Subsidiaries with Significant Non-Controlling Interests
3 1 . 1 2 . 2 0 2 3 3 1 .1 2. 2 02 3 3 1 . 1 2. 2 02 3 31 .1 2.2 02 3 31 . 1 2 .2 0 2 3 3 1. 1 2. 2 02 3 3 1 . 1 2 .2 0 2 3 3 1 . 1 2 . 2 0 2 3 3 1 . 1 2 .2 0 2 3 3 1.1 2.2 02 3 3 1 . 1 2. 2 02 3 3 1 . 1 2 . 2 0 2 3 31 . 1 2 .2 0 2 3 31 . 1 2 .2 0 2 3 3 1 . 1 2 . 2 0 2 3 3 1 .1 2. 2 02 3
B A LA NCE SHEET
Ep si l o n Su p p o r t
Cent er
Ho t eli g a Int . T e chno lif e i Qo m Digi t a l4 U
Ep si l o n Su p p o r t
Cent er At hens
Ta xHe aven S. A . Ho te liga S. A .
Ho t el
Avail a b ilit ies
Lt d
B o o k On L ineNo
w PC
Ho t elOnC l o u d
Lt d
Ho t el
Avail a b ilit ies
S. A .
Si ngula rLo gic
Ro m ani a S r l
Net era S. A . D iginet S. A . Sca n S. A .
ASSET S
To t a l N on- c urre nt a s se t s 4 9 , 1 3 9 . 2 0 8 ,9 8 0 . 9 9 8 9 , 5 1 3 . 7 7 1 7 6 ,7 37 .4 9 2 7 8 ,1 61 .6 1 3 6 , 8 5 1 . 0 7 2 3 1 ,9 06 .4 4 1 0 , 5 4 5 . 7 7 1 8 3 ,9 16 .1 8 8 ,3 1 5 . 2 1 - 2 2, 1 88 . 8 8 2 1 , 1 1 9 . 3 6 1 0 , 8 8 9 . 5 7 9 4 , 2 1 3 . 9 6 2 6 5 ,8 75 .2 2
To t a l Cu rrent A s s et s 8 2 6 ,2 71 .0 5 3 0 , 0 0 2 . 6 7 7 8 3 ,7 64 .6 9 1 , 6 9 6 , 3 4 6 . 4 2 1 ,5 36 ,4 9 2 . 0 1 1 66 ,8 35 .4 7 1 ,2 4 2 , 3 8 2 .1 1 3 6 6 ,1 78 .3 9 3 8 ,2 81 . 7 6 2 6 2 , 8 9 7 . 2 7 34 9 ,2 17 .0 0 29 , 2 9 6 .7 8 93 , 0 2 0 .0 8 3 4 4 , 4 4 8 . 2 2 2 , 0 6 8, 3 42 .1 6 2 ,8 5 6 , 2 2 3 .9 8
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
To t a l a ss e t s 8 7 5 ,4 10 .2 5 3 8 , 9 8 3 . 6 6 8 7 3 ,2 78 .4 6 1 , 8 7 3 , 0 8 3 . 9 1 1 ,8 14 ,6 5 3 . 6 2 2 03 ,6 86 .5 4 1 ,4 7 4 , 2 8 8 .5 5 3 7 6 ,7 24 .1 6 22 2 ,1 97 .9 4 2 7 1 ,2 12 .4 8 3 4 9 ,2 17 .0 0 51 , 4 8 5 .6 6 1 1 4 ,1 39 .4 4 35 5 , 3 3 7 . 7 9 2, 1 6 2 , 5 56 .1 2 3 ,1 2 2 , 0 9 9 .2 0
EQU IT Y A N D LIA B ILIT IES
To t a l e q u it y 5 8 7 ,7 53 .5 2 1 2 , 1 3 7 . 3 4 3 6 8 ,6 96 .0 1 1 , 1 8 5 , 4 1 9 . 7 9 7 6 7 ,1 17 .9 2 1 1 4 ,0 11 .6 2 4 88 ,9 74 .1 6 1 4 7 , 5 7 5 . 3 6 1 6 1 ,5 52 .1 1 1 7 4 ,0 86 . 5 5 3 2 9 ,6 83 .0 0 (1 8 , 8 0 7 . 5 5 ) (2 6 8 , 6 4 1. 7 1) 2 5 4 ,8 71 .3 2 8 5 6, 7 94 . 0 3 1 , 5 6 5 ,5 9 0 . 3 9
To t a l lo ng-t erm l i ab ilit ies 2 9 , 2 1 3 . 6 4 - 7 0 , 1 7 1 . 2 1 1 0 5 ,3 28 .9 7 1 7 2 ,8 66 .9 6 2 6 , 3 6 0 . 9 6 1 4 0 ,6 16 .4 1 4 ,9 4 5 . 3 1 - 1 0 ,3 91 .6 8 - 7 ,4 6 7 . 2 5 - 6 , 9 6 7 .3 8 2 7 ,4 8 0 . 4 1 3 3 2 , 6 4 4 . 6 8
To t a l c urrent lia b il i ti e s 2 5 8 ,4 43 .0 9 2 6 , 8 4 6 . 3 2 4 3 4 ,4 11 .2 4 5 8 2, 3 35 . 1 5 8 7 4 ,6 68 . 7 4 6 3 , 3 1 3 . 9 6 8 4 4 ,6 97 . 9 8 2 2 4 , 2 03 .4 9 6 0 ,6 45 .8 3 8 6 , 7 3 4 . 2 5 1 9 , 5 3 4 . 0 0 6 2 ,8 2 5 . 9 6 38 2 , 7 8 1. 1 5 93 , 4 99 . 0 9 1 , 2 7 8 ,2 8 1 . 6 8 1 ,2 23 , 8 64 .1 3
To t a l L i ab ilit ies 2 8 7 ,6 56 .7 3 2 6 , 8 4 6 . 3 2 5 0 4 ,5 82 .4 5 6 8 7, 6 64 . 1 2 1 , 0 4 7 ,5 3 5 . 7 0 8 9 , 6 7 4 . 9 2 9 8 5 ,3 14 .3 9 2 2 9 ,1 48 .8 0 60 ,6 4 5 . 8 3 9 7, 1 25 .9 3 1 9 ,5 34 .0 0 7 0 , 2 9 3 . 2 1 3 8 2 , 7 81 . 1 5 10 0 , 4 6 6 .4 7 1 , 3 0 5 , 7 62 .0 9 1 ,5 5 6 , 5 0 8 . 8 1
To t a l Eq uit y & Lia bi l it i es 8 7 5 ,4 10 .2 5 3 8 , 9 8 3 . 6 6 8 7 3 ,2 78 .4 6 1 , 8 7 3 , 0 8 3 . 9 1 1 ,8 14 ,6 5 3 . 6 2 2 03 ,6 86 .5 4 1 ,4 7 4 , 2 8 8 .5 5 3 7 6 ,7 24 .1 6 2 2 2 ,1 97 .9 4 2 7 1, 2 12 . 4 8 3 4 9 ,2 17 .0 0 51 , 4 8 5 .6 6 1 1 4 , 1 3 9 . 4 4 35 5,3 37 .7 9 2 , 1 6 2 , 5 5 6. 1 2 3 ,1 22 ,0 9 9 . 2 0
RESU LT S OF U SE
Ep si l o n Su p p o r t
Cent er
Ho t eli g a Int . T e chno lif e i Qo m Digi t a l4 U
Ep si l o n Su p p o r t
Cent er At hens
Ta xHe aven S. A . Ho te liga S. A .
Ho t el
Avail a b ilit ies
Lt d
B o o k On L ineNo
w PC
Ho t elOnC l o u d
Lt d
Ho t el
Avail a b ilit ies
S. A .
Si ngula rLo gic
Ro m ani a S r l
Net era S. A . D iginet S. A . Sca n S. A .
Tu rno ve r ( Sal e s) 9 8 1 ,3 67 .8 2 1 2 4, 5 97 . 6 4 1 ,1 38 ,9 20 .6 3 2, 0 9 3 , 5 00 .3 3 2 ,2 4 2 , 0 2 9 .4 1 2 2 6 , 8 5 9 . 8 8 1 , 2 17 , 7 06 .0 4 3 4 3, 3 80 .6 9 4 1 ,5 31 .1 0 6 6 2 , 3 9 7 . 9 4 4 0 0 , 3 87 .0 0 3 2 6 ,2 75 .5 6 18 6 , 5 2 4 . 9 9 23 1 ,5 03 .3 6 2 , 1 9 1 , 8 5 6. 5 5 1 ,9 91 ,0 6 7 . 2 2
- - - - - - - - - - - - - - - -
Net Pro f it / ( Lo ss ) Pro f it / ( Lo ss ) a f ter Ta x ( A ) 28 4 , 7 0 0 .5 9 ( 1 1 8 ,8 26 .6 5) 4 0 , 2 7 0 . 8 8 3 4 1 ,0 22 .4 2 2 4 6 ,1 38 .4 2 2 7 , 5 1 7 . 6 6 3 6 3 ,0 94 .2 5 1 0 5 ,8 01 .0 4 (7 , 1 8 6 .0 3 ) 6 8,0 42 .3 8 24 1 , 2 6 0 . 0 0 (4 8 , 8 0 5. 0 6) (7 ,1 1 2 . 7 6 ) 96 ,1 9 6 . 0 4 3 90 ,1 22 .1 0 31 6 , 8 7 4 .1 1
Th e y ar e divid ed int o :
Owners of the Parent Company 145,197.30 (60,601.59) 24,162.53 272,748.91 147,683.05 16,510.60 217,856.55 53,958.53 (5,030.22) 37,423.31 132,693.00 (34,163.54) (4,267.66) 57,717.62 234,073.26 190,124.47
Minority rights 139,503.29 (58,225.06) 16,108.35 68,273.51 98,455.37 11,007.06 145,237.70 51,842.51 (2,155.81) 30,619.07 108,567.00 (14,641.52) (2,845.10) 38,478.42 156,048.84 126,749.64
2 8 4 ,7 00 .5 9 ( 1 1 8 , 8 26 .6 5) 4 0 ,2 70 .8 8 3 4 1, 0 22 . 4 2 2 4 6 ,1 38 . 4 2 2 7 , 5 1 7 . 6 6 3 6 3 ,0 94 . 2 5 1 0 5 , 8 01 .0 4 (7 ,1 86 .0 3 ) 6 8,0 42 .3 8 24 1,2 6 0 . 0 0 ( 48 ,8 05 .0 6 ) (7 , 1 12 .7 6) 9 6 , 1 9 6 . 0 4 3 9 0, 1 22 . 1 0 3 1 6 ,8 74 .1 1
Ot her Co m p r e hensi ve Inc o me af te r T a xe s ( B ) ( 2 88 .1 9) 7 , 7 6 1 .1 9 ( 1 , 2 2 0. 8 9) ( 2 ,0 54 .1 3) (8 7 7 . 2 2 ) 3 27 .1 9 (1 , 9 2 4 . 1 7 ) - (1 2 0 . 0 0 ) - 10 0 . 0 0 - 1 , 4 78 .5 3 - ( 1 , 0 2 8 . 3 9 ) ( 9 ,0 7 0 . 2 1 )
Aggre g a t ed T o t a l Inco m e a f t e r T a xe s ( A ) + ( B) 28 4 ,4 12 .4 0 ( 1 1 1 ,0 6 5 . 4 6 ) 3 9,0 49 .9 9 33 8 , 9 6 8 .2 9 24 5 , 2 6 1 .2 0 27 , 8 4 4 .8 5 36 1 , 1 7 0 . 0 8 1 0 5 ,8 01 .0 4 ( 7 ,3 06 .0 3 ) 6 8, 0 42 .3 8 2 4 1, 3 60 . 0 0 ( 4 8, 8 05 .0 6) (5 ,6 34 .2 3) 9 6 , 1 9 6 . 0 4 3 8 9 , 0 9 3 . 7 1 3 0 7 , 8 0 3 . 9 0
Th e y ar e divid ed int o :
Owners of the Parent Company 145,050.32 (56,643.38) 23,429.99 271,106.02 147,156.72 16,706.91 216,702.05 53,958.53 (5,114.22) 37,423.31 132,748.00 (34,163.54) (3,380.54) 57,717.62 233,456.23 184,682.34
Minority rights 139,362.08 (54,422.08) 15,620.00 67,862.27 98,104.48 11,137.94 144,468.03 51,842.51 (2,191.81) 30,619.07 108,612.00 (14,641.52) (2,253.69) 38,478.42 155,637.48 123,121.56
2 8 4 ,4 12 .4 0 ( 1 1 1 , 0 65 .4 6) 3 9 ,0 49 .9 9 3 3 8, 9 68 . 2 9 2 4 5 ,2 61 . 2 0 2 7 , 8 4 4 . 8 5 3 6 1 ,1 70 . 0 8 1 0 5 , 8 01 .0 4 (7 ,3 06 .0 3 ) 6 8,0 42 .3 8 24 1,3 6 0 . 0 0 ( 48 ,8 05 .0 6 ) (5 , 6 34 .2 3) 9 6 , 1 9 6 . 0 4 3 8 9, 0 93 . 7 1 3 0 7 ,8 03 .9 0
Dividends to Parent 102,000.00 30,000.00 216,000.00 15,675.00 27,500.00
Dividends to Non-controlling Interests 98,000.00 20,000.00 144,000.00 44,325.00 172,500.00
Dividends - Total 200,000.00 50,000.00 360,000.00 60,000.00 200,000.00