| Company Name | Domicile | Principal activity | Direct % | Indirect % | Total % | Consolidation Method | Non-tax Audited Years (1) |
| MIG HOLDINGS S.A. | Greece | Holding company | Parent Company | 2020-2025 | |||
| MIG Subsidiaries | |||||||
| MIG LEISURE LTD | Cyprus | Under liquidation company | 100.00% | - | 100.00% | Purchase Method | - |
| ATHENIAN INVESTMENTS HOLDINGS S.A. | Greece | Under liquidation | 100.00% | - | 100.00% | Purchase Method | 2020-2025 |
| 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 |
| Amounts in € '000 | Financial Services | Real Estate | Group |
| 01/01-31/12/2025 | |||
| Total income from investment properties | 201 | 10,914 | 11,115 |
| Fair value adjustments Investment properties | 206 | 810 | 1,016 |
| Profit on sale of investment property | - | 2,633 | 2,633 |
| Total Income | 407 | 14,357 | 14,764 |
| Result from operating activity | (2,453) | 8,202 | 5,749 |
| Depreciation and amortization expense | (225) | (46) | (271) |
| Profit/(Loss) before tax, financing, investing results and total depreciation charges | (2,434) | 4,805 | 2,371 |
| Other financial results | 764 | 56 | 820 |
| Income from dividends | 212 | - | 212 |
| Financial income | 221 | 44 | 265 |
| Financial expenses | (116) | (2,668) | (2,784) |
| Profit/(Loss) before income tax | (1,372) | 5,634 | 4,262 |
| Αssets as of 31/12/2025 | 59,541 | 192,782 | 252,323 |
| Liabilities as of 31/12/2025 | 5,458 | 114,102 | 119,560 |
| Amounts in € '000 | Financial Services | Real Estate | Other | Group |
| 01/01-31/12/2024 | ||||
| Total income from investment properties | 181 | 9,754 | - | 9,935 |
| Fair value adjustments Investment properties | 371 | 780 | - | 1,151 |
| Profit on sale of investment property | - | 273 | - | 273 |
| Total Income | 552 | 10,807 | - | 11,359 |
| Result from operating activity | (2,597) | 5,052 | (6) | 2,449 |
| Depreciation and amortization expense | (249) | (26) | - | (275) |
| Profit/(Loss) before tax, financing, investing results and total depreciation charges | (2,719) | 4,025 | (6) | 1,300 |
| Other financial results | 899 | 5,818 | - | 6,717 |
| Income from dividends | 185 | - | - | 185 |
| Financial income | 207 | 41 | - | 248 |
| Financial expenses | (10) | (3,171) | - | (3,181) |
| Profit/(Loss) before income tax | (1,316) | 7,740 | (6) | 6,418 |
| Αssets as of 31/12/2024 | 58,015 | 206,769 | - | 264,784 |
| Liabilities as of 31/12/2024 | 2,575 | 133,723 | - | 136,298 |
| Amounts in € '000 | ||
| Revenues | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Total revenues for reportable segments | 11,115 | 9,935 |
| Adjustments | - | - |
| Revenues of statement of comprehensive income | 11,115 | 9,935 |
| Amounts in € '000 | ||
| Profit | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Total profit / (loss) for reportable segments | 4,262 | 6,418 |
| Adjustments | - | - |
| Profit before income tax | 4,262 | 6,418 |
| Amounts in € '000 | ||
| Assets | 31/12/2025 | 31/12/2024 |
| Total assets for reportable segments | 252,323 | 264,784 |
| Elimination of receivable from corporate headquarters | (40,188) | (45,876) |
| Entity's assets | 212,135 | 218,908 |
| Amounts in € '000 | ||
| Liabilities | 31/12/2025 | 31/12/2024 |
| Total liabilities for reportable segments | 119,560 | 136,298 |
| Elimination of payable to corporate headquarters | (40,188) | (45,876) |
| Entity's liabilities | 79,372 | 90,422 |
| Amounts in € '000 | |||
| Segment results 31/12/2025 | Greece | European countries | Group |
| Total revenues of investment properties from external customers | 201 | 10,914 | 11,115 |
| Non-current assets* | 4,167 | 188,326 | 192,493 |
| Amounts in € '000 | |||
| Segment results as of 31/12/2024 | Greece | European countries | Group |
| Total revenues of investment properties from external customers | 181 | 9,754 | 9,935 |
| Non-current assets 31/12/2024 | 3,627 | 204,059 | 207,686 |
| THE GROUP | ||||||
| 31/12/2025 | 31/12/2024 | |||||
| Amounts in € '000 | Land & Buildings | Furniture & Fittings | Total | Land & Buildings | Furniture & Fittings | Total |
| Gross book value at the beginning | 438 | 1,077 | 1,515 | 438 | 1,102 | 1,540 |
| Additions | - | 46 | 46 | - | 15 | 15 |
| Disposals / Write-offs | - | - | - | - | (40) | (40) |
| Exchange differences on cost | - | 1 | 1 | - | - | - |
| Other movements/Reclassifications | - | (5) | (5) | - | - | - |
| Gross book value at the end | 438 | 1,119 | 1,557 | 438 | 1,077 | 1,515 |
| Accumulated depreciation at the beginning | (425) | (982) | (1,407) | (347) | (985) | (1,332) |
| Depreciation charges | (13) | (23) | (36) | (78) | (37) | (115) |
| Depreciation of disposals / write-offs | - | - | - | - | 40 | 40 |
| Other movements/Reclassifications | - | 4 | 4 | - | - | - |
| Accumulated depreciation at the end | (438) | (1,001) | (1,439) | (425) | (982) | (1,407) |
| Net book value at the end | - | 118 | 118 | 13 | 95 | 108 |
| THE COMPANY | ||||||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | ||||
| Land & Buildings | Furniture & Fittings | Total | Land & Buildings | Furniture & Fittings | Total | |
| Gross book value at the beginning | 438 | 990 | 1,428 | 438 | 1,024 | 1,462 |
| Additions | - | 12 | 12 | - | 2 | 2 |
| Disposals / Write-offs | - | - | - | - | (36) | (36) |
| Gross book value at the end | 438 | 1,002 | 1,440 | 438 | 990 | 1,428 |
| Accumulated depreciation at the beginning | (425) | (936) | (1,361) | (347) | (942) | (1,289) |
| Depreciation charges | (13) | (14) | (27) | (78) | (30) | (108) |
| Depreciation of disposals / write-offs | - | - | - | - | 36 | 36 |
| Accumulated depreciation at the end | (438) | (950) | (1,388) | (425) | (936) | (1,361) |
| Net book value at the end | - | 52 | 52 | 13 | 54 | 67 |
| THE GROUP | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2025 | 688 | 151 | 22 | 861 |
| Additions | 636 | - | - | 636 |
| Termination of leasing contracts | (688) | - | - | (688) |
| Exchange differences on cost | - | (1) | - | (1) |
| Gross book value as of 31/12/2025 | 636 | 150 | 22 | 808 |
| Accumulated depreciation as of 01/01/2025 | (669) | (25) | (4) | (698) |
| Depreciation charges | (175) | (30) | (4) | (209) |
| Termination of leasing contracts | 688 | - | - | 688 |
| Accumulated depreciation as of 31/12/2025 | (156) | (55) | (8) | (219) |
| Net book value as of 31/12/2025 | 480 | 95 | 14 | 589 |
| 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 COMPANY | ||||
| Amounts in € '000 | Land & Buildings | Machinery & Vehicles | Furniture & Fittings | Total |
| Book value as of 01/01/2025 | 688 | 52 | 22 | 762 |
| Additions | 533 | - | - | 533 |
| Termination of leasing contracts | (688) | - | - | (688) |
| Gross book value as of 31/12/2025 | 533 | 52 | 22 | 607 |
| Accumulated depreciation as of 01/01/2025 | (669) | (22) | (4) | (695) |
| Depreciation charges | (167) | (11) | (4) | (182) |
| Termination of leasing contracts | 688 | - | - | 688 |
| Accumulated depreciation as of 31/12/2025 | (148) | (33) | (8) | (189) |
| Net book value as of 31/12/2025 | 385 | 19 | 14 | 418 |
| 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 GROUP | ||||||
| 31/12/2025 | 31/12/2024 | |||||
| Amounts in € '000 | Computer Software | Other | Total | Computer Software | Other | Total |
| Gross book value at the beginning | 1,010 | 126 | 1,136 | 970 | 126 | 1,096 |
| Additions | 6 | - | 6 | 64 | - | 64 |
| Disposals | - | - | - | (24) | - | (24) |
| Gross book value at the end | 1,016 | 126 | 1,142 | 1,010 | 126 | 1,136 |
| Accumulated depreciation at the beginning | (926) | (126) | (1,052) | (927) | (126) | (1,053) |
| Depreciation charges | (26) | - | (26) | (23) | - | (23) |
| Depreciation of disposals | - | - | - | 24 | - | 24 |
| Accumulated depreciation at the end | (952) | (126) | (1,078) | (926) | (126) | (1,052) |
| Net book value at the end | 64 | - | 64 | 84 | - | 84 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Gross book value at the beginning | 810 | 746 |
| Additions | 6 | 64 |
| Gross book value at the end | 816 | 810 |
| Accumulated depreciation at the beginning | (750) | (736) |
| Depreciation charges | (16) | (14) |
| Accumulated depreciation at the end | (766) | (750) |
| Net book value at the end | 50 | 60 |
| Amounts in € '000 | THE COMPANY | |
| Company | 31/12/2025 | 31/12/2024 |
| JSC ROBNE KUCE BEOGRAD DOO | 101,543 | 96,729 |
| MIG LEISURE LIMITED | - | 7 |
| MIG AVIATIΟN HOLDINGS LTD | 2 | 6 |
| ATHENIAN INVESTMENTS HOLDINGS S.A. | - | - |
| Total | 101,545 | 96,742 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Opening balance | 96,742 | 67,911 |
| Changes in share capital of subsidiaries | 18 | (50) |
| Loss from investment in subsidiaries and associates at fair value recognised in profit and loss | (28) | (24) |
| Reversal of loss from investment in subsidiaries recognised in profit and loss | 4,813 | 5,068 |
| Capitalasation of asset | - | 23,837 |
| Closing balance | 101,545 | 96,742 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Short-term financial assets | Short-term financial assets | Short-term financial assets | Short-term financial assets | |
| Financial assets measured at fair value through P&L | ||||
| Shares listed in ASE | 5,828 | 4,455 | 5,828 | 4,455 |
| Shares listed in foreign stock exchanges | 3,426 | 638 | 3,426 | 638 |
| Βank bonds | 2,926 | 2,131 | 2,926 | 2,131 |
| Corporate entity bonds | 512 | 223 | 512 | 223 |
| Total | 12,692 | 7,447 | 12,692 | 7,447 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Short-term financial assets | Short-term financial assets | Short-term financial assets | Short-term financial assets | |
| Opening balance | 7,447 | 5,772 | 7,447 | 5,768 |
| Additions | 31,803 | 12,743 | 31,803 | 12,743 |
| Disposals | (26,286) | (11,238) | (26,286) | (11,234) |
| Increase / (Decrease) from fair value adjustments through P&L | (272) | 170 | (272) | 170 |
| Closing balance | 12,692 | 7,447 | 12,692 | 7,447 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Opening net book value | 207,140 | 204,091 | 3,410 | - |
| Additions | 1,437 | 3,496 | - | 3,039 |
| Disposals of properties | (18,073) | (1,598) | - | - |
| Fair value adjustments on Investment properties | 1,016 | 1,151 | 206 | 371 |
| Closing net book value | 191,520 | 207,140 | 3,616 | 3,410 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Guarantees | 30 | 23 | 30 | 23 |
| Other long-term receivables | 172 | 168 | - | - |
| Other long-term receivables from related parties | - | - | 40,174 | 45,866 |
| Less: Impairment provisions | - | - | (22,863) | (23,684) |
| Net book value | 202 | 191 | 17,341 | 22,205 |
| THE COMPANY | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Balance at the beginning | (23,684) | (52,519) |
| Reversal of impairment | 821 | 2,671 |
| Reclassification in Investment in Subsidiaries | - | 26,164 |
| Closing balance | (22,863) | (23,684) |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Trade receivables | 3,843 | 7,024 |
| Intercompany accounts receivable | - | 1 |
| Less:Impairment provisions | (2,226) | (5,532) |
| Net trade receivables | 1,617 | 1,493 |
| Advances to suppliers | 1,251 | 1,085 |
| Less: Impairment provisions | (1,076) | (1,078) |
| Total | 1,792 | 1,500 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Opening balance | (6,610) | (6,886) |
| Additional provisions | (44) | (87) |
| Utilised provisions | 62 | 157 |
| Reversal of provisions | 3,278 | 210 |
| Exchange differences | 12 | (4) |
| Closing balance | (3,302) | (6,610) |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Receivables from the state | 52 | 104 | 38 | 44 |
| Accrued income | 723 | 355 | 94 | 81 |
| Prepaid expenses | 171 | 123 | 98 | 56 |
| Securities clearing accounts | 302 | 5 | 302 | 5 |
| Other receivables | 15 | 57 | 14 | 33 |
| Total | 1,263 | 644 | 546 | 219 |
| Less: Impairment Provisions | (3) | (18) | - | - |
| Net receivables | 1,260 | 626 | 546 | 219 |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Balance at the beginning | (18) | (42) |
| Additional provisions | - | (1) |
| Decreases | - | 20 |
| Reversal of provisions | 15 | 5 |
| Closing balance | (3) | (18) |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Cash in hand | 1 | 2 | 1 | 2 |
| Cash equivalent balance in bank | 2,037 | 922 | 90 | 94 |
| Time deposits | 1,860 | 725 | 1,860 | 725 |
| Total cash and cash equivalents | 3,898 | 1,649 | 1,951 | 821 |
| Cash and cash equivalents in € | 2,284 | 857 | 1,951 | 820 |
| Cash and cash equivalents in foreign currency | 1,614 | 792 | - | 1 |
| Total cash and cash equivalents | 3,898 | 1,649 | 1,951 | 821 |
| THE GROUP | ||||
| Amounts in € '000 | Statutory Reserve | Special reserves | Other reserves | Total |
| Opening Balance as of 01/01/2025 | 32,140 | 501 | 515 | 33,156 |
| Current year movements | - | - | - | - |
| Closing balance as of 31/12/2025 | 32,140 | 501 | 515 | 33,156 |
| THE GROUP | ||||
| 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 01/01/2025 | 32,140 | 501 | 515 | 33,156 |
| Current year movements | - | - | - | - |
| Closing balance as of 31/12/2025 | 32,140 | 501 | 515 | 33,156 |
| 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 GROUP | THE COMPANY | |||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| 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 | 149 | 132 | 123 | 101 |
| Classified as : | ||||
| Non-Current Liability | 149 | 132 | 123 | 101 |
| The amounts recognized in profit or loss related are : | THE GROUP | THE COMPANY | ||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| 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 | 11 | 12 | 11 | 10 |
| Past service costs | - | 99 | - | 99 |
| Net Interest on the defined obligation | 3 | 3 | 3 | 3 |
| Total expenses recognized in profit or loss | 14 | 114 | 14 | 112 |
| THE GROUP | THE COMPANY | |||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| 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 | (2) | - | (2) | - |
| Actuarial gains /(losses) from changes in financial assumptions | (1) | (3) | (1) | (3) |
| Actuarial losses (gains) from changes in experience | (5) | (3) | (5) | (3) |
| Total income /(expenses) recognized in other comprehensive income | (8) | (6) | (8) | (6) |
| THE GROUP | THE COMPANY | |||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| 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 | 132 | 116 | 101 | 87 |
| Current Service cost | 11 | 12 | 11 | 10 |
| Interest expense | 3 | 3 | 3 | 3 |
| Actuarial losses (gains) in liability | 8 | 6 | 8 | 6 |
| Benefits paid | (5) | (104) | - | (104) |
| Past service cost | - | 99 | - | 99 |
| Defined benefit obligation 31st December | 149 | 132 | 123 | 101 |
| THE GROUP | THE COMPANY | |||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| Discount rate | 2.65% | 2.90% | 2.65% | 2.90% |
| Expected rate of salary increases | 2.50% | 2.50% | 2.50% | 2.50% |
| Inflation | 2.00% | 2.00% | 2.00% | 2.00% |
| THE GROUP | THE COMPANY | |||||||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |||||
| 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 increases | Expected rate of salary increases | Expected rate of salary increases | Expected rate of 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 | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Long-term borrowings | ||||
| Bank loans | 70,057 | 84,445 | - | - |
| Bonds | 2,436 | - | 2,436 | - |
| Less: Long-term loans payable in the next 12 months | (364) | (306) | (61) | - |
| Total long-term borrowings | 72,129 | 84,139 | 2,375 | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Short-term borrowings | ||||
| Plus: Long-term loans payable in the next 12 months | 364 | 306 | 61 | - |
| Total short-term borrowings | 364 | 306 | 61 | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Within 1 year | 364 | 306 | 61 | - |
| After 1 year but not more than 5 years | 1,477 | 1,200 | 277 | - |
| More than 5 years | 71,697 | 84,879 | 2,118 | - |
| 73,538 | 86,385 | 2,456 | - | |
| THE GROUP | THE COMPANY | |||||||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |||||
| Amounts in € '000 | Future minimum lease payments | Net present value | Future minimum lease payments | Net present value | Future minimum lease payments | Net present value | Future minimum lease payments | Net present value |
| Within 1year | 275 | 252 | 64 | 58 | 202 | 185 | 42 | 40 |
| After 1year but not more than 5 years | 370 | 354 | 126 | 112 | 256 | 248 | 38 | 34 |
| Total of future minimum lease payments | 645 | 606 | 190 | 170 | 458 | 433 | 80 | 74 |
| Less: Interest expenses | (39) | - | (20) | - | (25) | - | (6) | - |
| Total of present value of future minimum lease payments | 606 | 606 | 170 | 170 | 433 | 433 | 74 | 74 |
| THE GROUP | ||||
| Amounts in €'000 | Long-term borrowings | Short-term debt | Lease liabilities | Total |
| 01/01/2025 | 84,139 | 306 | 170 | 84,615 |
| Cash flows: | ||||
| Repayments | (15,345) | - | (227) | (15,572) |
| Proceeds | 2,469 | - | - | 2,469 |
| Non cash changes: | ||||
| Increases / Decreases | - | - | 636 | 636 |
| Reclassifications | (58) | 58 | - | - |
| Other changes | 924 | - | 27 | 951 |
| 31/12/2025 | 72,129 | 364 | 606 | 73,099 |
| 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 COMPANY | ||||
| Amounts in €'000 | Long-term borrowings | Short-term debt | Lease liabilities | Total |
| 01/01/2025 | - | - | 74 | 74 |
| Cash flows: | ||||
| Repayments | (45) | - | (195) | (240) |
| Proceeds | 2,469 | - | - | 2,469 |
| Non cash changes: | ||||
| Increases / Decreases | - | - | 533 | 533 |
| Reclassifications | (61) | 61 | - | - |
| Other changes | 12 | - | 21 | 33 |
| 31/12/2025 | 2,375 | 61 | 433 | 2,869 |
| 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 GROUP | ||
| 31/12/2025 | 31/12/2024 | |
| Amounts in € '000 | Other provisions | Other provisions |
| Opening Balance | 1,893 | - |
| Reversal of provisions | (196) | - |
| Exchange differences on provisions | (5) | - |
| Reclassification | - | 1,893 |
| Closing balance | 1,692 | 1,893 |
| Non-Current Provisions | 1,692 | 1,893 |
| 1,692 | 1,893 | |
| THE GROUP | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Suppliers | 954 | 658 |
| Customers' Advances | 119 | 118 |
| Total | 1,073 | 776 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Social security insurance | 47 | 45 | 47 | 45 |
| Other Tax liabilities | 238 | 257 | 124 | 77 |
| Salaries and wages payable | - | 11 | - | - |
| Accrued expenses | 1,046 | 996 | 1,039 | 986 |
| Other Liabilities | 1,636 | 1,423 | 1,249 | 1,280 |
| Accrued Interest expenses | 9 | 48 | - | - |
| Total | 2,976 | 2,780 | 2,459 | 2,388 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Rental income from investment properties | 9,403 | 8,739 |
| Other income from investment properties | 1,712 | 1,196 |
| Total | 11,115 | 9,935 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Within 1year | 7,701 | 7,162 |
| After 1year but not more than 5 years | 16,161 | 13,472 |
| More than 5 years | 7,321 | 6,360 |
| Total | 31,183 | 26,994 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Maintenance expenses | 1,730 | 1,643 |
| Security expenses | 954 | 923 |
| Utilities | 826 | 768 |
| Insurance Premiums | 46 | 47 |
| Real Estate Tax | 799 | 854 |
| Taxes & Duties | 292 | 80 |
| Other expenses | 14 | 13 |
| Total | 4,661 | 4,328 |
| THE GROUP | ||
| Amounts in € '000 | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Operating expenses related to investment property from which the Group received income from leasing | 2,629 | 2,361 |
| Operating expenses related to investment property from which the Group did not received income from leasing | 2,032 | 1,967 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2025 | 01/01- 31/12/2024 | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Wages and salaries | 1,942 | 1,687 | 1,119 | 1,012 |
| Social security costs | 286 | 265 | 169 | 170 |
| Post-employment benefits: defined benefit plans | 14 | 15 | 15 | 13 |
| Post-employment benefits: defined contribution plans | 16 | 18 | 16 | 18 |
| Other staff costs | 92 | 88 | 81 | 72 |
| Termination indemnities | 26 | 101 | - | 99 |
| Stock option expenses | - | 209 | - | 209 |
| Total Staff Costs | 2,376 | 2,383 | 1,400 | 1,593 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Third party expenses | 1,219 | 1,272 |
| Third party benefits | 34 | 30 |
| Leases | 19 | 32 |
| Taxes & Duties | 21 | 26 |
| Insurance | 22 | 28 |
| IT expenses | 281 | 351 |
| Other advertising and promotion expenses | 20 | 16 |
| Other expenses | 339 | 313 |
| Total | 1,955 | 2,068 |
| THE COMPANY | ||||||
| 01/01-31/12/2025 | 01/01-31/12/2024 | |||||
| Amounts in € '000 | Fees and other expenses to third parties | Other expenses | Total | Fees and other expenses to third parties | Other expenses | Total |
| Third party expenses | 454 | 477 | 931 | 487 | 428 | 915 |
| Third party benefits | - | 34 | 34 | - | 30 | 30 |
| Leases | - | - | - | - | 12 | 12 |
| Taxes & Duties | - | 7 | 7 | - | 47 | 47 |
| Insurance | - | 25 | 25 | - | 31 | 31 |
| IT expenses | - | 171 | 171 | - | 230 | 230 |
| Other advertising and promotion expenses | 13 | - | 13 | 12 | - | 12 |
| Other expenses | - | 212 | 212 | - | 194 | 194 |
| Total | 467 | 926 | 1,393 | 499 | 972 | 1,471 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Income from reversal of unrealized provisions | 282 | 229 |
| Provisions | (44) | (88) |
| Other income | 16 | 6 |
| Other expenses | (6) | (3) |
| Total other operating income | 248 | 144 |
| THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Income from services provided | 168 | 120 |
| Rent income | 201 | 181 |
| Income from reversal of unrealized provisions | 9 | 71 |
| Other income | 16 | 4 |
| Total other operating income | 394 | 376 |
| THE GROUP | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Profit / (loss) from financial instruments measured at fair value through profit/loss | (272) | 170 |
| Profit / (loss) from the sale of financial instruments measured at fair value through P&L | 1,247 | 711 |
| Results from derivatives | (178) | 19 |
| Foreign exchange profit/(loss) | (26) | 8 |
| Other financial results | 49 | 5,809 |
| Total of other financial results | 820 | 6,717 |
| THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Result from subsidiaries liquidation | - | 271 |
| Impairment losses of investments and other assets | (28) | (24) |
| Profits from reversal of impairment | 5,634 | 7,740 |
| Total income/(expenses) from investments in subsidiaries & other financial assets | 5,606 | 7,987 |
| Fair value profit/(loss) of financial assets at fair value through P&L | (272) | 170 |
| Profit/(loss) from sale of financial assets at fair value through P&L | 1,247 | 711 |
| Fair value adjustments Investment properties | 206 | 371 |
| Income from dividends | 212 | 185 |
| Results from derivatives | (178) | 19 |
| Foreign exchange profit/(loss) | (34) | (1) |
| Total income/(expenses) from financial assets at fair value through profit or loss | 1,181 | 1,455 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2025 | 01/01- 31/12/2024 | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Interest expenses from long-term loans | 2,661 | 3,165 | - | - |
| Interest expenses from bonds | 88 | - | 88 | - |
| Interest expense of rights of use | 28 | 8 | 22 | 7 |
| Other interest related expenses | 7 | 8 | 4 | 1 |
| Total financial expenses | 2,784 | 3,181 | 114 | 8 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01- 31/12/2025 | 01/01- 31/12/2024 | 01/01- 31/12/2025 | 01/01- 31/12/2024 |
| Bank interest | 56 | 74 | 19 | 39 |
| Interest from customers | 7 | 6 | - | - |
| Interest from bonds | 202 | 168 | 202 | 168 |
| Total financial income | 265 | 248 | 221 | 207 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Losses before income tax from continuing operations | 4,262 | 6,418 | 4,270 | 6,704 |
| Nominal Tax rate | 22% | 22% | 22% | 22% |
| Presumed tax on income | 938 | 1,412 | 939 | 1,475 |
| Tax adjustments in respect of: | ||||
| Offset due to accumulated losses from previous financial periods | (573) | (893) | (961) | (1,489) |
| Losses of the year for which was not recognized deferred tax asset | 5 | 6 | - | - |
| Non-tax deductible expenses | 17 | 14 | 17 | 14 |
| Effects from differences in tax rates of foreign subsidiaries | (392) | (539) | - | - |
| Other | 5 | - | 5 | - |
| Total tax from continuing operations | - | - | - | - |
| THE GROUP | THE COMPANY | |||
| Basic earnings/(loss) per share (amounts in € '000) | 01/01-31/12/2025 | 01/01-31/12/2024 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Profit/(losses) | ||||
| Profit attributable to owners of the parent company from continuing operations | 4,262 | 6,418 | 4,270 | 6,704 |
| Profit attributable to owners of the parent company for the purposes of basic earnings per share | 4,262 | 6,418 | 4,270 | 6,704 |
| Number of shares | ||||
| Weighted average number of shares for the basic earnings per share | 31,379,540 | 31,317,025 | 31,379,540 | 31,317,025 |
| Basic earnings per share (€ per share) | 0.1358 | 0.2049 | 0.1361 | 0.2141 |
| THE GROUP | ||||||
| 31/12/2025 | 31/12/2024 | |||||
| Amounts in €'000 | Before tax amount | Tax (expense) /benefit | Net of tax amount | Before tax amount | Tax (expense) /benefit | Net of tax amount |
| Remeasurements of defined benefit pension plans | (8) | - | (8) | (6) | - | (6) |
| Other comprehensive expenses | (8) | - | (8) | (6) | - | (6) |
| THE COMPANY | ||||||
| 31/12/2025 | 31/12/2024 | |||||
| Amounts in €'000 | Before tax amount | Tax (expense) /benefit | Net of tax amount | Before tax amount | Tax (expense) /benefit | Net of tax amount |
| Remeasurements of defined benefit pension plans | (8) | - | (8) | (6) | - | (6) |
| Other comprehensive expenses | (8) | - | (8) | (6) | - | (6) |
| a) Asset accounts | THE COMPANY | |
| Amounts in € '000 | 31/12/2025 | 31/12/2024 |
| Other long-term receivables | 40,174 | 45,866 |
| Other receivables | 14 | 10 |
| Total | 40,188 | 45,876 |
| b) Income | THE COMPANY | |
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Other income | 168 | 120 |
| Total | 168 | 120 |
| a) Asset accounts | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Cash, cash equivalents & restricted cash | 1,155 | 548 | 1,149 | 533 |
| Other receivables | 8 | 2 | 8 | 1 |
| Total | 1,163 | 550 | 1,157 | 534 |
| b) Liability accounts | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Trade and other payables | 1 | 4 | 1 | 4 |
| Borrowings | 70,779 | 86,385 | - | - |
| Total | 70,780 | 86,389 | 1 | 4 |
| c) Income | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Other income | 16 | 17 | - | - |
| Financial income | 11 | 23 | 11 | 23 |
| Total | 27 | 40 | 11 | 23 |
| d) Expenses | THE GROUP | THE COMPANY | ||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Other expenses | 35 | 17 | 35 | 17 |
| Financial expenses | 1,747 | 2,908 | 2 | 1 |
| Total | 1,782 | 2,925 | 37 | 18 |
| Amounts in € '000 | ASSETS | LIABILITIES | INCOME | EXPENSES | |
| JSC ROBNE KUCE BEOGRAD (RKB) | Subsidiary | 40,188 | - | 168 | - |
| PIRAEUS ΒΑΝΚ GROUP | Parent company | 1,157 | 1 | 11 | 37 |
| TOTAL | 41,345 | 1 | 179 | 37 |
| Amounts in € '000 | ASSETS | LIABILITIES | INCOME | EXPENSES | |
| PIRAEUS ΒΑΝΚ GROUP | Parent company | 1,163 | 70,780 | 27 | 1,782 |
| 1,163 | 70,780 | 27 | 1,782 |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 01/01-31/12/2025 | 01/01-31/12/2024 | 01/01-31/12/2025 | 01/01-31/12/2024 |
| Permitted audit services | 83 | 79 | 49 | 51 |
| Permitted non-audit services | 20 | - | 20 | - |
| Total | 103 | 79 | 69 | 51 |
| ΤΗΕ GROUP | ||
| Amounts in € | As published | After the change in presentation in the current financial statements |
| 01/01-31/12/2024 | 01/01-31/12/2024 | |
| Sales | 8,739 | |
| Rental income from investment properties | 8,739 | |
| Cost of sales | (3,391) | |
| Property expenses | (3,391) | |
| Administrative expenses | (4,756) | |
| Staff costs | (2,383) | |
| Other operating expenses | (2,055) | |
| Depreciation / amortization | (275) | |
| Property expenses | (43) | |
| Distribution expenses | (92) | |
| Other income/(expenses) | (88) | |
| Other operating expenses | (4) | |
| Other operating income | 1,431 | |
| Other income/(expenses) | 235 | |
| Other income from investment properties | 1,196 | |
| ΤΗΕ GROUP | ||
| Amounts in € | As published | After the change in presentation in the current financial statements |
| 01/01-31/12/2024 | 01/01-31/12/2024 | |
| Other operating expenses | (906) | |
| Property expenses | (894) | |
| Other income/(expenses) | (3) | |
| Other operating expenses | (9) | |
| Fair value adjustments of investment properties | 1,151 | |
| Profit on sale of investment property | 273 | |
| Operating profit | 1,025 | |
| Result from operating activity | 2,449 | |
| Other financial results | 6,717 | 6,717 |
| Fair value adjustments of investment properties | 1,151 | |
| Profit on sale of investment property | 273 | |
| Financial expenses | (3,181) | (3,181) |
| Financial income | 248 | 248 |
| Income from dividends | 185 | 185 |
| Gains before tax | 6,418 | 6,418 |
| Profit before tax, financing, investing results and total depreciation charges | 1,300 | 1,300 |
| THE GROUP | ||
| 31/12/2025 | 31/12/2024 | |
| 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 | 9,254 | 5,093 |
| - Bonds | 3,438 | 2,354 |
| Total financial assets | 12,692 | 7,447 |
| Total financial liabilities | - | - |
| Net fair value | 12,692 | 7,447 |
| THE GROUP | THE COMPANY | |||
| 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
| Fair value measurement at end of the reporting year | Fair value measurement at end of the reporting year | 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 | Level 3 | Level 3 |
| Investment Property | ||||
| - Buildings in Greece | 3,616 | 3,410 | 3,616 | 3,410 |
| - Buildings in Serbia | 187,904 | 203,730 | - | - |
| Total non-financial assets | 191,520 | 207,140 | 3,616 | 3,410 |
| 31/12/2025 | 31/12/2024 | |||
| Assumptions | Greece | Balkans | Greece | Balkans |
| Rental value | € 17,53 / sqm | € 2,25-€ 67 / sqm | € 16,43 / sqm | € 2,5-€ 90 / sqm |
| Discount rate | 8.70% | 7,62%-13,86% | 8.55% | 8,13%-14,13% |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Financial assets | ||||
| Cash and cash equivalents | 3,898 | 1,649 | 1,951 | 821 |
| Trade and other receivables | 1,791 | 1,672 | - | - |
| Total | 5,689 | 3,321 | 1,951 | 821 |
| THE GROUP | ||
| 31/12/2025 | 31/12/2024 | |
| Amounts in € '000 | Private Equity | Private Equity |
| Are not in delay and are not impaired | 1,221 | 1,288 |
| Are delayed but not impaired: | ||
| < 90 days | 355 | 175 |
| < 91 - 180 days | 15 | 24 |
| < 181 - 360 days | 26 | 6 |
| Total | 1,617 | 1,493 |
| THE GROUP | ||||||||
| 31/12/2025 | 31/12/2024 | |||||||
| Amounts in € '000 | Short-term | Long-term | Short-term | Long-term | ||||
| Within 6 months | 6 to 12 months | 1 to 5 years | More than 5 years | Within 6 months | 6 to 12 months | 1 to 5 years | More than 5 years | |
| Long-term borrowing | 331 | 33 | 1,478 | 71,696 | 306 | - | 1,200 | 84,879 |
| Lease liabilities | 124 | 128 | 354 | - | 42 | 16 | 112 | - |
| Trade payables | 1,073 | - | - | - | 776 | - | - | - |
| Other short-term-long-term liabilities | 2,976 | - | 383 | - | 4,673 | - | 226 | - |
| Total | 4,504 | 161 | 2,215 | 71,696 | 5,797 | 16 | 1,538 | 84,879 |
| THE COMPANY | ||||||||
| 31/12/2025 | 31/12/2024 | |||||||
| Amounts in € '000 | Short-term | Long-term | Short-term | Long-term | ||||
| Within 6 months | 6 to 12 months | 1 to 5 years | More than 5 years | Within 6 months | 6 to 12 months | 1 to 5 years | More than 5 years | |
| Long-term borrowing | 31 | 30 | 278 | 2,117 | - | - | - | - |
| Lease liabilities | 91 | 94 | 248 | - | 33 | 7 | 34 | - |
| Other short and long-term liabilities | 2,459 | - | - | - | 2,388 | - | - | - |
| Total | 2,581 | 124 | 526 | 2,117 | 2,421 | 7 | 34 | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € '000 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Borrowings* | 74,144 | 86,555 | 2,889 | 74 |
| Less: Cash and cash equivalents | (3,898) | (1,649) | (1,951) | (821) |
| Net debt (a) | 70,246 | 84,906 | 938 | (747) |
| Total Assets | 212,135 | 218,908 | 138,211 | 131,038 |
| Less: Cash and cash equivalents | (3,898) | (1,649) | (1,951) | (821) |
| Total (b) | 208,237 | 217,259 | 136,260 | 130,217 |
| Leverage ratio (a)/(b) | 33.73% | 39.08% | 0.69% | -0.57% |