| Ownership in % | ||||
| Name of related party | Country | Main Activity | ||
| 2024 | 2023 | |||
| KIM TEC D.O.O. VITEZ | BIH | 100% | 100% | Distribution of IT equipment |
| - KIM TEC SERVIS D.O.O. VITEZ | BIH | 100% | 100% | Maintenance of IT equipment |
| - KIM TEC EKO D.O.O. | BIH | 95% | 95% | Collection of EE waste |
| CENTAR KOMPETENCIJE ZA | 100% | 100% | Consulting | |
| ZELENU ENERGIJU D.O.O. | ||||
| KIM TEC D.O.O. PODGORICA | Montenegro | 100% | 100% | Distribution of IT equipment |
| PAKOM KOMPANI D.O.O.E.L. | North Macedonia | 100% | 100% | Distribution of IT equipment |
| KIM TEC D.O.O. BEOGRAD | Serbia | 100% | 100% | Distribution of IT equipment |
| - KIM TEC SERVIS D.O.O. | Serbia | 100% | 100% | Maintenance of IT equipment |
| BEOGRAD | ||||
| M SAN LOGISTIKA D.O.O. | Croatia | 100% | 100% | Transport and logistics |
| M SAN EKO D.O.O. | Croatia | 100% | 100% | Collection of EE waste |
| MR SERVIS D.O.O. | Croatia | 60% | 60% | Maintenance of IT equipment |
| ZELENA AGENDA 1.0. D.O.O. | Croatia | - | 100% | Consulting |
| KORVUS MK D.O.O.E.L | North Macedonia | 100% | 100% | ICT |
| ALTERNA DISTRIBUCIJA D.O.O. | Slovenia | 100% | 100% | Distribution of IT equipment |
| - MR PLUS SERVIS D.O.O. | Slovenia | 100% | 100% | Maintenance of IT equipment |
| DATA LINK D.O.O. | Croatia | 100% | 100% | Manufacturing |
| ASK TEC D.O.O. | Hrvatska | 100% | - | Distribution of IT equipment |
| Currency | 31/12/2024 | Average exchange | 31/12/2023 | Average exchange |
| rate for 2024 | rate for 2023 | |||
| RSD | 116,97070 | 117,08658 | 117,16100 | 117,24563 |
| KM | 1,95583 | 1,95583 | 1,95583 | 1,95583 |
| MKD | 61,58300 | 61,58077 | 61,63450 | 61,54226 |
| Depreciation rates | |
| Buildings | 2.50-3.00% |
| Electronic equipment and software | 25-50% |
| Equipment | 10-40% |
| Personal cars | 20-40% |
| Vehicles (other than personal cars) | 25-50% |
| Furniture and office equipment | 20-50% |
| 2024 | Croatia | Bosnia and | Serbia | Montenegro | North | Slovenia | Kosovo | Total | Eliminations / | Total |
| Herzegovina | Macedonia | Corrections | ||||||||
| Sales | 363,063 | 49,957 | 89,584 | 27,377 | 33,482 | 45,112 | 10,844 | 619,418 | (119,241) | 500,178 |
| Cost of | (313,261) | (42,119) | (79,473) | (23,648) | (28,725) | (39,976) | (9,506) | (536,709) | 109,875 | (426,834) |
| goods sold | ||||||||||
| Changes in | (69) | - | - | - | - | - | - | (69) | 62 | (8) |
| inventory | ||||||||||
| Other | ||||||||||
| operating | 1,348 | 87 | 328 | 12 | 99 | 20 | 2 | 1,895 | (24) | 1,871 |
| income | ||||||||||
| Other | ||||||||||
| operating | (48,373) | (6,597) | (9,038) | (2,018) | (3,892) | (4,253) | (804) | (74,976) | 8,309 | (66,665) |
| expenses | ||||||||||
| Profit from | 2,707 | 1,328 | 1,401 | 1,722 | 963 | 903 | 536 | 9,559 | (1,018) | 8,542 |
| operations | ||||||||||
| Net finance | (2,624) | (121) | (269) | (87) | (50) | (155) | (103) | (3,409) | (401) | (3,810) |
| expenses | ||||||||||
| Profit | ||||||||||
| before | 83 | 1,207 | 1,132 | 1,635 | 912 | 748 | 433 | 6,150 | (1,419) | 4,731 |
| taxes |
| Bosnia and | North | Eliminations / | |||||||
| 2023 | Croatia | Herzegovin | Serbia | Montenegro | Macedonia | Slovenia | Total | Corrections | Total |
| a | |||||||||
| Sales | 353,221 | 40,802 | 83,950 | 18,341 | 29,055 | 35,552 | 560,921 | (92,958) | 467,963 |
| Cost of goods | (304,244) | (34,488) | (75,743) | (15,857) | (24,834) | (31,787) | (486,953) | 84,259 | (402,694) |
| sold | |||||||||
| Changes in | (204) | - | - | - | - | - | (204) | 496 | 292 |
| inventory | |||||||||
| Other operating | 1,668 | 111 | 329 | 23 | 138 | 35 | 2,304 | 1,405 | 3,709 |
| income | |||||||||
| Other operating | (46,702) | (6,140) | (7,770) | (1,508) | (2,967) | (3,157) | (68,244) | 7,228 | (61,016) |
| expenses | |||||||||
| Profit from | 3,739 | 285 | 766 | 999 | 1,392 | 643 | 7,824 | 430 | 8,254 |
| operations | |||||||||
| Net finance | (2,906) | (107) | (143) | (86) | (86) | (136) | (3,464) | 469 | (2,995) |
| expenses | |||||||||
| Profit before | 833 | 178 | 623 | 913 | 1,306 | 507 | 4,360 | 899 | 5,259 |
| taxes |
| 2024 | Croatia | Bosnia and | Serbia | Montenegro | North | Slovenia | Kosovo | Total | Eliminations | Total |
| Herzegovina | Macedonia | / Corrections | ||||||||
| Tangible and | ||||||||||
| intangible | 4,130 | 336 | 175 | 797 | 188 | 444 | 82 | 6,152 | 14,288 | 20,440 |
| assets | ||||||||||
| Other non- | ||||||||||
| current | 33,828 | 10,111 | 1,293 | 1 | 13 | 52 | - | 45,298 | (26,802) | 18,496 |
| assets | ||||||||||
| Current | 108,942 | 13,753 | 27,851 | 7,733 | 14,533 | 13,637 | 6,449 | 192,898 | (25,386) | 167,511 |
| assets | ||||||||||
| Total assets | 146,900 | 24,201 | 29,319 | 8,530 | 14,733 | 14,134 | 6,531 | 244,347 | (37,900) | 206,448 |
| Long-term | 20,075 | 128 | 289 | 478 | 50 | 224 | - | 21,245 | 748 | 21,992 |
| liabilities | ||||||||||
| Short-term | 108,615 | 8,988 | 16,644 | 2,763 | 7,399 | 11,711 | 4,699 | 160,819 | (25,542) | 135,276 |
| liabilities | ||||||||||
| Total | 128,690 | 9,117 | 16,933 | 3,241 | 7,448 | 11,936 | 4,699 | 182,063 | (24,794) | 157,269 |
| liabilities |
| 2023 | Croatia | Bosnia and | Serbia | Montenegro | North | Slovenia | Total | Eliminations / | Total |
| Herzegovina | Macedonia | Corrections | |||||||
| Tangible | |||||||||
| and | 4,725 | 306 | 157 | 278 | 96 | 379 | 5,941 | 10,819 | 16,760 |
| intangible | |||||||||
| assets | |||||||||
| Other | |||||||||
| non- | 28,502 | 10,111 | 202 | 1 | 24 | 30 | 38,870 | (21,185) | 17,685 |
| current | |||||||||
| assets | |||||||||
| Current | 99,403 | 11,903 | 23,096 | 7,628 | 8,614 | 10,838 | 161,482 | (8,651) | 152,831 |
| assets | |||||||||
| Total | 132,630 | 22,320 | 23,455 | 7,907 | 8,734 | 11,247 | 206,293 | (19,017) | 187,276 |
| assets | |||||||||
| Long- | |||||||||
| term | 23,708 | 99 | 565 | 8 | - | 122 | 24,502 | 313 | 24,815 |
| liabilities | |||||||||
| Short- | |||||||||
| term | 91,185 | 8,192 | 11,656 | 3,614 | 1,715 | 9,504 | 125,866 | (8,661) | 117,205 |
| liabilities | |||||||||
| Total | 114,893 | 8,291 | 12,221 | 3,622 | 1,715 | 9,626 | 150,368 | (8,348) | 142,020 |
| liabilities |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Domestic sales of goods | 411,389 | 384,601 | 194,188 | 199,566 |
| Foreign sales of goods | 68,280 | 62,066 | 98,818 | 102,093 |
| Income from sale of service | 16,039 | 18,116 | 5,762 | 9,640 |
| Income from sales of spare parts | 8,812 | 6,022 | 427 | 419 |
| Income from sale of licences | 5,948 | 6,003 | 3,447 | 2,860 |
| Re-export sales | 1,840 | 5,170 | 52,022 | 33,808 |
| Other | 629 | 383 | - | - |
| Allowances and discounts provided to | (12,759) | (14,398) | (13,124) | (13,229) |
| customers | ||||
| Total | 500,178 | 467,963 | 341,540 | 335,157 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Croatia | 205,757 | 203,217 | 196,097 | 199,192 |
| Serbia | 90,557 | 82,011 | 41,263 | 39,056 |
| Slovenia | 51,144 | 41,243 | 5,871 | 4,777 |
| Bosnia and Herzegovina | 42,175 | 39,017 | 24,236 | 20,337 |
| Montenegro | 28,276 | 18,854 | 12,066 | 9,590 |
| North Macedonia | 24,535 | 21,644 | 20,993 | 13,901 |
| Kosovo | 11,314 | 10,138 | 8,402 | 6,948 |
| Poland | 5,989 | 7,019 | 5,975 | 6,999 |
| Romania | 5,352 | 3,257 | 5,351 | 3,257 |
| Germany | 5,232 | 6,488 | 5,218 | 6,484 |
| Singapur | 4,923 | 5,004 | 683 | 964 |
| Finland | 4,444 | 6,263 | 4,442 | 6,263 |
| Slovakia | 3,417 | 5,071 | 3,414 | 5,066 |
| Cezch Republic | 3,418 | 4,873 | 3,252 | 4,525 |
| Austria | 2,226 | 3,649 | 540 | 1,156 |
| Other | 24,178 | 24,613 | 16,861 | 19,871 |
| Total | 512,937 | 482,361 | 354,664 | 348,386 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Income from free receipts | 617 | 864 | 520 | 746 |
| Income from reinvoicing | 311 | 250 | 218 | 151 |
| Income from reversal of provisions | 189 | 113 | 160 | 88 |
| Income from in-kind contributions | 186 | 123 | 102 | 77 |
| Income from elimination of expected credit loss | 157 | 133 | 84 | 69 |
| Income from bargain purchase | 71 | 1,560 | - | - |
| Compensation Income | 57 | 42 | 33 | 7 |
| Income from incentives and subsidies | 56 | 99 | - | - |
| Profit from sale of fixed assets | 39 | 208 | 31 | 3 |
| Inventory surpluses | 18 | 24 | 14 | 17 |
| Other | 170 | 293 | 48 | 91 |
| Total | 1,871 | 3,709 | 1,210 | 1,249 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Cost of spare parts | 2,463 | 3,082 | - | - |
| Basic and auxiliary materials, and office supplies | 2,059 | 2,775 | 1,506 | 2,439 |
| Servicing, replacement and repair costs under warranty | 1,263 | 1,335 | 373 | 530 |
| Energy and fuels for freight and personal vehicles | 1,146 | 1,073 | 209 | 196 |
| Small inventory, packaging and tires | 546 | 465 | 121 | 106 |
| Other | 27 | 25 | - | - |
| Total | 7,504 | 8,755 | 2,209 | 3,271 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Cost of goods sold | 447,623 | 429,207 | 322,968 | 322,889 |
| Intellectual property use fee (license) | 8,053 | 7,317 | 3,608 | 3,217 |
| Other expenses | 1,183 | 1,084 | 856 | 746 |
| Allowances and discounts provided by | (30,025) | (34,914) | (21,309) | (26,737) |
| suppliers | ||||
| Total | 426,834 | 402,694 | 306,123 | 300,115 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Business premise and equipment rental costs | 4,922 | 4,533 | 1,335 | 1,214 |
| Costs of Ured za podršku d.o.o. and bookkeeping | ||||
| services | 3,840 | 3,825 | 2,801 | 2,882 |
| Telephone, shipping and transportation costs | 3,764 | 3,770 | 5,849 | 4,806 |
| Marketing, sponsorships and fairs | 3,304 | 2,918 | 1,807 | 1,663 |
| Maintenance and repairs | 2,529 | 1,175 | 936 | 570 |
| Utilities | 1,889 | 1,683 | 1,314 | 1,208 |
| Representation | 1,372 | 948 | 614 | 326 |
| Intellectual services | 692 | 760 | 297 | 390 |
| Income from quality control and attestation of goods | 518 | 658 | 577 | 657 |
| Outsourced repair of faulty goods under warranty | ||||
| period | 496 | 495 | 794 | 830 |
| Students and youth employees service costs | 169 | 296 | 49 | 87 |
| Costs of storage and palletizing of goods | - | - | 1,067 | 1,175 |
| Other | 3,344 | 2,177 | 985 | 853 |
| Total | 26,839 | 23,238 | 18,425 | 16,661 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Net salaries | 14,419 | 12,716 | 5,146 | 4,922 |
| Taxes, surtaxes and contributions from salaries | 5,908 | 5,274 | 2,490 | 2,386 |
| Contributions on salaries | 2,921 | 2,566 | 1,062 | 1,008 |
| Total | 23,248 | 20,556 | 8,698 | 8,316 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Amortization | 1,645 | 1,606 | 637 | 1,089 |
| Depreciation | 823 | 672 | 315 | 273 |
| Depreciation of the right of use asset | 534 | 460 | 21 | 34 |
| Total | 3,002 | 2,738 | 973 | 1,396 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Insurance premiums for equipment, vehicles and | 1,161 | 974 | 557 | 502 |
| inventories | ||||
| Other employee expenses | 721 | 756 | 194 | 96 |
| Severance costs, christmas allowance, children's gifts, | 601 | 568 | 211 | 258 |
| awards | ||||
| Per diems and other business travel costs | 550 | 491 | 228 | 222 |
| Professional training and literature | 518 | 382 | 453 | 322 |
| Travel expenses | 479 | 470 | 152 | 161 |
| Bank and payment operation charges | 364 | 346 | 94 | 112 |
| Forest levies, other contributions and membership fees | 217 | 191 | 89 | 111 |
| License costs | 119 | 126 | - | - |
| Donations | 70 | 29 | 63 | 27 |
| Write-offs of receivables | 28 | 59 | 11 | 44 |
| Claims and damage costs | 3 | 503 | 1 | - |
| Other | 616 | 405 | 213 | 148 |
| Total | 5,447 | 5,300 | 2,266 | 2,003 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Impairment allowance of trade receivables (ECL) | 167 | 279 | 96 | 84 |
| Impairment allowance of Inventories | 34 | 3 | - | - |
| Total | 201 | 282 | 96 | 84 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Provisions for warranty risks and refunds | (50) | 9 | (56) | 9 |
| Provisions for termination benefits | 7 | - | - | - |
| Total long-term risks provisions | (43) | 9 | (56) | 9 |
| Reserves for accruals unused vacation days | 47 | 114 | 1 | 57 |
| Short-term provisions for bonuses | 420 | 24 | 160 | - |
| Total short-term risks provisions | 467 | 138 | 161 | 57 |
| Total provisions | 424 | 147 | 105 | 66 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Foreign exchange gains | 1,834 | 1,756 | 2,122 | 1,825 |
| Interest income | 264 | 167 | 209 | 101 |
| Dividend income | - | - | 632 | - |
| Other | - | 28 | 2 | 28 |
| Total | 2,098 | 1,951 | 2,965 | 1,954 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Interest expense | 3,213 | 2,537 | 2,700 | 2,048 |
| Foreign exchange losses | 2,088 | 1,782 | 2,206 | 1,942 |
| Bank guarantees fees | 342 | 250 | 285 | 190 |
| Factoring fees | 320 | 317 | 164 | 172 |
| Losses from investments in financial assets | - | - | - | 95 |
| Imapirment of financial assets | - | - | - | 308 |
| Other financial expenses | 144 | 84 | 117 | 38 |
| Total | 6,107 | 4,970 | 5,472 | 4,793 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Income from profit attribution from associates | 198 | 24 | - | - |
| Total | 198 | 24 | - | - |
| GROUP | ||
| 2024 | 2023 | |
| E Kupi | 9 | 20 |
| EKO Bosanska Posavina | 189 | 4 |
| Total | 198 | 24 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Current tax | 1,036 | 648 | 72 | 52 |
| Deferred tax | (183) | - | - | 19 |
| Income tax expense | 853 | 648 | 72 | 71 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Accounting profit before tax | 4,731 | 6,133 | 1345 | 1,436 |
| Income tax 18% | 852 | 1,104 | 242 | 258 |
| Tax effect of lower tax rates | 61 | (472) | - | - |
| Tax effect of permanent deductiable expenses | 507 | 413 | 908 | 168 |
| Tax effect of premanent deductiable income | (241) | (66) | (1,058) | (50) |
| Income tax expense | 1,179 | 979 | 92 | 377 |
| Withholding tax paid that could not be used | 72 | 52 | 72 | 52 |
| Utilisation of tax loss | (215) | (382) | (92) | (377) |
| Net tax expense | 1,036 | 648 | 72 | 52 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Balance at 1 January | 7 | 24 | - | 19 |
| Recognized in profit or loss account | 1 | (17) | - | (19) |
| Balance at 31 December | 8 | 7 | - | - |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Balance at 1 January | 824 | - | - | - |
| Recognized in profit or loss account | (183) | 824 | - | - |
| Balance at 31 December | 641 | 824 | - | - |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Up to 1 year | 1,389 | 1,544 | 929 | 1,544 |
| Up to 2 year | 1,868 | 1,481 | 1,480 | 1,481 |
| Up to 3 year | 824 | 735 | 734 | 735 |
| Up to 4 year | 665 | 274 | 206 | 206 |
| Up to 5 year | 783 | 34 | - | - |
| Total tax loss available for transfer | 4,746 | 4,068 | 3,349 | 3,966 |
| Intangible | ||||||
| GROUP | Software | Development | Trade- | Customer | assets | Total |
| expenses | mark | relationships | under | |||
| construction | ||||||
| COST | ||||||
| At 1 January 2023 | 7,200 | 271 | 79 | - | 1,644 | 9,194 |
| Additions | - | - | - | 5,084 | 140 | 5,224 |
| Transfer from assets under | 130 | 51 | 3 | - | (181) | 3 |
| construction | ||||||
| Acquisition of the | 53 | - | - | - | 51 | 104 |
| subsidiary (note 43) | ||||||
| At 31 December 2023 | 7,383 | 322 | 82 | 5,084 | 1,654 | 14,525 |
| Additions | - | - | - | - | 102 | 102 |
| Transfer from assets under | 92 | - | 10 | - | (102) | - |
| construction | ||||||
| Impairment of assets under | - | - | - | - | (16) | (16) |
| constructions | ||||||
| At 31 December 2024 | 7,475 | 322 | 92 | 5,084 | 1,638 | 14,611 |
| ACCUMULATED | ||||||
| AMORTIZATION | ||||||
| At 1 January 2023 | 5,098 | 271 | 46 | - | - | 5,415 |
| Charge for the year | 1,088 | - | 10 | 508 | - | 1,606 |
| Acquisition of the | 53 | - | - | - | - | 53 |
| subsidiary (note 43) | ||||||
| At 31 December 2023 | 6,239 | 271 | 56 | 508 | - | 7,074 |
| Charge for the year | 603 | 13 | 12 | 1,017 | - | 1,645 |
| At 31 December 2024 | 6,842 | 284 | 68 | 1,525 | - | 8,719 |
| NET BOOK VALUE | ||||||
| At 31 December 2024 | 633 | 38 | 24 | 3,559 | 1,638 | 5,892 |
| At 31 December 2023 | 1,144 | 51 | 27 | 4,576 | 1,654 | 7,452 |
| Development | Trade- | Intangible | |||
| COMPANY | Software | expenses | mark | assets under | Total |
| construction | |||||
| COST | |||||
| At 1 January 2023 | 6,962 | 264 | 79 | 1,605 | 8,910 |
| Additions | - | - | - | 261 | 261 |
| Transfer from assets under | 238 | - | 3 | (241) | - |
| construction | |||||
| At 31 December 2023 | 7,200 | 264 | 82 | 1,625 | 9,171 |
| Additions | - | - | - | 129 | 129 |
| Transfer from assets under | 119 | - | 10 | (129) | - |
| construction | |||||
| Na dan 31 December 2024 | 7,319 | 264 | 92 | 1,625 | 9,300 |
| ACCUMULATED AMORTIZATION | |||||
| At 1 January 2023 | 4,966 | 264 | 47 | - | 5,277 |
| Charge for the year | 1,078 | - | 11 | - | 1,089 |
| At 31 December 2023 | 6,044 | 264 | 58 | - | 6,366 |
| Charge for the year | 626 | - | 12 | - | 638 |
| At 31 December 2024 | 6,670 | 264 | 70 | - | 7,004 |
| NET BOOK VALUE | |||||
| At 31 December 2024 | 649 | - | 22 | 1,625 | 2,296 |
| At 31 December 2023 | 1,156 | - | 24 | 1,625 | 2,805 |
| GROUP | ||
| December 31 2024 | December 31 2023 | |
| Cost | 9,804 | 5,377 |
| 9,804 | 5,377 | |
| 2024 | 2023 | |
| Cost | ||
| Oppening balance | 5,377 | 7,688 |
| Sale of subsididary | 4,427 | 567 |
| Purchase price allocation when acquiring 100% share | - | (2,878) |
| Closing balance | 9,804 | 5,377 |
| December 31 2024 | December 31 2023 | |
| KIM TEC BG | 3,883 | 3,883 |
| Pakom Kompani d.o.o. | 891 | 891 |
| MR SERVIS | 36 | 36 |
| Data Link | 567 | 567 |
| ASK TEC | 4,427 | - |
| Total | 9,804 | 5,377 |
| Cash generating units | 2024 | 2023 |
| KIM TEC BG | 10.9% | 13.1% |
| MR SERVIS | 9.2% | 10.2% |
| Pakom Kompani d.o.o. | 13.7% | 15.4% |
| Data Link | 9.2% | 10.2% |
| ASK TEC | 12.4% | - |
| Land and | Plant and | Office and | Other | Right of | Assets under | |||
| GROUP | buildings | equipment | Vehicles | other | assets | use | construction | Total |
| equipment | assets | |||||||
| COST | ||||||||
| At 1 January 2023 | - | 6,615 | 1,654 | 1,983 | 231 | 2,277 | 51 | 12,811 |
| Additions | 642 | 334 | 25 | - | - | 241 | 805 | 2,047 |
| Transfer from assets under construction | - | 541 | 119 | 60 | 10 | 68 | (801) | (3) |
| Acquisition of the subsidiary | 585 | 1,755 | 28 | 192 | - | - | 38 | 2,598 |
| Disposals | (88) | (95) | (76) | (6) | - | (751) | - | (1,016) |
| At 31 December 2023 | 1,139 | 9,150 | 1,750 | 2,229 | 241 | 1,835 | 93 | 16,437 |
| Additions | - | - | - | 3 | - | 1,041 | 1,131 | 2,175 |
| Transfer from assets under construction | - | 462 | 266 | 102 | 6 | 296 | (1,132) | - |
| Acquisition of the subsidiary (note 43) | 25 | 12 | 166 | 33 | - | - | - | 236 |
| Impairment of assets under construction | - | - | - | - | - | - | (34) | (34) |
| Disposals | - | (164) | (76) | (8) | (15) | (332) | - | (595) |
| At 31 December 2024 | 1,164 | 9,460 | 2,106 | 2,359 | 232 | 2,840 | 58 | 18,219 |
| Land and | Plant and | Office and | Other | Right of | Assets | |||
| GROUP | buildings | equipment | Vehicles | other | assets | use | under | Total |
| equipment | assets | construction | ||||||
| ACCUMULATED DEPRECIATION | ||||||||
| At 1 January 2023 | - | 5,947 | 1,400 | 1,654 | 197 | 931 | - | 10,129 |
| Depreciation for the year | 24 | 464 | 93 | 81 | 10 | 460 | - | 1,132 |
| Disposals | (89) | (85) | (37) | (6) | - | (429) | - | (646) |
| Acquisition of the subsidiary | 309 | 1,409 | 20 | 153 | - | - | - | 1,891 |
| At 31 December 2023 | 244 | 7,735 | 1,476 | 1,882 | 207 | 962 | - | 12,506 |
| Depreciation for the year | 42 | 565 | 102 | 111 | 3 | 534 | - | 1,357 |
| Disposals | - | (141) | (62) | (4) | (4) | (321) | - | (532) |
| Acquisition of the subsidiary (note 43) | 21 | 12 | 94 | 17 | - | - | - | 144 |
| At 31 December 2024 | 307 | 8,171 | 1,610 | 2,006 | 206 | 1,175 | - | 13,475 |
| NET BOOK VALUE | ||||||||
| At 31 December 2024 | 857 | 1,289 | 496 | 353 | 26 | 1,665 | 58 | 4,744 |
| At 31 December 2023 | 895 | 1,413 | 274 | 347 | 34 | 873 | 93 | 3,931 |
| Land and | Plant and | Right | Office and | Leasehold | Assets | |||
| COMPANY | buildings | equipment | Vehicles | of use | other | improvements | under | Total |
| assets | equipment | construction | ||||||
| COST | ||||||||
| At 1 January 2023 | - | 5,097 | 584 | 152 | 1,023 | 68 | - | 6,924 |
| Additions | - | - | - | - | - | - | 401 | 401 |
| Transfer from assets under construction | - | 352 | 41 | - | 8 | - | (401) | - |
| Disposals | - | (13) | (38) | (10) | - | - | - | (61) |
| At 31 December 2023 | - | 5,436 | 587 | 142 | 1,031 | 68 | - | 7,264 |
| Additions | - | - | - | - | - | - | 301 | 301 |
| Transfer from assets under construction | - | 295 | 3 | - | 3 | - | (301) | - |
| Disposals | - | (87) | (59) | - | - | - | - | (146) |
| At 31 December 2024 | - | 5,644 | 531 | 142 | 1,034 | 68 | - | 7,419 |
| Land and | Plant and | Right of | Office and | Leasehold | |||
| COMPANY | buildings | equipment | Vehicles | use | other | improvements | Total |
| assets | equipment | ||||||
| ACCUMULATED DEPRECIATION | |||||||
| At 1 January 2023 | - | 4,790 | 576 | 70 | 853 | 62 | 6,351 |
| Depreciation for the year | - | 224 | 11 | 34 | 37 | 1 | 307 |
| Disposals | - | (13) | (22) | (4) | - | - | (39) |
| At 31 December 2023 | - | 5,001 | 565 | 100 | 890 | 63 | 6,619 |
| Depreciation for the year | - | 275 | 7 | 21 | 31 | 1 | 335 |
| Disposals | - | (78) | (59) | - | - | - | (136) |
| At 31 December 2024 | - | 5,199 | 513 | 121 | 921 | 64 | 6,818 |
| NET BOOK VALUE | |||||||
| At 31 December 2024 | - | 445 | 18 | 21 | 113 | 4 | 600 |
| At 31 December 2023 | - | 435 | 22 | 42 | 141 | 5 | 645 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Investments in subsidiaries | - | - | 26,356 | 20,532 |
| Investments in associates | 15,379 | 15,182 | 5,508 | 5,508 |
| Other financial assets | 5 | 4 | - | - |
| 15,384 | 15,186 | 31,864 | 26,040 | |
| Country of | Ownership share and | |||||
| Name of subsidiary | Principal activity | incorporation | share in the voting | Amount | ||
| and business | power | |||||
| 31.12. | 31.12. | 31.12. | 31.12. | |||
| 2024. | 2023. | 2024. | 2023. | |||
| % | % | |||||
| Kim Tec Vitez d.o.o. | DISTRIBUTION | Bosnia and | 100 | 100 | 875 | 875 |
| Herzegovina | ||||||
| Kim Tec BG d.o.o. | DISTRIBUTION | Serbia | 100 | 100 | 8,168 | 8,168 |
| Kim Tec CG d.o.o. | DISTRIBUTION | Montenegro | 100 | 100 | 1,553 | 1,553 |
| Pakom Kompani | DISTRIBUTION | North | 100 | 100 | 2,360 | 2,360 |
| d.o.o. | Macedonia | |||||
| COLLECTION AND | ||||||
| M San Eko d.o.o. | DISTRIBUTION OF | Croatia | 100 | 100 | 66 | 66 |
| WASTE | ||||||
| MR SERVIS d.o.o. | MAINTAINANCE | Croatia | 60 | 60 | 1,528 | 1,528 |
| M San Logistika | LOGISTICS | Croatia | 100 | 100 | 3 | 3 |
| d.o.o. | ||||||
| Centar kompetencija | ||||||
| za zelenu energiju | CONSULTING | Croatia | 100 | 100 | 5 | 5 |
| d.o.o. | ||||||
| Corvus MK | IT | Croatia | - | 100 | - | 5 |
| Alterna distribucija | DISTRIBUTION | Slovenia | 100 | 100 | 3,620 | 3,691 |
| d.o.o. | ||||||
| Data Link d.o.o. | PRODUCTION | Croatia | 100 | 100 | 2,278 | 2,278 |
| Ask Tec d.o.o. | DISTRIBUTION | Kosovo | 100 | - | 5,900 | - |
| 26,356 | 20,532 | |||||
| GROUP | COMPANY | |||
| December | December 31 2023 | December | December 31 2023 | |
| 31 2024 | 31 2024 | |||
| Shares in the company EKO | 9,751 | 9,562 | - | - |
| Bosanska Posavina | ||||
| Shares in the company E Kupi | 5,628 | 5,620 | 5,508 | 5,508 |
| d.o.o. | ||||
| 15,379 | 15,182 | 5,508 | 5,508 | |
| Principal | Country of | Ownership and share in the | ||
| Name of associate | activity | incorporation and | voting rights | |
| business | ||||
| 2024 | 2023 | |||
| E Kupi d.o.o. | E-commerce | Croatia | 24% | 24% |
| EKO Bosanska Posavina | Agriculture | Bosnia and Herzegovina | 60% | 60% |
| Eko | |||
| E Kupi | Bosanska | Total | |
| Posavina | |||
| Property, plant and equipment | 168 | 20,992 | 21,160 |
| Intangible assets | 662 | 77 | 739 |
| Other assets | 875 | 0 | 875 |
| Inventories | 7,200 | 2,243 | 9,443 |
| Trade receivables | 3,224 | 2,612 | 5,836 |
| Cash and cash equivalents | 908 | 8 | 916 |
| Other current assets | 758 | 409 | 1,167 |
| Long-term liabilities | 0 | 1,737 | 1,737 |
| Short-term liabilities | 13,285 | 3,831 | 17,116 |
| Net assets of associates | 510 | 20,773 | 21,283 |
| Group's share in the net assets of the associates | 122 | 12,464 | 12,586 |
| Total income | 59,676 | 4,922 | 64,598 |
| Total profit for the current year | 38 | 315 | 353 |
| Group's share in the profit of the associates (note 15) | 9 | 189 | 198 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Merchandise | 34,807 | 32,829 | 10,852 | 15,876 |
| Goods in the customs | 12,091 | 7,356 | 11,498 | 6,745 |
| warehouse | ||||
| Goods in transit | 12,694 | 6,749 | 12,457 | 6,528 |
| Other | 2,370 | 2,251 | 1,067 | 1,134 |
| Total | 61,962 | 49,185 | 35,874 | 30,283 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Prepayments for services | 4,413 | 2,836 | 4,145 | 2,491 |
| Prepayments for goods | 785 | 66 | - | - |
| Total | 5,198 | 2,902 | 4,145 | 2,491 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Domestic trade receivables | 72,308 | 65,768 | 30,476 | 35,281 |
| Foreign trade receivables | 4,116 | 6,043 | 22,813 | 11,519 |
| Impairment allowance on trade | (1,213) | (1,261) | (273) | (261) |
| receivables | ||||
| Total | 75,211 | 70,550 | 53,016 | 46,539 |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| At 1 January | 1,261 | 1,157 | 261 | 244 |
| Impairment allowance (Note 13) | 167 | 279 | 96 | 84 |
| Reversed on collection | (44) | (16) | - | (4) |
| Write-off receivables (Note 6) | (157) | (116) | (84) | (69) |
| Exchange differences | (14) | (43) | - | 6 |
| At 31 December | 1,213 | 1,261 | 273 | 261 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Undue | 62,771 | 57,753 | 33,202 | 34,413 |
| Up to 60 days | 9,420 | 10,801 | 16,337 | 8,230 |
| 61-90 days | 874 | 953 | 1,648 | 3,264 |
| 91-120 days | 351 | 162 | 567 | 400 |
| 121-365 days | 713 | 834 | 797 | 20 |
| More than 365 days | 1,082 | 47 | 465 | 212 |
| Total | 75,211 | 70,550 | 53,016 | 46,539 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| VAT prepayments | 1,137 | 520 | 133 | 40 |
| Receivables acquired through | 1,106 | 874 | - | - |
| debt assumption | ||||
| Receivables from acquired | 914 | 860 | - | - |
| assignments | ||||
| Receivables for spare parts | 190 | 179 | - | - |
| used during the warranty period | ||||
| Receivables from the CHIF | 163 | 99 | 40 | 16 |
| Interest receivables | 145 | 222 | 190 | 220 |
| Receivables from suppliers due | 131 | 97 | 102 | 96 |
| to claims | ||||
| Receivables for corporate | 117 | 230 | - | - |
| income tax prepayments | ||||
| Receivables for other taxes, | ||||
| contributions, and membership | 13 | - | 1 | 1 |
| Fees | ||||
| Other | 154 | 199 | 2 | 13 |
| Total | 4,071 | 3,280 | 468 | 386 |
| GROUP | COMPANY | |||
| December | December | December | December | |
| 31 | 31 | 31 | 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Interest receivables | 115 | 200 | 159 | 198 |
| Contractual interest receivables | 30 | 22 | 31 | 22 |
| Ukupno | 145 | 222 | 190 | 220 |
| GROUP | COMPANY | |||
| December 31 | December 31 2023 | December 31 | December 31 2023 | |
| 2024 | 2024 | |||
| Loans to corporate | 3,020 | 2,429 | 1,930 | 2,429 |
| entities | ||||
| Given deposits to | 64 | 39 | - | - |
| unrelated parties | ||||
| Total | 3,084 | 2,468 | 1,930 | 2,429 |
| Original | Amount | Due date | December | December | |
| currency | 31 2024 | 31 2023 | |||
| Loans to corporate entities | |||||
| Company | |||||
| Baks grupa d.o.o. | EUR | 18,309 | 31.12.2025. | 1,930 | 2,429 |
| Total | 1,930 | 2,429 | |||
| Group | |||||
| Ekupi d.o.o. Beograd | RSD | 169,000 | 30.9.2025. | 1,090 | - |
| Total | 3,020 | 2,429 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Loans to corporate entities | 1,035 | 1,415 | 2,625 | 609 |
| Given deposits to unrelated | 304 | 300 | 304 | 300 |
| parties | ||||
| Loans to individuals | 102 | 4 | 2 | 4 |
| Impairment of given domestic | - | - | (573) | (560) |
| loans | ||||
| Total | 1,441 | 1,719 | 2,358 | 353 |
| Original | Amount | Due date | December | December | |
| currency | 31 2024 | 31 2023 | |||
| Company | |||||
| Loans to entities within group | |||||
| M SAN EKO d.o.o. | EUR | 575 | 31.12.2025 | 575 | 560 |
| M SAN Logistika d.o.o. | EUR | 2,050 | 31.12.2025 | 2,050 | - |
| Castalia projekt d.o.o. | EUR | 477 | 31.12.2024 | - | 49 |
| Total short term loans to corporate | 2,625 | 609 | |||
| entities - Company | |||||
| Group | |||||
| Castalia projekt d.o.o. | EUR | 477 | 31.12.2025 | - | 49 |
| Ekupi BG d.o.o. | RSD | 100,000 | 01.12.2025 | 284 | 854 |
| Kim tec BG Nekretnine | RSD | 30,000 | 30.06.2025 | 342 | 256 |
| Kim tec BiH Nekretnine | KM | 240 | 31.12.2025 | 409 | 256 |
| Total | 1.035 | 1.415 | |||
| Total amount of deposits to non related entities | 304 | 300 | |||
| Total amount of deposits to individuals | 102 | 4 | |||
| 1,441 | 1,719 | ||||
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Accrued income for subsequently | 1,686 | 665 | - | - |
| approved discounts | ||||
| Prepaid expenses | 1,393 | 508 | 1,093 | 34 |
| Accured overdue revenues | 7 | 7 | - | - |
| Total | 3,086 | 1,180 | 1,093 | 34 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Cash in banks | 16,541 | 24,013 | 9,001 | 16,301 |
| Petty cash | 1 | 2 | - | 1 |
| Total | 16,542 | 24,015 | 9,001 | 16,302 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Nominal value | 14,493 | 14,493 | 14,493 | 14,493 |
| Total | 14,493 | 14,493 | 14,493 | 14,493 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Retained earnings | 33,014 | 29,100 | 4,071 | 2,798 |
| Total | 33,014 | 29,100 | 4,071 | 2,798 |
| GROUP | COMPANY | |
| Balance as of December 31 2023 | 29,100 | 2,798 |
| Profit for the year | 3,914 | 1,273 |
| Balance as of December 31 2024 | 33,014 | 4,071 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Minority interest | 30 | 66 | - | - |
| Total | 30 | 66 | - | - |
| MR SERVIS | KIM TEC | TOTAL | |
| BIH EKO | |||
| At 1 January 2024 | 33 | 33 | 66 |
| Total profit for the current year | (35) | (1) | (36) |
| At 31 December 2024 | (2) | 32 | 30 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Long-term provisions for risks within the | 813 | 799 | 650 | |
| warranty period | 642 | |||
| Provisions for returns | 101 | 165 | 84 | 148 |
| Long-term provisions for bonuses and | 42 | 35 | - | |
| severance pay | - | |||
| Total | 956 | 999 | 734 | 790 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Total loans from financial institutions | 3,352 | 4,575 | 2,731 | 3,547 |
| Less: current portion of loans from | (1,137) | (1,221) | (817) | (816) |
| financial institutions | ||||
| Total long-term loans from financial | 2,215 | 3,354 | 1,914 | 2,731 |
| institutions | ||||
| Financial institution | Original | Amount | Due date | December | December |
| currency | 31 2024 | 31 2023 | |||
| ERSTE & STEIERMARKISCHE BANK d.d. | EUR | 2,175 | 20.12.2027 | 2,731 | 3,547 |
| Total | 2,731 | 3,547 | |||
| More: the current part of the loan | |||||
| obligation from financial institutions - | (817) | (816) | |||
| Company | |||||
| Total | 1,914 | 2,731 |
| GROUP | |||||
| Financial institution | Original | Amount | Due date | December | December |
| currency | 31 2024 | 31 2023 | |||
| ProCredit Bank AD. | EUR | 4,000 | 12.10.2026 | 504 | 754 |
| ERSTE & STEIERMARKISCHE BANK | |||||
| d.d. | EUR | 105 | 31.03.2029 | 54 | 104 |
| Zagrebačka banka d.d. | EUR | 70 | 31.12.2026 | 26 | 47 |
| Hamag Bicro | EUR | 100 | 30.06.2026 | 37 | 62 |
| Intesa Sanpaolo Banka d.d. | EUR | 2,500 | 28.08.2024 | - | 61 |
| Total | 3,352 | 4,575 | |||
| Less: short-term part of long-term | (1,137) | (1,221) | |||
| loans - Group | |||||
| Total - Group: | 2,215 | 3,354 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Current portion of long-term lease | 561 | 492 | 3 | 20 |
| liabilities | ||||
| Long-term lease liabilities | 1,190 | 406 | - | 2 |
| Total lease liabilities | 1,751 | 898 | 3 | 22 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Short-term bank loans | 15,778 | 20,495 | 12,090 | 15,911 |
| Obligations for loans | 100 | 43 | - | 43 |
| Total | 15,878 | 20,538 | 12,090 | 15,954 |
| Current part of long-term loan | 1,137 | 1,221 | 816 | 816 |
| Total | 17,015 | 21,759 | 12,906 | 16,770 |
| COMPANY | |||||
| December 31 | December 31 | ||||
| Financial institutions | Original | Amount | Due date | 2024 | 2023 |
| currency | |||||
| Zagrebačka banka d.d. | EUR | 6,000 | 24.05.2025 | 4,225 | 6,000 |
| Hrvatska poštanska banka d.d. | EUR | 5,000 | 31.03.2025 | 4,165 | 4,911 |
| Erste banka d.d. | EUR | 5,000 | 01.08.2025 | 3,700 | 5,000 |
| Total | 12,090 | 15,911 |
| GROUP | |||||
| Original | Due | December 31 | December 31 | ||
| Financial institutions | currency | Amount | date | 2024 | 2023 |
| UniCredit Bank Mostar d.d. | BAM | 2.000 | 24.5.2024 | 1,022 | 1,022 |
| Intesa Sanpaolo Banka d.d. | BAM | 2.000 | 13.06.2025 | 1,023 | 1,023 |
| NLB Tuzlanska banka | BAM | 500 | 30.06.2025 | 256 | 256 |
| Bosna Bank International d.d. | BAM | 1.800 | 20.06.2025 | 920 | 920 |
| Erste banka d.d. | EUR | 49 | 31.10.2025 | 168 | 115 |
| Zagrebačka banka d.d. | EUR | 33 | 31.01.2025 | 100 | 48 |
| Gorenjska banka d.d. | EUR | 1.000 | 04.06.2025 | 200 | 1,000 |
| Addiko Bank d.d. | EUR | 700 | 03.05.2024 | - | 200 |
| Total | 15,778 | 1,200 | |||
| Loans | 100 | 43 | |||
| Plus: Current portion of loans from | 1,137 | 1,221 | |||
| financial institutions | |||||
| Total current portion of long-term | 17,015 | 21,759 | |||
| borrowings and short-term loans |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Long-term bond liabilities | 18,581 | 21,235 | 18,581 | 21,235 |
| Current portion of non-current Bond payables | (2,654) | (2,654) | (2,654) | (2,654) |
| Total | 15,927 | 18,581 | 15,927 | 18,581 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Long-term liabilities for the purchase of a | 680 | 627 | 680 | 627 |
| business share | ||||
| Long-term liabilities to insurance companies | 372 | 14 | 373 | 14 |
| Other long-term liabilities | 11 | 10 | - | - |
| Total | 1,063 | 651 | 1,053 | 641 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Business share purchase liabilities | 5,847 | 801 | 5,847 | 801 |
| VAT payables | 5,158 | 4,250 | 3,483 | 3,560 |
| Factoring liabilities | 4,093 | 3,922 | 1,825 | 1,362 |
| Liabilities for advances received | 2,156 | 2,698 | 1,450 | 809 |
| Liabilities for payroll taxes and | 774 | 665 | 315 | 284 |
| contributions | ||||
| Customs duties payable | 674 | 573 | 26 | 25 |
| Liabilities for memberships, | 515 | 29 | 3 | 7 |
| contributions and other taxes | ||||
| Short-term provisions for bonuses | 420 | 380 | 160 | 160 |
| Short-term provisions for unused | 331 | 263 | 124 | 123 |
| annual leave | ||||
| Interest payable on issued bonds | 167 | 190 | 167 | 190 |
| Interest payable on borrowings and | 75 | 66 | 74 | 60 |
| loans | ||||
| Other liabilities | 23 | 20 | 5 | 1 |
| Total | 20,233 | 13,857 | 13,479 | 7,382 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Foreign trade payables | 74,424 | 52,159 | 59,669 | 41,906 |
| Domestic trade payables | 16,161 | 21,900 | 12,032 | 16,296 |
| Total | 90,585 | 74,059 | 71,701 | 58,202 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Unbilled invoices | 2,185 | 2,779 | 1,163 | 701 |
| Accrued income | 98 | 142 | - | 11 |
| Other | 95 | 22 | - | - |
| Total | 2,378 | 2,943 | 1,163 | 712 |
| Receivables | Payables | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Kim Tec d.o.o., Beograd | 8,578 | 3,487 | (6) | (21) |
| Kim Tec d.o.o., Vitez | 2,257 | 2,519 | - | - |
| Pakom Kompani d.o.o.e.l., Skopje | 5,151 | 93 | - | - |
| Ask Tec d.o.o., Priština | 3,296 | - | - | - |
| Alterna distribucija d.o.o., Ljubljana | 403 | 207 | (12) | (1) |
| Kim Tec CG, Podgorica | 278 | 170 | (16) | (67) |
| Centar kompetencije za zelenu | 79 | 61 | (3) | (15) |
| energiju d.o.o. | ||||
| Data link d.o.o. Bjelovar | 19 | 2 | (61) | (1) |
| M San Eko d.o.o. | 7 | 6 | - | - |
| MR Servis d.o.o. | - | 131 | (108) | (299) |
| M San Logistika d.o.o. | - | - | (4) | (384) |
| Korvus MK d.o.o.e.l. ,Skopje | - | - | - | (110) |
| 20,068 | 6,676 | (210) | (898) | |
| Receivables | Payables | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Ekupi d.o.o. | 8,949 | 10,718 | (67) | - |
| PP Orahovica d.o.o. | 1,057 | 7 | (67) | - |
| PPK Valpovo d.o.o. | 793 | 3 | (59) | - |
| King ICT d.o.o. | 608 | 271 | - | - |
| Planet IX.d.o.o. | 531 | 88 | - | - |
| Pametna energija d.o.o. | 153 | 1,077 | - | - |
| M San Nekrenine d.o.o. | 69 | - | (8) | (120) |
| Omega Software d.o.o. | 8 | 18 | - | (4) |
| Agroinvest Grupa | 6 | - | - | - |
| Corvus pay d.o.o. | 3 | - | - | (48) |
| MS Industrial Kina | 842 | 646 | - | (76) |
| Grey Wolf | - | 3,550 | - | - |
| Ask Tec d.o.o., Priština | - | 2,526 | - | - |
| Aktivis d.o.o., | - | 8 | (2) | - |
| Ured za podršku d.o.o. | - | - | (714) | (1,295) |
| 13,020 | 18,912 | (917) | (1,543) | |
| Income /sale | Expenses | Cost of goods | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Kim Tec d.o.o., Beograd | 38,638 | 36,384 | 274 | 19 | - | 171 |
| Kim Tec d.o.o., Vitez | 24,199 | 19,557 | 231 | 12 | - | 230 |
| Pakom Kompani d.o.o.e.l., Skopje | 21,830 | 13,569 | 97 | - | - | 52 |
| Kim Tec CG, Podgorica | 11,533 | 9,430 | 16 | 3 | - | - |
| Ask Tec d.o.o., Priština | 8,362 | - | - | - | - | - |
| MR Servis d.o.o. | 885 | 940 | 906 | 1,367 | - | 51 |
| Alterna distribucija d.o.o., Ljubljana | 879 | 128 | 37 | 2 | - | 166 |
| M San Logistika d.o.o. | 97 | 87 | 5,859 | 6,034 | - | 1 |
| Data link d.o.o. Bjelovar | 36 | 23 | 70 | 1 | - | - |
| Centar kompetencije za zelenu energiju | 14 | - | 56 | 49 | - | - |
| d.o.o. | ||||||
| M San Eko d.o.o. | - | 2 | - | - | - | - |
| Kim Tec BG Servis d.o.o | - | 2 | - | - | - | - |
| Kim Tec BiH Servis d.o.o. | - | 1 | - | - | - | - |
| Korvus MK | - | - | 27 | - | - | - |
| 106,473 | 80,123 | 7,573 | 7,487 | - | 671 | |
| Income /sale | Expenses | Cost of goods | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Ekupi d.o.o. | 38,753 | 36,084 | 835 | 659 | - | 605 |
| King ICT d.o.o. | 9,237 | 11,409 | 74 | 494 | - | 31 |
| Pametna energija d.o.o. | 553 | 4,287 | - | - | - | - |
| Grey Wolf | 531 | 3,550 | - | - | - | - |
| Planet IX .d.o.o. | 354 | 81 | - | - | - | - |
| PP Orahovica d.o.o. | 100 | 336 | 86 | 63 | - | - |
| M San Nekrenine d.o.o. | 57 | 133 | 1,074 | 1,206 | - | 14 |
| Omega Software d.o.o. | 52 | 278 | 49 | 82 | - | - |
| Ured za podršku d.o.o. | 51 | 67 | 3,295 | 3,339 | - | - |
| Corvus pay d.o.o. | 23 | 17 | 1 | 1 | - | - |
| Agroinvest Grupa | 10 | - | - | - | - | - |
| PPK Valpovo d.o.o. | 7 | 228 | 47 | - | - | - |
| Aktivis d.o.o. | 5 | 14 | 6 | 1 | - | - |
| MS Industrial Kina | - | 185 | 9,814 | 546 | - | 8,074 |
| Zelena Agenda d.o.o. | - | - | - | 1 | - | - |
| Ask Tec d.o.o., Priština | - | 6,662 | - | - | - | - |
| 49,733 | 63,331 | 15,281 | 6,392 | - | 8,725 | |
| Receivables | Income | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| M San Logistika d.o.o. | 2,063 | - | 41 | 4 |
| M San Eko d.o.o. | 34 | 573 | 19 | 13 |
| MR Servis d.o.o. | - | - | - | 1 |
| 2,097 | 573 | 60 | 18 | |
| Receivables | Income | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Baks Grupa d.o.o. | 1,942 | 2,488 | 78 | 58 |
| M San Nekrenine d.o.o. | - | - | 32 | - |
| 1,942 | 2,488 | 110 | 58 | |
| Liabilities | Expenses | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2023 | 2022 | 2023 | 2022 | |
| PP Orahovica d.o.o. | (7) | (102) | 1 | 42 |
| King ICT d.o.o. | - | - | 83 | 14 |
| (7) | (102) | 84 | 56 | |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Short-term income - gross | 1,463 | 1,410 | 858 | 666 |
| Total | 1,463 | 1,410 | 858 | 666 |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Debt | 37,811 | 46,348 | 33,401 | 40,736 |
| Less: cash in banks and petty | (16,542) | (24,015) | (9,001) | (16,302) |
| cash | ||||
| 21,269 | 22,333 | 24,400 | 24,434 | |
| Equity | 49,179 | 45,256 | 20,707 | 19,434 |
| Gearing ratio | 43.25% | 49.35% | 117.84% | 125.73% |
| GROUP | COMPANY | |||
| December 31 | December 31 | December 31 | December 31 | |
| 2024 | 2023 | 2024 | 2023 | |
| Financial assets | ||||
| Cash and cash equivalents | 16,542 | 24,015 | 9,001 | 16,302 |
| Loans and receivables | 89,025 | 80,070 | 61,945 | 52,168 |
| Total financial assets | 105,567 | 104,085 | 70,946 | 68,470 |
| Financial liabilities | ||||
| Bank loans | 19,230 | 25,113 | 14,820 | 19,501 |
| Corporate bonds | 18,581 | 21,235 | 18,581 | 21,235 |
| Other financial liabilities | 1,751 | 898 | 3 | 22 |
| Total financial liabilities | 39,562 | 47,246 | 33,404 | 40,758 |
| GROUP | Assets | Liabilities | Difference | |||
| December | December | December | December | December | December | |
| 31 2024 | 31 2023 | 31 2024 | 31 2023 | 31 2024 | 31 2023 | |
| USD | 4,454 | 6,057 | (22,541) | (15,246) | (18,087) | (9,189) |
| COMPANY | Assets | Liabilities | Difference | |||
| December | December | December | December | December | December | |
| 31 2024 | 31 2023 | 31 2024 | 31 2023 | 31 2024 | 31 2023 | |
| USD | 15,935 | 6,745 | (25,445) | (14,262) | (9,510) | (7,517) |
| GROUP | USD impact | |
| 2024 | 2023 | |
| Profit/Loss | (1,809) | (919) |
| USD impact | ||
| COMPANY | 2024 | 2023 |
| Profit/Loss | (951) | (752) |
| GROUP | Up to 1 | 1 to 3 | 3 months to | 1 to 5 | After 5 | |
| December 31 | month | months | 1year | years | year | Total |
| 2024 | ||||||
| Assets | ||||||
| Non-interest | 101,022 | - | 20 | - | 101,042 | |
| bearing | ||||||
| Interest | ||||||
| bearing | - | - | 1,441 | 3,084 | - | 4,525 |
| instruments | ||||||
| Total assets | 101,022 | - | 1,441 | 3,104 | - | 105,567 |
| Liabilities | ||||||
| Non-interest | 90,585 | - | - | - | - | 90,585 |
| bearing | ||||||
| Lease | 47 | 94 | 421 | 1,190 | - | 1,751 |
| liabilities | ||||||
| Interest | ||||||
| bearing | 2,745 | 2,836 | 14,089 | 18,142 | - | 37,811 |
| instruments | ||||||
| Total | 93,377 | 2,929 | 14,509 | 19,332 | - | 130,148 |
| liabilities | ||||||
| Net asset / | 7,903 | (2,929) | (13,068) | (16,229) | - | (24,324) |
| (liabilities) |
| GROUP | Up to 1 | 1 to 3 | 3 months | After 5 | ||
| December | month | months | to 1 year | 1 to 5 years | year | Total |
| 31 2023 | ||||||
| Assets | ||||||
| Non-interest | 100,747 | - | - | 24 | - | 100,771 |
| bearing | ||||||
| Interest | ||||||
| bearing | - | - | 1,719 | 2,468 | - | 4,187 |
| instruments | ||||||
| Total assets | 100,747 | - | 1,719 | 2,492 | - | 104,958 |
| Liabilities | ||||||
| Non-interest | 74,059 | - | - | - | - | 74,059 |
| bearing | ||||||
| Lease | 41 | 82 | 369 | 406 | - | 898 |
| liabilities | ||||||
| Interest | ||||||
| bearing | 3,140 | 3,627 | 17,646 | 21,935 | - | 46,348 |
| instruments | ||||||
| Total | 77,240 | 3,709 | 18,015 | 22,341 | - | 121,305 |
| liabilities | ||||||
| Net asset / | 23,507 | (3,709) | (16,296) | (19,849) | - | (16,347) |
| (liabilities) |
| COMPANY | Up to 1 | 1 to 3 | 3 months | After 5 | ||
| December 31 | month | months | to 1 year | 1 to 5 years | year | Total |
| 2024 | ||||||
| Assets | ||||||
| Non-interest | 66,684 | - | - | 17 | - | 66,701 |
| bearing | ||||||
| Interest bearing | - | - | 2,358 | 1,930 | - | 4,288 |
| instruments | ||||||
| Total | 66,684 | - | 2,358 | 1,947 | - | 70,989 |
| Liabilities | ||||||
| Non-interest | 71,701 | - | - | - | - | 71,701 |
| bearing | ||||||
| Finance lease | - | 1 | 2 | - | - | 3 |
| liabilities | ||||||
| Interest bearing | 2,403 | 2,151 | 11,007 | 17,840 | - | 33,401 |
| instruments | ||||||
| Total | 74,104 | 2,152 | 11,009 | 17,840 | - | 105,105 |
| Net asset / | (7,420) | (2,152) | (8,651) | (15,893) | - | (34,117) |
| (liabilities) |
| COMPANY | Up to 1 | 1 to 3 | 3 months | After 5 | ||
| December 31 | month | months | to 1 year | 1 to 5 years | year | Total |
| 2023 | ||||||
| Assets | ||||||
| Non-interest | 65,771 | - | - | 17 | - | 65,788 |
| bearing | ||||||
| Interest bearing | - | - | 353 | 2,429 | - | 2,782 |
| instruments | ||||||
| Total | 65,771 | - | 353 | 2,446 | - | 68,570 |
| Liabilities | ||||||
| Non-interest | 58,202 | - | - | - | - | 58,202 |
| bearing | ||||||
| Finance lease | 2 | 3 | 15 | 1 | - | 21 |
| liabilities | ||||||
| Interest bearing | 2,725 | 2,795 | 13,905 | 21,312 | - | 40,736 |
| instruments | ||||||
| Total | 60,928 | 2,798 | 13,920 | 21,313 | - | 98,959 |
| Net asset / | 4,843 | (2,798) | (13,567) | (18,867) | - | (30,389) |
| (liabilities) |
| GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Within one year | 3,819 | 2,809 | 962 | 739 |
| 1-5 years | 22 | 22 | - | - |
| Total | 3,841 | 2,831 | 962 | 739 |
| 07.2023 | |
| Property, plant and equipment | 707 |
| Intangible assets | 51 |
| Inventory | 376 |
| Trade receivables | 157 |
| Cash and cash equivalents | 60 |
| Other short-term assets | 14 |
| Total assets | 1,365 |
| Long-term liabilities | 209 |
| Short-term liabilities | 511 |
| Total liabilities | 720 |
| Book value of net assets | 645 |
| 05.2024 | |
| Property, plant and equipment | 92 |
| Intangible assets | - |
| Ostala dugotrajna imovina | - |
| Inventory | 1,338 |
| Trade receivables | 3,123 |
| Cash and cash equivalents | 349 |
| Other short-term assets | 138 |
| Total assets | 5,041 |
| Long-term liabilities | - |
| Short-term liabilities | 3,641 |
| Total liabilities | 3,641 |
| Book value of net assets | 1,400 |