VINCI CONSTRUCTION GRANDS PROJETS Germany

Ernst-Augustin-Straße 2, 12489 Berlin, DEU

Stammdaten

Register
Amtsgericht Charlottenburg (Berlin) HRB 248869
Eingetragen
12.1.2023
Branche
BeteiligungsgesellschaftenBauträger für andere Gebäude und BauwerkeManagementtätigkeiten von sonstigen Holdinggesellschaften
Gegenstand
Gegenstand der Zweigniederlassung: Prüfung und Durchführung aller großen Industrie-, Handels-, Finanz-, Mobilien- und Immobilienprojekte; Erwerb und Verwaltung aller Arten von Wertpapieren, Beteiligungen an allen französischen oder nicht-französischen Gesellschaften und Handels-, Industrie-, Finanz-, Mobilien- und Immobilienunternehmen durch Gründung neuer Gesellschaften, Einlage, Zeichnung oder Kauf von Wertpapieren oder Gesellschaftsrechten, Fusion, Beteiligungsgesellschaften oder auf anderem Wege.

Finanzübersicht

Historie

Keine Bekanntmachungen für diesen Filter verfügbar

Management

NameRolle
Patrick Kadri
seit 12.1.2023
Vorsitzender des Vorstands

Konzern- und Jahresabschlüsse

VINCI CONSTRUCTION GRANDS PROJETS Germany

Berlin

Befreiender Jahresabschluss zum Geschäftsjahr vom 01.01.2023 bis zum 31.12.2023

VINCI CONSTRUCTION GRANDS PROJETS
Nanterre/Frankreich

Translated from the French

Statutory auditors' report on the annual financial statements (Financial year ended 31 December 2023)

[Stamp: CERTIFICATION OF SIGNATURE

Anne-Sophie AGUESSY, Esq.

Notary in RUEIL-MALMAISON (92)

ONLY certify that the signature affixed opposite is that of M. BENDAVID.

The notary certifies neither the validity nor the effectiveness of this document, nor even the legal capacity of the signatory to sign this document.

Certified true copy

 

RUEIL-MALMAISON (Hauts-de-Seine), 29/03/2024

Seal: Anne-Sophie AGUESSY, Esq., Notary in partnership

To the sole shareholder

VINCI CONSTRUCTION GRANDS PROJETS

1973 boulevard de la Défense 92000 NANTERRE

Opinion

In performance of the assignment entrusted to us by the sole shareholder's decision, we have audited the annual financial statements of VINCI CONSTRUCTION GRANDS PROJETS for the period ended 31 December 2023, as attached to this report.

We hereby certify that, under the accounting policies generally accepted in France, these annual financial statements are consistent and provide a true and fair presentation of the company's operating results for the prior financial year and of its financial position and assets as at balance sheet date of the period under review.

Basis of our opinion

Terms of reference

We conducted our audit in accordance with the standards of professional practice that apply in France. We consider that the elements we have gathered are adequate and appropriate to provide a basis for our opinion.

The responsibilities incumbent upon us with regard to these standards are stated in the section of this report entitled "Responsibilities of the statutory auditors relating to audit of the annual financial statements".

Independence

We have performed our audit mission in compliance with the independence rules set down by the Commercial Code and the code of ethics of the statutory auditor's profession for the period from 1 January 2023 to the issue date of our report.

Justification of our assessments

Pursuant to the provisions of Articles L.821-53 and R.821-180 of the Commercial Code pertaining to the justification of our assessments, we notify you of the following assessments which, in our professional judgement, have been the most significant with regard to audit of the period's financial statements.

The resultant assessments therefore fall within the scope of the audit of the annual financial statements as a whole, and of the formation of our opinion as expressed above. We express no opinion on the elements of these annual financial statements taken in isolation.

The company VINCI Construction Grands Projets uses estimates based on the information available at the time the annual financial statements were being prepared. In particular, these estimates concern:

Construction contracts: your company applies the percentage-of-completion method to record project revenue and income, as presented in Note 1-1. We have verified the correct application of this method by reviewing management data by project and through implementation of audit procedures for large contracts.

Operating provisions: your company constitutes provisions to cover risks relating to its business activities (including losses on completion), as presented in Notes 1-1 and 1-11. Our assessment of these provisions is based on a review of the risks identified and on the associated estimates and calculations.

Specific verifications

In line with the professional accounting standards applicable in France, we have also performed specific verifications as stipulated in applicable laws and regulations.

We have no observations to make regarding fair presentation and consistency with the annual financial statements of the information provided in the president's management report or in other documents on the financial situation and annual financial statements submitted to the sole shareholder.

We certify that information relating to payment periods as set out in Article D.441-6 of the Commercial Code is accurate and also consistent with the annual financial statements.

Responsibilities of the management and of persons performing corporate governance in relation to the annual financial statements

The management is required to prepare annual financial statements that provide a true and fair view in accordance with French accounting rules and principles and to implement a system of internal control it deems to be necessary for the preparation of annual financial statements devoid of significant misstatements, whether resulting from fraud or error.

During the preparation of the annual financial statements, the management must assess the company's ability to continue its operations, to present in such statements any necessary information on the company's status as a going concern and to apply the accounting convention of going concern, unless it is being planned to liquidate the company or discontinue its activities.

The annual financial statements have been approved by the president.

Responsibilities of the statutory auditors relating to audit of the annual financial statements

It is our responsibility to prepare a report on the annual financial statements. Our objective is to obtain reasonable assurance that the financial statements as a whole do not include any significant misstatements. Reasonable assurance corresponds to a high level of assurance, yet cannot guarantee that an audit performed in compliance with professional standards will systematically detect all significant misstatements. Misstatements can result from fraud or error, and are considered to be significant where it can reasonably be expected that, when taken individually or collectively, they could influence the economic decisions of the users of the financial statements.

As set out in Article L.821-55 of the Commercial Code, our mission to certify the financial statements does not constitute a guarantee of the viability of your company or of the quality of its management.

As part of an audit performed in compliance with the professional standards applicable in France, the statutory auditor uses its professional judgement throughout the audit. Moreover:

The statutory auditor identifies and assesses the risks of the annual financial statements containing significant misstatements, whether resulting from fraud or error, defines and implements audit procedures based on such risks and collects information it considers to be sufficient and appropriate in order to support its opinion. The risk of non-detection of a significant misstatement resulting from fraud is greater than that of a significant misstatement resulting from error, since fraud can imply collusion, falsification, deliberate omission, false declaration or the circumvention of internal control;

The statutory auditor reviews the system of internal control pertinent to the audit in order to define audit procedures that are appropriate for the situation, not in order to express an opinion on the effectiveness of internal control;

The statutory auditor assesses the appropriate nature of the selected accounting methods and the reasonable nature of the accounting estimates made by the management, as well as of related information provided in the annual financial statements;

The statutory auditor assesses the appropriate nature of the management's application of the accounting convention on going concern and, based on the information collected, the existence or otherwise of any significant uncertainty relating to events or circumstances that could undermine the company's ability to continue its operations. Such assessments are based on the information collected up to the date of its report, it being specified, however, that subsequent circumstances or events could undermine the company's status as a going concern. The statutory auditor identifies the existence of any significant uncertainty, it draws the attention of the report's readers to the information provided in the annual financial statements regarding such uncertainty or, if the information is not provided or is not relevant, it issues a qualified opinion or refuses to issue an opinion;

The statutory auditor assesses the overall presentation of the annual financial statements and determines whether or not they reflect the underlying operations and events such that a true and fair view is provided.

 

Done in Neuilly-sur-seine and Paris La Défense, on 28 February 2024

The statutory auditors

PricewaterhouseCoopers Audit

Jean-Romain Bardoz

DELOITTE ET ASSOCIES

Amnon Bendavid

KPMG Audit

Karine Dupré

BALANCE SHEET AT 31 DECEMBER 2023

FINANCIAL YEAR 2023 FINANCIAL YEAR 2022
ASSETS Gross amount Depreciation and provisions Net amount Net amount
SUBSCRIBED CAPITAL, UNCALLED
INTANGIBLE ASSETS
Set-up costs
Other intangible assets 15,527,059.51 10,589,377.36 4,937,682.15 6,839,032.77
Intangible assets under construction
Sub-total 15,527,059.51 10,589,377.36 4,937,682.15 6,839,032.77
TANGIBLE ASSETS
Land
Buildings
Equipment and tools 166,058,590.97 89,094,300.09 76,964,290.88 29,948,565.66
Transport equipment 19,233,965.40 4,817,836.52 14,416,128.88 6,037,668.10
Other tangible assets 13,586,933.84 9,426,813.71 4,160,120.13 5,703,990.06
Down payments on tangible assets 12,356,057.24 12,356,057.24 2,466,788.53
Tangible assets under construction 74,982,583.46 74,982,583.46 69,281,560.57
Sub-total 286,218,130.91 103,338,950.32 182,879,180.59 113,438,572.92
FINANCIAL ASSETS
Equity investments 31,496,487.40 27,974,356.54 3,522,130.86 3,877,173.29
Receivables related to equity investmentsinvestments 3,989.95 3,989.95 4,041.09
Other equity investments 374,297.18 281,138.63 93,158.55 98,921.81
Loans 238,897.18 97,288.09 141,609.09 172,638.04
Other financial assets 3,686,148.92 3,686,148.92 2,483,995.22
Sub-total 35,799,820.63 28,352,783.26 7.447.037,37 6,636,769.45
TOTAL 337.545.011,05 142.281.110,94 195.263.900,11 126,914,375.14
STOCKS AND WIP
Stocks 45,536,578.09 922,284.45 44,614,293.64 18,700,025.07
Work in progress
Sub-total 45,536,578.09 922,284.45 44,614,293.64 18,700,025.07
OPERATING RECEIVABLES
Down payments paid on orders 141,286,180.97 7,648,054.83 133,638,126.14 103,075,211.20
Accounts receivable and related accountsaccounts 697,578,213.99 32,574,583.30 665,003,630.69 512,714,427.53
Personnel and related accounts 693,364.19 693,364.19 469,604.06
Social bodies 206,161.23 206,161.23 1,035,380.16
Government and public bodies 104,460,863.74 589,277.89 103,871,585.85 127,556,849.15
Group and associated companies 116,469,026.63 141,367.49 116,327,659.14 89,034,113.07
Other receivables 143,764,728.72 57,900,000.00 85,864,728.72 80,834,651.70
Sub-total 1,204,458,539.47 98,853,283.51 1,105,605,255.96 914,720,236.87
FINANCIAL ACCOUNTS
Marketable securities 3,793,701.32 3,793,701.32 226,020.11
Group cash and current accounts 279,003,796.84 169,881,049.44 109,122,747.40 192,615,884.61
Banks and term deposits 322,574,768.78 322,574,768.78 297,469,385.04
Cash 108.099,53 108,099.53 134,618.28
Sub-total 605,480,366.47 169,881,049.44 435,599,317.03 490,445,908.04
PREPAID EXPENSES 30,233,216.77 30,233,216.77 43,445,633.50
TOTAL 1,885,708,700.80 269,656,617.40 1,616,052,083.40 1,467,311,803.48
EXPENSES TO BE SPREAD OUT PERIODS VER MULTIPLE 76,119.56 76,119.56
BOND REDEMPTION PREMIUMS
TRANSLATION DIFFERENCES 75,958.01 75,958.01 61,531.94
TOTAL ASSETS 2.223,405,789.42 411,937,728.34 1,811,468,061.08 1,594,287,710.56
LIABILITIES FINANCIAL YEAR 2023 FINANCIAL YEAR 2022
CAPITAL 100,000,005.00 100,000,005.00
Share premiums
Consolidation report
Reserves
Legal 10,000,000.50 10,000,000.50
Regulated
Other
Retained earnings (35,885,218.64) (677,433.27)
Pre-result net position 74,114,786.86 109,322,572.23
Interim dividends
RESULT FOR THE PERIOD 113,910,374.72 58,702,615.04
Sub-total 188,025,161.58 168,025,187.27
INVESTMENT GRANTS REGULATED
PROVISIONS 6,175.74 18,541.17
TOTAL 188,031,337.32 168,043,728.44
PROVISIONS FOR LIABILITIES & CHARGES AND 256,955,924.94 248,655,383.12
ASSETS MANAGED UNDER CONCESSION
FINANCIAL LIABILITIES
Bonds
Borrowings with credit inst. 14,569,232.35 13,169,500.58
Bank credit balances 7,972,617.06 6,096,357.16
Other financial liabilities
Receivables related to investments 81,670.71 8,662.02
Group cash and current accounts 25,204,057.92 9,226,843.69
Sub-total 47,827,578.04 28,501,363.45
PREPAYMENTS AND ADVANCES RECEIVED ON
ORDERS 377,708,541.32 247,088,440.06
OPERATING LIABILITIES
Accounts payable and related accounts 544,885,126.23 484,987,237.74
Personnel and related accounts 44,804,782.27 29,366,396.30
Social bodies 11,348,514.88 18,136,430.26
Gov. and public bodies excl. corporation tax 104,020,560.14 115,067,205.73
Group and associated companies 82,234,908.20 71,875,537.46
Other liabilities 108,999,637.29 82,953,105.79
Sub-total 896,293,529.01 802,385,913.28
MISCELLANEOUS LIABILITIES
On fixed assets 3,860,718.08 3,836,432.64
Income tax
Other
Sub-total 3,860,718.08 3,836,432.64
ACCRUED INCOME 40,574,500.79 95,284,659.11
TRANSLATION DIFFERENCES 1,623,220,792.18 1,425,752,191.66
TOTAL
TRANSLATION DIFFERENCES 215,931.58 491,790.46
TOTAL LIABILITIES 1,811,468,061.08 1,594,287,710.56

INCOME STATEMENT FOR THE PERIOD FROM 01.01.2023 TO 31.12.2023

FINANCIAL YEAR 2023 FINANCIAL YEAR 2022
Amount Sub-totals Amount
OPERATING REVENUE
Sale of merchandise
Production sold : Goods 1,935,285,944.82 1,691,509,736.69
: Services 411,198,287.25 364,510,928.35
Net revenue 2,346,484,232.07 2,056,020,665.04
Inventoried production (Change in stocks of semi-finished products and finished products).
Capitalised production
Operating grants 249,444.00
Depreciation and provision reversals 66,816,024.49 39,319,992.86
Transferred charges 187,366,071.18 136,158,998.42
Partial net income on long-term operations
Other revenue 48,703,694.84 57,611,428.12
I - Total operating revenue 2,649,619,466.58 2,289,111,084.44
OPERATING EXPENSES
Purchases of goods (inc. customs duties)
Change in inventory (goods)
Purchases of raw materials and other supplies 344,092,565.55 286,959,871.35
Change in inventory (raw materials, supplies) 46,967.84 (4,571,432.58)
Leases: - Equipment
- Real estate
Other purchases and external charges 1,531,243,479.28 1,359,463,284.39
Taxes and similar payments 25,471,518.51 25,750,918.26
Salaries and wages 406,961,338.42 339,475,027.39
Social security charges 69,432,667.21 51,037,413.06
Operating allowances
On fixed assets : depreciation 34,052,188.12 42,295,093.09
: provisions 2,020,998.83 3,983,146.14
On current assets : impairment
: provisions 17,739,399.74 30,318,914.95
For liabilities and charges: impairment
: provisions 62,931,149.93 51,495,758.09
Other charges 36,881,213.76 21,344,214.55
II - Total operating expenses 2,530,873,487.19 2,207,552,208.69
JOINT VENTURES
III - Profit allocated or loss transferred (1,563,062.28) 1,026,062.06
IV - Loss incurred or profit transferred 14,488,909.41 6,193,996.96
1 - GROSS OPERATING RESULT (I-II+III-IV) 102,694,007.70 76,390,940.85
FINANCIAL INCOME
Group financial income 24,897,970.77 6,946,804.88
Financial income from investments 404,058.52 1,491,818.84
Other marketable securities and receivables on assets
Other interest and similar income 2,589,582.16 81,268.74
Reversals of provisions 43,902,444.68 35,057,003.76
Transferred charges
Positive translation differences 783,822.35 3,290,518.12
Net proceeds on the sale of marketable securities
V - TOTAL FINANCIAL INCOME 72,577,878.48 46,867,414.34
FINANCIAL EXPENSES
Group financial expenses 664,566.18 88,259.02
Impairment and provisions on financial items 19,966,753.58 58,674,958.77
Interest and similar charges 3,857,715.23 3,880,310.44
Negative translation differences 2,718,907.46 1,856,891.12
Other financial expenses 10,615,745.31
Net proceeds on the sale of marketable securities
VI - TOTAL FINANCIAL CHARGES 37,823,687.76 64,500,419.35
2 - FINANCIAL RESULT (V-VI) 34,754,190.72 (17,633,005.01)
3 - CURRENT RESULT BEFORE TAX (I-II+III-IV+V-VI) 137,448,198.42 58,757,935.84
EXTRAORDINARY RESULT
Extraordinary result from management operations 19,424.77 376,108.53
Extraordinary result from capital transactions 5,061,169.31 2,667,915.49
Reversals of provisions 5,590,051.05 14,976,113.88
Transferred charges
VII - TOTAL EXTRAORDINARY REVENUE 10,670,645.13 18,020,137.90
EXTRAORDINARY EXPENSES
Extraordinary charges on management operations 271,006.93 903,863.71
Extraordinary charges on equity transactions 4,871,263.67 1,688,978.80
Extraordinary deprecation and provisions 7,425,510.36 8,414,769.75
VIII - TOTAL EXTRAORDINARY EXPENSES 12,567,780.96 11,007,612.26
4 - EXTRAORDINARY RESULT (VII-VIII) (1,897,135.83) 7,012,525.64
IX - EMPLOYEE PROFIT-SHARING IN THE PROCEEDS OF EXPANSION
X - INCOME TAX (21,640,687.87) (7,067,846.44)
TOTAL REVENUE (I+III+V+VII) 2,731,304,927.91 2,355,024,698.74
TOTAL EXPENSES (II+IV+VI+VIII+IX+X) 2,617,394,553.19 2,296,322,083.70
5 - PROFIT OR LOSS (Total revenue - Total expenses) 113,910,374.72 58,702,615.04

Notes to the 2023 annual financial statements

1 ACCOUNTING PRINCIPLES

2 INTANGIBLE AND TANGIBLE ASSETS (gross values)

3 DEPRECIATION SCHEDULES

4 FINANCIAL ASSETS (gross values)

5 PROVISIONS FOR DEPRECIATION OF ASSET ITEMS

6 SCHEDULE OF RECEIVABLES

7 ACCRUALS AND PREPAID EXPENSES

8 ACCRUED INCOME

9 SHAREHOLDERS' EQUITY

10 PROVISIONS FOR LIABILITIES AND CHARGES

11 ACCRUED EXPENSES

12 SCHEDULE OF LIABILITIES

13 REVENUE BREAKDOWN

14 FINANCIAL RESULT

15 EXTRAORDINARY RESULT

16 EXECUTIVE COMPENSATION

17 HEADCOUNT

18 IDENTITY OF THE CONSOLIDATING ENTITY

19 OFF-BALANCE SHEET COMMITMENTS

20 PENSION COMMITMENTS AND SIMILAR BENEFITS

21 MISCELLANEOUS INFORMATION

22 TABLE OF SUBSIDIARIES AND AFFILIATES

1 ACCOUNTING PRINCIPLES

The financial statements as at 31 December 2023 have been prepared in accordance with the general conventions set out in the French general chart of accounts (PCG), as provided for in ANC Regulation no. 2017-03. All figures contained in the notes are expressed in euros.

CONSTRUCTION CONTRACTS

The company recognises the results of long-term contracts using the percentage-of-completion method, as defined in CRC opinion no. 99-08. Percentage of completion is generally established in line with the rate of physical completion.

Client claims yet to be accepted are not recognised.

Should any forecast on contract completion produce a negative result, a provision for loss on completion is constituted while taking into account any additional revenue or claim rights, estimated in a reasonable manner.

Losses on completion are calculated based on the forecast budget of each project. In terms of expenses, such budgets include all specific direct and indirect charges, constituting the notion of semi-net margin. Such charges cover the taxes specific to the project, notably taxes on income generated abroad and the CET territorial economic contribution in France.

They do not cover the head office charges of 2%.

In terms of revenue, all proceeds guaranteed on completion are included in addition to supplementary works, price reviews and any claim rights that may be reasonably anticipated.

Regarding projects carried out abroad, the budgets have been established in the different currencies of the local markets and, for the remainder to be completed, have been converted at a provisional exchange rate, which may differ from the conversion rate adopted for recognition in the accounts as at 31 December of the projects in question.

RECOGNITION OF AFFILIATES

The company recognises its share of the assets controlled, of the liabilities incurred and of the revenue and expenses of operational affiliated companies, whether or not it is the manager of such entities.

The items Profit allocated and Loss incurred include the share of the results generated by SNCs (partnerships) and GIEs (economic interest groups) in which VINCI Construction Grands Projets has an equity stake.

EQUITY SECURITIES

Equity securities are recognised in the balance sheet at acquisition cost. In accordance with CRC regulation no. 2004-06 on asset definition and recognition, such costs include costs relating to the acquisition. A provision for depreciation is applied should the value in use fall below book value.

The value in use of equity securities is based on the equity stake in the company in question, where applicable adjusted for the company's development perspectives and potential asset appreciation.

ESTABLISHMENTS ABROAD

The accounts of foreign establishments are kept in local currency.

The rates used to produce the annual financial statements are the closing rate for the balance sheet and the average rate for the income statement, where any difference is recorded in translation differences.

ASSET DEPRECIATION

Fixed assets are recognised at acquisition cost and depreciated over their lifetime.

Asset lifetimes:

- Goodwill = 20 years
- Software = 3 years
- Buildings = 20 to 30 years
- Fixtures and fittings = 5 to 10 years
- Equipment and tools = 3 to 10 years

The company applies the provisions of CNC opinion no. 2004-06 on asset definition, recognition and valuation.

STOCKS

Stocks are valued using the FIFO method.

The gross value of goods and supplies includes the purchase price and related costs.

RECEIVABLES

Receivables are recognised at nominal value.

A provision for depreciation is constituted based on a case-by-case assessment of the non-collection risk at balance sheet date.

RECEIVABLES AND PAYABLES IN FOREIGN CURRENCY (non-eurozone)

Receivables and payables denominated in foreign currency are valued at the closing rate of the period or at the relevant hedge rate. Any differences resulting from such conversions are recorded in the balance sheet under Translation differences. Unrealised losses are covered by a provision for liabilities unless provided for otherwise in the chart of accounts.

PROVISIONS FOR PERSONNEL BENEFITS

The provision for long-service awards is assessed as at balance sheet date. It is calculated based on the employees present within the company at balance sheet date. It is valued in accordance with the progressive actuarial method (the projected unit credit method) in line with all long-service categories.

Pension commitments and supplementary regimes for working employees are recorded in off-balance sheet commitments.

INCOME TAX

VINCI Construction Grands Projets benefits from the tax consolidation regime as a member of the VINCI tax consolidation group.

PROVISIONS FOR LIABILITIES AND CHARGES

Provisions for liabilities and charges are constituted once the risk becomes certain or probable. They are valued in the amount corresponding to the best estimate of the outflow of resources required to extinguish the obligation arising out of the risk.

Provisions for after-sales services cover the obligations arising out of project guarantees.

MARKETABLE SECURITIES

Marketable securities are valued at acquisition cost and impaired should the acquisition cost be assessed as being higher over the long term than the latest net asset value at balance sheet date.

2 INTANGIBLE AND TANGIBLE ASSETS (gross values)

Opening balance Acquisitions Disposals Other movements Closing balance
DEVELOPMENT COSTS 1,600,000.00 1,600,000.00
GOODWILL 2,663,400.26 2,663,400.26
SOFTWARE 11,513,932.07 119,981.79 553,985.06 183,730.45 11,263,659.25
INTANGIBLE ASSETS UNDER CONSTRUCTION
Total Intangible assets 11,513,932.07 119,981.79 553,985.06 4,447,130.71 15,527,059.51
LAND
BUILDINGS
EQUIPMENT AND TOOLS 114,866,891.00 50,908,834.82 31,011,232.77 31,294,097.92 166,058,590.97
TRANSPORT EQUIPMENT 10,752,194.56 4,385,855.20 859,058.70 4,954,974.34 19,233,965.40
OTHER TANGIBLE ASSETS 13,258,821.20 775,338.92 380,801.07 (66,425.21) 13,586,933.84
TANGIBLE ASSETS UNDER CONSTRUCTION 69,281,560.57 32,873,797.97 773,026.00 (26,399,749.08) 74,982,583.46
DOWN PAYMENTS ON TANGIBLE ASSETS 2,466,788.53 9,889,268.71 12,356,057.24
Total Tangible assets 210,626,255.86 98,833,095.62 33,024,118.54 9,782,897.97 286,218,130.91
GRAND TOTAL 222,140,187.93 98,953,077.41 33,578,103.60 14,230,028.68 301,745,190.42

3 DEPRECIATION SCHEDULE

Opening balance Additions Decreases Other movements Closing balance
DEVELOPMENT COSTS 1,600,000 1,600,000
GOODWILL 2,663,400 2,663,400
SOFTWARE 4,674,899 1,834,528 291,729 108,278 6,325,977
Sub-total Intangible assets 4,674,899 1,834,528 291,729 4,371,679 10,589,377
LAND
BUILDINGS
EQUIPMENT AND TOOLS 80,486,432 29,359,091 27,126,894 3,492,264 86,210,892
TRANSPORT EQUIPMENT 4,331,397 1,401,633 810,811 (213,930) 4,708,290
OTHER ASSETS 6,927,908 1,456,936 307.091 (72,660) 8,005,094
Sub-total Tangible assets 91,745,737 32,217,660 28,244,795 3,205,674 98,924,276
GRAND TOTAL 96,420,636 34,052,188 28,536,524 7,577,352 109,513,653

4 FINANCIAL ASSETS (gross values)

Opening balance Acquisitions Disposals Other movements Closing balance
Stakes in companies of over 50% 31,721,075 202,890 (349,703) 31,168,482
Stakes in companies of between 10% and 50% 326,481 326,481
Stakes in companies of less than 10% 1,524 1,524
Total Equity Investments 32,049,081 202,890 (349,703) 31,496,487
Receivables related to equily investments 4,041 51 3,990
Other equity investments 374,297 374,297
Loans 172,638 31,029 97,288 238,897
Other financial assets 2,492,580 1,637,215 443,646 3,686,149
TOTAL FINANCIAL ASSETS 35,092,637 1,637,215 677,616 (252,415) 35,799,821

5 PROVISIONS FOR DEPRECIATION OF ASSET ITEMS

Opening balance Additions Reversals Other mvmts Closing balance
Financial assets 28,455,868 395,028 1,087,413 589,300 28,352,783
Financial accounts 144,173,925 15,406,352 19,085,256 29,386,029 169.881.049
TOTAL FINANCIAL PROVISIONS 172,629,793 15,801,380 20,172,669 29,975,329 198,233,833
Operating assets 5,441,946 2,020,999 2,947,206 (101,064) 4,414,675
Third-party accounts 108,426,998 17,739,400 39,823 (26,351,007) 99,775,568
TOTAL OPERATING PROVISIONS 113,868,944 19,760,399 2,987,029 (26,452,071) 104,190,243
GRAND TOTAL 286,498,736 35,561,779 23,159,698 3,523,258 302,424,075

6 SCHEDULE OF RECEIVABLES

Total OVER 5 YEARS OVER 1 YEAR LESS THAN 1 YEAR
Receivables related to equity investments 3,990 3,990
Loans 238,897 238,897
Other 3,686,149 3,686,149
Financial assets 3,929,036 3,929,036
Prepayments and advances 141,286,181 141,286,181
Accounts receivable & related accounts 697,578,214 32,574,583 665,003,631
Personnel and related accounts 693,364 693,364
Social bodies 206,161 206,161
Government and public bodies 104,460,864 104,460,864
Group and associated companies 116,469,027 116,469,027
Other receivables 143,764,729 143,764,729
Third-party accounts 1,204,458,539 32,574,583 1,171,883,956
Marketable securities 3,793,701 3,793,701
Group cash and current accounts 279,003,797 169,881,049 109,122,747
Bank accounts & deposits in transit 322,574,769 322,574,769
Cash 108,100 108,100
Financial accounts 605,480,366 169,881,049 435,599,317
Prepaid expenses 30,233,217 30,233,217
GRAND TOTAL 1,844,101,159 202,455,633 1,641,645,526

7 ACCRUALS AND PREPAID EXPENSES

Accruals and prepaid expenses exclusively cover elements from the operating result.

8 ACCRUED INCOME

2023 2022
Accounts receivable and related accounts 443,474,034 363,786,802
Other receivables 19,471,377 19,886,110
TOTAL 462,945,411 383,672,912

9 SHAREHOLDERS' EQUITY

Capital Share premiums Other reserves
Shareholders' equity at 31 December 2022 100,000,005 10,000,001
Allocation of prior year's earnings
Dividend distribution
Merger
Capital increase
Interim dividends
Result of the period
Shareholders' equity at 31 December 2023 100,000,005 10,000,001
Retained earnings Interim dividends Result Total
Shareholders' equity at 31 December 2022 (677,433) 58,702,615 168,025,187
Allocation of prior year's earnings 58,702,615 (58,702,615)
Dividend distribution (58,000,003) (58,000,003)
Merger (35,910,398) (35,910,398)
Capital increase
Interim dividends
Result of the period 113,910,375 113,910,375
Shareholders' equity at 31 December 2023 (35,885,219) 113,910,375 188,025,162

As at 31 December 2023, the share capital of VINCI Construction Grands Projets, composed of 6,666,667 shares each with a nominal value of €15, stands at 100 million euros.

Excluding the result for the period, shareholders' equity is impacted by the contribution premium for the morgor with Vinci Environnomont and W.M.I. - WATER. MANAGEMENT INTERNATIONAL, in the amount of -€35,910,397.51.

SHAREHOLDINGS In number of shares In %
VINCI CONSTRUCTION MAJOR PROJECTS 6,666,667 100%

10 PROVISIONS FOR LIABILITIES AND CHARGES

Opening balance Additions Unused reversals Reversals balance Other movements Closing
Guarantees given to clients 17,509,945 12,054,090 006,201 1,826,032 5,686,715 32,618,437
Litigation 9,749,368 688,897 2,517,000 1,407,341 3,095 6,517,019
Losses on completion 40,972,962 30,925,045 35,068,648 14,561,113 51,390,473
Other provisions 28,310,620 19,263,118 13,208,349 8,995,346 7,347,242 32,717,285
Operating provisions 96,542,894 62,931,150 16,531,630 47,297,366 27,598,165 123,243,214
Financial provisions 84,713,156 4,165,373 23,729,776 24,519 65,173,272
Extraordinary provisions 67,399,333 7,425,220 5,577,395 (707,719) 68,539,439
GRAND TOTAL 248,655,383 74,521,743 16,531,630 76,604,537 26,914,965 256,955,925

11 ACCRUED CHARGES

2023 2022
Accounts payable and related accounts 389,777,420 380,446,564
Tax and social security liabilities 50,915,093 24,815,189
Other liabilities 73,636,790 77,393,148
TOTAL 514,329,304 482,654,901

12 SCHEDULE OF LIABILITIES

Total Over 5 years Over 1 year Less than 1 year
Borrowings with credit inst. 14,569,232 4,341,705 10,227,527
Bank credit balances 7,972,617 7,972,617
Receivables related to investments 81,671 81,671
Group cash and current accounts 25,204,058 25,204,058
Financial Ilabilities 47,827,578 4,341,705 43,485,873
Down payments received on orders 377,708,541 377,708,541
Accounts payable and related accounts 544,885,126 544,885,126
Personnel and related accounts 44,804,782 44,804,782
Social bodies 11,348,515 11,348,515
Gov. and public bodies excl. corporation tax 104,020,560 104,020,560
Group and associated companies 82,234,908 82,234,908
Other liabilities 108,999,637 108,999,637
Operating liabilities 896,293,529 896,293,529
Liabilities on fixed assets 3,860,718 3,860,718
Income tax
Miscellaneous llabilities 3,860,718 3,860,718
Accrued income 40,574,501 40,574,501
GRAND TOTAL 1,366,264,867 4,341,705 1,361,923,162

13 BREAKDOWN OF REVENUE

2023 2022
Net revenue 2,346,484,232.07 2,056,020,665
Production sold - services 411,198,287.25 364,510,928
VCGP stake in non-managed affiliates France
VCGP stake in non-managed affiliates International
ACTIVITY 1,935,285,945 1,691,509,737
Breakdown by region
FRANCE 220,992,047 164,043,794
EUROPE 1,096,232,747 915,664,664
AFRICA 121,418,497 106,673,056
MIDDLE EAST 20,378,726 45,896,182
ASIA/OCEANIA 220,175,881 262,721,423
AMERICAS 256,088,046 196,510,618
TURNOVER 1,935,285,945 1,691,509,737

14 FINANCIAL RESULT

2023 2022
Portfolio income 404,059 1,491,819
Net financial income or expenses 12,349,526 3,059,504
Foreign exchange result (1,935,085) 1,433,627
Net financial provisions 23,935,691 (23,617,955)
TOTAL 34,754,191 (17,633,005)

15 EXTRAORDINARY RESULT

2023 2022
Disposal of tangible and intangible assets 189,906 978,937
Disposals of securities and other financial assets
Result on management operations (251,582) (527,755)
Extraordinary provisions (1,835,459) 6,561,344
TOTAL (1,897,136) 7,012,526

16 EXECUTIVE COMPENSATION

With regard to the fraction borne by the company, total compensation of executive committee members stands at 3,210,113 euros in 2023.

17 HEADCOUNT

Breakdown of average headcount 2023 2022
Executives 1,402 1,165
Supervisors and technicians 145 139
Blue collar 4,721 4,069
TOTAL 6,268 5,373

18 IDENTITY OF THE CONSOLIDATING ENTITY TEC2403077

Using the full consolidation method, the company's annual financial statements are included within the consolidated financial statements of:

VINCI

A French société anonyme with share capital of 1,473,468,325 euros

Registered office: 1973, boulevard de la Défense

92000 NANTERRE

RCS Nanterre reg. no. B 552 037 806

19 OFF-BALANCE SHEET COMMITMENTS

COMMITMENTS Personal guarantees < €7m Personal guarantees > €7m Other Total commitments given TOTAL commitments received
Bid bond 2,343,760 2,343,760
Performance guarantee 131,741,228 2,579,076,022 2,710,817,250 389,272,709
Advance payment guarantee 157,890,167 357,336,192 515,226,359 241,839,110
Retention money 86,191,837 138,474,835 224,666,671 80,764,837
Other 33,645,761 404,021,472 437,667,233 194,647,172
TOTAL COMMITMENTS ON CONTRACTS 411,812,752 3,478,908,522 3,890,721,273 906,523,828
Other
Joint and several guarantees from shareholders of partnerships 406,514 406,514
Pension commitments 17,215,000 17,215,000
TOTAL COMMITMENTS GIVEN 3,908,342,788
TOTAL COMMITMENTS RECEIVED 906,523,828

20 PENSION COMMITMENTS AND SIMILAR BENEFITS

The company has not made any particular pension or related commitments. The benefits due under the collective bargaining agreement for public works are recognised at the time of payment.

The pensions for working personnel stand at the total of €17,215,000.

They are established using the prospective actuarial method recommended under international rules, the Projected Unit Credit Method, in line with the following assumptions:

2023 2022
Discount rate 4.15% 3.75%
Inflation rate 2.00% 2.00%
Salary increase rate 3.00% 3.00%
Amortisation period of the initial actuarial liability 10 to 15 years 10 to 15 years

21 MISCELLANEOUS INFORMATION

Litigation and arbitration

There exists no judicial, administrative or arbitration procedure, including any procedure of which the company is aware, whether pending or by which it is threatened, and which, over the past twelve months, may have or may have had any significant impact on the financial position or profitability of the company.

TABLE OF SUBSIDIARIES AND AFFILIATES

share capital reserves & retained earnings before allocation of earnings Shareholding (%) Book value of securities held (gross)
A Detailed information about each subsidiary or affiliate's security where the value exceeds 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
S.B.I. 1973 Boulevard de la Défense 92000 NANTERRE 1,000,000 -370,939 100.00% 7,133,089
HYDROPLUS 1973 Boulevard de la Défense 92000 NANTERRE 900,000 160,584 100,00% 3,635,351
OEA Grands Projets Abbas bin Farnas Streel PO Box 6034 Tripoli Libya 570,613 - 1,921,982 65.00% 1,135,179
CTM Calle Almarza, no. 638 RANCAGUA Chila 15,163,355 -15,508,630 60.00% 13,503,848
NYMPHEA ENVIRONNEMENT LE BREGADAN 13260 CASSIS 37,024 -1,729,530 100,00% 2,606,311
2 - AFFILIATES (stake between 10% and 50%)
B General information about other securities where the value does not exceed 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
- French companies / / / 1,797,168
- Foreign companies / / / 1,357,537
2 - AFFILIATES (stake less than 50%)
- French companies / / / 92,265
- Foreign companies / / / 235,740
Book value of securities held (net) Loans and advances granted by VCGP Amount of guarantees and endorsements granted by VCGP Prior year's pre-tax turnover
A Detailed information about each subsidiary or affiliate's security where the value exceeds 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
S.B.I. 1973 Boulevard de la Défense 92000 NANTERRE 601,927 / / /
HYDROPLUS 1973 Boulevard de la Défense 92000 NANTERRE 1,111,706 / / 1,363,184
OEA Grands Projets Abbas bin Farnas Streel PO Box 6034 Tripoli Libya 0 / / /
CTM Calle Almarza, no. 638 RANCAGUA Chila 4,956 / / /
NYMPHEA ENVIRONNEMENT LE BREGADAN 13260 CASSIS 0 / / /
2 - AFFILIATES (stake between 10% and 50%)
B General information about other securities where the value does not exceed 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
- French companies 1,391,571 / / /
- Foreign companies 182,323 / / /
2 - AFFILIATES (stake less than 50%)
- French companies 7,907 / / /
- Foreign companies 221,742 / / /
Prior year's profit or loss Dividends received by VCGP during the period
A Detailed information about each subsidiary or affiliate's security where the value exceeds 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
S.B.I. 1973 Boulevard de la Défense 92000 NANTERRE -27,134 /
HYDROPLUS 1973 Boulevard de la Défense 92000 NANTERRE 51,122 281,250
OEA Grands Projets Abbas bin Farnas Streel PO Box 6034 Tripoli Libya / /
CTM Calle Almarza, no. 638 RANCAGUA Chila 212,121 /
NYMPHEA ENVIRONNEMENT LE BREGADAN 13260 CASSIS -11,784 /
2 - AFFILIATES (stake between 10% and 50%)
B General information about other securities where the value does not exceed 1% of the share capital of Vinci Construction Grands Projets
1 - SUBSIDIARIES (stake over 50%)
- French companies / 122,809
- Foreign companies / 0
2 - AFFILIATES (stake less than 50%)
- French companies / /
- Foreign companies / /

Simplified joint stock company with a capital of 100.000.005 Euros

Registered office: 1973, boulevard de la Defense

92000 NANTERRE

343 088 134 RCS NANTERRE

PROCES-VERBAL DE CONSULTATION DE L'ASSOCIE UNIQUE EN DATE DU 28 FEVRIER 2024

In a written consultation dated February 16, 2024 at the initiative Mr. Patrick KADRI, President of VINCI CONSTRUCTION GRANDS PROJETS, and in accordance with the provisions of the Articles of Association, the sole shareholder of VINCI CONSTRUCTION GRANDS PROJETS, VINCI CONSTRUCTION MAJOR PROJECTS, was asked to vote on the following matters on the agenda.

day:

1.

review of the Chairman's management report and the Statutory Auditors' general report on the financial statements for year ended december 31, 2023 and approval of the parent company financial statements for year ended december 31, 2023 ;

2.

appropriation of net income ;

The result of this consultation is as follows:

First decision

The sole shareholder, having reviewed the Chairman's report and the Auditors' general report, approves the Company's operations and financial statements for the year ended December 31, 2023 as presented.

Second decision

The sole shareholder notes :

that net income for 2023 financial year amounts to €113,910,374.72;

retained earnings" showed a deficit €35,885,218.64;

that the legal reserve is equal to one-tenth of the share capital;

distributable income of €78,025,156.08.

As a result, the :

decide to distribute a dividend of 78,000,003.90 euros, or 11.70 euros per share;

decide to fully allocate the balance of distributable earnings to retained earnings, which will thus amount to 25,152.18 euros.

 

For VINCI CONSTRUCTION MAJOR PROJECTS

The Chairman

VINCI CONSTRUCTION

Represented by Pierre ANJOLRAS

Nachrichten & Medien

Insolvenzbekanntmachungen

Aktuelle Insolvenzverfahren

Prüfen, ob Insolvenzverfahren für dieses Unternehmen vorliegen

Handelsregister Dokumente

Gesellschafterliste
Aktueller Abdruck
Chronologischer Abdruck

Organisationen an dieser Adresse

99 nahegelegene Organisationen

Liste von Unternehmen und Organisationen an oder in der Nähe dieser Geschäftsadresse. Die Daten umfassen Firmennamen, Adressen, Registrierungsdetails und Branchenklassifikationen.
Die Informationen auf dieser Seite stammen aus öffentlichen Quellen, offiziellen Registern oder werden von Drittanbietern bereitgestellt. Fusionbase übernimmt keine Garantie für die Richtigkeit, Vollständigkeit oder Aktualität der Daten. Melde dich bei Fragen oder Anregungen über unser Kontaktformular.