| Company Name | Domicile | Principal activity | Direct % | Indirect % | Total % | Consolidation Method | Non-tax Audited (1) Years |
| MIG HOLDINGS S.A. | Greece | Holding company | Parent Company | 2020-2024 | |||
| MIG Subsidiaries | |||||||
| MIG LEISURE LTD | Cyprus | Holding company | 100.00% | - | 100.00% | Purchase Method | - |
| ATHENIAN INVESTMENTS HOLDINGS S.A. | Greece | Holding company | 100.00% | - | 100.00% | Purchase Method | 2019-2024 |
| MIG AVIATION HOLDINGS LTD | Cyprus | Holding company | 100.00% | - | 100.00% | Purchase Method | - |
| JSC ROBNE KUCE BEOGRAD (RKB) | Serbia | Real estate management | 100.00% | - | 100.00% | Purchase Method | - |
| Tangible assets | Useful life (in years) |
| Building facilities | 6 |
| Other equipment | 5-17 |
| 01/01-12/05/2023 | |
| Amounts in € '000 | Transportation |
| Reclassification of other comprehensive expenses associated with non- current assets classified as held for sale through the income statement | (9,208) |
| Gains from the sale of the discontinued operations | 116,011 |
| Results from discontinued operations | 99,338 |
| Attributable to: | |
| Owners of the parent | 100,875 |
| Non-controlling interests | (1,537) |
| 01/01-12/05/2023 | |
| Amounts in € '000 | Transportation |
| Net cash flows operating activities | 16,292 |
| Net cash flows from investing activities | (80,953) |
| Net cash flow from financing activities | (23,468) |
| Exchange differences in cash, cash equivalents and restricted cash | 242 |
| Total net cash flow from discontinued operations | (87,887) |
| Total from | ||||||
| Amounts in € '000 | Financial Services | Real Estate | Other | continuing operations | Discontinued operations | Group |
| 01/01-31/12/2024 | ||||||
| Revenues from external customers | 181 | 8,558 | - | 8,739 | - | 8,739 |
| Operating profit/(loss) | (2,968) | 3,999 | (6) | 1,025 | - | 1,025 |
| Depreciation and amortization expense | (249) | (26) | - | (275) | - | (275) |
| Profit/(Loss) before tax, financing, investing results and total depreciation charges | (2,719) | 4,025 | (6) | 1,300 | - | 1,300 |
| Other financial results | 899 | 5,818 | - | 6,717 | - | 6,717 |
| Fair value adjustments | 371 | 780 | - | 1,151 | - | 1,151 |
| Investment properties | ||||||
| Profit on sale of investment property | - | 273 | - | 273 | 273 | |
| Income from dividends | 185 | - | - | 185 | - | 185 |
| Financial income | 207 | 41 | - | 248 | - | 248 |
| Financial expenses | (10) | (3,171) | - | (3,181) | - | (3,181) |
| Profit/(Loss) before income tax | (1,316) | 7,740 | (6) | 6,418 | - | 6,418 |
| Αssets as of 31/12/2024 | 58,015 | 206,769 | - | 264,784 | - | 264,784 |
| Liabilities as of 31/12/2024 | 2,575 | 133,723 | - | 136,298 | - | 136,298 |
| Amounts in € '000 | Financial Services | Real Estate | Other | Total from continuing operations | Discontinued operations | Group |
| 01/01-31/12/2023 | ||||||
| Revenues from external customers | - | 7,868 | - | 7,868 | 140,768 | 148,636 |
| Operating profit/(loss) | (3,552) | 3,448 | (11) | (115) | 3,806 | 3,691 |
| Depreciation and amortization expense | (258) | (25) | - | (283) | (16,975) | (17,258) |
| Profit/(Loss) before tax, financing, investing results and total depreciation charges | (3,294) | 3,473 | (11) | 168 | 20,781 | 20,949 |
| Other financial results | 16,806 | 80 | - | 16,886 | (2,571) | 14,315 |
| Fair value adjustments Investment properties | - | 105 | - | 105 | - | 105 |
| Income from dividends | 61 | - | - | 61 | - | 61 |
| Financial income | 184 | 109 | - | 293 | 105 | 398 |
| Financial expenses | (9,618) | (3,615) | - | (13,233) | (8,300) | (21,533) |
| Share in net loss of companies accounted for by the equity method | - | - | - | - | (438) | (438) |
| Profit/(Loss) before income tax | 3,881 | 127 | (11) | 3,997 | (7,398) | (3,401) |
| Income tax | - | - | - | - | (67) | (67) |
| Αssets as of 31/12/2023 | 108,808 | 206,902 | 358 | 316,068 | - | 316,068 |
| Liabilities as of 31/12/2023 | 2,601 | 191,596 | 6 | 194,203 | - | 194,203 |
| Amounts in € '000 | ||
| Revenues | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Total revenues for reportable segments | 8,739 | 148,636 |
| Adjustments for : | ||
| Discontinued operations | - | (140,768) |
| Income statement's revenues | 8,739 | 7,868 |
| Amounts in € '000 | |||
| Profit | 01/01- 31/12/2024 | 01/01- 31/12/2023 | |
| Total profit / (loss) for reportable segments | 6,418 | (3,401) | |
| Adjustments for : | |||
| Discontinued operations | - | 7,398 | |
| Profit before income tax | 6,418 | 3,997 |
| Amounts in € '000 | |||
| Profit from discontinued operations | 01/01- 31/12/2024 | 01/01- 31/12/2023 | |
| Loss before tax from discontinued operations | - | (7,398) | |
| Adjustments for : | |||
| Income tax | - | (67) | |
| Derecognition of comprehensive income associated with non-current assets classified as held for sale through the income statement | - | (9,208) | |
| Profit from the sale of the discontinued operations | - | 116,011 | |
| Profit for the period after tax from discontinued operations | - | 99,338 |
| Amounts in € '000 | ||
| Assets | 31/12/2024 | 31/12/2023 |
| Total assets for reportable segments | 264,784 | 316,068 |
| Elimination of receivable from corporate headquarters | (45,876) | (95,874) |
| Entity's assets | 218,908 | 220,194 |
| Amounts in € '000 | ||
| Liabilities | 31/12/2024 | 31/12/2023 |
| Total liabilities for reportable segments | 136,298 | 194,203 |
| Elimination of payable to corporate headquarters | (45,876) | (95,874) |
| Entity's liabilities | 90,422 | 98,329 |
| Amounts in € '000 | ||||
| Segment results 31/12/2024 | Greece | European countries | Other countries | Group |
| Revenues from external customers | 181 | 8,558 | - | 8,739 |
| Non-current assets* | 3,627 | 204,059 | - | 207,686 |
| Amounts in € '000 | ||||
| Segment results as of 31/12/2023 | Greece | European countries | Other countries | Group |
| Revenues from external customers | - | 7,868 | - | 7,868 |
| Revenues from external customers (discontinued operations) | 126,146 | 12,970 | 1,652 | 140,768 |
| Non current assets 31/12/2023 | 352 | 204,342 | - | 204,694 |
| THE GROUP | |||
| Amounts in € '000 | Land & Buildings | Furniture & Fittings | Total |
| Gross book value as of 01/01/2024 | 438 | 1,102 | 1,540 |
| Additions | - | 15 | 15 |
| Disposals / Write-offs | - | (40) | (40) |
| Gross book value as of 31/12/2024 | 438 | 1,077 | 1,515 |
| Accumulated depreciation as of 01/01/2024 | (347) | (985) | (1,332) |
| Depreciation charges | (78) | (37) | (115) |
| Depreciation of disposals / write-offs | - | 40 | 40 |
| Accumulated depreciation as of 31/12/2024 | (425) | (982) | (1,407) |
| Net book value as of 31/12/2024 | 13 | 95 | 108 |
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Gross book value as of 01/01/2023 | 434 | 30 | 1,157 | 1,621 |
| Additions | - | - | 26 | 26 |
| Other movements/Reclassifications | 4 | (30) | (81) | (107) |
| Gross book value as of 31/12/2023 | 438 | - | 1,102 | 1,540 |
| Accumulated depreciation as of 01/01/2023 | (264) | (30) | (1,016) | (1,310) |
| Depreciation charges | (79) | - | (50) | (129) |
| Other movements/Reclassifications | (4) | 30 | 81 | 107 |
| Accumulated depreciation as of 31/12/2023 | (347) | - | (985) | (1,332) |
| Net book value as of 31/12/2023 | 91 | - | 117 | 208 |
| THE COMPANY | ||||||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | ||||
| Land & Buildings | Furniture & Fittings | Total | Land & Buildings | Furniture & Fittings | Total | |
| Gross book value at the beginning | 438 | 1,024 | 1,462 | 438 | 1,003 | 1,441 |
| Additions | - | 2 | 2 | - | 21 | 21 |
| Disposals / Write-offs | - | (36) | (36) | - | - | - |
| Gross book value at the end | 438 | 990 | 1,428 | 438 | 1,024 | 1,462 |
| Accumulated depreciation at the beginning | (347) | (942) | (1,289) | (268) | (898) | (1,166) |
| Depreciation charges | (78) | (30) | (108) | (79) | (44) | (123) |
| Depreciation of disposals / write-offs | - | 36 | 36 | - | - | - |
| Accumulated depreciation at the end | (425) | (936) | (1,361) | (347) | (942) | (1,289) |
| Net book value at the end | 13 | 54 | 67 | 91 | 82 | 173 |
| THE GROUP | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2024 | 688 | 60 | - | 748 |
| Additions | - | 125 | 22 | 147 |
| Termination of leasing contracts | - | (34) | - | (34) |
| Gross book value as of 31/12/2024 | 688 | 151 | 22 | 861 |
| Accumulated depreciation as of 01/01/2024 | (554) | (41) | - | (595) |
| Depreciation charges | (115) | (18) | (4) | (137) |
| Termination of leasing contracts | - | 34 | - | 34 |
| Accumulated depreciation as of 31/12/2024 | (669) | (25) | (4) | (698) |
| Net book value as of 31/12/2024 | 19 | 126 | 18 | 163 |
| THE GROUP | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2023 | 688 | 60 | 14 | 762 |
| Termination of leasing contracts | - | - | (14) | (14) |
| Gross book value as of 31/12/2023 | 688 | 60 | - | 748 |
| Accumulated depreciation as of 01/01/2023 | (439) | (27) | (10) | (476) |
| Depreciation charges | (115) | (14) | (4) | (133) |
| Termination of leasing contracts | - | - | 14 | 14 |
| Accumulated depreciation as of 31/12/2023 | (554) | (41) | - | (595) |
| Net book value as of 31/12/2023 | 134 | 19 | - | 153 |
| THE COMPANY | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2024 | 688 | 26 | - | 714 |
| Additions | - | 26 | 22 | 48 |
| Gross book value as of 31/12/2024 | 688 | 52 | 22 | 762 |
| Accumulated depreciation as of 01/01/2024 | (554) | (14) | - | (568) |
| Depreciation charges | (115) | (8) | (4) | (127) |
| Accumulated depreciation as of 31/12/2024 | (669) | (22) | (4) | (695) |
| Net book value as of 31/12/2024 | 19 | 30 | 18 | 67 |
| THE COMPANY | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2023 | 688 | 26 | 14 | 728 |
| Termination of leasing contracts | - | - | (14) | (14) |
| Gross book value as of 31/12/2023 | 688 | 26 | - | 714 |
| Accumulated depreciation as of 01/01/2023 | (439) | (9) | (10) | (458) |
| Depreciation charges | (115) | (5) | (4) | (124) |
| Termination of leasing contracts | - | - | 14 | 14 |
| Accumulated depreciation as of 31/12/2023 | (554) | (14) | - | (568) |
| Net book value as of 31/12/2023 | 134 | 12 | - | 146 |
| THE GROUP | ||||||
| 31/12/2024 | 31/12/2023 | |||||
| Amounts in € '000 | Computer Software | Other | Total | Computer Software | Other | Total |
| Gross book value at the beginning | 970 | 126 | 1,096 | 1,019 | 169 | 1,188 |
| Additions | 64 | - | 64 | - | - | - |
| Disposals | (24) | - | (24) | - | - | - |
| Other movements/Reclassifications | - | - | - | (49) | (43) | (92) |
| Gross book value at the end | 1,010 | 126 | 1,136 | 970 | 126 | 1,096 |
| Accumulated depreciation at the beginning | (927) | (126) | (1,053) | (955) | (169) | (1,124) |
| Depreciation charges | (23) | - | (23) | (21) | - | (21) |
| Depreciation of disposals | 24 | - | 24 | - | - | - |
| Exchange differences on cost | - | - | - | - | - | - |
| Other movements/Reclassifications | - | - | - | 49 | 43 | 92 |
| Accumulated depreciation at the end | (926) | (126) | (1,052) | (927) | (126) | (1,053) |
| Net book value at the end | 84 | - | 84 | 43 | - | 43 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Gross book value at the beginning | 746 | 746 |
| Additions | 64 | - |
| Gross book value at the end | 810 | 746 |
| Accumulated depreciation at the beginning | (736) | (725) |
| Depreciation charges | (14) | (11) |
| Accumulated depreciation at the end | (750) | (736) |
| Net book value at the end | 60 | 10 |
| Amounts in € '000 | THE COMPANY | |
| Company | 31/12/2024 | 31/12/2023 |
| JSC ROBNE KUCE BEOGRAD DOO | 96,729 | 67,824 |
| MIG LEISURE LIMITED | 7 | 9 |
| MIG AVIATIΟN HOLDINGS LTD | 6 | 3 |
| MIG MEDIA S.A. | - | 75 |
| ATHENIAN INVESTMENTS HOLDINGS S.A. | - | - |
| Total | 96,742 | 67,911 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Opening balance | 67,911 | 345,411 |
| Changes in share capital of subsidiaries | (50) | 83 |
| Disposals of subsidiaries | - | (345,325) |
| Loss from investment in subsidiaries and associates at fair value recognised in profit and loss | (24) | (84) |
| Reversal of loss from investment in subsidiaries recognised in profit and loss | 5,068 | 79 |
| Capitalasation of asset | 23,837 | 67,747 |
| Closing balance | 96,742 | 67,911 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Sort-term financial assets | Sort-term financial assets | Sort-term financial assets | Sort-term financial assets | |
| Financial assets measured at fair value through P&L | ||||
| Shares listed in ASE | 4,455 | 3,978 | 4,455 | 3,978 |
| Shares listed in foreign stock exchanges | 638 | 4 | 638 | - |
| Βank bonds | 2,131 | 1,295 | 2,131 | 1,295 |
| Corporate entity bonds | 223 | - | 223 | - |
| Greek Government Treasury Bills | - | 495 | - | 495 |
| Total | 7,447 | 5,772 | 7,447 | 5,768 |
| THE GROUP | THE COMPANY | ||||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Sort-term financial assets | Long-term financial assets | Sort-term financial assets | Sort-term financial assets | Sort-term financial assets | |
| Opening balance | 5,772 | 5 | 526 | 5,768 | 526 |
| Additions | 12,743 | - | 9,111 | 12,743 | 9,111 |
| Disposals | (11,238) | - | (3,981) | (11,234) | (3,981) |
| Increase / (Decrease) from fair value adjustments through P&L | 170 | - | 120 | 170 | 121 |
| Decrease - Return of share capital | - | - | (9) | - | (9) |
| Other movements | - | (5) | 5 | - | - |
| Closing balance | 7,447 | - | 5,772 | 7,447 | 5,768 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Opening net book value | 204,091 | 203,672 | - | - |
| Additions | 3,496 | 1,401 | 3,039 | - |
| Disposals | (1,598) | (1,087) | - | - |
| Fair value adjustments on Investment properties | 1,151 | 105 | 371 | - |
| Closing net book value | 207,140 | 204,091 | 3,410 | - |
| THE GROUP | ||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Ιncome from leases from investment property | 8,739 | 7,868 |
| Operating expenses related to investment property from which the Group received income from leasing | 1,782 | 1,068 |
| Operating expenses related to investment property from which the Group did not received income from leasing | 1,610 | 2,172 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Guarantees | 23 | 23 | 23 | 23 |
| Other long-term receivables | 168 | 176 | - | - |
| Other long-term receivables from related parties | - | - | 45,866 | 95,866 |
| Less: Impairment provisions | - | - | (23,684) | (52,519) |
| Net book value | 191 | 199 | 22,205 | 43,370 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Balance at the beginning | (52,519) | (134,821) |
| Reversal of impairment | 2,671 | 49 |
| Reclassification in Investment in Subsidiaries | 26,164 | 82,253 |
| Closing balance | (23,684) | (52,519) |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Trade receivables | 7,024 | 7,177 |
| Intercompany accounts receivable | 1 | 2 |
| Less: Impairment provisions | (5,532) | (5,732) |
| Net trade receivables | 1,493 | 1,447 |
| Advances to suppliers | 1,085 | 1,198 |
| Less: Impairment provisions | (1,078) | (1,154) |
| Total | 1,500 | 1,491 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Opening balance | (6,886) | (7,022) |
| Additional provisions | (87) | (210) |
| Utilised provisions | 367 | 352 |
| Exchange differences | (4) | (6) |
| Closing balance | (6,610) | (6,886) |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Receivables from the state | 104 | 76 | 44 | 9 |
| Accrued income | 355 | 332 | 81 | 42 |
| Prepaid expenses | 123 | 132 | 56 | 75 |
| Other receivables | 62 | 347 | 38 | 292 |
| Total | 644 | 887 | 219 | 418 |
| Less: Impairment Provisions | (18) | (42) | - | - |
| Net receivables | 626 | 845 | 219 | 418 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Balance at the beginning | (42) | (40) |
| Additional provisions | (1) | (2) |
| Decreases | 20 | - |
| Reversal of provisions | 5 | - |
| Closing balance | (18) | (42) |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Cash in hand | 2 | 1 | 2 | 1 |
| Cash equivalent balance in bank | 922 | 1,571 | 94 | 541 |
| Time deposits | 725 | 5,820 | 725 | 5,820 |
| Total cash and cash equivalents | 1,649 | 7,392 | 821 | 6,362 |
| Cash and cash equivalents in € | 857 | 6,755 | 820 | 6,362 |
| Cash and cash equivalents in foreign currency | 792 | 637 | 1 | - |
| Total cash and cash equivalents | 1,649 | 7,392 | 821 | 6,362 |
| THE GROUP | |||||
| Amounts in € '000 | Statutory Reserve | Special reserves | Other reserves | Translation reserves | Total |
| Opening Balance as of 01/01/2024 | 32,140 | 501 | 306 | - | 32,947 |
| Stock options granted to company employees | - | - | 209 | - | 209 |
| Closing balance as of 31/12/2024 | 32,140 | 501 | 515 | - | 33,156 |
| THE GROUP | |||||
| Amounts in € '000 | Statutory Reserve | Special reserves | Other reserves | Translation reserves | Total |
| Opening Balance as of 01/01/2023 | 32,140 | 501 | 307 | (66) | 32,882 |
| Exchange differences | - | - | - | 66 | 66 |
| Other adjustments | - | - | (1) | - | (1) |
| Closing balance as of 31/12/2023 | 32,140 | 501 | 306 | - | 32,947 |
| THE COMPANY | ||||
| Amounts in € '000 | Statutory Reserve | Special reserves | Other reserves | Total |
| Opening Balance as of 01/01/2024 | 32,140 | 501 | 306 | 32,947 |
| Stock options granted to company employees | - | - | 209 | 209 |
| Closing balance as of 31/12/2024 | 32,140 | 501 | 515 | 33,156 |
| THE COMPANY | ||||
| Amounts in € '000 | Statutory Reserve | Special reserves | Other reserves | Total |
| Opening Balance as of 01/01/2023 | 32,140 | 501 | 306 | 32,947 |
| Current year movements | - | - | - | - |
| Closing balance as of 31/12/2023 | 32,140 | 501 | 306 | 32,947 |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) |
| Defined benefit obligation | 132 | 116 | 101 | 87 |
| Classified as : | ||||
| Non-Current Liability | 132 | 116 | 101 | 87 |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) |
| Current service costs | 12 | 13 | 10 | 10 |
| Past service costs | 99 | 59 | 99 | 59 |
| Net Interest on the defined obligation | 3 | 2 | 3 | 2 |
| Total expenses recognized in profit or loss | 114 | 74 | 112 | 71 |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) |
| Actuarial gains /(losses) from changes in demographic assumptions | - | (3) | - | (3) |
| Actuarial gains /(losses) from changes in financial assumptions | (3) | 7 | (3) | 7 |
| Actuarial losses (gains) from changes in experience | (3) | (6) | (3) | (6) |
| Total income /(expenses) recognized in other comprehensive income | (6) | (2) | (6) | (2) |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | Defined benefit plans (Non financed) |
| Defined benefit obligation 1st January | 116 | 105 | 87 | 77 |
| Current Service cost | 12 | 13 | 10 | 10 |
| Interest expense | 3 | 2 | 3 | 2 |
| Actuarial losses (gains) in liability | 6 | 2 | 6 | 2 |
| Benefits paid | (104) | (65) | (104) | (63) |
| Past service cost | 99 | 59 | 99 | 59 |
| Defined benefit obligation 31st December | 132 | 116 | 101 | 87 |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Discount rate | 2.90% | 3.82% | 2.90% | 3.82% |
| Expected rate of salary increases | 2.50% | 2.50% | 2.50% | 2.50% |
| Inflation | 2.00% | 2.10% | 2.00% | 2.10% |
| THE GROUP | THE COMPANY | |||||||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |||||
| Amounts in € '000 | Discount rate | Discount rate | Discount rate | Discount rate | ||||
| 0,5% | -0,5% | 0,5% | -0,5% | 0,5% | -0,5% | 0,5% | -0,5% | |
| Increase (decrease) in the defined liability | (2) | 2 | (2) | 2 | (2) | 2 | (2) | 2 |
| Expected rate of salary | Expected rate of | Expected rate of | Expected rate of | |||||
| increases | salary increases | salary increases | salary increases | |||||
| 0,5% | -0,5% | 0,5% | -0,5% | 0,5% | -0,5% | 0,5% | -0,5% | |
| Increase (decrease) in the defined liability | 1 | (1) | 1 | (1) | 1 | (1) | 1 | (1) |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Long-term borrowings | ||
| Bank loans | 84,445 | 91,902 |
| Less: Long-term loans payable in the next 12 months | (306) | (79) |
| Total long-term borrowings | 84,139 | 91,823 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Short-term borrowings | ||
| Plus: Long-term loans payable in the next 12 months | 306 | 79 |
| Total short-term borrowings | 306 | 79 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Within 1 year | 306 | 79 |
| After 1 year but not more than 5 years | 1,200 | 88,269 |
| More than 5 years | 84,879 | - |
| 86,385 | 88,348 |
| THE GROUP | THE COMPANY | |||||||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |||||
| Amounts in € '000 | Future minimum lease payments | Net present value | Future minimum lease payments | Net present value | Future minimum lease payments | Future minimum lease payments | Net present value | Net present value |
| Within 1year | 64 | 58 | 166 | 160 | 42 | 40 | 158 | 153 |
| After 1year but not more than 5 years | 126 | 112 | 32 | 33 | 38 | 34 | 32 | 33 |
| More than 5 years | - | - | 2 | - | - | - | 2 | - |
| Total of future minimum lease payments | 190 | 170 | 200 | 193 | 80 | 74 | 192 | 186 |
| Less: Interest expenses | (20) | - | (7) | - | (6) | - | (6) | - |
| Total of present value of future minimum lease payments | 170 | 170 | 193 | 193 | 74 | 74 | 186 | 186 |
| THE GROUP | ||||
| Amounts in €'000 | Long-term borrowings | Short-term debt | Lease liabilities | Total |
| 01/01/2024 | 91,823 | 79 | 193 | 92,095 |
| Cash flows: | ||||
| Repayments | (58,940) | - | (178) | (59,118) |
| Proceeds | 57,050 | - | - | 57,050 |
| Non cash changes: | ||||
| Increases / Decreases | - | - | 146 | 146 |
| Reclassifications | (305) | 305 | - | - |
| Modification/restructuring | (5,751) | - | - | (5,751) |
| Other changes | 262 | (78) | 9 | 193 |
| 31/12/2024 | 84,139 | 306 | 170 | 84,615 |
| THE GROUP | ||||
| Long-term | Short-term | |||
| Amounts in €'000 | Lease liabilities | Total | ||
| borrowings | debt | |||
| 01/01/2023 | 525,872 | 2,148 | 347 | 528,367 |
| Cash flows: | ||||
| Repayments | - | - | (170) | (170) |
| Non cash changes: | ||||
| Reclassifications | (79) | 79 | - | - |
| Other changes | (433,970) | (2,148) | 16 | (436,102) |
| 31/12/2023 | 91,823 | 79 | 193 | 92,095 |
| THE COMPANY | ||||
| Amounts in €'000 | Long-term borrowings | Short-term debt | Lease liabilities | Total |
| 01/01/2024 | - | - | 186 | 186 |
| Cash flows: | ||||
| Repayments | - | - | (167) | (167) |
| Non cash changes: | ||||
| Increases / Decreases | - | - | 48 | 48 |
| Other changes | - | - | 7 | 7 |
| 31/12/2024 | - | - | 74 | 74 |
| THE COMPANY | ||||
| Long-term | Short-term | Lease | ||
| Amounts in €'000 | Total | |||
| borrowings | debt | liabilities | ||
| 01/01/2023 | 435,283 | 1,314 | 331 | 436,928 |
| Cash flows: | ||||
| Repayments | - | - | (158) | (158) |
| Non cash changes: | ||||
| Other changes | (435,283) | (1,314) | 13 | (436,584) |
| 31/12/2023 | - | - | 186 | 186 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Suppliers | 658 | 989 |
| Customers' advances | 118 | 277 |
| Total | 776 | 1,266 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Social security insurance | 45 | 48 | 45 | 48 |
| Other Tax liabilities | 257 | 288 | 77 | 78 |
| Salaries and wages payable | 11 | - | - | - |
| Accrued expenses | 996 | 2,813 | 986 | 909 |
| Other Liabilities | 1,423 | 1,476 | 1,280 | 1,282 |
| Accrued Interest expenses | 48 | 83 | - | - |
| Total | 2,780 | 4,708 | 2,388 | 2,317 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Rental income from investment properties | 8,739 | 7,868 |
| Total from continuing operations | 8,739 | 7,868 |
| Total from discontinued operations | - | 140,768 |
| Total | 8,739 | 148,636 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Within 1year | 7,162 | 8,220 |
| After 1year but not more than 5 years | 13,472 | 18,280 |
| More than 5 years | 6,360 | 7,966 |
| Total | 26,994 | 34,466 |
| THE GROUP | ||||||||
| 01/01-31/12/2024 | 01/01-31/12/2023 | |||||||
| Amounts in € '000 | Cost of sales | Administrative expenses | Distribution expenses | Total | Cost of sales | Administrative expenses | Distribution expenses | Total |
| Staff costs | - | 2,383 | - | 2,383 | - | 2,206 | - | 2,206 |
| Tangible assets depreciations | - | 115 | - | 115 | - | 129 | - | 129 |
| Intangible assets depreciations | - | 23 | - | 23 | - | 21 | - | 21 |
| Right-of-use assets depreciations | - | 137 | - | 137 | - | 133 | - | 133 |
| Third party expenses | 923 | 1,272 | - | 2,195 | 909 | 1,736 | - | 2,645 |
| Third party benefits | 768 | 30 | - | 798 | 965 | 38 | - | 1,003 |
| Leases | - | 32 | - | 32 | - | 37 | - | 37 |
| Taxes & Duties | - | 57 | - | 57 | - | 9 | - | 9 |
| Provisions | - | - | 88 | 88 | - | - | 211 | 211 |
| Insurance | 44 | 31 | - | 75 | 40 | 187 | - | 227 |
| Repairs and maintenance | 1,643 | 345 | - | 1,988 | 1,309 | 348 | - | 1,657 |
| Other advertising and promotion expenses | - | 12 | 12 | - | 12 | - | 12 | |
| Other expenses | 13 | 319 | 4 | 336 | 17 | 292 | 4 | 313 |
| Total costs from continuing operations | 3,391 | 4,756 | 92 | 8,239 | 3,240 | 5,148 | 215 | 8,603 |
| Total costs from discontinued operations | - | - | - | - | 117,559 | 11,543 | 8,008 | 137,110 |
| Total | 3,391 | 4,756 | 92 | 8,239 | 120,799 | 16,691 | 8,223 | 145,713 |
| THE COMPANY | ||||||||
| 01/01-31/12/2024 | 01/01-31/12/2023 | |||||||
| Amounts in € '000 | Fees and other expenses to third parties | Staff costs | Other expenses | Total | Fees and other expenses to third parties | Staff costs | Other expenses | Total |
| Staff costs | - | 1,593 | - | 1,593 | - | 1,371 | - | 1,371 |
| Third party expenses | 487 | - | 428 | 915 | 806 | - | 454 | 1,260 |
| Third party benefits | - | - | 30 | 30 | - | - | 38 | 38 |
| Leases | - | - | 12 | 12 | - | - | 18 | 18 |
| Taxes & Duties | - | - | 47 | 47 | - | - | 6 | 6 |
| Insurance | - | - | 31 | 31 | - | - | 187 | 187 |
| Repairs and maintenance | - | - | 230 | 230 | - | - | 241 | 241 |
| Other advertising and promotion expenses | 12 | - | - | 12 | 12 | - | - | 12 |
| Other expenses | - | - | 194 | 194 | 6 | - | 168 | 174 |
| Total | 499 | 1,593 | 972 | 3,064 | 824 | 1,371 | 1,112 | 3,307 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Rental income | - | - | 181 | 1 |
| Income from reversal of unrealized provisions | 269 | 410 | 71 | 0 |
| Income from services provided | - | - | 120 | 96 |
| Other income | 1,162 | 1,094 | 4 | 3 |
| Other operating income from continuing operations | 1,431 | 1,504 | 376 | 100 |
| Other operating income from discontinued operations | - | 148 | - | - |
| Total other operating income | 1,431 | 1,652 | 376 | 100 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Real estate tax and other taxes | 903 | 879 |
| Other expenses | 3 | 5 |
| Total other operating expenses | 906 | 884 |
| THE GROUP | ||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01-31/12/2023 |
| Profit / (loss) from financial instruments measured at fair value through profit/loss | 170 | 120 |
| Profit / (loss) from the sale of financial instruments measured at fair value through P&L | 711 | 508 |
| Fair value adjustments Investment properties | - | 105 |
| Results from derivatives | 19 | - |
| Gains from loan derecognition | - | 16,178 |
| Foreign exchange profit/(loss) | 8 | 3 |
| Profit from the sale of investment properties | - | 21 |
| Other financial results | 5,809 | 56 |
| Other financial results income from continuing operations | 6,717 | 16,991 |
| Other financial results income from discontinued operations (Note 8) | - | 113,440 |
| Total of other financial results | 6,717 | 130,431 |
| THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Gains/(losses) from sale of subsidiaries and associates | - | 84,300 |
| Result from subsidiaries liquidation | 271 | - |
| Impairment losses of investments and other assets | (24) | (83) |
| Profits from reversal of impairment (Note 12 & 15) | 7,740 | 128 |
| Total income/(expenses) from investments in subsidiaries & other financial assets | 7,987 | 84,345 |
| Fair value profit/(loss) of financial assets at fair value through P&L | 170 | 121 |
| Profit/(loss) from sale of financial assets at fair value through P&L | 711 | 508 |
| Fair value adjustments Investment properties | 371 | - |
| Income from dividends | 185 | 61 |
| Results from derivatives | 19 | - |
| Foreign exchange profit/(loss) | (1) | (1) |
| Total income/(expenses) from financial assets at fair value through profit or loss | 1,455 | 689 |
| Οther financial results | - | 16,178 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01- 31/12/2023 | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Interest expenses from long-term loans | 3,165 | 3,605 | - | - |
| Interest expenses from bonds | - | 9,579 | - | 9,579 |
| Interest expense of rights of use | 8 | 13 | 7 | 13 |
| Other interest related expenses | 8 | 36 | 1 | 21 |
| Financial expenses from continuing operations | 3,181 | 13,233 | 8 | 9,613 |
| Financial expenses from discontinued operations | - | 8,300 | - | - |
| Total financial expenses | 3,181 | 21,533 | 8 | 9,613 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01- 31/12/2023 | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Bank interest | 74 | 221 | 39 | 118 |
| Interest from customers | 6 | 6 | - | - |
| Interest from bonds | 168 | 66 | 168 | 66 |
| Financial income from continuing operations | 248 | 293 | 207 | 184 |
| Financial income from discontinued operations | - | 105 | - | - |
| Total financial income | 248 | 398 | 207 | 184 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Total income tax from continuing operations | - | - | - | - |
| Income tax from discontinued operations | - | 67 | ||
| Total income tax | - | 67 | - | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Losses before income tax from continuing operations | 6,418 | 3,997 | 6,704 | 88,318 |
| Nominal Tax rate | 22% | 22% | 22% | 22% |
| Presumed tax on income | 1,412 | 879 | 1,475 | 19,430 |
| Tax adjustments in respect of: | ||||
| Non-taxable income | - | - | - | - |
| Offset due to accumulated losses from previous financial periods | (893) | (970) | (1,489) | (19,507) |
| Losses of the year for which was not recognized deferred tax asset | 6 | 22 | - | - |
| Non-tax deductible expenses | 14 | 82 | 14 | 82 |
| Effects from differences in tax rates of foreign subsidiaries | (539) | (8) | - | - |
| Other | - | (5) | - | (5) |
| Total tax from continuing operations | - | - | - | - |
| THE GROUP | THE COMPANY | |||
| (a) Basic earnings per share (amounts in € '000) | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Profit | ||||
| Profit attributable to owners of the parent company from continuing operations | 6,418 | 3,997 | 6,704 | 88,318 |
| Profit attributable to owners of the parent company from discontinued operations | - | 100,875 | - | - |
| Profit attributable to owners of the parent company for the purposes of basic earnings per share | 6,418 | 104,872 | 6,704 | 88,318 |
| Number of shares | ||||
| Weighted average number of shares for the basic earnings per share | 31,317,025 | 31,317,025 | 31,317,025 | 31,317,025 |
| Basic earnings per share (€ per share) from continuing operations | 0.2049 | 0.1276 | 0.2141 | 2.8201 |
| Basic earnings per share (€ per share) from discontinued operations | - | 3.2211 | - | - |
| Basic earnings per share (€ per share) | 0.2049 | 3.3487 | 0.2141 | 2.8201 |
| THE GROUP | THE COMPANY | |
| (b) Diluted earnings per share (amounts in € '000) | 01/01-31/12/2023 | 01/01-31/12/2023 |
| Profit | ||
| Profit attributable to owners of the parent company from continuing operations | 3,997 | 88,318 |
| Profit attributable to owners of the parent company from discontinued operations | 100,875 | - |
| Profit attributable to owners of the parent company for the purposes of diluted earnings per share | 104,872 | 88,318 |
| Interest expense of convertible bonds | 3,398 | 3,398 |
| Number of shares | ||
| Weighted average number of shares for the basic earnings per share | 31,317,025 | 31,317,025 |
| Effect of dilution | ||
| Plus: Increase in number of shares from due to probable exercise of convertible bonds | 195,085,887 | 195,085,887 |
| Weighted average number of shares for the diluted earnings per share | 226,402,912 | 226,402,912 |
| Diluted earnings per share (€ per share) from continuing operations | 0.0327 | 0.4051 |
| Diluted earnings per share (€ per share) from discontinued operations | 0.4456 | - |
| Diluted earnings per share (€ per share) | 0.4782 | 0.4051 |
| THE GROUP | ||||||
| 31/12/2024 | 31/12/2023 | |||||
| Amounts in €'000 | Before tax amount | Tax (expense) /benefit | Net of tax amount | Before tax amount | Tax (expense) /benefit | Net of tax amount |
| Exchange differences on translating foreign operations | - | - | - | 2 | - | 2 |
| Exchange gain on disposal of foreign operations recognised in profit or loss | - | - | - | 64 | - | 64 |
| Cash flow hedging | - | - | - | 5,287 | - | 5,287 |
| Remeasurements of defined benefit pension plans | (6) | - | (6) | (2) | - | (2) |
| Other comprehensive income/(expenses) | (6) | - | (6) | 5,351 | - | 5,351 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01- 31/12/2023 | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Wages and salaries | 1,687 | 1,717 | 1,012 | 1,017 |
| Social security costs | 265 | 282 | 170 | 189 |
| Post-employment benefits: defined benefit plans | 15 | 15 | 13 | 12 |
| Post-employment benefits: defined contribution plans | 18 | 18 | 18 | 18 |
| Other staff costs | 88 | 79 | 72 | 76 |
| Termination indemnities | 101 | 95 | 99 | 59 |
| Stock option expenses | 209 | - | 209 | - |
| Staff costs from continuing operations | 2,383 | 2,206 | 1,593 | 1,371 |
| Staff costs from discontinued operations | - | 32,311 | - | - |
| Total Staff Costs | 2,383 | 34,517 | 1,593 | 1,371 |
| a) Asset accounts | THE COMPANY | |
| Amounts in € '000 | 31/12/2024 | 31/12/2023 |
| Other long-term receivables | 45,866 | 95,866 |
| Other receivables | 10 | 8 |
| Total | 45,876 | 95,874 |
| b) Income | THE COMPANY | |
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Other income | 120 | 97 |
| Total | 120 | 97 |
| a) Asset accounts | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Cash, cash equivalents & restricted cash | 548 | 5,444 | 533 | 5,379 |
| Other receivables | 2 | 5 | 1 | 3 |
| Total | 550 | 5,449 | 534 | 5,382 |
| b) Liability accounts | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Trade and other payables | 4 | 4 | 4 | 4 |
| Borrowings | 86,385 | 88,348 | - | - |
| Total | 86,389 | 88,352 | 4 | 4 |
| c) Income | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Other income | 17 | 13 | - | - |
| Financial income | 23 | 102 | 23 | 101 |
| Discontinued operations | - | 1,272 | - | - |
| Total | 40 | 1,387 | 23 | 101 |
| d) Expenses | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2024 | 01/01-31/12/2023 | 01/01-31/12/2024 | 01/01-31/12/2023 |
| Other expenses | 17 | 16 | 17 | 16 |
| Financial expenses | 2,908 | 2,371 | 1 | 1 |
| Discontinued operations | - | 3,351 | - | - |
| Total | 2,925 | 5,738 | 18 | 17 |
| Amounts in € '000 | ASSETS | LIABILITIES | INCOME | EXPENSES | |
| JSC ROBNE KUCE BEOGRAD (RKB) | Subsidiary | 45,876 | - | 120 | - |
| PIRAEUS FINANCIAL HOLDINGS GROUP | Parent company through its 100% subsidiary Piraeus Bank | 534 | 4 | 23 | 18 |
| TOTAL | 46,410 | 4 | 143 | 18 |
| Amounts in € '000 | ASSETS | LIABILITIES | INCOME | EXPENSES | |
| PIRAEUS FINANCIAL HOLDINGS GROUP | Parent company through its 100% subsidiary Piraeus Bank | 550 | 86,389 | 40 | 2,925 |
| 550 | 86,389 | 40 | 2,925 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2024 | 01/01- 31/12/2023 | 01/01- 31/12/2024 | 01/01- 31/12/2023 |
| Permitted audit services | 79 | 120 | 51 | 93 |
| Permitted non-audit services | - | 22 | - | 22 |
| Total | 79 | 142 | 51 | 115 |
| THE GROUP | ||
| 31/12/2024 | 31/12/2023 | |
| Financial assets | Fair value measurement at the end of the reporting year using | Fair value measurement at the end of the reporting year using |
| Amounts in € '000 | Level 1 | Level 1 |
| Financial assets measured at fair value through P&L | ||
| - Securities | 5,093 | 3,982 |
| - Bonds | 2,354 | 1,790 |
| Total financial assets | 7,447 | 5,772 |
| Total financial liabilities | - | - |
| Net fair value | 7,447 | 5,772 |
| THE GROUP | ||
| 31/12/2024 | 31/12/2023 | |
| Fair value measurement at end of the reporting year | Fair value measurement at end of the reporting year | |
| Amounts in € '000 | Level 3 | Level 3 |
| Investment Property | ||
| - Buildings in Greece | 3,410 | - |
| - Buildings in Serbia | 203,730 | 204,091 |
| Total non-financial assets | 207,140 | 204,091 |
| 31/12/2024 | 31/12/2023 | ||
| Assumptions | Greece | Balkans | Balkans |
| Rental value | € 16,43 / sqm | € 2,5-€ 90 / sqm | € 2,5-€ 90 / sqm |
| Discount rate | 8.55% | 8,13%-14,13% | 8,14%-14,14% |
| THE GROUP | ||
| 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | RSD | RSD |
| Notional amounts | ||
| Financial assets | 804 | 705 |
| Financial liabilities | (670) | (986) |
| Short-term exposure | 134 | (281) |
| Financial assets | 169 | 176 |
| Long-term exposure | 169 | 176 |
| THE GROUP | |||||
| 10% | -10% | 10% | -10% | ||
| 31/12/2024 | 31/12/2023 | ||||
| Amounts in € '000 | RSD | RSD | |||
| Profit for the year (before tax) | 30 | (30) | (11) | 11 | |
| Equity | 30 | (30) | (11) | 11 | |
| THE GROUP | THE COMPANY | |||||||
| 1% | -1% | 1% | -1% | 1% | -1% | 1% | -1% | |
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | ||||
| Profit for the financial year (before tax) | (859) | 859 | (802) | 802 | 19 | (19) | 104 | (104) |
| Equity | (859) | 859 | (802) | 802 | 19 | (19) | 104 | (104) |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Financial assets | ||||
| Cash and cash equivalents | 1,649 | 7,392 | 821 | 6,362 |
| Trade and other receivables | 1,672 | 1,638 | - | - |
| Total | 3,321 | 9,030 | 821 | 6,362 |
| THE GROUP | ||
| 31/12/2024 | 31/12/2023 | |
| Amounts in € '000 | Private Equity | Private Equity |
| Are not in delay and are not impaired | 1,288 | 966 |
| Are delayed but not impaired: | ||
| < 90 days | 175 | 425 |
| < 91 - 180 days | 24 | 33 |
| < 181 - 360 days | 6 | 15 |
| > 360 days | - | 8 |
| Total | 1,493 | 1,447 |
| THE GROUP | ||||||||
| 31/12/2024 | 31/12/2023 | |||||||
| Amounts in € '000 | Short-term | Long-term | Short-term | Long-term | ||||
| Within 6 | 6 to 12 | 1 to 5 | More than 5 | Within 6 | 6 to 12 | 1 to 5 | More than | |
| months | months | years | years | months | months | years | 5 years | |
| Long-term borrowing | 306 | - | 1,200 | 84,879 | 79 | - | 88,269 | - |
| Lease liabilities | 42 | 16 | 112 | - | 82 | 78 | 33 | - |
| Trade payables | 776 | - | - | - | 1,266 | - | - | - |
| Other short-term-long-term liabilities | 4,673 | - | 226 | - | 4,708 | - | 144 | - |
| Total | 5,797 | 16 | 1,538 | 84,879 | 6,135 | 78 | 88,446 | - |
| THE COMPANY | ||||||||
| 31/12/2024 | 31/12/2023 | |||||||
| Amounts in € '000 | Short-term Within 6 months | 6 to 12 months | Long-term 1 to 5 years | More Within 6 than 5 months years | Short-term | 6 to 12 months | Long-term 1 to 5 years | More than 5 years |
| Lease liabilities | 33 | 7 | 34 | - | 75 | 78 | 33 | - |
| Other short-term-long-term liabilities | 2,388 | - | - | - | 2,317 | - | - | - |
| Total | 2,421 | 7 | 34 | - | 2,392 | 78 | 33 | - |
| THE GROUP | THE COMPANY | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Total loan liabilities | 84,445 | 91,902 | - | - |
| Less: Cash and cash equivalents | 1,649 | 7,392 | 821 | 6,362 |
| Net debt | 82,796 | 84,510 | (821) | (6,362) |
| Total equity | 128,486 | 121,865 | 128,475 | 121,568 |
| Total capital employed | 211,282 | 206,375 | 127,654 | 115,206 |
| Leverage ratio | 39.19% | 40.95% | -0.64% | -5.52% |