intralot maroc s.a. · intralot maroc s.a. casablanca statutory’s auditor report for the...
TRANSCRIPT
INTRALOT MAROC S.A.
STATUTORY AUDITOR'S REPORT
FOR THE FINANCIAL YEAR ENDED DECEMBER 31, 2019
I.F. : 1021006
R.C. :51 451 CNSS : 2749797 TP : 37993157
ICE: 000084172000066
Deloitte Audit
Bd Sidi Mohamed BEN ABDELLAH
Tour Ivoire 3, Etage 3,
Casablanca Marina, 20000,
Morocco
Phone: + 212 5 22 22 40 25
+ 212 5 22 22 47 34
Fax: + 212 5 22 22 40 78 + 212 5 22 22 47 59
To the Shareholders
INTRALOT MAROC S.A.
Casablanca
STATUTORY’S AUDITOR REPORT FOR THE
FINANCIAL YEAR JANUARY 1, 2009TO DECEMBER 31,
2019
In accordance with our appointment as statutory auditors by your Annual General Meeting,
we have audited the attached primary financial statements of INTRALOT MAROC S.A.,
comprising the statement of financial position, income and expense account, cash flow
statement, and the statement of supplementary information (ETIC) for the financial year
ended December 31, 2019. These primary financial statements show a negative and
similar amount of shareholders' equity of MAD 160,559,228.02, including a net loss of
MAD 109,780,274.44. These statements were approved by the Board of Directors on May
16, 2020 within the evolving context of the health crisis of the COVID-19 epidemic, based
on the information available at that date.
Management's Responsibility
Management is responsible for the preparation and fair presentation of these primary
financial statements in accordance with the accounting standards accepted in Morocco.
This responsibility includes designing, implementing and maintaining internal oversight
relevant to the preparation and presentation of primary financial statements that are free
from material misstatement, as well as making accounting estimates that are reasonable
in the circumstances.
Auditor's Responsibility
Our responsibility is to express an opinion on these primary financial statements based on
our audit. We conducted our audit in accordance with the Standards of the Profession in
Morocco. Those standards require that we comply with ethical rules and plan and perform
the audit to obtain reasonable assurance about whether the financial statements are free
of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and
disclosures in the primary financial statements. The procedures selected depend on the
auditor's judgment, including assessing the risk of material misstatement of the primary
financial statements. In making those risk assessments, the auditor considers the entity's
internal oversight relevant to the entity's preparation and presentation of the primary
financial statements to design audit procedures that are appropriate in the circumstances,
but not for the purpose of expressing an opinion on the effectiveness of the entity's
internal oversight. An audit also includes evaluating the appropriateness of accounting
policies used and the reasonableness of accounting estimates made by management, as
well as evaluating the overall presentation of the primary financial statements.
In our opinion, the evidence gathered is sufficient and appropriate to provide a basis for
our opinion.
Page 2 of 4
Opinion on the primary financial statements
1. During FY 2018, Intralot Maroc S.A. was subject to a tax audit covering corporate
income tax (CIT), value added tax (VAT), income tax (IT) and withholding tax on
income from shares (RAS) for FY 2016 and FY 2017.
At the close of FY 2018, the corporation had not received any notification in respect
of the financial years audited, and recognized a lump-sum provision of
MAD 5 million.
During FY 2019, this oversight was resolved by the conclusion of a memorandum of
understanding with the tax authorities providing for the payment of a sum of
MAD 13.9 million.
As a result, the corporation’s earnings and shareholders' equity were understated by
MAD 8.9 million at December 31, 2019.
2. The operating income at the close of FY 2019 became negative. In addition, the
COVID-19 health crisis has negative impacts on the activity of Intralot Maroc S.A.
in 2020.
It should also be noted that the corporation's net position is negative as at
December 31, 2019 for an amount of MAD 161 million due to accumulated losses.
In light of the foregoing, we are not in a position to express an opinion on the
corporation's ability to continue as a going concern in the current environment.
3. At the end of the contract between Intralot Maroc S.A. and one of its partners, the
latter wished to activate the contractual option to purchase the equipment of the
central system. However, Intralot Maroc S.A. has not transferred this equipment
since its contract with another partner has been renewed.
As a result, the first partner commenced a lawsuit against Intralot Maroc S.A.
claiming damages. At this stage, the dispute is ongoing and no provision covering
this risk has been recorded in the financial statements for the financial year ended
December 31, 2019.
We are therefore not in a position to express an opinion on the outcome of this
dispute and its impact on the primary financial statements of Intralot Maroc S.A. as
at December 31, 2019.
4. The initial contract with one partner has not been renewed and no transactions
have been completed since the end of December 2018. The corporation still has a
net receivable of MAD 10.5 million not yet collected at the close of FY 2019, and no
provision for impairment of accounts receivable has been recorded.
At this stage, we are not in a position to express an opinion on the recoverability of
this receivable as at December 31, 2019.
Subject to the impact of the situations described in paragraphs 1 to 4, we certify that the
primary financial statements referred to in the first paragraph above are true and fair and
give, in all material respects, a true and fair view of the operating income for the financial
year ended December 31, 2019 and of the financial position and assets and liabilities of
INTRALOT MAROC S.A. as at December 31, 2019 in accordance with the accounting
standards accepted in Morocco.
Page 3 of 4
Specific checks and disclosure
We have also performed the specific checks required by law and, except for the impact of
the facts set out above, we have ensured in particular that the information given in the
management report of the Board of Directors, dated May 16, 2020, intended for
shareholders is consistent with the corporation's financial statements.
In addition, and following other specific checks required by law, we bring to your attention
that regulated agreements, as described in our special report, have not been submitted to
your Board of Directors for prior approval.
Management has informed us that the events and information known subsequent to the
closing date of the financial statements relating to the effects of the Covid-19 crisis will be
reported at the Ordinary Shareholders' Meeting called to approve the financial statements.
Casablanca, June 15, 2020
The Statutory Auditor
Deloitte Audit
Adnane Faouzi
Partner
Page 4 of 4
Corporate name: INTRALOT MAROC S.A.
PRIMARY FINANCIAL STATEMENTS AS AT DECEMBER 31, 2019
1. Statement of financial position:
- Assets.......................................................................................................................
- Liabilities.................................................................................................................. ..
2. Income and expense account.............................................................................
3. Statement of operating balances......................................................................................
4. Cash flow statement............................................................................................
5. Statement of supplementary information...........................................................
A. Accounting principles and methods
A.1 Main valuation methods specific to the company...................................
A.2 Statement of exemptions..................................................................................................
A.3 Statement of changes in methods.......................................................................
B. Additional information on the statement of financial position and the income and expense report...........
B.1 Detail of non-values............................................................................................
B.2 Schedule of capital assets............................................................................................
B.2bis Depreciation and amortization schedule................................................................................
B.3 Schedule of capital gains or losses on disposals of fixed assets.............................
B.4 Schedule of equity securities....................................................................
B.5 Schedule of provisions................................................................................
B.6 Schedule of accounts receivable............................................................................ ....
B.7 Schedule of debts................................................................................
B.8 Schedule of security interests given or received.....................................................
B.9 Financial commitments received or given, excluding finance leases....................
B.10 Schedule of leased assets.............................................................................
B.11 Details of Income and Expense Accounts....................................................................................... ...
B.12 Reconciliation of accounting net income to net income for tax purposes.........................................
B.13 Calculation of current earnings after tax..................................................
B.14 Details of Value Added Tax...........................................................
B.15 Contingent liabilities......................................................................................
C. Other additional information........................................................
Statement of share capital distribution..............................................................
Allocation of earnings during the financial year..........................
Earnings over the last three years..................................................
Schedule of foreign currency transactions recorded during the financial year........................
Dating of Subsequent Events..............................................................
Corporate name: INTRALOT MAROC
STATEMENT OF FINANCIAL POSITION - ASSETS
Financial Year from 01/01/2019 to 12/31/2019
A S S E T S
FINANCIAL YEAR
FINANCIAL
YEAR
PREVIOUS Gross
Depreciation and
Amortization Net
Net
C
A
P
I
T
A
L
A
S
S
E
T
S
Capital assets not valued [A] 2,739,937.10 1,362,369.52 1,377,567.58 99,339.05
Preliminary fees - - - -
Deferred charges over several financial years 2,739,937.10 1,362,369.52 1,377,567.58 99,339.05
Bond redemption premiums - - - -
Intangible assets [B] 6,052,342.21 6,052,342.21 - 212,287.90
Research and Development Capital Assets - - - -
Patents, trademarks, rights and similar values 6,052,342.21 6,052,342.21 - 212,287.90
Goodwill - - - -
Other intangible assets - - - -
Property, plant and equipment [C] 361,848,244.66 309,743,837.20 52,104,407.46 6,448,762.45
Lands - - -
Buildings - - - -
Technical facilities, equipment and tools 35,519,550.99 31,274,004.42 4,245,546.57 568,346.49
Transport equipment 202,055.00 202,055.01 -0.01 -
Furniture, Office equipment, Miscellaneous fittings 276,139,897.76 276,065,897.77 73,999.99 5,305,415.96
Other property, plant and equipment 2,201,880.00 2,201,880.00 - -
Property, plant and equipment under construction 47,784,860.91 - 47,784,860.91 575,000.00
Financial fixed assets [D] 2,173,655.10 - 2,173,655.10 2,205,655.10
Capitalized loans - - - -
Other financial receivables 2,173,655.10 - 2,173,655.10 2,205,655.10
Equity securities - - - -
Other fixed securities - - - -
Foreign currency translation assets [E] - - - -
Decrease in fixed receivables - - - -
Increases in financial debts - - - -
TOTAL (A+B+C+D+E) 372,814,179.07 317,158,548.93 55,655,630.14 8,966,044.50
C
U
R
R
E
N
T
A
S
S
E
T
S
Inventories [F] 4,864,113.00 3,611,413.54 1,252,699.46 1,941,594.00
Goods - - - -
Consumable materials and supplies 4,864,113.00 3,611,413.54 1,252,699.46 1,941,594.00
Products in progress - - - -
Intermediate and residual products - - - -
Finished Products - - - -
Receivables from current assets [G] 182,471,402.11 - 182,471,402.11 184,689,518.34
Accounts receivable, advance payments and
installments
6,842,335.28 - 6,842,335.28 917,187.37
Accounts receivable 118,366,078.13 - 118,366,078.13 153,257,855.90
Staff 1,090,057.12 - 1,090,057.12 1,001,706.18
Statement 55,760,245.47 - 55,760,245.47 29,326,455.79
Partner Accounts - - - -
Other receivables - - - -
Accruals - assets 412,686.11 - 412,686.11 186,313.10
Securities investment securities [H] - - - -
Currency translation differences assets [I]
Circulating elements 682,447.33 - 682,447.33 435,706.16
TOTAL II (F+G+H+I) 188,017,962.44 3,611,413.54 184,406,548.90 187,066,818.50
C
A
S
H
Cash and cash equivalents-Assets 67,935,571.50 - 67,935,571.50 85,204,493.90
Checks and securities to be cashed 18,378.57 - 18,378.57 -
Banks, T.G. and C.C.P 67,869,909.59 - 67,869,909.59 85,198,843.90
Cash, Imprest Accounts and Letters of Credit 47,283.34 - 47,283.34 5,650.00
TOTAL III 67,935,571.50 - 67,935,571.50 85,204,493.90
GRAND TOTAL I+II+III 628,767,713.01 320,769,962.47 307,997,750.54 281,237,356.90
Corporate name: INTRALOT MAROC
BALANCE SHEET - LIABILITIES
Financial Year from 01/01/2019 to 12/31/2019
LIABILITIES
FINANCIAL YEAR
PREVIOUS FINANCIAL
YEAR
P
E
R
M
A
N
E
N
T
F
I
N
A
N
C
I
N
G
SHAREHOLDERS’ EQUITY - 160,559,228.02 - 50,778,953.58
Share or personal capital (1) 300,000.00 300,000.00
Less: shareholders, uncalled subscribed capital - -
Called-up capital - -
Including paid - -
Issue, merger and contribution premiums - -
Revaluation differences - -
Legal reserve 30,000.00 30,000.00
Other reserves - -
Carry forward (2) - 51,108,953.58 21,937.03
Income pending allocation - 43,148,057.28
Net income for the financial year (2) - 109,780,274.44 - 7,982,833.33
Total shareholders' equity (A) - 160,559,228.02 - 50,778,953.58
Related shareholders' equity (B) - -
Investment grant - -
Tax-based provisions - -
Financing debts (C) - -
Bond issues - -
Other financing debts - -
Long-term provisions for liabilities and charges (D) - -
Provisions for liabilities - -
Provisions for charges - -
Unrealized currency translation differences (E) - -
Increased in fixed receivables - -
Decrease in financing debt - -
TOTAL I (A+B+C+D+E) - 160,559,228.02 - 50,778,953.58
Current liabilities (F) 418,711,088.61 219,650,800.36
LIABILITIE
S
A
S
S
E
T
S
Accounts receivable 328,788,275.37 166,146,020.68
Accounts payable, advance payments and installments 1,009,638.15 12,642,290.25
Staff 3,217,965.32 1,689,492.83
Welfare bodies 1,433,768.45 1,114,739.00
Statement 62,161,685.82 33,341,992.32
Partner Accounts 37,931.06 37,975.51
Other creditors 20,016,215.81 2,618,432.88
Accruals - liabilites 2,045,608.63 2,059,856.89
Other provisions for liabilities and charges (G) 47,753,720.12 111,436,788.41
Currency translation differences - liabilities (Current items) (H) 2,091,244.22 928,721.71
TOTAL II (F+G+H) 468,556,052.95 332,016,310.48
CASH LIABILITIES 925.61 -
C
A
S
H
Discount credits - -
Cash credits - -
Regulating banks 925.61 -
TOTAL III 925.61 -
GRAND TOTAL I+II+III 307,997,750.54 281,237,356.90
Corporate name: INTRALOT MAROC
INCOME AND EXPENSE ACCOUNT (excluding taxes)
Financial Year from 01/01/2019 to 12/31/2019
DESCRIPTION
TOTAL
TRANSACTI
ONS FOR
THE
FINANCIAL
YEAR
TOTAL
TRANSACTI
ONS FOR
THE
PREVIOUS
FINANCIAL
YEAR
For the financial year
Concerning previous
financial years
1 2 3 = 2 + 1 4
O
P
E
R
A
T
I
O
N
I
OPERATING INCOME 335,058,763.96 - 335,058,763.96 348,498,278.27
Sales of Goods (as is) - - - -
Sales of goods and services produced 261,835,572.68 - 261,835,572.68 303,566,678.27
Revenue 261,835,572.68 - 261,835,572.68 303,566,678.27
Change in inventories of products (1) - - - -
Fixed assets produced by the company for itself - - - -
Operating subsidies - - - -
Other operating income - - - -
Operating write-backs: expense transfers 73,223,191.28 - 73,223,191.28 44,931,600.00
Total I 335,058,763.96 - 335,058,763.96 348,498,278.27
II.
OPERATING CHARGES 338,681,021.40 144,982.00 338,826,003.40 343,413,447.79
Resale purchases (2) of goods - - - -
Consumed purchases (2) of materials and supplies 70,407,001.09 - 70,407,001.09 79,868,615.55
Other external expenses 105,294,659.75 - 105,294,659.75 131,813,463.81
Taxes and duties 350,734.03 144,982.00 495,716.03 663,768.21
Personnel expenses 30,234,072.18 - 30,234,072.18 21,482,921.35
Other operating expenses - - - -
Operating allocations 132,394,554.35 - 132,394,554.35 109,584,678.87
Total II 338,681,021.40 144,982.00 338,826,003.40 343,413,447.79
III OPERATING INCOME (I-II) - - - 3,767,239.44 5,084,830.48
P
E
R
M
A
N
E
N
T
IV
FINANCIAL INCOME 1,280,507.26 - 1,280,507.26 2,550,409.55
Proceeds from equity securities Other fixed securities - - - -
Foreign exchange gains 844,801.10 - 844,801.10 1,506,467.42
Interest and other financial income - - - -
Financial write-backs: expense transfers 435,706.16 - 435,706.16 1,043,942.13
Total IV 1,280,507.26 - 1,280,507.26 2,550,409.55
V
FINANCIAL EXPENSES 7,994,124.22 - 7,994,124.22 6,175,849.80
Interest expenses 7,254,893.81 - 7,254,893.81 5,266,787.38
Foreign exchange losses 56,783.08 - 56,783.08 473,356.26
Other financial expenses - - - -
Financial allocations 682,447.33 - 682,447.33 435,706.16
Total V 7,994,124.22 - 7,994,124.22 6,175,849.80
FINANCIAL INCOME (IV-V) - - - 6,713,616.96 - 3,625,440.25
CURRENT INCOME (III+VI) - - - 10,480,856.40 1,459,390.23
Corporate name: INTRALOT MAROC
INCOME AND EXPENSE ACCOUNT (excluding taxes)
Financial Year from 01/01/2019 to 12/31/2019
DESCRIPTION
TOTAL
TRANSACTI
ONS FOR
THE
FINANCIAL
YEAR
TOTAL
TRANSACTI
ONS FOR
THE
PREVIOUS
FINANCIAL
YEAR
For the financial year
Concerning previous
financial years
1 2 3 = 2 + 1 4
N
O
N
C
U
R
R
E
N
T
VII CURRENT INCOME (III+VI) - - - 10,480,856.40 1,459,390.23
VII
NON-CURRENT INCOME 5,077,167.05 - 5,077,167.05 1,488,152.05
Proceeds from disposals of capital assets - - - -
Balancing grants - - - -
Write-backs on investment grants - - - -
Other non-current income 11,996.09 - 11,996.09 152.05
Non-current write-backs; expense transfers 5,065,170.96 - 5,065,170.96 1,488,000.00
Total VIII 5,077,167.05 - 5,077,167.05 1,488,152.05
IX
NON-CURRENT EXPENSES 96,434,011.39 - 96,434,011.39 9,405,008.61
Net depreciation value of assets sold - - - -
Grants awarded - - - -
Other non-current expenses 96,434,011.39 - 96,434,011.39 4,405,008.61
Non-current depreciation, amortization and provisions - - - 5,000,000.00
Total IX 96,434,011.39 - 96,434,011.39 9,405,008.61
X NON-CURRENT INCoME (VIII-IX) - - - 91,356,844.34 - 7,916,856.56
XI PRE-TAX INCOME (VII+X) - - - 101,837,700.74 - 6,457,466.33
XII INCOME TAX ON PROFIT - - 7,942,573.70 1,525,367.00
XII NET INCOME (XI-XII) - - - 109,780,274.44 - 7,982,833.33
XIV TOTAL REVENUES (I+IV+VII) - - 341,416,438.27 352,536,839.87
XV TOTAL EXPENSES (II+V+IX+XIII) - - 451,196,712.71 360,519,673.20
XVI NET INCOME
(total income-total expenses) - - -109,780,274.44 -7,982,833.33
Corporate name: INTRALOT MAROC
STATEMENT OF INTERMEDIATE MANAGEMENT BALANCES
(SMB)
Financial Year from 01/01/2019 to 12/31/2019
DESCRIPTION
FINANCIAL
YEAR
PREVIOUS
FINANCIAL
YEAR
1 Sales of Goods (as is) - -
2 (-) Resale purchases of goods - -
I (=) GROSS MARGIN SALES AS REPORTED - -
II.
(+) PRODUCTION FOR THE FINANCIAL YEAR (3+4+5) 261,835,572.68 303,566,678.27
3 Sales of goods and services produced 261,835,572.68 303,566,678.27
4 Change in inventories of products - -
5 Fixed assets produced by the company for itself - -
III
(-) CONSUMPTION FOR THE FINANCIAL YEAR (6+7) 175,701,660.84 211,682,079.36
6 Consumed purchases of materials and supplies 70,407,001.09 79,868,615.15
7 Other external expenses 105,294,659.75 131,813,463.81
IV
(=) VALUE ADDED (I+II+III) 86,133,911.84 91,884,598.91
8 (+) Operating subsidies - -
9 (-) Taxes and duties 495,716.03 663,768.21
10 (-) Personnel expenses 30,234,072.18 21,482,921.35
V
(=)
GROSS OPERATING SURPLUS (GOS)
OR GROSS OPERATING DEFICIENCY(GOD) 55,404,123.63 69,737,909.35
11 (+) Other operating income - -
12 (-) Other operating expenses - -
13 (+) Operating write-backs, expense transfers 73,223,191.28 44,931,600.00
14 (-) Operating allocations 132,394,554.35 109,584,678.87
VI (=) OPERATING INCOME (+or-) - 3,767,239.44 5,084,830.48
VII (+) FINANCIAL INCOME - 6,713,616.96 - 3,625,440.25
VII (=) CURRENT INCOME (+or-) - 10,480,856.40 1,459,390.23
IX (+) NON-CURRENT INCOME - 91,356,844.34 - 7,916,856.56
15 (-) Income tax on earnings 7,942,573.70 - 1,525,367.00
X (=) NET INCOME FOR THE FINANCIAL YEAR - 109,780,274.44 - 7,982,833.33
1
Net income for the financial year - 109,780,274.44 - 7,982,833.33
Profit + -
Loss - - 109,780,274.44 - 7,982,833.33
2 (+) Operating allocations (1) 12,624,721.99 26,216,061.58
3 (+) Financial allocations (1) - -
4 (+) Non-current allocations (1) - -
5 (-) Operating reversals (2) - -
6 (-) Financial reversals (2) - -
7 (-) Non-current reversals (2) - -
8 (-) Proceeds from disposals of fixed assets - -
9 (+) Net depreciation values Real estate Assigned - -
XI CASH FLOW FROM OPERATIONS (C.I.F.) - 97,155,552.45 18,233,228.25
10 (-) Distribution of profits - -
XI SELF-FINANCING - 97,155,552.45 18,233,228.25
Corporate name: INTRALOT MAROC
CASH FLOW STATEMENT
Financial Year from 01/01/2019 to 12/31/2019
I. SUMMARY OF CONDENSED BALANCE SHEET CONDENSED BALANCE SHEET FY N FY N-1 VARIATION A-B
1. Permanent funding
2. Less fixed assets
3. FUNCTIONAL WORKING CAPITAL (A) (1-2)
4. Current assets
5. Less current liabilities
6. = OVERALL FINANCING REQUIREMENTS (A) (4-5)
7. NET CASH (ASSETS - LIABILITIES)
Jobs C Resources D
- 160,559,228.02 - 50,778,953.58 109,780,274.44
55,655,630.14 8,966,044.50 46,689,585.64
- 216,214,858.16 - 59,744,998.08 156,469,860.08
184,406,548.90 187,066,818.50 2,660,269.60
468,556,052.95 332,016,310.48 136,539,742.47
- 284,149,504.05 - 144,949,491.98 139,200,012.07
67,934,645.89 85,204,493.90 17,269,848.01
II. JOBS AND RESOURCES
FINANCIAL
YEAR
FY N-1
I. STABLE RESOURCES FOR THE FINANCIAL YEAR (FLOWS)
* SELF-FINANCING (A)
- Cash flow from operations
- Distribution of profits
* DISPOSALS AND REDUCTIONS IN FIXED ASSETS. (B)
* disposals of intangible assets
* disposals of property, plant and equipment
* disposals of financial assets
* Recoveries from fixed receivables
* INCREASES IN SHAREHOLDERS'
EQUITY AND EQUIVALENTS ( C )
* Capital increases, contributions
* Investment grant
* INCREASE IN FINANCIAL DEBT (D)
(net of redemption premiums) TOTAL I.
STABLE RESOURCES
II. JOB SECURITY FOR THE FINANCIAL YEAR
ACQUISITIONS AND PROPERTY INCREASES. (E)
* Acquisitions of intangible assets
* Acquisitions of property, plant and equipment
* Acquisition of financial fixed assets
* - Increase in receivables
* DECREASE IN
SHAREHOLDERS' EQUITY (F)
* REPAYMENT OF FINANCIAL DEBT
(D)
* JOBS NOT VALUED (H)
TOTAL II. STABLE JOBS ( E+F+G+H )
III. CHANGE IN OVERALL
FINANCING REQUIREMENT
(G.F.B.)
IV. CHANGE IN CASH AND CASH EQUIVALENTS
JOBS RESOURCES JOBS RESOURCES
97,155,552.45 18,233,228.25
97,155,552.45 18,233,228.25
64,000.00
64,000.00
97,155,552.45 64,000.00 - 18,233,228.25
59,378,307.63 8,650,051.21
743,280.33 283,050.54
56,803,387.33 8,126,022.51
32,000.00 42,300.00
1,799,639.97 198,678.16
59,378,307.63 8,650,051.21 -
139,200,012.07 8,295,149.63
- 17,269,848.01 17,878,326.67
GRAND TOTAL 156,533,860.08 156,533,860.08 26,528,377.88 26,528,377.88
Corporate name: INTRALOT MAROC
STATEME
NT A1
MAIN VALUATION METHODS SPECIFIC TO THE COMPANY
Financial Year from 01/01/2019 to 12/31/2019
1.1- Capital assets
Evaluation in accordance with the CGNC
1.2. Amortization of capital assets
Depreciation is calculated over the estimated useful life of the assets using the straight-line method.
Incorporation and Preliminary Fees N/A
Patents and Trademarks 100% 50% 33.33% 25% 20% 16.67%
TECHNICAL FACILITY 100% 50% 33.33% 25% 20% 14.29%
Transport equipment 33.33%
Office furniture 50% 33.33% 25% 20% 16.67%
Office equipment 100% 50% 33.33% 25% 20% 14.29%
Material and tools 50% 33.33% 20% 14.29% 16.67%
Other office furniture N/A
Handling equipment 20%
Computer hardware 50% 33.33% 25% 20% 16.67% 14.29%
Computer hardware (software) N/A
Fittings and installations 20% 25% 33.33% 50% 16.67%
Other minor works and miscellaneous improvements 20% 33.33% 14.29% 50% 16.67%
Other tangible fixed assets 14.29% 16.67% 20% 25% 16.67%
Tangible fixed assets in course of construction 50%
Other facilities N/A
Small fixtures N/A
CAPITAL ASSET ACQUISITION COSTS 100% 50%
1.3- Stocks
Stock valuation is based on the CMUP
1.4- Clients
Evaluation in accordance with the CGNC
Trade receivables in foreign currencies are discounted at the end of the
financial year
1.5 Miscellaneous debtors
Evaluation in accordance with the CGNC
1.6 Cash and cash equivalents
Evaluation in accordance with the CGNC
1.7 Suppliers
Suppliers whose invoices are denominated in foreign currencies are discounted at the exchange rates
in effect at the end of the financial year
1.8 Other liability accounts
No specificity of evaluation with respect to the NGC
Corporate name: INTRALOT MAROC
STATEME
NT A1
MAIN VALUATION METHODS SPECIFIC TO THE COMPANY(Continued)
Financial Year from 01/01/2019 to 12/31/2019
INDICATION OF THE VALUATION METHODS APPLIED BY THE COMPANY
II . CURRENT ASSETS (Non-cash)
1. Stocks
Evaluation in accordance with the CGNC
2. Evaluation of provisions for depreciation STOCK
Evaluation in accordance with the CGNC
3. Receivables in foreign currencies
Invoices are posted at the exchange rate of the day of the invoice date. Receivables in foreign currencies due at the reporting
date are discounted at the rate prevailing at the reporting date.
4. Evaluation of provisions for depreciation CLIENT
Receivables and payables are valued at their nominal value. A provision for depreciation is recorded when the inventory
value is lower than the book value.
5. Methods used to determine translation differences - Assets The
increase or decrease in the current receivable or debt, particularly for
foreign customers or suppliers, constitutes an addition to or reduction in
the receivable modifying the entry value according to the fluctuation in
the exchange rate at the reporting date.
III . CURRENT LIABILITIES (Non-cash)
1. Foreign currency receivables
Invoices are posted at the exchange rate of the day of the invoice date. Foreign currency receivables due at the reporting date
are discounted at the rate prevailing at the reporting date.
2. Valuation of other provisions for liabilities and charges
Unrealized losses resulting from exchange rate differences and recognized as an active translation adjustment are subject to a
provision for exchange rate risk. When the future settlement of a receivable appears uncertain, in particular
following a dispute with the debtor, or because of its financial situation, a provision for liabilities and charges must be set up
calculated on the basis of
of the probable loss
Corporate name: INTRALOT MAROC
STATEME
NT A2
STATEMENT OF EXEMPTIONS
Financial Year from 01/01/2019 to 12/31/2019
Indication of exemptions
Justification of
exemptions
Influence of exemptions on the
assets and liabilities the financial
situation and
the earnings
I. Exemptions from fundamental accounting principles
No exemption
II. Exemptions to valuation methods
No exemption
III. Exceptions to the rules for presenting primary financial
statements
No exemption
NOTHING TO
REPORT
NOTHING TO
REPORT
NOTHING TO
REPORT
Corporate name: INTRALOT MAROC STATEMENT A3
STATEMENT OF CHANGES IN METHODS
Financial Year from 01/01/2019 to 12/31/2019
Nature of changes
Rationale for
changes
Influence of exemptions on the
assets and liabilities financial
position and earnings
I. Evaluation methods
NOTHING TO REPORT
II Changes in presentation rules NOTHING TO REPORT
Corporate name: INTRALOT MAROC
STATEME
NT B1
DETAILS OF NON-VALUES
Financial Year from 01/01/2019 to 12/31/2019
PRINCIPAL
ACCOUNT
TITLED
AMOUNT
Preliminary fees:
2111 Incorporation expenses
2112 Pre-start up costs
2113 Capital increase costs
2114 Merger, spin-off and transformation costs
2116 Prospecting fees
2117 Advertising expenses
2118 Other preliminary expenses
Deferred charges over several financial years:
2121 Capital asset acquisition costs 2,739,937.10
2125 Debt issuance costs
2128 Other deferred charges
Bond redemption premiums:
2130 Bond redemption premiums:
TOTAL 2,739,937.10
Corporate name: INTRALOT MAROC STATEMENT
B2
SChEDULE OF NON-FINANCIAL FIXED ASSETS
Financial Year from 01/01/2019 to 12/31/2019
N A T U R E
GROSS AMOUNT
BEGINNING OF
FINANCIAL
YEAR
INCREASE DECREASE GROSS AMOUNT
END OF
FINANCIAL
YEAR
Acquisition
Production by
the company for
itself
Transfer
Assignment
Withdrawa
l
Transfer
CAPITAL ASSET WRITE-DOWNS 940,297.13 1,799,639.97 - - - - - 2,739,937.10
Preliminary fees - - -
Deferred charges over several financial years 940,297.13 1,799,639.97 2,739,937.10
Bond redemption premiums - - -
INTANGIBLE ASSETS [B] 5,309,061.88 743,280.33 - - - - - 6,052,342.21
Fixed assets In research and development - - -
Patents, trademarks, rights and similar values 5,309,061.88 743,280.33 6,052,342.21
Goodwill - - -
Other tangible fixed assets - - -
PROPERTY, PLANT AND EQUIPMENT [B] 305,044,857.34 56,803,387.33 - - - - - 361,848,244.67
Lands - - -
Buildings - - -
Technical facilities, equipment and tools 30,432,792.66 5,086,758.33 35,519,550.99
Transport equipment 202,055.00 - 202,055.00
Furniture, office equipment and fittings 271,633,129.68 4,506,768.09 276,139,897.77
Miscellaneous property, plant and equipment 2,201,880.00 - 2,201,880.00
Property, plant and equipment in course of construction 575,000.00 47,209,860.91 47,784,860.91
GRAND TOTAL 311,294,216.35 59,346,307.63 - - - - - 370,640,523.98
Corporate name: INTRALOT MAROC STATEMENT B2.BIS
SCHEDULE OF AMORTIZATIONS
Financial Year from 01/01/2019 to 12/31/2019
N
A
T
U
R
E
Accumulated,
beginning of
financial
year 1
Allowances for
financial
year 2
Amortization on retired
capital assets
3
Accumulated
amortization at year-
end
4 = 1 + 2 - 3
CAPITAL ASSET WRITE-DOWNS 840,958.05 521,411.47 - 1,362,369.52
Preliminary fees - - -
Deferred charges over several financial years 840,958.05 521,411.47 1,362,369.52
Bond redemption premiums - - -
INTANGIBLE ASSETS [B] 5,096,773.97 955,568.24 - 6,052,342.21
Fixed assets In research and development - - -
Patents, trademarks, rights and similar values 5,096,773.97 955,568.24 6,052,342.21
Goodwill - - -
Other intangible fixed assets - - -
PROPERTY, PLANT AND EQUIPMENT [B]
299,066,353.18 10,677,484.03 - 309,743,837.21
Lands - - -
Buildings - - -
Technical facilities, equipment and tools 29,917,881.09 1,356,123.33 31,274,004.42
Transport equipment 202,055.01 - 202,055.01
Furniture, office equipment and fittings 266,744,537.08 9,321,360.70 276,065,897.78
Other property, plant and equipment 2,201,880.00 - 2,201,880.00
Property, plant and equipment in course of construction - - -
GRAND TOTAL 305,004,085.20 12,154,463.74 - 317,158,548.94
Corporate name: INTRALOT MAROC STATEMENT
B3
SCHEDULE OF CAPITAL GAINS OR LOSSES ON DISPOSALS OF
CAPITAL ASSETS
Financial Year from 01/01/2019 to 12/31/2019
N/A
Date of disposal or
withdrawal Princiapl account Gross amount
Cumulated
depreciation
Net depreciation
value Assignment price Capital gains Capital
losses
TOTAL 0.00 0.00 0.00 0.00 0.00 0.00
Corporate name: INTRALOT MAROC
STATEME
NT B4
SCHEDULE OF EQUITY SECURITIES
Financial Year from 01/01/2019 to 12/31/2019
Corporate name:
of the issuing
company
Sector
of
activity
1
Share
capita
l 2
shared
holdings
3
Overall purchase price 4
Value
Net accounting
5
xtract from the latest primary financial statements of the issuing company
Revenues recorded
in the Income and
Expense Accounts
for the financial year
9
Reporting date
6
Net situation
7
Net income
8
NA
T
TOTAL 0.00 0.00
Corporate name: INTRALOT MAROC
STATEME
NT B5
SCHEDULE OF PROVISIONS
Financial Year from 01/01/2019 to 12/31/2019
N A T U R E STARTING
AMOUNT
FINANCIAL YEAR
ALLOWANCES
REVERSALS
END AMOUNT
FINANCIAL
YEAR Operating Financial Non-current Operating Financial Non-current
1. Provisions for impairment
of capital
assets
-
-
-
-
-
-
-
-
2. Tax-based provisions - - - - - - - -
3. Sustainable contingencies
for
risks and expenses
- - - - - - - -
SUB-TOTAL (A) - - - - - - - -
4. Provisions for
impairment of current assets
(excluding cash and cash
equivalents)
2,134,963.00
3,611,413.54
-
-
2,134,963.00
-
-
3,611,413.54
5. Other Provisions for
risks and expenses 111,436,788.41 12,158,418.82 682,447.33 - 71,088,228.28 435,706.16 5,000,000.00 47,753,720.12
6. Provisions for
depreciation of cash
accounts
-
-
-
-
-
-
-
-
SUB-TOTAL (B) 113,571,751.41 15,769,832.36 682,447.33 - 73,223,191.28 435,706.16 5,000,000.00 51,365,133.66
TOTAL (A+B) 113,571,751.41 15,769,832.36 682,447.33 - 73,223,191.28 435,706.16 5,000,000.00 51,365,133.66
Corporate name: INTRALOT MAROC
STATEME
NT B6
SCHEDULE OF ACCOUNTS RECEIVABLE
Financial Year from 01/01/2019 to 12/31/2019
ACCOUNTS
RECEIVAB
LE
TOTAL
MATURITY ANALYSIS
Mor
e
than
one
an
Less
than
one
an
Due and
uncollected
Amount
in
currencies
Amount on
the State and
Public Bodies
Amount on
affiliated
companies
Amounts
represente
d
by bills of
exchange
CAPITAL ASSETS
-Capitalized loans
-Other financial receivables
2,173,655.10
2,163,355.10
10,300.00
2,099,355.10
CURRENT ASSETS
-Accounts receivable, advance
payments and installments
-Accounts receivable
-Staff
-Statement
-Partner Accounts
-other receivables
-Accruals - assets
6,842,335.28
118,366,078.13
1,090,057.12
55,760,245.47
412,686.11
917,187.37
60,986,436.88
960,263.58
18,824,587.19
5,925,147.91
57,379,641.25
129,793.54
36,935,658.28
412,686.11
55,760,245.47
6,842,335.28
118,366,078.13
Corporate name: INTRALOT MAROC
STATEME
NT B7
SCHEDULE OF DEBTS
Financial Year from 01/01/2019 to 12/31/2019
DEBTS
TOTAL
MATURITY ANALYSIS FURTHER ANALYSES
Mor
e
than
one
an
Less
than
one
an
Due and
unpaid
Amount
in
currencies
Amount vis-
à-vis the
State
and Public Bodies
Amount vis-à-
vis related
companies
Amounts
represented
by bills of
exchange
CORPORATE FINANCING
-Bond issues
-Other financial debts
CURRENT LIABILITIES
-Accounts 328,788,275.37 166,146,020.68 162,642,254.69 328,788,275.37
payable
-Accounts Payable 1,009,638.15 1,009,638.15 1,009,638.15
-Staff 3,217,965.32 284,874.37 2,933,090.95
-Welfare bodies 1,433,768.45 1,433,768.45 1,174,015.18 259,753.27
-Statement 62,161,685.82 26,235,022.26 35,926,663.56 62,161,685.82
-Partner Accounts 37,931.06 37,975.51
-Other creditors 20,016,215.81 2,833,582.99 17,182,632.82
-Accruals - 2,045,608.63 2,045,608.63
liabilities
Corporate name: INTRALOT MAROC STATEMENT B8
SCHEDULE OF ACTUAL SECURITIES GIVEN OR RECEIVED
Financial Year from 01/01/2019 to 12/31/2019
THIRD PARTY CREDITORS OR
THIRD PARTY
DEBTORS
Amount covered
by the surety
Nature (1)
Date and
place of
registration
Subject (2)(3)
Net book value of the
surety given
FINANCIAL YEAR
*Sureties given
NA
* Sureties received
NA
(1) Gage: 1-Mortgage:2-Pledge:3- Warrant:4-Other:5-(to be specified)
(2) Specify if the surety is given to companies or third parties (sureties given) (related companies,
partners, staff members)
(3) Specify if the surety received by the company comes from third parties other than the debtor (sureties received)
Corporate name: INTRALOT MAROC
STATEME
NT B9
FINANCIAL COMMITMENTS GIVEN OR
RECEIVED EXCLUDING FINANCE LEASES
Financial Year from 01/01/2019 to 12/31/2019
COMMITMENTS GIVEN Amounts Year Amounts Ex.Pr.
Endorsements and guarantees
Pension commitments Other
commitments given
TOTAL
(1) Including commitments to related companies
..............................................................…
2,173,655.10
2,205,655.10
2,173,655.10 2,205,655.10
COMMITMENTS RECEIVED Amounts Year Amounts Ex.Pr.
Endorsements and guarantees
Other commitments received
TOTAL
- -
Corporate name: INTRALOT MAROC
STATEMEN
T B10
SCHEDULE OF LEASED ASSETS
Financial Year from 01/01/2019 to 12/31/2019
N/A
0.00 0.00 0.00 0.00 0.00 0.00
HEADINGS1 Date of the first due
date
2
Contract term in
months
3
Estimated value
of the asset at
the date of the
contract
4
Theoretical
depreciation
time
of the asset
5
Cumulative
previous
financial years
of
6
Amount of
the royalty
year
7
Remaining royalties to be paid Residual
purchase
price in
10
Remarks
11
Less than one
year
8
More than one
year 9
Corporate name: INTRALOT MAROC STATEMENT
B11
DETAILS OF THE INCOME AND EXPENSE ACCOUNTS
ITEMS
Financial Year from 01/01/2019 to
12/31/2019
DESCRIPTION FINANCIAL
YEAR
FINANCIAL
YEAR
PREVIOUS
OPERATING CHARGES
611
Resale purchases of goods - -
Purchases of goods
Change in inventories of goods (±)
Total - -
612
Consumed purchases of materials and supplies 70,407,001.09 79,868,615.55
Purchase of raw materials - -
Change in inventories of raw materials (+) - -
Purchases of consumable materials and supplies and packaging 17,420,565.94 15,926,827.65
Change in inventories of materials, supplies and packaaging (±) -2,922,519.00 -1,068,117.00
Non-stock purchases of materials and supplies 934,048.48 901,295.44
Purchase of works, studies and services 54,974,905.67 64,108,609.46
Rest of the item - -
Total 70,407,001.09 79,859,805.75
613-614
Other external expenses 105,294,659.75 131,813,463.81
Rentals and rental charges 4,616,840.10 4,462,930.86
Finance lease payments
Maintenance and repairs 8,517,107.29 8,458,040.20
Insurance Premiums 321,971.12 306,138.77
Remuneration of external staff 126,329.76 122,793.60
Remuneration of intermediaries and fees 16,593,007.78 7,459,498.17
Royalties for patents, trademarks, rights, etc.
Transport 2,424,077.54 4,631,850.25
Travel, assignments and acceptances 3,057,206.62 46,294,879.03
Remainder of the item of other external expenses 69,638,119.54 60,077,332.93
Total 105,294,659.75 131,813,463.81
617
Personnel expenses 30,234,072.18 21,482,921.35
Staff remuneration 20,743,465.30 16,683,978.37
Social security charges 6,342,328.50 4,603,128.65
Remainder of the item of personnel expenses 3,148,278.38 195,814.33
Total 30,234,072.18 21,482,921.35
618
Other operating expenses - -
Attendance fees
Bad debt losses
Remainder of the item of other operating expenses
Total - -
638
FINANCIAL EXPENSES - -
Other financial expenses
Net expenses on disposals of securities and investment securities
Remainder of the item of other financial expenses
Total - -
658
NON-CURRENT EXPENSES 96,434,011.39 4,405,008.61
Other non-current expenses
Penalties on contracts and penalties 84,281,885.90
Income tax recalls (other than income taxes) 4,316,259.00
Tax penalties and fines 3,268,172.66 1,492,786.35
Receivables that have become irrecoverable 222.26
Remainder of the item of other non-current expenses 4,567,693.83 2,912,000.00
Total 96,434,011.39 4,405,008.61
Corporate name: INTRALOT MAROC STATEMENT
B11
DETAILS OF THE INCOME AND EXPENSE ACCOUNTS
ITEMS (Continued)
Financial Year from 01/01/2019 to
12/31/2019
DESCRIPTION FINANCIAL
YEAR
FINANCIAL
YEAR
PREVIOUS
OPERATING INCOME
711
Sales of goods - -
Sales of goods in Morocco
Sales of goods abroad
Remainder of the item of the sales of goods
712
Total - -
Sales of goods and services produced 261,835,572.68 303,566,678.27
Sales of goods produced in Morocco
Sales of goods abroad
Sales of services in Morocco 261,408,000.68 303,566,678.27
Sales of services abroad
Royalties for patents, trademarks, rights, etc.
Remainder of the item of the sales of goods 427,572.00
Total 261,835,572.68 303,566,678.27
713
Change in inventories of products
Change in inventories of goods produced (+/-)
Change in inventories of services produced (+/-)
Change in inventories of products being made (+/-)
Total
718
Other operating income
Attendance fees received
Remainder of the miscellaneous income item
Total
719
Operating write-backs expense transfers 73,223,191.28 44,931,600.00
Reversals 73,223,191.28 44,931,600.00
Exepnse transfers
Total 73,223,191.28 44,931,600.00
738
FINANCIAL INCOME
Interest and other financial income
Interest and similar income
Income from loans to subsidiaries and affiliates
Net procees on disposals of securities and investment securities
Remainder of the interest item and other financial expenses
Total
Corporate name: INTRALOT MAROC STATEMENT B12
Reconciliation of accounting net income to net income for tax purposes
Financial Year from 01/01/2019 to 12/31/2019
T I T L E D
AMOUNT (+)
AMOUNT (-)
I. NET ACCOUNTING INCOME
Net earnings
Net loss -109,780,274.44
II. CURRENT TAX REASSESSMENTS 10,715,154.08
EXCESS ON CAR RENTAL CHARGES 303,820.64
UNREALIZED CURRENCY TRANSLATION DIFFERENCE 2,091,244.22
CUSTOMER GIFTS 171,000.00
LATE INTEREST 6,712,633.92
PRIOR FINANCIAL YEAR'S EXPENSE 122,667.60
MINIMAL CONTRIBUTION 1,313,787.70
NON-CURRENT TAX REASSESSMENTS 14,358,199.66
TAX PENALTIES AND FINES 14,358,199.66
III. CURRENT TAX REASSESSMENTS 928,721.71
CURRENCY TRANSLATION DIFFERENCE REVERSAL 928,721.71
NON-CURRENT TAX REASSESSMENTS 5,000,000.00
REVERSAL OF RISK PROVISION: TAX AUDIT 5,000,000.00
Total 25,073,353.74 -103,851,552.73
IV. GROSS EARNINGS FOR TAX PURPOSES
Gross earnings if T1> T2 (A)
Gross tax deficit if T2> T1 (B) 78,778,198.99
V. LOSS CARRY-FORWARDS CHARGED (C) (1)
FY n-4
FY n-3
FY n-2
FY n-1
VI - NET TAXABLE INCOME
. Net taxable profits ( A - C) (OR)
. Net tax loss (B) 78,778,198.99 VII. ACCUMULATED TAX-DEFERRED DEPRECIATION VIII. ACCUMULATED TAX LOSSES TO BE CARRIED FORWARD
FY n-4
FY n-3
FY n-2
FY n-1
FY N
(1) Within the limit of the amount of the gross profits for tax purposes
Corporate name: INTRALOT MAROC
STATEME
NT B13
CALCULATION OF CURRENT EARnINGS AFTER TAX
Financial Year from 01/01/2019 to 12/31/2019
I. CALCULATION OF EARNINGS AMOUNT
- Current result according to Income and Expense Accounts
(+/-) - 10,480,856.40
- Tax reinstatements on current operations ( + ) 10,715,154.08
- Tax deductions on current operations ( - ) 928,721.71
- Current income theoretically taxable ( = ) - 694,424.03
- Theoretical tax on current income ( - )
- Current income after taxes ( = ) - 10,480,856.40
II. INDICATION OF THE TAX REGIME AND THE ADVANTAGES GRANTED
BY INVESTMENT CODES OR BY SPECIFIC LEGAL PROVISIONS
Corporate name: INTRALOT MAROC
STATEME
NT B14
DETAILS OF VALUE ADDED TAX
Financial Year from 01/01/2019 to 12/31/2019
N A T U R E
Balance, beginning of
financial year
(1)
Accounting
transactions for the
financial year
(2)
VAT returns for the
financial year
(3)
Balance, end of
financial year
(1+2-3=4)
A. VAT Billed 34,009,509.13 90,268,907.52 68,720,150.13 55,558,266.52
B. VAT Collectible 24,358,024.33 119,476,093.28 85,169,021.45 58,665,096.16
on expenses 13,835,375.79 109,086,033.59 75,666,258.86 47,255,150.52
on capital assets 10,522,648.54 10,390,059.69 9,502,762.59 11,409,945.64
C. VAT due or VAT credit = (A - B ) 9,651,484.80 -29,207,185.76 -16,448,871.32 -3,106,829.64
In accordance with current regulations, FY 2018 and FY 2019 are still not statute-barred.
INTRALOT MAROC S.A.'s tax returns for corporate income tax (CIT), income tax (IT) and value
added tax (VAT) relating to the said financial year may be audited by the tax authorities and remain
subject to checks and possible adjustments.
For the non-prescribed period, taxes issued by way of assessments may also be subject to review.
CNSS social security reporting could be subject to control and possible contribution reminders.
Corporate name: INTRALOT MAROC
STATEMEN
T B15
CONTINGENT LIABILITIES
Financial Year from 01/01/2019 to
12/31/2019
Corporate name: INTRALOT MAROC
STATEME
NT C1
STATEMENT OF THE BREAKDOWN OF SHARE CAPITAL
Amount of capital: 300,000
Financial Year from 01/01/2019 to 12/31/2019
Surname, first name or company name of the
main shareholders (1)
Tax ID
C.I.N
. No.
or
Card
Address
NUMBER OF SHARES Nominal value of
each share or
unit
AMONT OF CAPITAL
Financial Year
N - 1 Current financial
year
Subscribed Called Paid up
2 3 4 5 6 7 8
INTRALOT S.A
64, Kifissias Ave. & 3, H. S. Khoury
- Sabbagh. Str., 15125 Athens, Greece
2,996
2,995
100.00
299,500.00
299,500.00
299,500.00
Mr. Nikolaos Nikolakopoulos
AN2334473
8A Pittakou Str., Nea Erythraia, Attiki, Greece
14671
1
1
100.00
100.00
100.00
100.00
Mr. Loannis Katakis
Florinis 67-73 Vrilissia, Greece
1
1
100.00
100.00
100.00
100.00
Ms. Evangelia Bouligaraki
AN3331115
Kadmou 2, 15238, Halandri Greece
1
1
100.00
100.00
100.00
100.00
Mr. Antonios Kerastaris Pefkon 46,Kifissia,Athens, Greece 1 - - - - -
Mrs. Maria Stergiou
AP0038571 37 Makrygiani str Maroussi 151 26Greece - 1 100.00 100.00 100.00 100.00
Mr. Evangelos Apostolakopoulos
AN2876291 27 Agiou Orous Street, 15123 Maroussi, Athens,
Greece - 1 100.00 100.00 100.00 100.00
3,000 3,000 600.00 300,000.00 300,000.00 300,000.00
(1) Where the number of shareholders is less than or equal to 10, the company must report all shareholders. In other
cases, only the top 10 shareholders should be mentioned in descending order of importance.
Corporate name: INTRALOT MAROC STATEMENT C2
SCHEDULE OF ALLOCATION OF EARNING DURING THE FINANCIAL YEAR
Financial Year from 01/01/2019 to 12/31/2019
A. ORIGIN OF THE EARNINGS TO BE ALLOCATED
AMOUNT B. ALLOCATION OF EARNINGS AMOUNT
Decision of June 29, 2019 Legal reserve
Carry forward - 43,126,120.25 Other reserves
Net income pending allocation Percentages
Net income for the financial year - 7,982,833.33 Dividends
Withdrawals from reserves Other assignments
Other withdrawals Carry forward - 51,108,953.55
TOTAL A - 51,108,953.58 TOTAL B - 51,108,953.58
Corporate name: INTRALOT MAROC STATEMENT
C3
EARNINGS AND OTHER CHARACTERISTIC ELEMENTS OVER THE LAST THREE
YEARS
Financial Year from 01/01/2019 to 12/31/2019
Nature of the indications FY 2019 FY 2018 FY 2017
NET COMPANY SITUATION
Shareholders' equity plus shareholders’ equity and similar less capital assets not valued - 161,936,795.60 - 50,878,292.63 -42,862,922.89
OPERATIONS AND EARNINGS FOR THE FINANCIAL YEAR
1. Revenue excluding taxes 261,835,572.68 303,566,678.27 246,437,428.88
2. Pre-tax earnings - 101,837,700.74 - 6,457,466.33 -41,915,288.78
3. Income tax on earnings 7,942,573.70 1,525,367.00 1,232,768.50
4. Distributed profits
5. Retained earnings (in reserves or pending appropriation) - 109,780,274.44 - 50,778,953.58 -42,796,120.25
EARNINGS PER SHARE
Net earnings per share or per unit
Earnings distributed per share or unit
STAFF
Amount of gross salaries for the financial year
20,743,465.30
16,683,978.37 12,051,255.85
Average number of employees employed during the financial year 76 76 81
Corporate name: INTRALOT MAROC
STATEMEN
T C4
SCHEDULE OF FOREIGN CURRENTY TRANSACTIONS RECORDED DURING THE FINANCIAL
YEAR
Financial Year from 01/01/2019 to
12/31/2019
NATURE Input against value in
dirhams Output countervalue in dirhams
Permanent funding
-
-
- -
42,894,431.11 2,930,197.07
- -
Income
Expenses 77,401,407.43 55,409,605.34
Total entries 120,295,838.54 58,339,802.41
Total outputs
Currency balance
TOTAL 120,295,838.54 58,339,802.41
Unfavourable
In Morocco and many other countries, confinement measures have been taken by local authorities
in response to the COVID-19 health crisis that occurred in March 2020. The situation in the current
context is uncertain and evolving and at this stage it is difficult to anticipate the impacts on
business.
The corporation has updated its cash flow forecasts for the next twelve months by integrating this
new context, to the best of the information available to date, based on assumptions relating in
particular to an expected decline in sales and earnings during FY 2020.
On this basis, management believes that the application of the going concern accounting principle
for the year ended December 31, 2019 remains appropriate and that the going concern is not
uncertain.
N/A
Favorable
Indications of events Date
Corporate name: INTRALOT MAROC
STATEM
ENT C5
DATING AND SUBSEQUENT EVENTS
Financial Year from 01/01/2019 to
12/31/2019
II. EVENTS SUBSEQUENT TO THE END OF THE FINANCIAL YEAR NOT
RELATED TO THIS FINANCIAL YEAR AND KNOWN BEFORE THE FIRST
DISCLOSURE OF THE PRIMARY FINANCIAL STATEMENTS
I. DATING
Reporting date (1): 12/31/2019
Date of preparation of the primary financial statements (2): 05/16/2020
(1) Justification in case of change of financial year date
(2) Justification if the statutory three-month time limit for the preparation of
primary financial statements is exceeded: