoth\u00e8ques et nantissements </span><span class=\"S3A9A S2C S2\" id=\"t13_198\">8 436 </span><span class=\"S3A9B S2C S2\" id=\"t14_198\">7 373 </span><span class=\"S3A9C S87 S2\" id=\"t15_198\">Total des garanties donn\u00e9es </span><span class=\"S3A9D S87 S2\" id=\"t16_198\">29 756 </span><span class=\"S3A9E S87 S2\" id=\"t17_198\">33 251 </span><span class=\"S3A9F S411 S2\" id=\"t18_198\">En milliers d\u2019euros </span><span class=\"S3AA0 S87 S2\" id=\"t19_198\">31 d\u00e9cembre 2022 </span><span class=\"S3AA1 S87 S2\" id=\"t1a_198\">31 d\u00e9cembre 2021 </span><span class=\"S3AA2 S2C S2\" id=\"t1b_198\">Effets escompt\u00e9s non \u00e9chus </span><span class=\"S3AA3 S2C S2\" id=\"t1c_198\">168 </span><span class=\"S3AA4 S2C S2\" id=\"t1d_198\">147 </span><span class=\"S3AA5 S2C S2\" id=\"t1e_198\">Avals et cautions </span><span class=\"S3AA6 S2C S2\" id=\"t1f_198\">3 189 </span><span class=\"S3AA7 S2C S2\" id=\"t1g_198\">3 284 </span><span class=\"S3AA8 S87 S2\" id=\"t1h_198\">Total des garanties re\u00e7ues </span><span class=\"S3AA9 S87 S2\" id=\"t1i_198\">3 357 </span><span class=\"S3AAA S87 S2\" id=\"t1j_198\">3 432 </span><span class=\"S12EF S2C S2\" id=\"t1k_198\">(1) dont garantie portant sur les soci\u00e9t\u00e9s </span><span class=\"S3AAB S2B S2\" id=\"t1l_198\">mises en \u00e9quivalence de 3 579K\u20ac en 2021 </span><span class=\"S3AAC S2C S2\" id=\"t1m_198\">La ligne Avals et Caution ne concerne plus que les cautions de march\u00e9. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfCommitmentsExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17798": {
   "value": "<span class=\"S3AAF S87 S2\" id=\"t4_199\">7.1. Contr\u00f4le </span><span class=\"S3AB0 S2C S2\" id=\"t5_199\">Le Groupe EPC est contr\u00f4l\u00e9 par la soci\u00e9t\u00e9 EJ Barbier. La soci\u00e9t\u00e9 t\u00eate de Groupe est la Soci\u00e9t\u00e9 Anonyme </span><span class=\"S3AB1 S2B S2\" id=\"t6_199\">d\u2019Explosifs et Produits Chimiques, EPC, est d\u00e9tenue indirectement \u00e0 </span><span class=\"S3AB2 S2C S2\" id=\"t7_199\">64.2% par la soci\u00e9t\u00e9 4 d\u00e9cembre </span><span class=\"S3AB3 S2C S2\" id=\"t8_199\">SAS qui d\u00e9pose ses \u00e9tats financiers au greffe du tribunal de commerce. </span><span class=\"S3AB4 S87 S2\" id=\"t9_199\">7.2. Relation avec les filiales </span><span class=\"S3AB5 S2C S2\" id=\"ta_199\">Les transactions entre la soci\u00e9t\u00e9 m\u00e8re et ses filiales, qui sont des parties li\u00e9es, ont \u00e9t\u00e9 \u00e9limin\u00e9es en </span><span class=\"S3AB6 S2C S2\" id=\"tb_199\">consolidation et ne sont pas pr\u00e9sent\u00e9es dans ces notes. </span>",
   "dimensions": {
    "concept": "ifrs-full:DescriptionOfAccountingPolicyForTransactionsWithRelatedPartiesExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f17808": {
   "value": "<span class=\"S3AB7 S87 S2\" id=\"tc_199\">7.3. R\u00e9mun\u00e9ration du personnel dirigeant-cl\u00e9 </span><span class=\"S3AB8 S2C S2\" id=\"td_199\">Le personnel dirigeant cl\u00e9 du Groupe EPC est compos\u00e9 du mandataire social de la soci\u00e9t\u00e9 EPC S.A. au </span><span class=\"S3AB9 S2C S2\" id=\"te_199\">31 d\u00e9cembre 2022. </span><span class=\"S3ABA S11ED S2\" id=\"tf_199\">En milliers d\u2019euros </span><span class=\"S3ABB S87 S2\" id=\"tg_199\">Exercice 2021 </span><span class=\"S3ABC S87 S2\" id=\"th_199\">Exercice 2022 </span><span class=\"S3ABD S2C S2\" id=\"ti_199\">R\u00e9mun\u00e9rations avantages en nature </span><span class=\"S3ABE S2C S2\" id=\"tj_199\">Jetons de pr\u00e9sence </span><span class=\"S3ABF S2C S2\" id=\"tk_199\">Autres </span><span class=\"S3AC0 S2C S2\" id=\"tl_199\">Paiement en action </span><span class=\"S3AC1 S2C S2\" id=\"tm_199\">526 </span><span class=\"S3AC2 S2C S2\" id=\"tn_199\">63 </span><span class=\"S3AC3 S2C S2\" id=\"to_199\">80 </span><span class=\"S3AC4 S2C S2\" id=\"tp_199\">- </span><span class=\"S3AC5 S2C S2\" id=\"tq_199\">540 </span><span class=\"S3AC6 S2C S2\" id=\"tr_199\">64 </span><span class=\"S3AC7 S2C S2\" id=\"ts_199\">- </span><span class=\"S3AC8 S2C S2\" id=\"tt_199\">- </span><span class=\"S3AC9 S87 S2\" id=\"tu_199\">Total </span><span class=\"S3ACA S87 S2\" id=\"tv_199\">670 </span><span class=\"S3ACB S87 S2\" id=\"tw_199\">605 </span><span class=\"S3ACC S2B S2\" id=\"tx_199\">Le d\u00e9tail des r\u00e9mun\u00e9rations des dirigeants figure dans la section 13 du Document d\u2019Enregistrement </span><span class=\"S3ACD S2C S2\" id=\"ty_199\">Universel </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfInformationAboutKeyManagementPersonnelExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f18441": {
   "value": "<span class=\"S3AAD S4D2 S2\" id=\"t2_205\">9. </span><span class=\"S3CDE S87 S2\" id=\"t3_205\">HONORAIRES DES COMMISSAIRES AUX COMPTES </span><span class=\"S3CDF S87 S2\" id=\"t4_205\">PWC </span><span class=\"S3CE0 S87 S2\" id=\"t5_205\">BDO </span><span class=\"S3CE1 S11ED S2\" id=\"t6_205\">En milliers d\u2019euros </span><span class=\"S3CE2 S87 S2\" id=\"t7_205\">Montant (HT) </span><span class=\"S3CE3 S87 S2\" id=\"t8_205\">Montant (HT) </span><span class=\"S3CE4 S87 S2\" id=\"t9_205\">2022 </span><span class=\"S3CE5 S87 S2\" id=\"ta_205\">2021 </span><span class=\"S3CE6 S87 S2\" id=\"tb_205\">2022 </span><span class=\"S3CE7 S87 S2\" id=\"tc_205\">2021 </span><span class=\"S3CE8 S87 S2\" id=\"td_205\">AUDIT </span><span class=\"S3CE9 S2C S2\" id=\"te_205\">- </span><span class=\"S3CEA S2C S2\" id=\"tf_205\">Commissariat </span><span class=\"S3CEB S2C S2\" id=\"tg_205\">aux </span><span class=\"S3CEC S2C S2\" id=\"th_205\">comptes, </span><span class=\"S3CED S2C S2\" id=\"ti_205\">certification, </span><span class=\"S3CEE S2C S2\" id=\"tj_205\">examen </span><span class=\"S3CEF S2C S2\" id=\"tk_205\">des </span><span class=\"S3CF0 S2C S2\" id=\"tl_205\">comptes </span><span class=\"S3CF1 S2C S2\" id=\"tm_205\">individuels et consolid\u00e9s </span><span class=\"S3CF2 S2C S2\" id=\"tn_205\">- EPC </span><span class=\"S3CF3 S2C S2\" id=\"to_205\">123 </span><span class=\"S3CF4 S2C S2\" id=\"tp_205\">105 </span><span class=\"S3CF5 S2C S2\" id=\"tq_205\">80 </span><span class=\"S3CF6 S2C S2\" id=\"tr_205\">90 </span><span class=\"S3CF7 S2C S2\" id=\"ts_205\">- Filiales consolid\u00e9es </span><span class=\"S3CF8 S2C S2\" id=\"tt_205\">274 </span><span class=\"S3CF9 S2C S2\" id=\"tu_205\">263 </span><span class=\"S3CFA S2C S2\" id=\"tv_205\">224 </span><span class=\"S3CFB S2C S2\" id=\"tw_205\">193 </span><span class=\"S3CFC S2C S2\" id=\"tx_205\">- Autres diligences et prestations </span><span class=\"S3CFD S2C S2\" id=\"ty_205\">directement li\u00e9es \u00e0 la mission du </span><span class=\"S3CFE S2C S2\" id=\"tz_205\">commissaire au compte </span><span class=\"S3CFF S2C S2\" id=\"t10_205\">- </span><span class=\"S3D00 S2C S2\" id=\"t11_205\">- </span><span class=\"S3D01 S2C S2\" id=\"t12_205\">- </span><span class=\"S3D02 S2C S2\" id=\"t13_205\">- </span><span class=\"S3D03 S2C S2\" id=\"t14_205\">- EPC </span><span class=\"S3D04 S2C S2\" id=\"t15_205\">11 </span><span class=\"S3D05 S2C S2\" id=\"t16_205\">26 </span><span class=\"S3D06 S2C S2\" id=\"t17_205\">21 </span><span class=\"S3D07 S2C S2\" id=\"t18_205\">- </span><span class=\"S3D08 S2C S2\" id=\"t19_205\">- Filiales consolid\u00e9es </span><span class=\"S3D09 S2C S2\" id=\"t1a_205\">48 </span><span class=\"S3D0A S2C S2\" id=\"t1b_205\">14 </span><span class=\"S3D0B S2C S2\" id=\"t1c_205\">- </span><span class=\"S3D0C S87 S2\" id=\"t1d_205\">Sous-total Audit </span><span class=\"S3D0D S87 S2\" id=\"t1e_205\">456 </span><span class=\"S3D0E S87 S2\" id=\"t1f_205\">394 </span><span class=\"S3D0F S87 S2\" id=\"t1g_205\">339 </span><span class=\"S3D10 S87 S2\" id=\"t1h_205\">283 </span><span class=\"S3D11 S87 S2\" id=\"t1i_205\">AUTRES PRESTATIONS </span><span class=\"S3D12 S2C S2\" id=\"t1j_205\">- Juridique, fiscal et social </span><span class=\"S3D13 S2C S2\" id=\"t1k_205\">- </span><span class=\"S3D14 S2C S2\" id=\"t1l_205\">- </span><span class=\"S3D15 S2C S2\" id=\"t1m_205\">- </span><span class=\"S3D16 S2C S2\" id=\"t1n_205\">- </span><span class=\"S3D17 S87 S2\" id=\"t1o_205\">Sous-total autres prestations </span><span class=\"S3D18 S87 S2\" id=\"t1p_205\">TOTAL </span><span class=\"S3D19 S87 S2\" id=\"t1q_205\">456 </span><span class=\"S3D1A S87 S2\" id=\"t1r_205\">394 </span><span class=\"S3D1B S87 S2\" id=\"t1s_205\">339 </span><span class=\"S3D1C S87 S2\" id=\"t1t_205\">283 </span><span class=\"S3D1D S2B S2\" id=\"t1u_205\">Les services autres que la certification des comptes concernent principalement l\u2019\u00e9mission des lettres de </span><span class=\"S3D1E S2C S2\" id=\"t1v_205\">fin de travaux, compliance fiscale et attestation ratios financiers. </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfAuditorsRemunerationExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  },
  "f18508": {
   "value": "<span class=\"S3D1F S4D2 S2\" id=\"t1w_205\">10. </span><span class=\"S3D20 S87 S2\" id=\"t1x_205\">EVENEMENTS POST CLOTURE </span><span class=\"S3D21 S2C S2\" id=\"t1y_205\">N\u00e9ant </span>",
   "dimensions": {
    "concept": "ifrs-full:DisclosureOfEventsAfterReportingPeriodExplanatory",
    "language": "fr",
    "entity": "scheme:969500USKOS4RHAJLM09",
    "period": "2022-01-01T00:00:00/2023-01-01T00:00:00"
   }
  }
 }
}