Buildings & Technical works | 4-60 years |
Machinery & Mechanical equipment | 5-30 years |
Vehicles | 5-10 years |
Furniture and fixtures | 4-20 years |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Trade receivables | 52.830 | 54.685 | 3 | 2 |
Receivables from credit cards | 13.032 | 16.007 | - | - |
Receivables from subsidiaries (Note 40.1) | - | - | 373 | 214 |
Cheques received | 1.274 | 2.687 | - | - |
Less: Provision for doubtful receivables | (6.760) | (7.590) | - | - |
Trade and other receivables | 60.377 | 65.788 | 376 | 216 |
31.12.2024 | ||||||
Information and communication technology sector - Amounts in thousands € | Not overdue | 1 to 90 days | 91 to 180 days | 181 to 365 days | >365 days | Total |
Trade receivables | 42.180 | 2.792 | 150 | 114 | 6.534 | 51.769 |
Less: Provisions for doubtful receivables | (33) | (18) | (4) | (6) | (6.619) | (6.680) |
Total | 42.146 | 2.774 | 146 | 108 | (86) | 45.089 |
31.12.2023 | ||||||
Information and communication technology sector - Amounts in thousands € | Not overdue | 1 to 90 days | 91 to 180 days | 181 to 365 days | >365 days | Total |
Trade receivables | 18.035 | 5.923 | 1.519 | 1.037 | 6.604 | 33.119 |
Less: Provisions for doubtful receivables | (18) | (34) | (38) | (55) | (6.271) | (6.415) |
Total | 18.017 | 5.889 | 1.481 | 982 | 334 | 26.704 |
31.12.2024 | ||||||
Specialized retail sector Amounts in thousands € | Not overdue | 1 to 90 days | 91 to 180 days | 181 to 365 days | >365 days | Total |
Trade receivables | 1.361 | 824 | 37 | 36 | 78 | 2.335 |
Receivables from credit cards | 13.032 | - | - | - | - | 13.032 |
Less: Provisions for doubtful receivables | - | - | - | - | (79) | (79) |
Total | 14.393 | 824 | 37 | 36 | (1) | 15.289 |
31.12.2023 | ||||||
Specialized retail sector Amounts in thousands € | Not overdue | 1 to 90 days | 91 to 180 days | 181 to 365 days | >365 days | Total |
Trade receivables | 1.613 | 812 | 5 | 42 | 198 | 2.671 |
Receivables from credit cards | 16.007 | - | - | - | - | 16.007 |
Less: Provisions for doubtful receivables | - | (210) | (0) | - | (198) | (408) |
Total | 17.621 | 602 | 5 | 42 | - | 18.270 |
CONSOLIDATION | |||||
Amounts in thousands € | Book value | Contractual cash flows | Up to 1 year | 1 to 5 years | Over 5 years |
31 December 2024 | |||||
Loan liabilities | 128.486 | 153.438 | 13.562 | 139.876 | - |
Lease liabilities | 264.017 | 370.032 | 17.104 | 65.724 | 287.205 |
Suppliers | 119.581 | 119.581 | 119.581 | - | - |
Other short-term liabilities | 30.185 | 30.185 | 30.185 | - | - |
Total | 542.270 | 673.237 | 180.432 | 205.600 | 287.205 |
31 December 2023 | |||||
Loan liabilities | 228.797 | 284.165 | 29.281 | 213.388 | 41.496 |
Lease liabilities | 255.573 | 362.420 | 16.519 | 60.993 | 284.908 |
Suppliers | 113.362 | 113.362 | 113.362 | - | - |
Other short-term liabilities | 38.046 | 38.046 | 38.046 | - | - |
Total | 635.778 | 797.992 | 197.209 | 274.380 | 326.403 |
COMPANY | |||||
Amounts in thousands € | Book value | Contractual cash flows | Up to 1 year | 1 to 5 years | Over 5 years |
31 December 2024 | |||||
Loan liabilities | 96.811 | 121.707 | 5.316 | 116.391 | - |
Lease liabilities | 120 | 129 | 50 | 79 | - |
Suppliers | 340 | 340 | 340 | - | - |
Other short-term liabilities | 3.584 | 3.584 | 3.584 | - | - |
Total | 100.854 | 125.759 | 9.290 | 116.469 | - |
31 December 2023 | |||||
Loan liabilities | 170.613 | 223.781 | 14.101 | 168.184 | 41.496 |
Lease liabilities | - | - | - | - | - |
Suppliers | 1.624 | 1.624 | 1.624 | - | - |
Other short-term liabilities | 3.698 | 3.698 | 3.698 | - | - |
Total | 175.935 | 229.102 | 19.423 | 168.184 | 41.496 |
CONSOLIDATION | COMPANY | |||
Effect on profit before tax Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
20% increase in the average borrowing rate | (502) | (897) | (15) | (551) |
20% decrease in the average borrowing rate | 502 | 897 | 15 | 551 |
CONSOLIDATION | COMPANY | |||
Effect on profit before tax Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
10% increase in the exchange rate | (2) | 6 | - | - |
10% decrease in the exchange rate | 2 | (6) | - | - |
CONSOLIDATION Amounts in thousands € | Land | Building and technical works | Machinery and other mechanical equipment | Vehicles | Furniture and fixtures | Assets under construction | Total |
Cost of Acquisition | |||||||
Balance as at 1 January 2023 | 2.184 | 8.866 | 18.831 | 802 | 8.661 | - | 39.344 |
Additions from incorporation of | |||||||
subsidiaries | - | 49.096 | 317 | 438 | 24.078 | 1.012 | 74.940 |
Additions | - | 2.716 | 1.229 | 33 | 1.814 | 2.094 | 7.886 |
Transfers | - | 1.028 | 113 | 70 | 207 | (1.418) | 0 |
Decreases | (1.580) | (4.516) | (624) | (116) | (1.040) | - | (7.877) |
Foreign exchange translation | |||||||
differences | (5) | (97) | (1.069) | (1) | (30) | (37) | (1.239) |
Balance 31 December 2023 | 599 | 57.092 | 18.795 | 1.226 | 33.690 | 1.652 | 113.055 |
Accumulated depreciation | |||||||
Balance as at 1 January 2023 | - | (3.461) | (10.537) | (534) | (7.763) | - | (22.296) |
Depreciation from incorporation of subsidiaries | - | (19.742) | (193) | (220) | (15.168) | - | (35.324) |
Depreciation | - | (844) | (1.101) | (70) | (897) | - | (2.912) |
Decreases | - | 2.191 | 623 | 111 | 1.055 | - | 3.980 |
Foreign exchange translation differences | - | 33 | 759 | - | 29 | - | 821 |
Balance 31 December 2023 | - | (21.824) | (10.450) | (714) | (22.744) | - | (55.731) |
Book value 31 December 2023 | 599 | 35.269 | 8.345 | 512 | 10.946 | 1.652 | 57.323 |
Acquisition cost | |||||||
Balance as at 1 January 2024 | 599 | 57.092 | 18.795 | 1.226 | 33.690 | 1.652 | 113.055 |
Additions from integration of subsidiaries | - | - | - | 234 | 241 | - | 476 |
Additions | - | 1.909 | 215 | 33 | 4.410 | 398 | 6.965 |
Transfers | - | - | - | - | 303 | (303) | - |
Decreases | (37) | (793) | (8.260) | (249) | (1.849) | (1.078) | (12.265) |
Discontinued operations | (562) | (2.902) | (9.802) | (405) | (623) | (321) | (14.615) |
Balance 31 December 2024 | - | 55.306 | 948 | 840 | 36.173 | 348 | 93.615 |
Accumulated depreciation | |||||||
Balance as at 1 January 2024 | - | (21.824) | (10.450) | (714) | (22.744) | - | (55.731) |
Depreciation from incorporation of subsidiaries | - | - | - | (186) | (202) | - | (388) |
Depreciation | - | (1.936) | (36) | (83) | (2.247) | - | (4.303) |
Decreases | - | 6 | - | 137 | 1.526 | - | 1.669 |
Discontinued operations | - | 1.065 | 9.832 | 274 | 698 | - | 11.869 |
Balance 31 December 2024 | - | (22.688) | (655) | (571) | (22.970) | - | (46.885) |
Book value 31 December 2024 | - | 32.618 | 293 | 268 | 13.203 | 348 | 46.730 |
COMPANY - Amounts in thousands € | Furniture and fixtures | Fixed assets under construction | Total |
Cost of Acquisition | |||
Balance as at 1 January 2023 | 270 | - | 270 |
Additions | 7 | - | 7 |
Balance 31 December 2023 | 277 | - | 277 |
Accumulated depreciation | |||
Balance 1 January 2023 | (270) | - | (270) |
Balance 31 December 2023 | (270) | - | (270) |
Book value 31 December 2023 | - | - | - |
Cost of Acquisition | |||
Balance as at 1 January 2024 | 277 | - | 277 |
Additions | 20 | 181 | 202 |
Balance 31 December 2024 | 297 | 181 | 478 |
Accumulated depreciation | |||
Balance 1 January 2024 | (270) | - | (270) |
Depreciation | (2) | - | (2) |
Balance 31 December 2024 | (272) | - | (272) |
Book value 31 December 2024 | 25 | 181 | 207 |
CONSOLIDATION – Amounts in thousands € | Software development | Software acquisitions | Trademarks and licenses | Other | Total |
Cost of Acquisition | |||||
Balance as at 1 January 2023 | 29.671 | 6.317 | - | - | 35.988 |
Addition from incorporation of subsidiaries | - | 3.612 | 38.755 | - | 42.367 |
Additions | 543 | 384 | - | - | 927 |
Decreases | - | - | - | - | - |
Foreign exchange translation differences | - | (20) | - | - | (20) |
Balance 31 December 2023 | 30.214 | 10.292 | 38.755 | - | 79.261 |
Accumulated amortization | |||||
Balance as at 1 January 2023 | (25.073) | (5.533) | - | - | (30.606) |
Amortization from incorporation of subsidiaries | - | (2.477) | - | - | (2.477) |
Amortization | (1.165) | (505) | - | - | (1.670) |
Decreases | - | - | - | - | - |
Foreign exchange translation differences | - | 20 | - | - | 20 |
Balance 31 December 2023 | (26.238) | (8.495) | - | - | (34.733) |
Book value 31 December 2023 | 3.976 | 1.797 | 38.755 | - | 44.528 |
Cost of acquisition | |||||
Balance as at 1 January 2024 | 30.214 | 10.293 | 38.755 | - | 79.262 |
Amortization from incorporation of subsidiaries | - | 27 | - | - | 27 |
Amortization | 307 | 810 | - | - | 1.117 |
Decreases | - | (5) | - | - | (5) |
Discontinued operations | - | (418) | - | - | (418) |
Balance 31 December 2024 | 30.521 | 10.707 | 38.755 | - | 79.983 |
Accumulated amortization | |||||
Balance as at 1 January 2024 | (26.238) | (8.495) | - | - | (34.733) |
Amortization from incorporation of subsidiaries | - | (2) | - | - | (2) |
Amortization | (1.044) | (674) | - | - | (1.718) |
Decreases | - | 5 | - | - | 5 |
Discontinued operations | - | 393 | - | - | 393 |
Balance 31 December 2024 | (27.282) | (8.773) | - | - | (36.055) |
Book value 31 December 2024 | 3.239 | 1.933 | 38.755 | - | 43.927 |
CONSOLIDATION – Amounts in thousands € | Buildings | Vehicles | Other equipment | Total |
Cost of acquisition | ||||
Balance as at 1 January 2023 | 2.701 | 908 | 15 | 3.624 |
Addition from incorporation of subsidiaries | 280.329 | 78 | - | 280.407 |
Additions | 6.157 | 577 | - | 6.734 |
Decreases | - | (253) | (7) | (260) |
Foreign exchange translation differences | - | (13) | - | (13) |
Balance 31 December 2023 | 289.187 | 1.297 | 7 | 290.492 |
Accumulated depreciation | ||||
Balance as at 1 January 2023 | (1.034) | (469) | (8) | (1.511) |
Depreciation from incorporation of subsidiaries | (43.645) | (57) | - | (43.702) |
Depreciation | (4.009) | (273) | (1) | (4.284) |
Decreases | - | 143 | 7 | 150 |
Foreign exchange translation differences | - | 13 | - | 13 |
Balance 31 December 2023 | (48.688) | (644) | (3) | (49.334) |
Book value 31 December 2023 | 240.499 | 653 | 5 | 241.157 |
Cost of depreciation | ||||
Balance as at 1 January 2024 | 289.187 | 1.297 | 7 | 290.492 |
Depreciation from incorporation of subsidiaries | 91 | 74 | - | 164 |
Depreciation | 17.305 | 343 | - | 17.648 |
Decreases | (35) | (124) | - | (158) |
Discontinued operations | - | (284) | (7) | (291) |
Balance 31 December 2024 | 306.548 | 1.307 | - | 307.855 |
Accumulated depreciation | ||||
Balance as at 1 January 2024 | (48.688) | (644) | (3) | (49.334) |
Depreciation from incorporation of subsidiaries | (52) | (19) | - | (71) |
Depreciation | (11.641) | (244) | - | (11.885) |
Decreases | 35 | 107 | - | 142 |
Discontinued operations | - | 209 | 3 | 212 |
Balance 31 December 2024 | (60.346) | (591) | - | (60.937) |
Book value 31 December 2024 | 246.202 | 716 | - | 246.918 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Long-term lease liabilities | 255.002 | 246.627 | 76 | - |
Short-term lease liabilities | 9.015 | 8.946 | 44 | - |
Total lease liabilities | 264.017 | 255.573 | 120 | - |
31.12.2024 | ||||
CONSOLIDATION - Amounts in thousands € | Buildings | Vehicles | Other equipment | Total |
Balance as at 1 January | 254.943 | 626 | 4 | 255.573 |
Cash changes: | ||||
- Payments | (16.780) | (326) | (1) | (17.108) |
Non-cash changes: | ||||
- Additions | 17.305 | 362 | - | 17.667 |
- Interests | 7.815 | 34 | 0 | 7.850 |
- Early terminated leases | - | (18) | (18) | |
- Incorporation of subsidiaries | 42 | 56 | - | 98 |
- Discontinued operations | - | (42) | (4) | (46) |
Balance 31 December | 263.324 | 693 | - | 264.017 |
31.12.2023 | ||||
CONSOLIDATION - Amounts in thousands € | Buildings | Vehicles | Other equipment | Total |
Balance as at 1 January | 1.707 | 418 | 6 | 2.131 |
Cash changes: | ||||
- Payments | (5.650) | (293) | (2) | (5.945) |
Non-cash changes: | ||||
- Additions | 6.833 | 450 | - | 7.283 |
- Interests | 2.552 | 29 | 0 | 2.581 |
- Early terminated leases | - | - | - | - |
- Incorporation of subsidiaries | 249.501 | 22 | - | 249.523 |
- Discontinued operations | - | - | - | - |
Balance 31 December | 254.943 | 626 | 4 | 255.573 |
1.12.2024 | ||||
COMPANY - Amounts in thousands € | Buildings | Vehicles | Other equipment | Total |
Balance as at 1 January | - | - | - | - |
Cash changes: | ||||
- Payments | (33) | - | - | (33) |
Non-cash changes: | ||||
- Additions | 148 | - | - | 148 |
- Interests | 5 | - | - | 5 |
Balance 31 December | 120 | - | - | 120 |
CONSOLIDATION | ||||
Amounts in thousands € | Up to 1 year | 2 to 5 years | Over 5 years | Total |
31 December 2024 | ||||
Minimum payments | 17.104 | 65.724 | 287.205 | 370.032 |
Financial cost | (8.089) | (29.359) | (68.568) | (106.016) |
Net present value | 9.015 | 36.365 | 218.637 | 264.017 |
31 December 2023 | ||||
Minimum payments | 16.519 | 60.993 | 284.908 | 362.420 |
Financial cost | (7.573) | (27.603) | (71.670) | (106.846) |
Net present value | 8.946 | 33.389 | 213.238 | 255.573 |
COMPANY | ||||
Amounts in thousands € | Up to 1 year | 2 to 5 years | Over 5 years | Total |
31 December 2024 | ||||
Minimum payments | 50 | 79 | - | 128 |
Financial cost | (6) | (3) | - | (9) |
Net present value | 44 | 76 | - | 120 |
31 December 2023 | ||||
Minimum payments | - | - | - | - |
Financial cost | - | - | - | - |
Net present value | - | - | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Short-term leases | 279 | 109 | 94 | - |
Low value leases | 3 | 3 | 3 | 3 |
Variable payments of floating rentals | 4.439 | 1.750 | - | - |
Net present value | 4.722 | 1.862 | 97 | 3 |
Amounts in thousands € | 31.12.2024 | 31.12.2023 |
Opening balance | 119.222 | 53.946 |
Acquisition of subsidiary (Note 35.1) | 10.991 | 65.918 |
Sales | (3.423) | - |
Foreign exchange translation differences | - | (642) |
Closing balance | 126.790 | 119.222 |
Amounts in thousands € | 31.12.2024 | 31.12.2023 |
Information and communication technology | 60.872 | 49.881 |
Specialized retail | 65.918 | 65.918 |
Industry | - | 3.423 |
Total | 126.790 | 119.222 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Participation in other entities | 124 | 264 | - | - |
Other financial assets | 124 | 264 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Guarantees given | 263 | 234 | 9 | 1 |
Other long-term receivables | 263 | 234 | 9 | 1 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Deferred tax assets | 3.713 | 3.396 | - | - |
Deferred tax liabilities | (8.661) | (9.700) | - | - |
Net deferred tax | (4.948) | (6.304) | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Deferred tax assets | 59.396 | 58.071 | - | - |
Deferred tax liabilities | (64.344) | (64.375) | - | - |
Net deferred tax | (4.948) | (6.304) | - | - |
CONSOLIDATION | |||||||
Amounts in thousands € | Balance as at 1 January 2024 | Deferred tax recognized in the Income Statement | Deferred tax recognized through other comprehensive income | Deferred tax recognized directly in equity | Acquisition of subsidiary | Discontinued operations | Balance as at 31 December 2024 |
Other intangible assets | 503 | 7 | - | - | - | - | 510 |
Inventories | 275 | 30 | - | - | 4 | - | 309 |
Trade receivables | 223 | - | - | - | - | (103) | 120 |
Other long-term receivables | - | 1 | - | - | - | - | 1 |
End-of-service employee benefit obligations | 315 | 44 | 1 | - | - | (83) | 277 |
Long-term provisions | 25 | (12) | - | - | - | - | 13 |
Lease liabilities | 55.910 | 1.815 | - | - | 22 | (2) | 57.745 |
Other short-term liabilities | 777 | (11) | - | - | 128 | (478) | 415 |
Other long-term liabilities | 44 | 7 | - | - | - | (44) | 7 |
Deferred tax assets balance (before offsetting) | 58.071 | 1.881 | 1 | - | 154 | (711) | 59.396 |
Tangible assets | (2.343) | (284) | - | - | - | 1.451 | (1.175) |
Other intangible assets | (8.704) | 71 | - | - | - | - | (8.633) |
Right-of-use assets | (53.073) | (1.205) | - | - | (21) | - | (54.298) |
Trade receivables | (60) | 16 | - | - | - | - | (44) |
Other short-term receivables | (76) | 21 | - | - | - | 5 | (51) |
Other long-term liabilities | (119) | (24) | - | - | - | - | (143) |
Deferred tax liabilities balance (before offsetting) | (64.375) | (1.405) | - | - | (21) | 1.456 | (64.344) |
Net deferred tax asset / (liability) | (6.304) | 476 | 1 | - | 133 | 745 | (4.948) |
CONSOLIDATION | |||||||
Amounts in thousands € | Balance as at 1 January 2023 | Deferred tax recognized in the Income Statement | Deferred tax recognized through other comprehensive income | Deferred tax recognized directly in equity | Acquisition of subsidiary | Discontinued operations | Balance as at 31 December 2023 |
Other intangible assets | 427 | 76 | - | - | - | - | 503 |
Inventories | 149 | 96 | - | - | 29 | - | 275 |
Trade receivables | 223 | - | - | - | - | - | 223 |
End-of-service employee benefit obligations | 146 | 9 | 9 | - | 156 | (6) | 315 |
Long-term provisions | - | (2) | - | - | 27 | - | 25 |
Lease liabilities | 641 | 377 | - | - | 54.892 | - | 55.910 |
Other short-term receivables | 988 | (190) | - | - | 14 | (35) | 777 |
Other long-term liabilities | 40 | 10 | - | - | - | (6) | 44 |
Tax losses | 227 | (227) | - | - | - | - | - |
Deferred tax assets balance (before offsetting) | 2.841 | 149 | 9 | - | 55.118 | (47) | 58.071 |
Tangible assets | (2.071) | 560 | - | - | (843) | 11 | (2.343) |
Other intangible assets | (219) | 57 | - | 66 | (8.608) | - | (8.704) |
Right-of-use assets | (632) | (371) | - | - | (52.071) | - | (53.073) |
Trade and other receivables | (98) | 38 | - | - | - | - | (60) |
Other short-term receivables | (2) | 236 | - | - | (311) | - | (76) |
End-of-service employee benefit obligations | (53) | 53 | - | - | - | - | - |
Other long-term liabilities | (98) | (21) | - | - | - | - | (119) |
Deferred tax liabilities balance (before offsetting) | (3.173) | 552 | - | 66 | (61.831) | 11 | (64.375) |
Net deferred tax asset / (liability) | (332) | 702 | 9 | 66 | (6.713) | (35) | (6.304) |
CONSOLIDATION | ||
Amounts in thousands € | 31.12.2024 | 31.12.2023 |
Goods | 79.098 | 77.183 |
Finished products | 333 | 699 |
Semi-finished products | 533 | 2.526 |
Raw material | 100 | 10.784 |
Other | - | 1.356 |
Less: Provision for impairment of inventory | (1.685) | (1.436) |
Total net realized value | 78.379 | 91.111 |
CONSOLIDATION | ||
Amounts in thousands € | 31.12.2024 | 31.12.2023 |
Opening balance | 1.436 | 1.396 |
Provisions for subsidiaries incorporation | 20 | 133 |
Discontinued operations | (117) | - |
Increase/(Decrease) of provisions | 279 | (93) |
Foreign exchange translation differences | 66 | - |
Closing balance | 1.685 | 1.436 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Trade receivables | 52.830 | 54.685 | 3 | 2 |
Receivables from credit cards | 13.032 | 16.007 | - | - |
Receivables from subsidiaries (Note 40.1) | - | - | 373 | 214 |
Cheques receivables | 1.274 | 2.687 | - | - |
Less: Provisions for doubtful receivables | (6.760) | (7.590) | - | - |
Trade receivables | 60.377 | 65.788 | 376 | 216 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Opening balance for the period | 7.590 | 7.657 | - | - |
Provisions for subsidiaries incorporation | - | 202 | - | - |
Write-offs | - | (401) | - | - |
Provisions for the period | (50) | 132 | - | - |
Discontinued operations | (767) | - | - | - |
Foreign exchange translation differences | (13) | - | - | - |
Closing balance for the period | 6.760 | 7.590 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Restricted deposits | 5.884 | 5.734 | 5.872 | 5.721 |
Staff cash facilities | 86 | 78 | 6 | 3 |
Receivables from the Greek State | 2.036 | 1.460 | 969 | 542 |
Receivables from subsidiaries (Note 40.1) | - | - | 583 | 680 |
Advances to suppliers | 2.295 | 6.948 | 268 | 161 |
Expenses carried forward | 4.087 | 4.116 | 102 | 29 |
Income receivable | 5.189 | 3.268 | 626 | 108 |
Acquisitions under receipt / settlement | 3.021 | 4.534 | - | - |
Financial assets at fair value through profit or loss | 1.162 | 1.205 | 666 | - |
Other debtors | 371 | 1.771 | 4 | 4 |
Other short-term receivables | 24.132 | 29.114 | 9.095 | 7.248 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Shares listed on AthEx | 1.162 | 1.205 | - | - |
Subsidiary share options | - | - | 666 | - |
Financial assets at fair value through profit or loss | 1.162 | 1.205 | 666 | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Opening balance for the period | 1.205 | 31 | - | - |
From incorporation of subsidiaries | - | 1.159 | - | - |
Additions | - | - | 666 | - |
Decreases | (144) | - | - | - |
Adjustments at fair value through profit or loss | 101 | 15 | - | - |
Closing balance for the period | 1.162 | 1.205 | 666 | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousand € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Cash in hand | 656 | 788 | 1 | 1 |
Sight deposits | 21.677 | 26.255 | 1.079 | 3.388 |
Term deposits | 134.933 | 128.411 | 101.850 | 94.000 |
Cash and cash equivalents | 157.266 | 155.454 | 102.930 | 97.389 |
CONSOLIDATION | ||||
Amounts in thousands € (except number of shares) | Number of shares | Nominal value | Share capital | Share premium |
Balance as at 1 January 2023 | 40.134.921 | € 0,40 | 16.054 | 51.674 |
Share capital increase | 7.869.000 | 10.773 | 21.883 | |
Share capital decrease | - | (7.626) | - | |
Share capital increase expenses | - | - | (563) | |
Balance as at 31 December 2023 | 48.003.921 | € 0,40 | 19.202 | 72.994 |
Balance as at 1 January 2024 | 48.003.921 | € 0,40 | 19.202 | 72.994 |
Share capital increase | - | 91.207 | (91.207) | |
Share capital decrease | - | (9.601) | - | |
Share capital increase expenses | - | - | (242) | |
Transfer to retained earnings | - | - | 18.456 | |
Balance as at 31 December 2024 | 48.003.921 | € 2,10 | 100.808 | - |
COMPANY | ||||
Amounts in thousands € (except number of shares) | Number of shares | Nominal value | Share capital | Share premium |
Balance as at 1 January 2023 | 40.134.921 | € 0,40 | 16.054 | 70.130 |
Share capital increase | 7.869.000 | 10.773 | 21.883 | |
Share capital decrease | - | (7.626) | - | |
Share capital increase expenses | - | - | (563) | |
Balance as at 31 December 2023 | 48.003.921 | € 0,40 | 19.202 | 91.450 |
Balance as at 1 January 2024 | 48.003.921 | € 0,40 | 19.202 | 91.450 |
Share capital increase | - | 91.207 | (91.207) | |
Share capital decrease | - | (9.601) | - | |
Share capital increase expenses | - | - | (242) | |
Balance as at 31 December 2024 | 48.003.921 | € 2,10 | 100.808 | - |
CONSOLIDATION | ||||||||
Amounts in thousands € | Statutory reserves | Other reserves | Employee stock options reserve | Subsidiary share purchase option reserve | Actuarial gain/(loss) reserve | Translation reserves | Treasury share | Total |
Balance as at 1 January 2023 | 36 | 285 | - | - | 53 | (233) | (1.264) | (1.121) |
Statutory reserves | 1.297 | - | - | - | - | - | - | 1.297 |
Grants | - | (17) | - | - | - | - | - | (17) |
Other changes | (2) | 2 | - | - | - | (6) | - | (6) |
Actuarial profit/(loss) for the period | - | - | - | - | (27) | - | - | (27) |
Deferred tax from actuarial profit/(loss) | - | - | - | - | 9 | - | - | 9 |
Exchange Differences On Translation Of Foreign Operations | - | - | - | - | - | (951) | - | (951) |
Disposal of treasury shares | - | - | - | - | - | - | 1.194 | 1.194 |
Balance as at 31 December 2023 | 1.331 | 270 | - | - | 36 | (1.189) | (70) | 377 |
Balance as at 1 January 2024 | 1.331 | 270 | - | - | 36 | (1.189) | (70) | 377 |
Statutory reserves | 36 | - | - | - | - | - | - | 36 |
Grants | - | (10) | - | - | - | - | - | (10) |
Employee tock awards | - | - | 150 | - | - | - | - | 150 |
Subsidiary share option | - | - | - | (3.591) | - | - | - | (3.591) |
Actuarial profit/(loss) for the period | - | - | - | - | 2 | - | - | 2 |
Deferred tax from actuarial profit/(loss) | - | - | - | - | 1 | - | - | 1 |
Other comprehensive income/expenses | ||||||||
from associates | - | - | - | - | 28 | - | - | 28 |
Exchange Differences On Translation Of | ||||||||
Foreign Operations | - | - | - | - | - | 312 | - | 312 |
Reclassification of Exchange Differences On Translation Of Foreign Operationsto the income statement due to disposal of a subsidiary | - | - | - | - | - | 935 | - | 935 |
Acquisition of treasury shares | - | - | - | - | - | - | (2.827) | (2.827) |
Other changes due to disposal of subsidiary | - | (258) | - | - | (9) | - | - | (267) |
Balance as at 31 December 2024 | 1.367 | 2 | 150 | (3.591) | 59 | 56 | (2.897) | (4.853) |
COMPANY | |||||
Amounts in thousands € | Statutory reserves | Employee stock options reserve | Actuarial gain/(loss) reserve | Treasury shares | Total |
Balance as at 1 January 2023 | 190 | - | 8 | (1.264) | (1.066) |
Stock options | 1.047 | - | - | - | 1.047 |
Acquisition of treasury shares | - | - | (7) | - | (7) |
Actuarial profit/(loss) for the period | - | - | - | 1.194 | 1.194 |
Balance as at 31 December 2023 | 1.236 | - | 0 | (70) | 1.167 |
Balance as at 1 January 2024 | 1.236 | - | 0 | (70) | 1.167 |
Statutory reserves | - | - | - | - | - |
Actuarial profit/(loss) for the period | - | - | - | - | - |
Employee stock awards | - | 150 | - | - | 150 |
Acquisition of treasury shares | - | - | - | (2.827) | (2.827) |
Balance as at 31 December 2024 | 1.236 | 150 | 1 | (2.897) | (1.510) |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Bond loans | 120.240 | 195.563 | 96.811 | 164.978 |
Long-term loans | - | 12.924 | - | - |
Total long-term loan liabilities | 120.240 | 208.487 | 96.811 | 164.978 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Bond loans carried forward | 1.629 | 9.460 | - | 5.635 |
Long-term carried forward | - | - | - | - |
Other short-term loans | 6.617 | 10.850 | - | - |
Total short-term loan liabilities | 8.246 | 20.310 | - | 5.635 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Up to 1 year | 8.246 | 20.310 | - | 5.635 |
1 to 5 years | 120.240 | 174.239 | 96.811 | 130.731 |
Over 5 years | - | 34.247 | - | 34.247 |
Total borrowings | 128.486 | 228.797 | 96.811 | 170.613 |
31.12.2024 | 31.12.2023 | |||||
CONSOLIDATION - Amounts in thousands € | Long-term loan liabilities | Short-term loan liabilities | Total | Long-term loan liabilities | Short-term loan liabilities | Total |
Balance 1 January | 208.487 | 20.310 | 228.797 | 44.199 | 8.057 | 52.256 |
Cash changes: | ||||||
- Repayments | (107.388) | (37.936) | (145.324) | (76.782) | (15.840) | (92.622) |
- Withdrawals | 30.672 | 28.477 | 59.150 | 219.356 | 22.626 | 241.982 |
- Issue expenses | (65) | - | (65) | (4.253) | - | (4.253) |
Non-cash changes: | ||||||
- Reclassification | 638 | (638) | - | (5.467) | 5.467 | - |
- Interest | - | (299) | (299) | - | 0 | 0 |
- Recognition of issue expenses | 1.476 | - | 1.476 | 85 | - | 85 |
- Foreign exchange translation differences | 470 | 28 | 498 | (947) | - | (947) |
- Incorporation of subsidiaries | - | - | - | 32.296 | - | 32.296 |
- Discontinued operations | (14.050) | (1.696) | (15.746) | - | - | - |
Balance 31 December | 120.240 | 8.246 | 128.486 | 208.487 | 20.310 | 228.797 |
31.12.2024 | 31.12.2023 | |||||
COMPANY - Amounts in thousands € | Long-term loan liabilities | Short-term loan liabilities | Total | Long-term loan liabilities | Short-term loan liabilities | Total |
Balance 1 January | 164.978 | 5.635 | 170.613 | 29.976 | 393 | 30.369 |
Cash changes: | ||||||
- Repayments | (69.464) | (15.635) | (85.099) | (65.077) | (393) | (65.470) |
- Withdrawals | - | 10.000 | 10.000 | 209.896 | - | 209.896 |
- Issue expenses | - | - | - | (4.253) | - | (4.253) |
Non-cash changes: - | ||||||
- Reclassification | - | - | - | (5.635) | 5.635 | - |
- Interest | - | - | - | - | - | - |
- Recognition of issue expenses | 1.296 | - | 1.296 | 71 | - | 71 |
Balance 31 December | 96.811 | - | 96.811 | 164.978 | 5.635 | 170.613 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Opening balance for the period | 1.209 | 567 | 8 | - |
Cost of current employment | 269 | 211 | 5 | - |
Cost of Service/Decrease/Change in plan/ Settlement | 318 | 555 | 1 | 1 |
Interest on the obligation during the year | 31 | 51 | 0 | - |
Total effect in the Income Statement | 618 | 817 | 6 | 1 |
Actuarial (gain)/loss | 7 | 27 | - | - |
Intragroup absorptions (transfers) | (9) | - | - | 7 |
Total effect in the Statement of Comprehensive Income | (2) | 27 | - | 7 |
Remuneration paid | (392) | (849) | - | - |
From incorporation of subsidiaries | 38 | 709 | - | - |
Discontinued operations | (211) | - | - | - |
Foreign exchange translation differences | 4 | (62) | - | - |
Closing balance for the period | 1.264 | 1.209 | 14 | 8 |
CONSOLIDATION | COMPANY | |||
Key assumptions | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Discount interest rate | 2,84% - 3,18% | 2,65% - 12,30% | 3,18% | 3,08% |
Estimated rate of change in salaries | 2,1% - 10% | 2024: 2,5% - 12% 2025: 2,2% - 10% 2026: 2,1% - 10% | 2025+: 10% | 2024: 12% 2025+: 10% |
Inflation | 2025: 2,2% - 2,5% 2026+: 2,1% - 2,5% | 2024: 2,5% - 6,7% 2025: 2,2% - 6,7% 2026+: 2,1% - 6,7% | 2025: 2,2% 2026+: 2,1% | 2024: 2,7% 2025: 2,2% 2026+: 2,1% |
Effect on the obligation from | |||
Sensitivity Analysis | Change in the assumption by | Increase in % of the assumption | Decrease in % of the assumption |
Discount Interest Rate | 0,10% | 0,19% | -0,17% |
Estimated rate of change in salaries | 0,10% | -0,29% | 0,32% |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Opening balance for the period | 113 | 250 | - | - |
From incorporation of subsidiaries | - | 113 | - | - |
Decreases for the period | (55) | (250) | - | - |
Closing balance for the period | 59 | 113 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousand € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Government grants | 2.525 | 1.760 | - | - |
Post-employment benefits for employees | - | 164 | - | - |
Guarantees received | 25 | 25 | - | - |
Other long-term liabilties | 3.591 | - | - | - |
Other long-term liabilities | 6.140 | 1.949 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Balance as at 1 January | 1.760 | 1.829 | - | - |
Grants received | 1.150 | 268 | - | - |
Amortization of grants | (385) | (336) | - | - |
Balance as at 31 December | 2.525 | 1.760 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Payables to suppliers | 119.550 | 113.330 | 338 | 1.612 |
Post-dated cheques | 31 | 32 | 2 | 12 |
Suppliers and other trade payables | 119.581 | 113.362 | 340 | 1.624 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
VAT | 8.568 | 5.455 | 0 | - |
Payroll tax | 1.273 | 1.237 | 41 | 31 |
Other taxes | 144 | 227 | 9 | 1 |
Income tax | 3.129 | 5.634 | - | 32 |
Tax obligations - duties | 13.114 | 12.554 | 49 | 64 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Customer advances | 5.071 | 8.220 | - | - |
Accrued expenses | 14.191 | 12.343 | 2.140 | 3.578 |
Deferred income | 103 | 2.636 | - | - |
Liabilities to insurance funds | 2.290 | 2.053 | 49 | 46 |
Financial assets at fair value through profit or loss | - | - | 1.317 | - |
Other liabilities | 8.530 | 12.792 | 78 | 74 |
Other short-term liabilities | 30.185 | 38.046 | 3.584 | 3.698 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Sales of goods | 320.019 | 146.338 | - | - |
Provision of services & other supplies | 54.840 | 38.023 | 1.597 | 192 |
Sales of products | 12.198 | 5.256 | - | - |
Inter-company sales | (12.813) | (8.166) | - | - |
Total revenue | 374.244 | 181.451 | 1.597 | 192 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Cost of sales | 249.616 | 119.294 | - | - |
Distribution expenses | 80.166 | 40.434 | - | - |
Administrative expenses | 20.189 | 9.890 | 6.943 | 1.116 |
Total | 349.971 | 169.617 | 6.943 | 1.116 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Cost of inventories recognized as an expense | 224.286 | 104.415 | - | - |
Employee benefits | 47.217 | 25.006 | 2.898 | 323 |
Associates' fees & expenses | 29.250 | 17.500 | 3.439 | 605 |
Rents | 4.722 | 1.862 | 97 | 3 |
Insurance premiums | 680 | 393 | 24 | 18 |
Repair & maintenance | 7.499 | 3.759 | - | - |
Promotion & advertising costs | 5.718 | 2.527 | 129 | 78 |
Electricity, water supply, heating, cleaning | 4.124 | 1.749 | 1 | - |
Telephone & postal expenses | 460 | 256 | 4 | - |
Transport, travel & travel expenses | 2.234 | 1.728 | 121 | 32 |
Stationery, printed matter & other consumables | 2.012 | 691 | 1 | 0 |
Taxes & duties | 769 | 567 | 15 | 3 |
Destruction of stock | 182 | 381 | - | - |
Increase/(Decrease) in provisions for impairment of inventories | 339 | 312 | - | - |
Increase/(Decrease) in provisions for bad debts | (52) | (386) | - | - |
Other expenses | 2.625 | 1.390 | 179 | 54 |
Depreciation of tangible fixed assets | 4.303 | 1.612 | 2 | 0 |
Amortization of other intangible assets | 1.718 | 1.665 | - | - |
Amortization of rights to use fixed assets | 11.885 | 4.192 | 33 | - |
Total | 349.971 | 169.617 | 6.943 | 1.116 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Wages and salaries | 38.048 | 20.217 | 2.375 | 227 |
Insurance contributions | 7.480 | 3.963 | 222 | 85 |
Cost of defined benefit plans | 569 | 729 | 6 | 1 |
Employee stock awards | 448 | - | 227 | - |
Other employee benefits | 964 | 641 | 67 | 10 |
Less: Capitalization as software development costs | (291) | (543) | - | - |
Employee benefits | 47.217 | 25.006 | 2.898 | 323 |
CONSOLIDATION | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Number of employees | 1.630 | 1.725 | 27 | 25 |
CONSOLIDATION | COMPANY | |||
Amounts in thousand € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Ancillary revenues | 7.734 | 2.697 | 243 | - |
Rental income | 74 | 74 | - | - |
Profit from exchange rate differences | 462 | 710 | - | - |
Profit from disposal of tangible fixed assets | 3 | 423 | - | - |
Income from subsidies | 384 | 329 | - | - |
Other operating income | 1.541 | 1.079 | - | 1 |
Total other income | 10.198 | 5.312 | 243 | 1 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Tax fines & surcharges | 561 | 16 | - | - |
Losses from exchange rate differences | 486 | 647 | 1 | - |
Losses due to destruction of fixed assets | 93 | - | - | - |
Other operating expenses | 458 | 309 | - | 2 |
Total other expenses | 1.599 | 972 | 1 | 2 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Interest expenses on short-term borrowings | 752 | 821 | 74 | - |
Interest expenses on long-term borrowings | - | 3 | - | - |
Interest expense on bond issues | 8.668 | 3.661 | 6.911 | 2.753 |
Interest expenses on lease obligations | 7.849 | 2.570 | 5 | - |
Card commissions | 2.321 | 864 | - | - |
Other expenses and commissions | 905 | 107 | 8 | 6 |
Total financial expenses | 20.494 | 8.028 | 6.997 | 2.759 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Interest income from sight deposits | 233 | 47 | - | 18 |
Interest income from term deposits | 2.426 | 359 | 1.493 | 108 |
Interest receivable from loans | - | - | - | 456 |
Interest receivable from other securities | 155 | 53 | 153 | - |
Total financial income | 2.813 | 459 | 1.646 | 582 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Profit/(loss) on fair value of financial instruments | 137 | 15 | (651) | - |
Dividend income | 3 | - | 109.037 | 2.772 |
(Profit)/Loss on disposal of investments in subsidiaries, | ||||
(90) | - | 45.579 | - | |
associates, joint ventures and other investments | ||||
Provision for impairment of investments in subsidiaries, | ||||
- - | (32.757) | - | ||
associates, joint ventures and other investments | ||||
Total other results | 50 | 15 | 121.209 | 2.772 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Current tax | 6.876 | 4.570 | - | - |
Deferred tax | (476) | (728) | - | - |
Income tax for the period | 6.400 | 3.842 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Profit/(loss) before tax | 14.859 | 8.870 | 110.754 | (330) |
Parent company tax rate | 22% | 22% | 22% | 22% |
Attributable tax | 3.269 | 1.951 | 24.366 | (73) |
Effect of tax rates of other countries | 55 | (19) | - | - |
Exempt revenues | 12 | - | (28.627) | (610) |
Dividend withholding tax | 103 | - | - | - |
Non-deductible expenses for tax purposes | 2.329 | 1.657 | 1.728 | 761 |
Current year losses for which no deferred tax is recognized | 190 | 10 | 8.586 | 6 |
Taxes of previous years | 78 | 257 | - | - |
Use of previous unrecognized tax losses | - | (165) | - | - |
Effect of sharing in profits of associates | 84 | (30) | - | - |
Other items for which no deferred tax is recognized | 358 | 182 | (6.053) | (85) |
Other | (78) | - | - | - |
Income tax for the period | 6.400 | 3.842 | - | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € (except per share) | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Profit after tax attributable to the owners of the parent company | 91.674 | 15.976 | 110.754 | (330) |
- from continuing operations | 7.895 | 4.914 | 110.754 | (330) |
- from discontinued operations | 83.779 | 11.062 | - | - |
Weighted average number of shares outstanding | 47.900 | 42.458 | 47.900 | 42.458 |
Basic earnings/(loss) per share | 1,9139 | 0,3763 | 2,3122 | (0,0078) |
- from continuing operations | 0,1648 | 0,1156 | 2,3122 | (0,0078) |
- from discontinued operations | 1,7490 | 0,2605 | - | - |
CONSOLIDATION | COMPANY | ||||
Amounts in thousands € | Note | 01.01- 31.12.2024 | 01.01- 31.12.2023 | 01.01- 31.12.2024 | 01.01- 31.12.2023 |
Operating activities | |||||
Profit before tax from continuing operations | 14.859 | 8.757 | 110.754 | (330) | |
Plus / less adjustments for: | |||||
Depreciation/amortization of tangible, intangible and right-of-use assets | 5,6,7.1 | 17.906 | 7.469 | 34 | - |
Grants amortization | 19 | (385) | (336) | - | - |
Provision for impairment of investments in subsidiaries, associates, joint ventures and other investments | - | - | 32.757 | - | |
Provision for employee remuneration | 18.1 | 176 | (63) | 6 | 1 |
Provision for impairment of trade receivables | 13 | (50) | (123) | - | - |
Provision for obsolete inventory | 12 | 279 | 312 | - | - |
Other provisions | (55) | - | - | - | |
Trade receivables write-off | - | 401 | - | - | |
Loss from destruction of inventory / fixed assets | 182 | 430 | - | - | |
Employee stock awards | 150 | - | 150 | - | |
(Profit)/Loss from disposal of investments in subsidiaries, associates, joint ventures and other investments | 55 | (423) | (45.579) | ||
(Profit)/loss from disposal of tangible and intangible fixed assets | 77 | - | - | - | |
(Profit)/Loss on fair value of other financial assets through profit or loss | (101) | - | 651 | - | |
(Profit)/loss from associates | 383 | (137) | - | - | |
Dividend income | 30 | (3) | - | (109.037) | (2.772) |
Interest income | 29 | (2.813) | (459) | (1.646) | (582) |
Other non-cash results | 178 | (259) | - | - | |
Foreign exchange translation differences | (91) | (29) | - | - | |
Debit interest and related expenses | 28 | 20.494 | 8.028 | 6.997 | 2.759 |
Plus / less adjustments for changes in working capital or related to operating activities | |||||
Decrease / (increase) in inventory | (2.889) | 1.654 | - | - | |
Decrease / (increase) in receivables | (8.804) | (16.302) | (1.232) | (4.562) | |
(Decrease) / increase in liabilities (less banks) | 5.848 | 21.003 | (1.064) | 3.348 | |
Cash flows from operating activities from continuing operations | 45.395 | 29.924 | (7.210) | (2.139) |
01.01 - 31.12.2024 - Amounts in thousands € | ICT | Specialized Retail | Unallocated | Total |
Revenue | 142.414 | 231.907 | (77) | 374.244 |
Cost of sales | (103.337) | (146.298) | 20 | (249.616) |
Gross profit | 39.077 | 85.608 | (57) | 124.628 |
Operating expenses | (26.143) | (58.184) | (7.430) | (91.756) |
Profit/(loss) from associates | - | (383) | - | (383) |
Operating results | 12.934 | 27.041 | (7.487) | 32.489 |
Financial results | (1.469) | (11.108) | (5.104) | (17.680) |
Other results | (76) | 126 | 0 | 50 |
Profit/(loss) before tax | 11.390 | 16.059 | (12.591) | 14.859 |
Income tax | (2.505) | (3.705) | (189) | (6.400) |
Profit/(loss) after tax | 8.885 | 12.354 | (12.780) | 8.459 |
Profit or loss from discontinued operations | - | 83.779 | 83.779 | |
Profit/(loss) after tax | 8.885 | 12.354 | 70.999 | 92.238 |
EBITDA | 15.243 | 42.194 | (7.426) | 50.011 |
Summary Statement of Financial Position | 31.12.2024 | |||
Amounts in thousands € | ICT | Specialized Retail | Unallocated | Total |
Non-current assets | 70.886 | 399.851 | 335 | 471.072 |
Current assets | 81.265 | 127.719 | 111.170 | 320.154 |
Total assets | 152.151 | 527.570 | 111.505 | 791.226 |
Long-term liabilities | 5.712 | 285.162 | 100.491 | 391.365 |
Short-term liabilities | 47.432 | 130.597 | 2.112 | 180.141 |
Total liabilities | 53.144 | 415.759 | 102.603 | 571.506 |
01.01 - 31.12.2023 - Amounts in thousands € | ICT | Industry | Unallocated | Total |
Revenue | 100.756 | 80.766 | (72) | 181.451 |
Cost of sales | (68.329) | (50.981) | 17 | (119.294) |
Gross profit | 32.427 | 29.785 | (55) | 62.158 |
Operating expenses | (22.954) | (20.741) | (2.289) | (45.984) |
Profit/(loss) from associates | - | 137 | - | 137 |
Operating results | 9.473 | 9.181 | (2.344) | 16.310 |
Financial results | (1.660) | (3.809) | (2.100) | (7.569) |
Other results | 21 | (6) | - | 15 |
Profit/(loss) before tax | 7.834 | 5.367 | (4.444) | 8.757 |
Income tax | (2.065) | (1.777) | - | (3.842) |
Profit/(loss) after tax | 5.769 | 3.589 | (4.444) | 4.914 |
Profit or loss from discontinued operations | - | - | 11.977 | 11.977 |
Profit/(loss) after tax | 5.769 | 3.589 | 7.533 | 16.891 |
EBITDA | 11.748 | 14.039 | (2.344) | 23.443 |
Summary Statement of Financial Position | 31.12.2023 | ||||
Amounts in thousands € | ICT | Specialized Retail | Discontinued operations | Unallocated | Total |
Non-current assets | 60.561 | 390.444 | 17.049 | 7 | 468.105 |
Current assets | 71.411 | 121.156 | 44.486 | 104.415 | 341.468 |
Total assets | 131.972 | 511.600 | 61.535 | 104.422 | |
Long-term liabilities | 5.346 | 282.858 | 14.896 | 164.986 | 468.086 |
Short-term liabilities | 47.418 | 124.841 | 10.855 | 10.104 | 193.217 |
Total liabilities | 52.763 | 407.698 | 25.751 | 175.091 |
01.01 - 31.12.2024 - Amounts in thousands € | ICT | Specialized Retail | Unallocated | Total | |
Domestic | 127.152 | 231.710 | (77) | 358.785 | |
Foreign | 15.262 | 196 | - | 15.458 | |
Total sales | 142.414 | 231.907 | (77) | 374.244 |
01.01 - 31.12.2023 - Amounts in thousands € | ICT | Specialized Retail | Unallocated | Total |
Domestic | 93.276 | 80.643 | (72) | 173.848 |
Foreign | 7.480 | 124 | - | 7.604 |
Total sales | 100.756 | 80.766 | (72) | 181.451 |
Book values of assets of BLUESTREAM SOLUTIONS S.A. (amounts in thousands €) | 19.07.2024 |
ASSETS | |
Tangible & intangible fixed assets | 112 |
Rights to use fixed assets | 93 |
Deferred tax assets | 133 |
Other non-current assets | 19 |
Inventories | 62 |
Trade receivables | 3.042 |
Cash and cash equivalents | 1.034 |
Other current assets | 6 |
Total assets | 4.500 |
LIABILITIES | |
Bank borrowings | - |
Lease liabilities | 98 |
Suppliers | 1.500 |
Tax-duties obligations | 480 |
Other liabilities | 755 |
Total liabilities | 2.833 |
Total net assets | 1.667 |
Amounts in thousands € | 19.07.2024 |
Consideration paid in cash | 12.241 |
Plus: Proportionate share of non-controlling interests in the fair value of net assets at the date of acquisition of control | 417 |
Less: Book value of net assets at the date of acquisition of control | (1.667) |
Temporary goodwill | 10.991 |
Amounts in thousands € | 19.07.2024 |
Consideration paid in cash | 12.241 |
Less: Cash equivalents at the date of acquisition | (1.034) |
Net cash outflow for the acquisition | 11.207 |
BLUESTREAM SOLUTIONS S.A. | |||
Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 18.07.2024 | 19.07- 31.12.2024 |
Revenue | 9.986 | 6.041 | 3.944 |
Cost of sales | (6.006) | (3.690) | (2.316) |
Gross profit | 3.980 | 2.351 | 1.628 |
Operating expenses | (2.208) | (1.148) | (1.059) |
Operating results | 1.772 | 1.203 | 569 |
Financial results | 9 | 13 | (4) |
Profit/(loss) before tax | 1.781 | 1.216 | 565 |
Income tax | (400) | (276) | (124) |
Profit for the period after tax | 1.381 | 940 | 441 |
BLUESTREAM SOLUTIONS S.A. | |||
Summary of results for the period Amounts in thousands € | 01.01- 31.12.2024 | 01.01- 18.07.2024 | 19.07- 31.12.2024 |
Operating results | 1.772 | 1.203 | 569 |
Plus: Depreciation and amortization | 85 | 22 | 63 |
Earnings before interest, taxes, depreciation and amortization (EBITDA) | 1.857 | 1.225 | 632 |
Operating results | 1.772 | 1.203 | 569 |
Profit/(loss) before tax | 1.781 | 1.216 | 565 |
Profit/(loss) for the period after tax | 1.381 | 940 | 441 |
Fair values of assets of sub-group KT LTD -ΑΤΤΙCΑ S.A. (amounts in thousands €) | 01.09.2023 |
ASSETS | |
Tangible & intangible fixed assets | 79.505 |
Rights to use fixed assets | 236.705 |
Goodwill | 52.684 |
Other non-current assets | 4.148 |
Inventories | 71.309 |
Trade and other receivables | 13.030 |
Cash and cash equivalents | 25.202 |
Other current assets | 9.757 |
Total assets | 492.339 |
LIABILITIES | |
Bank borrowings | 32.296 |
Deferred tax liabilities | 8.602 |
Lease liabilities | 249.523 |
Suppliers and other trade payables | 91.934 |
Other liabilities | 23.218 |
Total liabilities | 405.573 |
Total net assets | 86.766 |
Amounts in thousands € | 01.09.2023 |
Consideration paid in cash | 100.000 |
Plus: Proportionate share of non-controlling interests in the fair value of net assets at the date of acquisition of control | - |
Less: Book value of net assets at the date of acquisition of control | (86.766) |
Final goodwill | 13.234 |
Amounts in thousands € | 01.09.2023 |
Consideration paid in cash | 100.000 |
Less: Cash equivalents at the date of acquisition | (25.202) |
Net cash outflow for the acquisition | 74.798 |
Statement of Financial Position of sub-group Asir - Coleus (amounts in thousands €) | 06.08.2024 | 31.12.2023 |
ASSETS | ||
Tangible assets | 15.159 | 13.207 |
Other intangible assets | 21 | 26 |
Right-of-use assets | 56 | 80 |
Goodwill | 3.528 | 3.423 |
Other non-current assets | 6 | 6 |
Deferred tax assets | 244 | 308 |
Inventory | 12.497 | 14.352 |
Trade receivables | 31.265 | 20.814 |
Other short-term receivables | 5.220 | 5.574 |
Cash and cash equivalents | 5.114 | 3.746 |
Total assets | 73.110 | 61.535 |
LIABILITIES | ||
Long-term loan liabilities | 14.050 | 13.465 |
End-of-service employee benefit obligations | 211 | 195 |
Deferred tax liabilities | 1.053 | 1.053 |
Long-term lease liabilities | 23 | 19 |
Other long-term liabilities | 181 | 164 |
Short-term loan liabilities | 1.696 | 1.568 |
Suppliers | 8.029 | 4.954 |
Tax-duties obligations | 2.658 | 1.794 |
Short-term lease liabilities | 19 | 32 |
Other short-term liabilities | 1.983 | 2.507 |
Total liabilities | 29.904 | 25.751 |
Total net assets attributable to owners of the parent company | 40.811 | 33.850 |
Total net assets of non-controlling interests | 2.396 | 1.934 |
Total net assets | 43.206 | 35.784 |
Income Statement of sub-group Asir - Coleus (amounts in thousands €) | 01.01- 06.08.2024 | 01.01- 31.12.2023 |
Revenue | 45.118 | 75.223 |
Cost of sales | (27.311) | (47.733) |
Gross profit | 17.807 | 27.491 |
Operating expenses | (4.700) | (8.812) |
Operating results | 13.107 | 18.679 |
Financial results | (1.015) | (2.243) |
Profit/(loss) before tax | 12.092 | 16.436 |
Income tax | (2.952) | (4.459) |
Earnings after tax for the period | 9.140 | 11.977 |
Statement of Cash Flows of sub-group Asir - Coleus (amounts in thousands €) | 01.01- 06.08.2024 | 01.01- 31.12.2023 |
Cash flows from operating activities | ||
Profit before tax | 12.092 | 16.436 |
Plus / less adjustments for: | - | |
Depreciation | 823 | 1.396 |
Provisions | 18 | (308) |
Income from interest | (87) | (58) |
Other non-cash results | 75 | 337 |
Debit interest and related expenses | 1.101 | 2.300 |
Decrease / (increase) in inventory | 2.065 | 7.462 |
Decrease / (increase) in receivables | (8.257) | 3.147 |
(Decrease) / increase in liabilities (less banks) | 1.247 | (11.402) |
Debit interest and related expenses paid | (1.100) | (2.267) |
Tax paid | (2.232) | (5.373) |
Net cash flows from operating activities | 5.746 | 11.672 |
Cash flows from investing activities | ||
Acquisition of tangible and intangible assets | (2.573) | (3.006) |
Interest collected | 77 | 58 |
Net cash flows from investing activities | (2.497) | (2.948) |
Cash flows from financing activities | ||
Dividend payments | (85) | - |
Lease liabilities payments | (25) | (89) |
Interest payments on lease liabilities | (1) | (10) |
Proceeds from loans received | 1.483 | 14.614 |
Loan repayments | (1.258) | (22.258) |
Net cash flows from financing activities | 115 | (7.744) |
Net (decrease)/ increase in cash and cash equivalents | 3.364 | 979 |
Opening cash and cash equivalents | 3.746 | 3.785 |
Cash flows from intragroup transactions with continuing operations | (2.000) | (1.000) |
Effect from foreign exchange translation differences | 3 | (19) |
Closing cash and cash equivalents | 5.114 | 3.746 |
Profit from sale of sub-group Asir - Coleus (amounts in thousands €) | CONSOLIDATION |
Proceeds from the sale of shares | 115.450 |
Less: | |
Goodwill | - |
Net assets of the parent company owners of the ASTIR subgroup as at 31.07.2024 | 40.811 |
Profit from disposal before reclassification of the balance sheet translation reserve recognized in the income statement | 74.639 |
Reclassification of the exchange differences on translation of foreign operations | (935) |
Total profit from disposal after reclassification of the balance sheet translation reserve | 73.705 |
Statement of Financial Position (amounts in thousands €) | Published 31.12.2023 | Adjustment | Adjusted |
ASSETS | |||
Other intangible assets | 35.997 | 8.531 | 44.528 |
Goodwill | 119.227 | (5) | 119.222 |
Total non-current assets | 459.579 | 8.526 | 468.105 |
TOTAL ASSETS | 801.047 | 8.526 | 809.573 |
EQUITY AND LIABILITIES | |||
Deferred tax liabilities | 1.174 | 8.526 | 9.700 |
Total long-term liabilities | 459.560 | 8.526 | 468.085 |
Total liabilities | 652.777 | 8.526 | 661.303 |
TOTAL EQUITY AND LIABILITIES | 801.047 | 8.526 | 809.573 |
Income Statement (amounts in thousands €) | Published 31.12.2023 | Adjustment | Adjusted |
-Income Statement | |||
Income | 256.675 | (75.223) | 181.451 |
Cost of sales | (167.026) | 47.733 | (119.294) |
Gross profit | 89.648 | (27.491) | 62.158 |
Other income | 6.324 | (1.013) | 5.312 |
Distribution expenses | (46.230) | 5.796 | (40.434) |
Administrative expenses | (12.872) | 2.982 | (9.890) |
Other expenses | (2.018) | 1.046 | (972) |
Profit/(loss) from associates | 137 | - | 137 |
Operating results | 34.989 | (18.679) | 16.310 |
Financial expenses | (10.328) | 2.301 | (8.028) |
Financial income | 517 | (58) | 459 |
Other results | 15 | - | 15 |
Profit/(loss) before tax | 25.193 | (16.436) | 8.757 |
Income tax | (8.302) | 4.459 | (3.842) |
Earnings after tax from continuing operations | 16.891 | (11.977) | 4.914 |
Earnings after tax from discontinued operations | - | 11.977 | 11.977 |
Earnings after tax | 16.891 | - | 16.891 |
Basic profit per share | 0,3763 | - | 0,3763 |
-from continuing operations | 0,3763 | (0,2605) | 0,1156 |
-from discontinued operations | - | 0,2605 | 0,2605 |
Statement of Cash Flows (amounts in thousands €) | Published 31.12.2023 | Adjustment | Adjusted |
Operating activities | |||
Cash flows from operating activities | 49.235 | (19.311) | 29.924 |
Less: | |||
Debit interest and related expenses | (6.289) | 2.267 | (4.023) |
Tax paid | (8.752) | 5.373 | (3.379) |
Net cash flows from operating activities from continuing operations | 34.194 | (11.672) | 22.522 |
Net cash flows from operating activities from discontinued operations | - | 11.672 | 11.672 |
Net cash flows from operating activities (a) | 34.194 | - | 34.194 |
Investing activities | |||
Acquisition of tangible & intangible fixed assets | (8.813) | 3.006 | (5.807) |
Interest collected | 517 | (58) | 459 |
Net cash flows from investing activities from continuing operations | (103.028) | 2.948 | (100.080) |
Net cash flows from investing activities from discontinued operations | - | (2.948) | (2.948) |
Net cash flows from investing activities (b) | (103.028) | - | (103.028) |
Financing activities | |||
Lease liabilities payments | (3.364) | 89 | (3.275) |
Lease liabilities interest payments | (2.581) | 10 | (2.570) |
Proceeds from loans received | 241.982 | (14.614) | 227.368 |
Loan repayments | (92.622) | 22.258 | (70.364) |
Net cash flows from financing activities from continuing operations | 165.372 | 7.744 | 173.115 |
Net cash flows from financing activities from discontinued operations | - | (7.744) | (7.744) |
Net cash flows from financing activities (c) | 165.372 | (0) | 165.372 |
Net increase/(decrease) in cash and cash equivalents for the period (a)+(b)+(c) | 96.537 | 0 | 96.537 |
CONSOLIDATION | 31.12.2024 | |||
Financial assets Amounts in thousands € | Fair value measurement at the end of the reporting period using: | |||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit and loss | ||||
- Shares | 1.162 | - | - | 1.162 |
Total financial assets | 1.162 | - | - | 1.162 |
CONSOLIDATION | 31.12.2023 | |||
Financial assets Amounts in thousands € | Fair value measurement at the end of the reporting period using: | |||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit and loss | ||||
- Shares | 1.205 | - | - | 1.205 |
Total financial assets | 1.205 | - | - | 1.205 |
COMPANY | 31.12.2024 | |||
Financial assets | Fair value measurement at the end of the reporting period using: | |||
Amounts in thousands € | ||||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit and loss | ||||
- Subsidiary share options | 666 | 666 | ||
Total financial assets | - | - | 666 | 666 |
COMPANY | 31.12.2024 | |||
Financial assets | Fair value measurement at the end of the reporting period using: | |||
Amounts in thousands € | ||||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit and loss | ||||
- Subsidiary share options | - | - | 1.317 | 1.317 |
Total financial assets | - | - | 1.317 | 1.317 |
COMPANY | COUNTRY | UNAUDITED FYs | PERCENTAGE | RELATION |
IDEAL HOLDINGS S.A. | GREECE | 2019-2024 | - | Parent |
ADACOM S.A. | GREECE | 2019-2024 | 99,92% | Subsidiary |
ATTICA DEPARTMENT STORES S.A. | GREECE | 2021-2024 | 100,00% | Subsidiary |
METROSOFT S.A. | GREECE | 2019-2024 | 100,00% | Subsidiary |
ADACOM CYBER SECURITY CY LTD | CYPRUS | 2024 | 99,92% | Subsidiary |
BLUESTREAM SOLUTIONS S.A. | GREECE | 2019-2024 | 100,00% | Subsidiary |
BYTE COMPUTER S.A. | GREECE | 2023-2024 | 100,00% | Subsidiary |
I-DOCS ENTERPRISE SOFTWARE LTD | UNITED KINGDOM | 2024 | 100,00% | Subsidiary |
IDEAL TECHNOLOGY S.A. | GREECE | 2019-2024 | 100,00% | Subsidiary |
KT GOLDEN RETAIL VENTURE LTD | CYPRUS | 2024 | 100,00% | Subsidiary |
S.I.C.C. HOLDING LIMITED | CYPRUS | 2024 | 100,00% | Subsidiary |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Revenue from sales of goods and services | ||||
Subsidiaries | - | - | 1.597 | 172 |
Associates | 1.289 | 381 | - | - |
Total revenue from sales of goods and services | 1.289 | 381 | 1.597 | 172 |
Income from dividends | ||||
Subsidiaries | - | - | 109.037 | 2.772 |
Total dividend income | - | - | 109.037 | 2.772 |
Interest income | ||||
Subsidiaries | - | - | - | 456 |
Total interest income | - | - | - | 456 |
Rental income | ||||
Other related parties | 1 | 1 | - | - |
Total rental income | 1 | 1 | - | - |
Income from sales of fixed assets | ||||
Other related parties | - | 5.000 | - | - |
Total income from sale of fixed assets | - | 5.000 | - | - |
Income from other transactions | ||||
Subsidiaries | - | - | 243 | - |
Total income from other transactions | - | - | 243 | - |
CONSOLIDATION | COMPANY | |||
Amounts in thousand € | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Expenses from purchases of goods and services | ||||
Subsidiaries | - | - | 32 | 7 |
Associates | 537 | 42 | - | - |
Other related parties | 605 | 722 | - | - |
Total expenses from purchases of services | 1.142 | 764 | 32 | 7 |
Rental expenses | ||||
Subsidiaries | - | - | 3 | |
Other related parties | 324 | 46 | - | - |
Total rental expenses | 324 | 46 | - | 3 |
Management benefits | ||||
BoD members fees | 6.465 | 4.436 | 497 | 315 |
Total Management benefits | 6.465 | 4.436 | 497 | 315 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Trade receivables | ||||
Subsidiaries | - | - | 373 | 214 |
Associates | 1 | 8 | - | - |
Other related parties | 2 | 3 | - | - |
Total trade receivables | 3 | 11 | 373 | 214 |
Other receivables (other than loans) | ||||
Subsidiaries | - | - | 583 | 442 |
Other related parties | - | 1 | - | - |
Total other receivables (other than loans) | - | 1 | 583 | 442 |
Loans receivable | ||||
Subsidiaries | - | - | - | 238 |
Total loans receivable | - | - | - | 238 |
Receivables from the Management | ||||
Receivables from BoD members | - | 3 | - | 1 |
Total receivables from the Management | - | 3 | - | 1 |
CONSOLIDATION | COMPANY | |||
Amounts in thousands € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Trade payables | ||||
Subsidiaries | - | - | - | 12 |
Associates | 1.519 | 1.391 | - | - |
Total trade payables | 1.519 | 1.391 | - | 12 |
Other liabilities (other than loans) | ||||
Subsidiaries | - | - | - | - |
Other related parties | - | 2.049 | - | - |
Total other liabilities (other than loans) | - | 2.049 | - | - |
Liabilities to the Management | ||||
Liabilities to BoD members | - | 455 | - | - |
Total liabilities to the Management | - | 455 | - | - |