| IN THOUSAND EUR | |||||
| COMPREHENSIVE INCOME (2023) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
| Dividends | 43,331 | 896 | 44,227 | 333,230 | 377,457 |
| Long-term minority investments | 43,331 | ||||
| Sofina Growth | 0 | ||||
| Net result of the investment portfolio | 55,531 | −131,583 | −76,052 | −412,031 | −488,083 |
| Long-term minority investments | 159,525 | ||||
| Sofina Growth | −103,994 | ||||
| Management expenses | −52,007 | 11,397 | −40,610 | ||
| Other 1 | −19,775 | 67,404 | 47,629 | ||
| Total comprehensive income | −103,607 | 0 | −103,607 |
| IN THOUSAND EUR | |||||
| BALANCE SHEET (31/12/2023) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
| Investment portfolio | 4,739,235 | 4,189,006 | 8,928,241 | −317,797 | 8,610,444 |
| Long-term minority investments | 2,846,919 | ||||
| Sofina Growth | 1,892,316 | ||||
| Net cash | 197,301 | −180,991 | 16,310 | ||
| Gross cash | 893,590 | −180,991 | 712,599 | ||
| Financial liabilities | −696,289 | 0 | −696,289 | ||
| (In)tangible fixed assets | 10,223 | −1,297 | 8,926 | ||
| Other assets and liabilities 1 | −52,334 | 500,085 | 447,751 | ||
| NAV | 9,083,431 | 0 | 9,083,431 |
| IN THOUSAND EUR | |||||
| MANAGEMENT CASH FLOW STATEMENT (2023) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL GROSS CASH | FINANCIAL LIABILITIES | TOTAL NET CASH |
| Net cash at the beginning of the year | 928,558 | −695,507 | 233,051 | ||
| Dividends 1 | 43,268 | 896 | 44,164 | 0 | 44,164 |
| Management expenses 2 | −46,690 | 0 | −46,690 | ||
| Investments in portfolio | −223,259 | −293,539 | −516,798 | 0 | −516,798 |
| Divestments from portfolio | 309,048 | 280,743 | 589,791 | 0 | 589,791 |
| Dividends paid | −108,030 | 0 | −108,030 | ||
| Other items | 2,595 | −782 | 1,813 | ||
| Repayment of financial liabilities | 0 | 0 | 0 | ||
| Net cash at the end of the year | 893,590 | −696,289 | 197,301 |
| IN THOUSAND EUR | |||||||||
| FAIR VALUE AT | INVESTMENTS 3 | DIVESTMENTS 3 AND REVENUES | MARKET | FAIR VALUE AT | VALUE CREATION | ||||
| INVESTMENT PORTFOLIO BRIDGE (2023) | 31/12/2022 | IMPACT | FX IMPACT | 31/12/2023 | % 4 | ||||
| CASH | NON-CASH 5 | CASH | NON-CASH 5 | ||||||
| Sofina Direct | 4,759,857 | 223,259 | 94,276 | −349,005 | −90,139 | 164,779 | −63,792 | 4,739,235 | 2% |
| Sofina Private Funds | 4,302,404 | 291,106 | 0 | −260,521 | −13,296 | 7,441 | −138,128 | 4,189,006 | −3% |
| Total Investment portfolio | 9,062,261 | 514,365 | 94,276 | −609,526 | −103,435 | 172,220 | −201,920 | 8,928,241 | 0% |
| IN THOUSAND EUR | |||||
| COMPREHENSIVE INCOME (2022) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
| Dividends | 46,549 | 6,149 | 52,698 | −4,560 | 48,138 |
| Long-term minority investments | 46,427 | ||||
| Sofina Growth | 122 | ||||
| Net result of the investment portfolio | −1,214,478 | −613,388 | −1,827,866 | −50,185 | −1,878,051 |
| Long-term minority investments | −835,315 | ||||
| Sofina Growth | −379,163 | ||||
| Management expenses | −73,433 | 28,167 | −45,266 | ||
| Other 1 | −20,468 | 26,578 | 6,110 | ||
| Total comprehensive income | −1,869,069 | 0 | −1,869,069 |
| IN THOUSAND EUR | |||||
| BALANCE SHEET (31/12/2022) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL | RECONCILING ITEMS | FINANCIAL STATEMENTS |
| Investment portfolio | 4,759,857 | 4,302,404 | 9,062,261 | -522,278 | 8,539,983 |
| Long-term minority investments | 2,797,444 | ||||
| Sofina Growth | 1,962,413 | ||||
| Net cash | 233,051 | -109,636 | 123,415 | ||
| Gross cash | 928,558 | -109,636 | 818,922 | ||
| Financial liabilities | −695,507 | 0 | -695,507 | ||
| (In)tangible fixed assets | 9,773 | -662 | 9,111 | ||
| Other assets and liabilities1 | 8,244 | 632,576 | 640,820 | ||
| NAV | 9,313,329 | 0 | 9,313,329 |
| IN THOUSAND EUR | |||||
| MANAGEMENT CASH FLOW STATEMENT (2022) | SOFINA DIRECT | SOFINA PRIVATE FUNDS | TOTAL GROSS CASH | FINANCIAL LIABILITIES | TOTAL NET CASH |
| Net cash at the beginning for the year | 1,048,594 | −729,512 | 319,082 | ||
| Dividends 1 | 46,630 | 6,148 | 52,778 | 52,778 | |
| Management expenses 2 | −92,210 | −92,210 | |||
| Investments in portfolio | −570,705 | −442,685 | −1,013,390 | −1,013,390 | |
| Divestments from portfolio | 399,408 | 774,564 | 1,173,972 | 1,173,972 | |
| Dividends paid | −104,885 | −104,885 | |||
| Other items | −101,301 | −995 | −102,296 | ||
| Repayment of financial liabilities | −35,000 | 35,000 | 0 | ||
| Net cash at the end of the year | 928,558 | −695,507 | 233,051 |
| IN THOUSAND EUR | |||||||||
| FAIR VALUE AT | INVESTMENTS3 | DIVESTMENTS3 AND REVENUES | MARKET | FAIR VALUE AT | |||||
| INVESTMENT PORTFOLIO BRIDGE (2022) | 31/12/2021 | IMPACT | FX IMPACT | 31/12/2022 | VALUE CREATION %4 | ||||
| CASH | NON-CASH5 | CASH | NON-CASH5 | ||||||
| Sofina Direct | 5,810,894 | 570,705 | 1,093 | −446,038 | −9,671 | −1,188,487 | 21,361 | 4,759,857 | −18% |
| Sofina Private Funds | 5,252,521 | 442,685 | 2,512 | −780,713 | −7,362 | −889,333 | 282,094 | 4,302,404 | −11% |
| Total Investment portfolio | 11,063,415 | 1,013,390 | 3,605 | −1,226,751 | −17,033 | −2,077,820 | 303,455 | 9,062,261 | −15% |
| CORPORATE RIGHTS | ||
| % OWNERSHIP | % OWNERSHIP | |
| INVESTED 1 | SOLD 1 | |
| BA-K1 (Too Good To Go) | 89.24% | |
| Biobest Group | 8.59% | |
| Drylock Technologies | 2.91% | |
| Green E Origin | 24.51% | |
| SellerX | 25.96% | |
| Vinted | 0.61% | |
| Shenzhen Shuye Innovative Technology (Laifen) | 4.07% | |
| Appalachian Mountains (Aohua) | 0.00% | |
| Biotech Dental | 24.75% | |
| Colruyt Group | 1.53% | |
| Groupe Petit Forestier | 9.24% | |
| Honasa Consumer (Mamaearth) | 3.08% | |
| Kedaara Norfolk Holdings (Lenskart) | 0.00% | |
| TA Vogue Holdings (TCNS) | 0.00% | |
| YEAR OF THE 1 ST | CORPORATE RIGHTS HELD | FAIR VALUE | ||
| INVESTMENT | NUMBER OF | % OWNERSHIP | (IN THOUSAND | |
| SHARES | EUR) | |||
| 1stdibs.com | 2015 | 2,613,568 | 6.71% | 11,069 |
| bioMérieux | 2009 | 2,282,513 | 1.93% | 229,621 |
| Colruyt Group | 1975 | 384,003 | 0.29% | 15,667 |
| GL events | 2012 | 2,369,434 | 7.90% | 46,488 |
| IHS Holding | 2014 | 3,467,574 | 1.05% | 14,435 |
| Luxempart | 1992 | 1,257,500 | 6.07% | 82,995 |
| SCR - Sibelco | 2005 | 6,968 | 1.48% | 43,202 |
| The Hut Group (THG) | 2016 | 115,542,400 | 8.29% | 113,222 |
| YEAR OF | CORPORATE RIGHTS HELD | ||
| THE 1ST | NUMBER OF | % OWNERSHIP | |
| INVESTMENT | SHARES | ||
| B9 Beverages (Bira 91) | 2018 | 3,784,140 | 6.42% |
| Biobest Group | 2022 | 162,012 | 11.11% |
| Birdie Care Services | 2022 | 3,924,379 | 15.46% |
| Cambridge Associates | 2018 | 24,242 | 23.68% |
| Carebridge Holdings | 2016 | 15,347,479 | 3.58% |
| Cleo AI | 2022 | 4,237,499 | 12.50% |
| CoachHub | 2022 | 15,089 | 9.32% |
| Collibra | 2020 | 6,936,516 | 2.89% |
| Dreamplug Technologies (Cred) | 2021 | 57,596 | 1.95% |
| Drylock Technologies | 2019 | 169,782,750 | 25.00% |
| Everdrop | 2022 | 5,669 | 10.11% |
| GL events | 2012 | 2,398,623 | 8.00% |
| Grand Rounds (Included Health) | 2018 | 11,358,956 | 1.86% |
| Graphcore | 2018 | 11,131,375 | 2.73% |
| Grasper Global (Skillmatics) | 2022 | 379,198 | 10.34% |
| Green Agrevolution (DeHaat) | 2021 | 479,611 | 12.08% |
| Green E Origin | 2023 | 279,851 | 24.51% |
| Groupe Petit Forestier | 2007 | 976,838 | 33.62% |
| Hector Beverages | 2015 | 3,576,234 | 18.10% |
| Honasa Consumer (Mamaearth) | 2021 | 19,974,026 | 6.43% |
| K12 Techno Services | 2020 | 3,886,480 | 20.11% |
| Labster Group | 2022 | 2,870,989 | 4.47% |
| M.Chapoutier | 2007 | 3,124 | 14.20% |
| MedGenome | 2017 | 7,842,600 | 16.73% |
| Mérieux NutriSciences | 2014 | 43,278 | 15.45% |
| Moody E-Commerce Group | 2021 | 95,610 | 3.63% |
| Nuxe International | 2019 | 193,261,167 | 49.00% |
| Petkit Technology | 2021 | 10,746,355 | 5.06% |
| Pine Labs | 2015 | 147,582 | 1.88% |
| Rohlik | 2022 | 48,776 | 8.73% |
| Salto Systems | 2020 | 22,293 | 12.17% |
| Shenzhen Shuye Innovative Technology | 2023 | 320,449 | 4.07% |
| (Laifen) | |||
| ThoughtSpot | 2017 | 3,263,785 | 2.74% |
| Twin Health | 2021 | 2,253,562 | 4.52% |
| Typeform | 2022 | 69,208 | 6.93% |
| Veepee | 2016 | 3,756,786 | 5.65% |
| Ver Se Innovation | 2019 | 415,952 | 7.16% |
| Vinted | 2019 | 3,462,528 | 3.61% |
| CORPORATE RIGHTS HELD | ESTIMATED | |||
| YEAR OF | % OWNERSHIP | ECONOMIC | ||
| THE 1 ST | NUMBER OF | IN THE | INTEREST IN THE | |
| INVESTMENT | SHARES | INTERMEDIARY | UNDERLYING | |
| VEHICLE | INVESTMENT | |||
| Aevum Investments (Xinyu) | 2018 | - | 100.00% | 4.90% |
| Ergon opseo Long Term | 2016 | - | 8.82% | 7.47% |
| Value Fund (opseo) | ||||
| GoldIron (First Eagle) | 2016 | 21,721 | 70.68% | 4.01% |
| Iconiq Strategic Partners III | 2018 | - | 7.15% | 0.26% |
| Co-Invest (Series RV) | ||||
| Kedaara Norfolk Holdings | 2019 | 158,355 | 50.00% | 0.72% |
| (Lenskart) | ||||
| Lernen Midco 1 (Cognita) | 2019 | 252,517,893 | 15.55% | 13.76% |
| M.M.C. (Chapoutier) | 2007 | 15,256 | 19.83% | 15.33% |
| MxBEE (Biobest Group) | 2022 | 7,820,093 | 26.64% | 1.48% |
| Polygone (GL events) | 2012 | 221,076 | 20.96% | 11.86% |
| SC China Co-Investment | 2016 | - | 41.67% | 0.18% |
| 2016-A (ByteDance) | ||||
| TA Action Holdings (ACT) | 2016 | - | 44.44% | 3.65% |
| TA Vogue Holdings (TCNS) | 2016 | - | 48.72% | 7.62% |
| LONG-TERM | SOFINA | SOFINA | % OF KROLL | |
| FAIR VALUE HIERARCHY | MINORITY | GROWTH | PRIVATE | COVERAGE ON |
| INVESTMENTS | FUNDS | TOTAL LEVEL | ||
| Level 1 | Not covered | Not covered | Not applicable | 0% |
| Level 2 | Covered | Covered | Not applicable | 100% |
| Level 3 | Covered | Covered | Not covered | 49% |
| Total portfolio in transparency | 47% |
| VALUATION TECHNIQUE | USE OF THE TECHNIQUE | SIGNIFICANT | LINKS BETWEEN UNOBSERVABLE |
| UNOBSERVABLE DATA | DATA AND FAIR VALUE | ||
| Whenever a recent and significant transaction has taken place for the investment at the balance | |||
| sheet date and provided that the transaction meets the market and market participant criteria. | |||
| Note that the IPEV Valuation Guidelines no longer consider the recent transaction price to be | The fair value of the most | ||
| Price of the most recent | a default valuation technique but rather a starting point for estimating fair value. The recent | recent transaction is | As the unobservable data increases, |
| investment (PORI) | transaction price as a valuation technique is therefore only used when the recent transaction is | considered unobservable | the fair value increases. |
| sufficiently close to the closing date (and meets the market and market participant criteria). | data. | ||
| Funds for which a purchase and sale agreement was signed as at the date of this Annual financial | |||
| report are valued in accordance with the terms of the purchase and sale agreement and are therefore | |||
| considered to be part of this valuation technique. | |||
| Cost of capital from | The higher the cost of capital, the | ||
| calibration. | lower the fair value. | ||
| Discounted Cash Flow | Applied for mature companies or for companies where sufficient information is available. | Terminal value based on a | The higher the long-term growth |
| model | This method consists in discounting future expected cash flows. | long-term growth rate. | rate, the higher the fair value. |
| Terminal value based on | The higher the exit multiple, the | ||
| an exit multiple. | higher the fair value. | ||
| Market multiples | |||
| - sales or EBITDA or | Discount (1) resulting from | ||
| earnings multiples or a | In the absence of a recent transaction on the investment at the closing date and when the | the calibration against | The higher the discount, the lower |
| mix of sales or EBITDA | Discounted Cash Flow model is not applied. The calibration principle is used to determine the | the group of comparable | the fair value. |
| multiples (based on | discount to the group of comparable listed companies. | companies. | |
| comparable listed | |||
| companies) | |||
| Discount factor from the | The higher the discount factor, the | ||
| calibration. | lower the fair value. | ||
| Probability Weighted | Start-ups or "early stage" companies or certain companies for which significantly different scenarios | Weights attributed to | |
| Expected Returns Model | remain possible, when other methods cannot be applied (recent transaction, Discounted Cash Flow | the different scenarios | The higher the weight of the |
| or Scenario Methods | model, market multiples), are valued according to scenarios. | (generally 3 to 4 | pessimistic scenario, the lower the |
| (PWERM) | Such companies are valued on the basis of different possible future scenarios (probability–weighted | scenarios, from extremely | fair value. |
| fair value of future outcomes). | pessimistic to optimistic). | ||
| Exit value based on an exit | The higher the exit multiple, the | ||
| multiple. | higher the fair value. | ||
| This valuation method is applied to start-ups or “early-stage” companies or companies for which | |||
| important milestones must be achieved and when other methods (i.e. recent transaction, discounted | |||
| cash flow model, market multiples and PWERM) are not applicable. | A discount is applied per milestone. | ||
| Such companies are valued using the milestone approach. This method consists of assessing whether | If a milestone is achieved, the more | ||
| there is an indication of change in fair value based on a consideration of one or more milestones. | the unobservable data increases or | ||
| One or several key milestones are commonly established in accordance with function of the stage | Discount applied per | decreases, the more the fair value | |
| Milestones approach | of development of the company. Milestones may include, for example, financial measures, technical | level according to the | increases or decreases. If the first |
| measures and marketing and sales measures. | predefined milestones. | milestone is not achieved, the more | |
| Such companies are valued using the milestone approach. This method consists of assessing whether | the unobservable data decreases, | ||
| there is an indication of change in fair value based on a consideration of one or more milestones. | the more the fair value decreases. | ||
| One or several key milestones are commonly established in accordance with function of the stage | |||
| of development of the company. Milestones may include, for example, financial measures, technical | |||
| measures and marketing and sales measures. |
| This valuation method is based on the latest available statements from the General Partners. | Fair value based on | ||
| Revalued net assets | This method consists of using the reported net assets value of a fund interest which is adjusted | General Partners’ reports | As the unobservable data increases, |
| recognised at fair value | for (i) the capital calls and distributions that took place after the last statement received and the | is considered to be | the fair value increases. |
| measurement date, (ii) the evolution of the listed companies held by the funds and (iii) any other | unobservable data. | ||
| significant events. The underlying investments of the fund must be reported at fair value. | |||
| Fair value based on expert | |||
| In exceptional cases, another methodology is considered to better reflect the fair value of the | reports is considered to | As the unobservable data increases, | |
| investment or a portion of the investment (e.g. an appraisal report on the value of land or property). | be unobservable data. | the fair value increases. For the yield | |
| Other methods | The fair value of a debt investment, in the absence of actively traded prices, is generally derived from | For the yield approach | approach, the higher the yield, the |
| a yield analysis taking into account credit quality, coupon and term as well as applying the calibration | for a debt investment, | lower the fair value. | |
| principle (yield approach). | the yield is considered as | ||
| unobservable data. |
| VALUATION TECHNIQUE | USE OF THE TECHNIQUE | SIGNIFICANT UNOBSERVABLE DATA | LINKS BETWEEN UNOBSERVABLE DATA AND FAIR |
| VALUE | |||
| An increase of the volatility can either increase or | |||
| Volatility | decrease the fair value depending on the classes of | ||
| shares held | |||
| Applied for companies where rights and preferences | |||
| may differ significantly between the classes of shares. | Time to expiration (e.g. time of exit or | An increase of the time to expiration can either increase | |
| Option pricing model (OPM) | Applied when applicable and relevant (e.g. Different rights | liquidity event) | or decrease the fair value depending on the classes of |
| and preferences exist per class of shares and market | shares held | ||
| participant would consider those rights and preferences). | |||
| An increase of the interest rate can either increase or | |||
| Interest rate in local currency | decrease the fair value depending on the classes of | ||
| shares held |
| IN THOUSAND EUR | ||||
| TOTAL AS AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2023 | ||||
| Investment portfolio 1 | 8,928,241 | 566,192 | 155,962 | 8,206,087 |
| Sofina Direct | 4,739,235 | 566,192 | 155,962 | 4,017,081 |
| Long-term minority investments | 2,846,919 | 539,696 | 44,135 | 2,263,088 |
| Sofina Growth | 1,892,315 | 26,496 | 111,827 | 1,753,992 |
| Sofina Private Funds | 4,189,006 | 0 | 0 | 4,189,006 |
| TOTAL AS AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2022 | ||||
| Investment portfolio | 9,062,261 | 559,699 | 84,419 | 8,418,144 |
| Sofina Direct | 4,759,857 | 559,699 | 84,419 | 4,115,739 |
| Long-term minority investments | 2,797,444 | 545,544 | 0 | 2,251,900 |
| Sofina Growth | 1,962,413 | 14,155 | 84,419 | 1,863,839 |
| Sofina Private Funds | 4,302,404 | 0 | 0 | 4,302,404 |
| IN MILLION EUR | |||||||
| VALUATION TECHNIQUE | FAIR | OPM | UNOBSERVABLE DATA (WEIGHTED AVERAGE) | SENSITIVITY | IMPACT VALUE | SENSITIVITY | IMPACT VALUE |
| VALUE | APPLIED? | ||||||
| Price of the most recent investment | 153 | No | The fair value of the most recent transaction is considered to be | +10% | 8 | -10% | -8 |
| (PORI) | unobservable data | ||||||
| Cost of capital from calibration between 7% and 17.7% (12.7%) | +10% | -250 | -10% | 325 | |||
| Discounted Cash Flow model | 1,876 | No | Perpetual growth rate of 2.5% and 3.5% (3.2%) | +10% | 50 | -10% | -42 |
| Output multiple between 5.4x and 17x (11.4x) | +10% | 141 | -10% | -141 | |||
| Median peers revenue multiple between 0.9x and 6.4x (2.8x) | +10% | 57 | -10% | -57 | |||
| Median peers gross profit multiple between 3.7x and 3.7x (3.7x) | +10% | 0 | -10% | -1 | |||
| 1,129 | No | Median peers EBITDA multiple between 7.9x and 18.1x (16.1x) | +10% | 29 | -10% | -24 | |
| Median peers earnings multiple between 13.3x and 20.6x (14.2x) | +10% | 9 | -10% | -9 | |||
| Discount resulting from calibration between 0% and 89.4% 1 (23.7%) | +10% | -13 | -10% | 17 | |||
| Market multiples | Median peers revenue multiple between 0.5x and 13.1x (5.4x) | +10% | 45 | -10% | -45 | ||
| Median peers gross profit multiple between 7.7x and 11.4x (7.7x) | +10% | 3 | -10% | -3 | |||
| Discount resulting from calibration between 23% and 57.6% 2 (39.5%) | +10% | -8 | -10% | 8 | |||
| 745 | Yes | Volatility between 22.8% and 88% (45.3%) | +10% | -5 | -10% | 4 | |
| Time to expiration between 0.4 years and 7 years (3.7 years) | +10% | -5 | -10% | 5 | |||
| Interest rate between 0.8% and 7.1% (4.3%) | +10% | -3 | -10% | 3 | |||
| Revalued net assets recognised at fair | 4,233 | No | The fair value based on General Partners' reports is considered to be | +10% | 423 | -10% | -423 |
| value3 | unobservable data | ||||||
| Milestone approach | 0 | No | Discount of 20% per level (20%) | Upper | 0 | Lower level | 0 |
| level4 | |||||||
| Other methods | 70 | No | Fair value is considered to be unobservable data. For the yield approach, | +10% | 6 | -10% | -6 |
| the yield is considered as unobservable data (4,9%) | |||||||
| Total level 3 (in transparency) | 8,206 | ||||||
| Reconciling items | 23 | ||||||
| Total level 3 (financial statements) | 8,229 |
| IN MILLION EUR | ||||||||
| VALUATION TECHNIQUE | FAIR | OPM | UNOBSERVABLE DATA (WEIGHTED AVERAGE) | SENSITIVITY | IMPACT VALUE | SENSITIVITY | IMPACT VALUE | |
| VALUE | APPLIED? | |||||||
| Price of the most recent investment (PORI) | 116 | No | The fair value of the most recent transaction is considered to be | +10% | 12 | -10% | -12 | |
| unobservable data | ||||||||
| Cost of capital from calibration between 6.95% and 17.7% (11.9%) | +10% | -270 | -10% | 343 | ||||
| Discounted Cash Flow model | 1,699 | No | Perpetual growth rate of 2.5% and 4.0% (3.1%) | +10% | 48 | -10% | -44 | |
| Output multiple between 6.5x and 17.91x (13.07x) | +10% | 126 | -10% | -126 | ||||
| Median peers revenue multiple between 0.9x and 13.2x (3.2x) | +10% | 89 | -10% | -89 | ||||
| Median peers gross profit multiple between 0.0x and 0.0x (0.0x) | +10% | 0 | -10% | 0 | ||||
| 1,377 | No | Median peers EBITDA multiple between 8.3x and 14.5x (11.9x) | +10% | 28 | -10% | -28 | ||
| Median peers earnings multiple between 17.2x and 17.2x (17.2x) | +10% | 1 | -10% | -1 | ||||
| Discount resulting from calibration between 0.2% and 57.6% 1 | ||||||||
| (12.8%) | +10% | -39 | -10% | 39 | ||||
| Market multiples | Median peers multiple between 0.5x and 22.3x (5.4x) | +10% | 45 | -10% | -44 | |||
| Median peers gross profit multiple between 5.2x and 6.2x (5.6x) | +10% | 4 | -10% | -4 | ||||
| Discount resulting from calibration between 15.3% and 57.6% 2 | ||||||||
| 771 | Yes | (37.8%) | +10% | -30 | -10% | 29 | ||
| Volatility between 27.1% and 70.4% (44.3%) | +10% | -7 | -10% | 6 | ||||
| Time to expiration between 1.0 years and 8.0 years (4.2 years) | +10% | -7 | -10% | 7 | ||||
| Interest rate between 1.3% and 7.2% (4.5%) | +10% | -4 | -10% | 4 | ||||
| Revalued net assets recognised at fair value3 | 4,348 | No | The fair value based on General Partners' reports is considered | +10% | 435 | -10% | -435 | |
| to be unobservable data | ||||||||
| Milestone approach | 9 | No | Discount of 20% per level (20%) | Upper level 4 | 0 | Lower level | -2 | |
| Other methods | 98 | No | Fair value is considered to be unobservable data | +10% | 10 | -10% | -10 | |
| Total level 3 (in transparency) | 8,418 | |||||||
| Reconciling items | -267 | |||||||
| Total level 3 (financial statements) | 8,151 |
| IN MILLION EUR | ||||||||||||
| USD | GBP | INR | CNY | |||||||||
| Exchange | ||||||||||||
| rate | −10% | 0% | +10% | −10% | 0% | +10% | −10% | 0% | +10% | −10% | 0% | +10% |
| sensitivity | ||||||||||||
| Fair value | 5,872 | 5,285 | 4,805 | 658 | 592 | 538 | 727 | 654 | 595 | 20 | 18 | 16 |
| Impact on | 587 | 0 | −480 | 66 | 0 | −54 | 73 | 0 | −59 | 2 | 0 | −2 |
| revenue | ||||||||||||
| IN MILLION EUR | ||||||
| LEVEL 1 | LEVEL 2 | |||||
| Stock price sensitivity | −10% | 0% | +10% | −10% | 0% | +10% |
| Fair value | 510 | 566 | 623 | 140 | 156 | 171 |
| Impact on revenue | −57 | 0 | 57 | −16 | 0 | 16 |
| IN MILLION EUR | ||
| PRIVATE FUNDS RESIDUAL COMMITMENT BRIDGE | 31/12/2023 | 31/12/2022 |
| Beginning of the year | 1,336 | 976 |
| New Commitments | 306 | 810 |
| Investments | −291 | −445 |
| Other 1 | −25 | −86 |
| FX impact | −26 | 81 |
| End of the year 2 | 1,300 | 1,336 |
| 1 | Lernen Midco 1 (Cognita) |
| 2 | SC China Co-Investment 2016-A (Bytedance) |
| 3 | Groupe Petit Forestier |
| 4 | Drylock Technologies |
| 5 | Nuxe International |
| 6 | bioMérieux |
| 7 | Cambridge Associates |
| 8 | Biobest Group |
| 9 | Mérieux NutriSciences |
| 10 | Salto Systems |
| 1 | Sequoia Capital |
| 2 | HongShan |
| 3 | Lightspeed |
| 4 | Peak XV |
| 5 | Insight Partners |
| 6 | Battery |
| 7 | Thoma Bravo |
| 8 | Iconiq Capital |
| 9 | TA Associates |
| 10 | Andreessen Horowitz |
| IN MILLION EUR | ||||||||
| 31/12/2023 | 31/12/2022 | |||||||
| GEOGRAPHIC REGION | PORTFOLIO | RESIDUAL | PORTFOLIO | RESIDUAL | ||||
| FAIR VALUE | COMMITMENTS 2 | FAIR VALUE | COMMITMENTS | |||||
| Sofina Direct | ||||||||
| North America | 538 | 11% | 2 | 1% | 516 | 11% | 2 | 35% |
| Western Europe | 2,960 | 63% | 193 | 98% | 2,610 | 55% | 4 | 52% |
| Asia | 1,227 | 26% | 1 | 1% | 1,616 | 34% | 1 | 13% |
| Other | 14 | 0% | 0 | 0% | 18 | 0% | 0 | 0% |
| Total Sofina Direct | 4,739 | 100% | 196 | 100% | 4,760 | 100% | 7 | 100% |
| Sofina Private Funds | ||||||||
| North America | 2,608 | 62% | 785 | 60% | 2,711 | 63% | 778 | 58% |
| Western Europe | 419 | 10% | 191 | 14% | 407 | 9% | 191 | 14% |
| Asia | 1,162 | 28% | 367 | 26% | 1,184 | 28% | 367 | 28% |
| Total Sofina Private Funds | 4,189 | 100% | 1,300 | 100% | 4,302 | 100% | 1,336 | 100% |
| TOTAL SOFINA DIRECT AND | ||||||||
| SOFINA PRIVATE FUNDS | ||||||||
| North America | 3,146 | 35% | 787 | 53% | 3,227 | 36% | 780 | 58% |
| Western Europe | 3,379 | 38% | 374 | 25% | 3,017 | 33% | 195 | 15% |
| Asia | 2,389 | 27% | 335 | 22% | 2,800 | 31% | 368 | 27% |
| Other | 14 | 0% | 0 | 0% | 18 | 0% | 0 | 0% |
| TOTAL OF THE PORTFOLIO 3 | 8,928 | 100% | 1,496 | 100% | 9,062 | 100% | 1,343 | 100% |
| IN MILLION EUR | ||||
| 31/12/2023 | 31/12/2022 | |||
| SECTOR | PORTFOLIO FAIR VALUE | PORTFOLIO FAIR VALUE | ||
| Consumer and retail | 1,640 | 34% | 1,329 | 28% |
| Digital transformation | 976 | 21% | 987 | 21% |
| Education | 526 | 11% | 714 | 15% |
| Healthcare and life sciences | 607 | 13% | 740 | 15% |
| Other | 990 | 21% | 990 | 21% |
| Total | 4,739 | 100% | 4,760 | 100% |
| IN MILLION EUR | ||||||||
| 31/12/2023 | 31/12/2022 | |||||||
| STRATEGY | PORTFOLIO FAIR | RESIDUAL | PORTFOLIO FAIR | RESIDUAL | ||||
| VALUE | COMMITMENTS 4 | VALUE | COMMITMENTS | |||||
| Venture capital | 2,913 | 70% | 769 | 59% | 3,075 | 72% | 830 | 62% |
| Growth equity | 1,042 | 25% | 465 | 36% | 1,002 | 23% | 422 | 32% |
| LBO | 228 | 5% | 58 | 4% | 216 | 5% | 72 | 5% |
| Other | 6 | 0% | 8 | 1% | 9 | 0% | 12 | 1% |
| Total 5 | 4,189 | 100% | 1,300 | 100% | 4,302 | 100% | 1,336 | 100% |
| IN MILLION EUR | ||||||||
| 31/12/2023 | 31/12/2022 | |||||||
| VINTAGE | PORTFOLIO FAIR | RESIDUAL | PORTFOLIO FAIR | RESIDUAL | ||||
| VALUE | COMMITMENTS 1 | VALUE | COMMITMENTS | |||||
| Sofina Direct | ||||||||
| 0-3 | 950 | 20% | 190 | 97% | 1,051 | 22% | 0 | 0% |
| 4-7 | 1,931 | 41% | 3 | 1% | 2,459 | 52% | 6 | 100% |
| 8-10 | 950 | 20% | 3 | 2% | 266 | 5% | 0 | 0% |
| >10 | 908 | 19% | 0 | 0% | 984 | 21% | 0 | 0% |
| Total Sofina Direct | 4,739 | 100% | 196 | 100% | 4,760 | 100% | 6 | 100% |
| Sofina Private | ||||||||
| Funds | ||||||||
| 0-3 | 768 | 18% | 1,050 | 81% | 1,011 | 23% | 1,153 | 87% |
| 4-7 | 1,927 | 46% | 182 | 14% | 1,937 | 45% | 110 | 8% |
| 8-10 | 984 | 24% | 36 | 3% | 859 | 20% | 41 | 3% |
| >10 | 510 | 12% | 32 | 2% | 495 | 12% | 32 | 2% |
| Total Sofina Private | 4,189 | 100% | 1,300 | 100% | 4,302 | 100% | 1,336 | 100% |
| Funds | ||||||||
| TOTAL SOFINA | ||||||||
| DIRECT AND | ||||||||
| SOFINA PRIVATE | ||||||||
| FUNDS | ||||||||
| 0-3 | 1,718 | 19% | 1,240 | 83% | 2,062 | 23% | 1,153 | 86% |
| 4-7 | 3,858 | 43% | 185 | 12% | 4,396 | 49% | 116 | 9% |
| 8-10 | 1,934 | 22% | 39 | 3% | 1,125 | 12% | 41 | 3% |
| >10 | 1,418 | 16% | 32 | 2% | 1,479 | 16% | 32 | 2% |
| TOTAL OF THE | 8,928 | 100% | 1,496 | 100% | 9,062 | 100% | 1,342 | 100% |
| PORTFOLIO 2 | ||||||||
| IN THOUSAND EUR | ||
| 2023 | 2022 | |
| Investments | ||
| Net value at the beginning of the year | 8,538,603 | 10,385,873 |
| Acquisitions during the year | 774,158 | 45,825 |
| Disposals during the year | −223,245 | −13,774 |
| Changes in unrealised gains in profit and loss | 209,934 | 95,883 |
| Changes in unrealised losses in he profit and loss | −751,072 | −1,975,204 |
| Net value at the end of the year = 1 | 8,548,378 | 8,538,603 |
| Receivables | ||
| Net value at the beginning of the year | 1,380 | 0 |
| Acquisitions during the year | 75,067 | 1,345 |
| Disposals during the period | 0 | 0 |
| Changes in unrealised gains in profit and loss | 0 | 0 |
| Changes in unrealised losses in profit and loss | −14,706 | 0 |
| Changes in accrued interest not yet due | 325 | 35 |
| Net value at the end of the year = 2 | 62,066 | 1,380 |
| Net value = 1 + 2 | 8,610,444 | 8,539,983 |
| BOOK VALUE | FAIR VALUE | BOOK VALUE | FAIR VALUE | ||||||
| IFRS 9 CLASSIFICATION | TOTAL AS AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL AS AT | LEVEL 1 | LEVEL 2 | LEVEL 3 | |
| 31/12/2023 | 31/12/2022 | ||||||||
| Investment portfolio | 8,610,444 | 337,441 | 44,135 | 8,228,868 | 8,539,983 | 389,095 | 0 | 8,150,888 | |
| Investments | Fair value through profit and loss | 8,548,378 | 337,441 | 44,135 | 8,166,802 | 8,538,603 | 389,095 | 0 | 8,149,508 |
| Receivables | Designated at fair value through profit | 62,066 | 0 | 0 | 62,066 | 1,380 | 0 | 0 | 1,380 |
| or loss | |||||||||
| Receivables from subsidiaries 1 | Designated at fair value through profit and | 495,153 | 0 | 495,153 | 0 | 823,998 | 0 | 823,998 | 0 |
| loss | |||||||||
| Deposits and other current | 527,970 | 0 | 527,970 | 0 | 436,686 | 0 | 436,686 | 0 | |
| financial assets | |||||||||
| Deposits | Designated at fair value through profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| and loss | |||||||||
| Current financial | Fair value through profit and loss | 514,257 | 0 | 514,257 | 0 | 433,436 | 0 | 433,436 | 0 |
| investments | |||||||||
| Other receivables | Designated at fair value through profit | 13,713 | 0 | 13,713 | 0 | 3,250 | 0 | 3,250 | 0 |
| and loss | |||||||||
| Cash and cash equivalents | Designated at fair value through profit and | 198,342 | 0 | 198,342 | 0 | 385,486 | 0 | 385,486 | 0 |
| loss | |||||||||
| Non-current financial liabilities | At amortised cost | 696,289 | 0 | 590,772 | 0 | 695,507 | 0 | 550,053 | 0 |
| Current financial liabilities | At amortised cost | 2,109 | 0 | 2,109 | 0 | 2,010 | 0 | 2,010 | 0 |
| Other current receivables | At amortised cost | 101 | 0 | 101 | 0 | 97 | 0 | 97 | 0 |
| Payables to subsidiaries1 | Designated at fair value through profit and | 55,980 | 0 | 55,980 | 0 | 175,634 | 0 | 175,634 | 0 |
| loss | |||||||||
| Trade and other current | At amortised cost | 4,396 | 0 | 4,396 | 0 | 9,037 | 0 | 9,037 | 0 |
| payables | |||||||||
| INVESTMENT PORTFOLIO | 31/12/2023 | 31/12/2022 |
| Net value at the beginning of the year | 8,150,888 | 9,881,560 |
| Acquisitions during the year | 849,226 | 46,868 |
| Disposals during the year | −181,751 | −13,774 |
| Changes in unrealised gains in profit and loss | 174,873 | 95,778 |
| Changes in unrealised losses in profit and loss | −764,692 | −1,859,544 |
| Changes in accrued interest not yet due | 324 | 0 |
| Transfer to level 3 | 0 | 0 |
| Transfer from level 3 | 0 | 0 |
| Net value at the end of the year | 8,228,868 | 8,150,888 |
| 31/12/2023 | 31/12/2022 | |
| Deposits1 | 0 | 0 |
| Current financial investments | 514,257 | 433,436 |
| Other receivables | 13,713 | 3,250 |
| Deposits and other current financial assets | 527,970 | 436,686 |
| 31/12/2023 | 31/12/2022 | |
| Bank and cash | 112,908 | 140,304 |
| Short-term investments and deposits | 85,434 | 245,182 |
| Cash and cash equivalents | 198,342 | 385,486 |
| SHARE CAPITAL | TREASURY SHARES | |||
| NUMBER OF | AMOUNT OF | NUMBER OF | AMOUNT OF | |
| SHARES | CAPITAL | SHARES | CAPITAL HELD | |
| Balances as at 31/12/2021 | 34,250,000 | 79,735 | 642,928 | 1,497 |
| Changes during the year | 0 | 0 | 275,000 | 640 |
| Balances as at 31/12/2022 | 34,250,000 | 79,735 | 917,928 | 2,137 |
| Changes during the year | 0 | 0 | 135,000 | 314 |
| Balances as at 31/12/2023 | 34,250,000 | 79,735 | 1,052,928 | 2,451 |
| 31/12/2023 | 31/12/2022 | |
| Amounts recognised in the balance sheet | ||
| “Defined benefit" plan1 | ||
| Present value of the pension obligations | 8,639 | 9,468 |
| Amount not recognised as asset | 0 | 0 |
| Fair value of the assets | −8,075 | −7,744 |
| Net present value of the pension obligations | 564 | 1,724 |
| “Defined contributions" plan | ||
| Present value of the pension obligations | 4,728 | 4,195 |
| Amount not recognised as asset | 0 | 0 |
| Fair value of the assets | −4,617 | −4,103 |
| Net present value of the pension obligations | 111 | 92 |
| “Cash balance" plan | ||
| Present value of the pension obligations | 8,495 | 7,335 |
| Amount not recognised as asset | 181 | 0 |
| Fair value of the assets | −8,676 | −6,916 |
| Net present value of the pension obligations | 0 | 419 |
| Total of the plans | ||
| Present value of the pension obligations | 21,862 | 20,998 |
| Amount not recognised as asset | 181 | 0 |
| Fair value of the assets | −21,368 | −18,763 |
| Net present value of the pension obligations | 675 | 2,235 |
| Fair value of the assets | 0 | 0 |
| Heritage collective investment fund | 10,022 | 8,234 |
| Assets managed by the insurer | 11,346 | 10,529 |
| Fair value of the assets | 21,368 | 18,763 |
| Movements of the liabilities during the year | ||
| Net liabilities at the beginning of the year | 2,235 | 4,398 |
| Amount recognised in equity | −661 | −2,457 |
| Net income or expense recognised in the income statement | 1,380 | 1,646 |
| Contributions paid | −2,279 | −1,352 |
| Amount recognised at the end of the year | 675 | 2,235 |
| Pension cost recognised in the income statement | ||
| Current service cost | −1,314 | −1,603 |
| Net interest on pension obligations | −52 | −32 |
| Interest income | 0 | 0 |
| Administration costs | −14 | −11 |
| Reversal of past service costs | 0 | 0 |
| Recognised actuarial gains (-) / losses (+) | 0 | 0 |
| Net expense | −1,380 | −1,646 |
| 31/12/2023 | 31/12/2022 | |
| Main actuarial assumptions at the end of the year | ||
| Discount rate1 | ||
| “Defined benefit" plans | ||
| - Old plan | 4.10% | 3.65% |
| - New plan | 4.25% | 3.70% |
| “Defined contributions" plans | ||
| - Old plan | 4.10% | 3.65% |
| - New plan | 4.15% | 3.65% |
| “Cash balance" plan | 4.25% | 3.75% |
| Salary increase rate | 5.10% | 5.20% |
| Inflation rate | 2.10% | 2.20% |
| Mortality table | MR-5/FR-5 | MR-5/FR-5 |
| Change of the present value of pension benefits | ||
| Present value of benefits at the beginning of the year | 20,998 | 22,775 |
| Service cost (employer) | 1,314 | 1,603 |
| Service cost (employee) | 111 | 97 |
| Interest cost | 769 | 184 |
| Benefits paid during the year | 0 | −622 |
| Taxes on contributions paid | −270 | −161 |
| Actuarial gain (-) / loss (+) for the year2 | −1,060 | −2,878 |
| Past services cost (+) and reversal (-) | 0 | 0 |
| Present value of promised benefits at the end of the year | 21,862 | 20,998 |
| Change in fair value of the assets in the plans | ||
| Fair value of the assets in the plans at the beginning of year | 18,763 | 18,377 |
| Benefits paid during the year | 0 | −622 |
| Contributions received during the year (employer) | 2,281 | 1,352 |
| Contributions received during the year (employee) | 111 | 97 |
| Interest income | 717 | 152 |
| Taxes on contributions paid | −270 | −161 |
| Administration costs | −13 | −11 |
| Return in excess of interest income | −160 | −560 |
| Actuarial gain (+) / loss (-) related to experience adjustments | −61 | 139 |
| Present value of the assets in the plans at the end of the year | 21,368 | 18,763 |
| Personnel costs | 21,184 | 21,866 |
| Average number of employees | ||
| Employees | 22 | 21 |
| Management staff | 27 | 26 |
| 49 | 47 |
| 31/12/2023 | 31/12/2022 | |
| Bonds issued | 696,289 | 695,507 |
| Non-current financial liabilities | 696,289 | 695,507 |
| 31/12/2023 | 31/12/2022 | |
| Bank loans | 0 | - |
| Payables to subsidiaries | 55,980 | 175,634 |
| Trade payables | 1,398 | 1,373 |
| Wage and social security payables | 1,646 | 5,328 |
| Current financial liabilities3 | 2,109 | 2,010 |
| Other miscellaneous liabilities | 162 | 687 |
| Dividends relating to previous years | 868 | 875 |
| Miscellaneous taxes | 322 | 774 |
| Financial liabilities, trade and other current payables | 62,485 | 186,681 |
| 31/12/2023 | 31/12/2022 | |
| Receivables from subsidiaries1 | 495,153 | 823,998 |
| Debts to subsidiaries2 | −55,980 | −175,634 |
| Receivables from and debts to subsidiaries | 439,173 | 648,364 |
| 2023 | 2022 | |
| Interest on non-current assets | 392 | 35 |
| Interest on receivables from subsidiaries3 | 23,533 | 8,588 |
| Interest on current assets | 5,673 | 1,234 |
| Interest on debts to subsidiaries | −850 | −174 |
| Interest to banks | −10 | −226 |
| Interest on other liabilitie4 | −7,782 | −7,783 |
| Interest income and expenses | 20,956 | 1,674 |
| 2023 | 2022 | |
| Investments | ||
| Results realised upon transfers | 67,761 | 1,270 |
| Capital gains | 67,891 | 1,270 |
| Capital losses | −130 | 0 |
| Unrealised results | −541,138 | −1,879,321 |
| Capital gains | 209,934 | 95,883 |
| Capital losses | −751,072 | −1,975,204 |
| Total investments | −473,377 | −1,878,051 |
| Receivables | ||
| Results realised upon transfers | 0 | 0 |
| Capital gains | 0 | 0 |
| Capital losses | 0 | 0 |
| Unrealised results | −14,706 | 0 |
| Capital gains | 0 | 0 |
| Capital losses | −14,706 | 0 |
| Total receivables | −14,706 | 0 |
| Net result of the investment portfolio | −488,083 | −1,878,051 |
| 2023 | 2022 | |
| Foreign exchange results | 141 | 550 |
| Results on other current assets | 20,448 | −6,796 |
| Other financial results | 20,589 | −6,246 |
| 2023 | 2022 | |
| Other financial expenses | −2,358 | −2,025 |
| Services and other goods | −11,652 | −14,359 |
| Remuneration, social security charges and pensions | −21,184 | −21,868 |
| Miscellaneous | −5,416 | −7,014 |
| Other expenses | −40,610 | −45,266 |
| INCOME TAXES | 2023 | 2022 |
| Current tax expense (+) / income (-) | 8 | 8 |
| Deferred tax expense (+) / income (-) | 0 | −1,564 |
| 8 | −1,556 | |
| Reconciliation between current tax expense (+) / income (-) | ||
| and accounting profit | ||
| Accounting profit before taxes | −104,259 | −1,873,082 |
| Taxes calculated at 25% | 0 | 0 |
| Impact of different tax rates used in other countries | 0 | 0 |
| Impact of tax exemption of net unrealized capital gains on | 79,472 | −59,381 |
| the portfolio under Investment Entity status | ||
| Impact of tax exemption of capital gains and reversals of | 13,972 | 64,078 |
| impairments and non-deductibility of capital losses and | ||
| impairments on investments | ||
| Impact of the exemption of dividends received | −93,855 | −5,830 |
| Impact of tax adjustments relating to prior years | 0 | 0 |
| Other tax adjustments (disallowed expenses) | 419 | 1,141 |
| Deferred tax expense (+) / income (-) | 0 | −1,564 |
| Income tax expense (+) / income (-) | 8 | −1,556 |
| Taxes on items recognised in equity | 0 | 0 |
| Deferred tax expense (+) / income (-) relating to the capital | 0 | −1,331 |
| gain on the sale of the "Rue de Naples" building |
| ASSETS | LIABILITIES | |||
| DEFERRED TAX ASSETS AND LIABILITIES | 31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 |
| Tangible fixed assets | 0 | 0 | 0 | 0 |
| Unrealised gains on financial fixed assets | 0 | 0 | 0 | 0 |
| Deferred tax assets and liabilities | 0 | 0 | 0 | 0 |
| EXPENSES | INCOME | |||
| DEFERRED TAXES RECOGNISED IN THE INCOME | 2023 | 2022 | 2023 | 2022 |
| STATEMENT | ||||
| Tangible fixed assets | 0 | 0 | 0 | 1,331 |
| Unrealised gains on shares | 0 | 0 | 0 | 233 |
| Deferred tax income and expenses | 0 | 0 | 0 | 1,564 |
| OTHER TAXES | 2023 | 2022 |
| Various taxes related to tangible assets | 201 | 94 |
| Non-deductible VAT | 1,886 | 2,016 |
| Annual tax on securities accounts | 378 | 691 |
| Tax on stock exchange transactions | 19 | 14 |
| Other taxes | 93 | 141 |
| 31/12/2023 | 31/12/2022 | ||||
| FOREIGN | EUR | FOREIGN | EUR | ||
| CURRENCY | CURRENCY | ||||
| Investment portfolio, uncalled | EUR | 121,520 | 91,499 | ||
| committed amounts 1 | |||||
| CAD | 154 | 105 | 190 | 132 | |
| USD | 1,333,461 | 1,206,753 | 1,315,795 | 1,233,635 | |
| GBP | 15,703 | 18,069 | 15,300 | 17,250 | |
| DKK | 1,119,487 | 150,208 | 0 | 0 | |
| 1,496,655 | 1,342,516 | ||||
| Obtained credit lines | 1,125,000 | 925,000 | |||
| Used amount | 0 | 0 | |||
| Unused amount | 1,125,000 | 925,000 | |||
| Credit lines granted to the | 965,000 | 765,000 | |||
| investment subsidiaries | |||||
| Used amount | 266,549 | 420,537 | |||
| Unused amount | 698,451 | 344,463 | |||
| ASSETS AND LIABILITIES | 31/12/2023 | 31/12/2022 |
| Long-term receivables from non-consolidated related companies | 0 | 0 |
| Short-term receivables from non-consolidated related companies | 495,153 | 823,998 |
| Payables to non-consolidated related companies | −55,980 | −175,634 |
| RESULTS FROM RELATED PARTY TRANSACTIONS | 2023 | 2022 |
| Dividends received from non-consolidated related companies | 360,000 | 30,242 |
| Dividends received from associated companies | 8,686 | 6,621 |
| Interest received from non-consolidated related companies | 23,533 | 8,588 |
| Interest paid to non-consolidated related companies | −850 | −175 |
| Services provided to non-consolidated related companies | 2,792 | 5,416 |
| Services received from non-consolidated related companies | −641 | −845 |
| Compensation of key executives1 | ||
| Gross fixed compensation | 3,271 | 2,908 |
| Gross variable compensation | 27 | 24 |
| Director's fees | 2,176 | 2,115 |
| Group insurance, hospitalisation and healthcare | 784 | 709 |
| Share-based payment expenses | 5,296 | 3,797 |
| Data related to significant off-market transactions between | Nihil | Nihil |
| related parties |
| NUMBER OF SHARES | % OWNERSHIP | |
| Union Financière Boël SA | 7,676,729 | 22.41% |
| Société de Participations Industrielles SA | 8,486,320 | 24.78% |
| Mobilière et Immobilière du Centre SA | 2,535,968 | 7.40% |
| Sub-total of the reference Shareholder | 18,699,017 | 54.60% |
| Sofina SA (treasury shares) | 957,928 | 2.80% |
| Total | 19,656,945 | 57.40% |
| 2023 | 2022 | |
| Audit services performed by the Auditors | 114 | 91 |
| Other audit services performed by the Auditors | 16 | 39 |
| Other non-audit services performed by the Auditors' network | 0 | 125 |
| Audit services performed by the Auditors' network | 367 | 319 |
| Tax advisory services | 0 | 0 |
| OPTIONS GRANTED | NUMBER | WEIGHTED AVERAGE |
| EXERCISE PRICE (IN EUR) | ||
| Exercisable as at 31/12/2022 | 198,050 | 147.89 |
| Outstanding as at 01/01/2023 | 651,900 | 248.11 |
| Granted 1 during the year | 203,500 | 209.94 |
| Exercised during the year | −15,000 | 128.55 |
| Renounced during the year | 0 | 0.00 |
| Expired during the year | 0 | 0.00 |
| Outstanding as at 31/12/2023 | 840,400 | 241.00 |
| Exercisable as at 31/12/2023 | 307,800 | 168.65 |
| RANGE OF EXERCISE PRICE OF THE OPTIONS | NUMBER | WEIGHTED AVERAGE |
| GRANTED | EXERCISE PRICE (IN EUR) | |
| 50 EUR to 100 EUR | 11,600 | 85.96 |
| 101 EUR to 150 EUR | 72,950 | 125.79 |
| 151 EUR to 200 EUR | 223,250 | 186.96 |
| 200 EUR to 250 EUR | 336,050 | 222.81 |
| 350 EUR to 400 EUR | 196,550 | 385.40 |
| Options outstanding as at 31/12/2023 | 840,400 |
| YEAR | UNDERLYING | DIVIDEND YIELD | RISK-FREE | EXPECTED | TIME TO |
| SHARE PRICE | INTEREST RATE | VOLATILITY | MATURITY | ||
| (IN EUR) | (IN YEARS) | ||||
| 2023 | 209.94 | 1.54% | 2.44% | 25.21% | 6.5 |
| CORPORATE RIGHTS HELD | CORPORATE RIGHTS HELD | ||||
| NAME AND HEADQUARTERS | LINK | NUMBER OF | % OWNERSHIP AS | NUMBER OF SHARES | % OWNERSHIP |
| SHARES | AT 31/12/2023 | AS AT 31/12/2022 | |||
| A. INVESTMENT SUBSIDIARIES - AT FAIR VALUE | |||||
| Global Education Holding SA | Indirect | 277,262 | 82.01 | 277,262 | 82.01 |
| 12, rue Léon Laval - LU-3372 Leudelange | |||||
| Sofina Asia Private Ltd. | Direct | 615,000 | 100 | 375,000 | 100 |
| 108 Amoy Street # 03-01 - SG-069928 Singapore | |||||
| Sofina Capital SA | Direct | 5,872,576 | 100 | 5,872,576 | 100 |
| 12, rue Léon Laval - LU-3372 Leudelange | |||||
| Sofina Global SA SIF | Indirect | 17,500,000 | 100 | 17,500,000 | 100 |
| 12, rue Léon Laval - LU-3372 Leudelange | |||||
| Sofina Partners SA | Indirect | 46,668,777 | 100 | 46,668,777 | 100 |
| 12, rue Léon Laval - LU-3372 Leudelange | |||||
| Sofina Private Equity SA SICAR | Indirect | 5,910,000 | 100 | 5,910,000 | 100 |
| 12, rue Léon Laval - LU-3372 Leudelange | |||||
| Sofina US, LLC | Direct | 802,000 | 100 | 802,000 | 100 |
| 160 Federal Street, 9th floor - MA 02110 Boston - USA | |||||
| Sofina Ventures SA | Direct | 11,709 | 100 | 11,709 | 100 |
| 29, rue de l'Industrie - 1040 Brussels | |||||
| Company number 0423 386 786 |
| B. ASSOCIATED COMPANIES - AT FAIR VALUE | |||||
| Biotech Dental | Direct | 0 | 0.00 | 6,154,900 | 24.75 |
| 305, Allées de Craponne - 13300 Salon-de-Provence - France | |||||
| Cambridge Associates | Indirect | 24,242 | 23.68 | 24,242 | 23.64 |
| 125 High Street - MA 02110 Boston - USA | |||||
| Drylock Technologies | Direct | 169,782,750 | 25.00 | 150,000,000 | 25.64 |
| Spinnerijstraat 12- 9240 Zele | |||||
| Company number 0479 766 057 | |||||
| Green E Origin | Indirect | 279,851 | 24.51 | 0 | 0.00 |
| 4, rue du Fort Wallis - LU-2714 Luxembourg | |||||
| Groupe Petit Forestier | Direct | 976,838 | 33.62 | 1,244,172 | 43.39 |
| 11, route de Tremblay - 93420 Villepinte - France | |||||
| MXP Prime Platform (SellerX) | Indirect | 1,284,209 | 26.09 | 6,604 | 7.89 |
| Jägerstraße 41 - 10117 Berlin - Germany | |||||
| Nuxe International | Indirect | 193,261,167 | 49.00 | 193,261,167 | 49.00 |
| 127, rue d'Aguesseau - 92100 Boulogne-Billancourt - France | |||||
| Polygone | Direct | 221,076 | 20.96 | 221,076 | 20.96 |
| 59, Quai Rambaud - 69002 Lyon - France |
| 31/12/2023 | 31/12/2022 | |
| Closing rate | 1 EUR = | 1 EUR = |
| USD | 1.1050 | 1.0666 |
| GBP | 0.8691 | 0.8869 |
| CHF | 0.9260 | 0.9847 |
| SGD | 1.4591 | 1.4300 |
| CAD | 1.4642 | 1.4440 |
| INR | 91.9045 | 88.1710 |
| CNY | 7.8509 | n/a |
| DKK | 7.4529 | n/a |