31 Dec 2023 | 31 Dec 2022 | ||
| Note | US$ | US$ | |
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | 4 | ||
| Accounts receivable and accrued income | 5 | ||
| Loans and lending facilities | 6 | ||
| Total current assets | |||
| Non-current assets | |||
| Accounts receivable and accrued income | 5 | ||
| Loans and lending facilities | 6 | ||
| Equity investments | 7 | ||
| Investment in associate | 8 | ||
| Property, plant and equipment | 9 | ||
| Total non-current assets | |||
| Total assets | |||
| Liabilities | |||
| Current liabilities | |||
| Accounts payable and accrued expenses | 10 | ||
| Short-term borrowings | 11 | ||
| Deferred liabilities | 17 | ||
| Total current liabilities | |||
| Non-current liabilities | |||
| Convertible bonds | 12 | ||
| Accounts payable and accrued expenses | 10 | ||
| Total non-current liabilities | |||
| Total liabilities | |||
| Equity | |||
| Stated capital | 13 | ||
| Revaluation surplus | |||
| Retained earnings | |||
| Accumulated other comprehensive income | |||
| Equity attributable to the shareholders of the parent | |||
| Non-controlling interest | 13 | ||
| Total equity | |||
| Total liabilities and equity | |||
| NAV | 13 | ||
| NAV per share | 13 |
31 Dec 2023 | 31 Dec 2022 | ||
| Note | US$ | US$ | |
| Income | |||
| Dividend income | 7 | ||
| Interest income | 6 | ||
| Other income | |||
| Travel agency commissions | |||
| Reversal of expected credit losses | 5 | ||
| Foreign exchange gain | |||
| Share of income of associate | 8 | ||
| Expenses | |||
| Realised loss on equity investments | ( | ||
| Foreign exchange loss | ( | ||
| Interest expense on bonds | 12 | ( | ( |
| Loss on change in fair value of equity investments | 7 | ( | ( |
| Share of loss of associate | 8 | ( | |
| Expected credit losses | 6 | ( | ( |
| Management fees | 17 | ( | ( |
| Other staff costs | ( | ( | |
| Travel | ( | ( | |
| Operational costs | ( | ( | |
| Legal and professional fees | ( | ( | |
| Administration fees and expenses | ( | ( | |
| Audit fees | 22 | ( | ( |
| Miscellaneous expenses | ( | ( | |
| Directors’ fees and expenses | 15 | ( | ( |
| Depreciation | 9 | ( | ( |
| ( | ( | ||
| Net profit / (loss) before taxation | ( | ||
| Income taxes | 3.7 | ||
| Net profit / (loss) for the year | ( | ||
| Other comprehensive profit / (loss) | |||
| to be reclassified to profit or loss in subsequent periods | |||
| Profit / (loss) on exchange differences | |||
| of translation of foreign operations | ( | ||
| Total comprehensive profit / (loss) | ( | ||
| Net profit / (loss) for the year attributable to: | |||
| Shareholders of the parent | ( | ||
| Non-controlling interest | |||
| Total comprehensive gain / (loss) attributable to: | |||
| Shareholders of the parent | ( | ||
| Non-controlling interest | |||
| Basic and diluted profit / (loss) per share | 16 | ( |
31 Dec 2023 | 31 Dec 2022 | ||
| Note | US$ | US$ | |
| Operating activities | |||
| Net profit / (loss) for the year | ( | ||
| Items not affecting cash: | |||
| Depreciation | 9 | ||
| Expected credit losses | 5 | ||
| Change in fair value of equity investments | 7 | ||
| Share of (income) / loss of associate | 8 | ( | |
| Dividend income | ( | ( | |
| Interest income | 6 | ( | ( |
| Other income | ( | ||
| Reversal of expected credit losses | 5 | ( | |
| Realised loss on equity investments | |||
| Interest expense | |||
| Foreign exchange loss / (gain) | ( | ||
| ( | ( | ||
| Increase in accounts receivable and accrued income | ( | ( | |
| (Decrease)/increase in accounts payable and accrued expenses | ( | ||
| Non-cash movement in amortisation of deferred liability | 17 | ( | ( |
| Dividend income received | |||
| Interest income received | |||
| Net cash flows from operating activities | |||
| Investing activities | |||
| Purchase of property, plant & equipment | 9 | ( | ( |
| Proceeds from sale of equity interest in Mosaico Hoteles | 5 | ||
| Loans and lending facilities disbursed | ( | ( | |
| Loans and lending facilities recovered | |||
| Net cash flows from investing activities | ( | ( | |
| Financing activities | |||
| Short term borrowings received | |||
| Interest paid on convertible bonds | ( | ( | |
| Cash contribution from non-controlling interest | 13 | ||
| Cash distribution to non-controlling interest | 13 | ( | |
| Net cash flows from financing activities | ( | ||
| Change in cash and cash equivalents | ( | ( | |
| Cash and cash equivalents at beginning of the period | |||
| Foreign exchange on cash | ( | ||
| Cash and cash equivalents at end of the period |
| Revaluation | Retained | Other comprehensive | Total Equity attributable | Non-controlling | ||||
| FOR THE YEAR ENDED | Stated Capital | Surplus | Earnings | income | to the parent | interest | Total Equity | |
31 DECEMBER 2022 | Notes | US$ | US$ | US$ | US$ | US$ | US$ | US$ |
| Opening Balance | ||||||||
Revaluation of assets / Net other comprehensive income/(loss) to be reclassified to profit or loss in subsequent periods | 7, 13 | ( | ( | ( | ( | |||
| Net loss for the year | 13 | ( | ( | ( | ||||
| Capital increase/contributions | ||||||||
| during the period | 13 | |||||||
| Balance at 31 December 2022 |
| Revaluation | Retained | Other comprehensive | Total Equity attributable | Non-controlling | ||||
| FOR THE YEAR ENDED | Stated Capital | Surplus | Earnings | income | to the parent | interest | Total Equity | |
31 DECEMBER 2023 | Notes | US$ | US$ | US$ | US$ | US$ | US$ | US$ |
| Opening Balance | ||||||||
Revaluation of assets / Net other comprehensive income/(loss) to be reclassified to profit or loss in subsequent periods | 7, 13 | |||||||
| Net profit for the year | 13 | |||||||
Contribution from non-controlling interest | 13 | |||||||
Distribution to non-controlling interest | 13 | ( | ( | |||||
| Balance at 31 December 2023 |
| Country of | Equity interest held indirectly by | ||||
| Entity Name | Incorporation | the Group or holding entity | |||
31 Dec 2023 | 31 Dec 2022 | ||||
| 1. CEIBA Property Corporation Limited (a) (i) | Guernsey | 100% | 100% | ||
| 1.1. GrandSlam Limited (a) (ii) | Guernsey | 100% | 100% | ||
1.2. | CEIBA MTC Properties Inc. (a) (iii) | Panama | 100% | 100% | |
| 1.2.1 Inmobiliaria Monte Barreto S.A. (b) (vi) | Cuba | 49% | 49% | ||
1.3. | CEIBA Tourism B.V. (a) (ix) | Netherlands | 100% | 100% | |
| 1.3.1. HOMASI S.A. (a) (iv) | Spain | 65% | 65% | ||
| 1.3.1.1. Miramar S.A. (b) (vii) | Cuba | 50% | 50% | ||
| 1.3.1.2. TosCuba S.A. (b) (viii) | Cuba | 50% | 50% | ||
| 1.3.2. Mosaico Hoteles S.A. (c) (v) | Spain | - | 65% | ||
| 1.3.2.1 TosCuba S.A. (b) (viii) | Cuba | - | 50% | ||
| 1.3.3 Grupo BM Interinvest Technologies Mariel S.L. (d) (x) | Spain | 50% | 50% | ||
| Guernsey | • | Income is tax exempt |
• | Dividend distributions are not subject to dividend withholding tax | |
• | Non-Panamanian income is tax exempt | |
| Panama | • | Dividend distributions are not subject to dividend withholding tax |
• | Dividend income from the Spanish subsidiaries is tax exempt under the European Union | |
| participation exemption | ||
| The Netherlands | • | Dividends distributed to the parent company are subject to dividend withholding tax |
• | Capital reductions distributed to the parent company are tax exempt | |
• | Dividend income and capital gains relating to the interest in the Cuban joint venture companies | |
| Spain | are tax exempt under the Spain-Cuba Double Taxation Treaty and Spanish ETVE regime | |
• | Other types of income are subject to corporate tax | |
• | Dividends distributed to the parent company are not subject to dividend withholding tax | |
| Cuba (i) | • | Cuban joint venture companies have a corporate tax rate of 15% |
• | Dividend distributions are not subject to dividend withholding tax |
Office furniture and equipment | 4 to 7 years |
| Motor vehicles | 5 years |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Cash on hand | 19,489 | 15,654 |
Bank current accounts | 6,479,273 | 8,438,593 |
6,498,762 | 8,454,247 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
TosCuba receivable (i) | 1,030,786 | 1,030,786 |
Other accounts receivable and deposits | 837,331 | 499,858 |
Dividends receivable from Monte Barreto (ii) | 4,046,027 | 19,045,041 |
Meliá Hotels International (iii) | 6,409,000 | 2,093,689 |
12,323,144 | 22,669,374 | |
| Expected credit loss (ii) (refer to note 2.3) | (2,023,013) | (19,045,041) |
10,300,131 | 3,624,333 | |
| Current portion | 5,394,621 | 3,400,612 |
| Non-current portion | 4,905,510 | 223,721 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Up to 30 days | 2,594,514 | 289,418 |
Between 31 and 90 days | 243,540 | 445,768 |
Between 91 and 180 days | 449,589 | 2,592,288 |
Between 181 and 365 days | 2,106,978 | 73,138 |
Over 365 days | 4,905,510 | 223,721 |
10,300,131 | 3,624,333 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
TosCuba S.A. Construction Facility (i) | 52,339,967 | 44,268,916 |
Casa Financiera FINTUR S.A. (ii) | - | 1,410,240 |
Miramar Confirming Facility (iii) | 10,581,800 | 6,984,438 |
| TosCuba Confirming Facility (iv) | 893,283 | - |
Grupo B.M. Interinvest Technologies Mariel S.L. (v) | 625,246 | 576,482 |
64,440,296 | 53,240,076 | |
| Expected credit loss (iv) (refer to note 2.3) | (312,623) | - |
64,127,673 | 53,240,076 | |
| Current portion | 16,567,946 | 8,971,160 |
| Non-current portion | 47,559,727 | 44,268,916 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Up to 30 days | 1,111,870 | 1,043,423 |
Between 31 and 90 days | 2,004,204 | 2,088,166 |
Between 91 and 180 days | 6,273,684 | 2,832,449 |
Between 181 and 365 days | 7,178,188 | 3,007,122 |
Over 365 days | 47,559,727 | 44,268,916 |
64,127,673 | 53,240,076 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Miramar S.A. | 110,099,079 | 98,637,088 |
Inmobiliaria Monte Barreto S.A. | 47,834,256 | 50,234,789 |
TosCuba S.A. | 6,803,358 | 5,350,000 |
164,736,693 | 154,221,877 |
| Miramar (i) | Monte Barreto | TosCuba (ii) | Total | |
| US$ | US$ | US$ | US$ | |
| Balance at 31 December 2021 | 94,511,908 | 67,692,462 | 13,623,664 | 175,828,034 |
Foreign currency translation reserve | (5,507,493) | - | - | (5,507,493) |
Change in fair value of equity investments | 9,632,673 | (17,457,673) | (8,273,664) | (16,098,664) |
| Balance at 31 December 2022 | 98,637,088 | 50,234,789 | 5,350,000 | 154,221,877 |
| Additional investment | 14,300,000 | - | - | 14,300,000 |
| Foreign currency translation reserve | 3,551,157 | - | 192,612 | 3,743,769 |
| Change in fair value of equity | (6,389,166) | (2,400,533) | 1,260,746 | (7,528,953) |
| investments | ||||
| Balance at 31 December 2023 | 110,099,079 | 47,834,256 | 6,803,358 | 164,736,693 |
31 Dec 2023 | 31 Dec 2022 | |
Discount rate (pre tax) (i) | 24.0% | 23.0% |
Occupancy year 1 | 96.2% | 95% |
Average occupancy year 2 to 8 | 96.4% | 96.1% |
Occupancy year 8 and subsequent periods | 97% | 97% |
Average rental rates per square meter per month – year 1 to 6 | US$26.55 | US$26.48 |
Annual increase in rental rates subsequent to year 6 (ii) | 3.0% | 3.0% |
Capital investments as percentage of rental revenue | 3.0% | 3.0% |
31 Dec 2023 | 31 Dec 2022 | |
| Meliá Habana | ||
Discount rate (pre-tax) (i) | 20.0% | 19.25% |
Average occupancy year 1 to 3 | 60.2% | 63.1% |
Occupancy year 4 and subsequent periods | 69.4% | 70.0% |
Average daily rate per room – year 1 | US$122.00 | US$125.00 |
Average increase in average daily rate per room – year 2 to 6 | 7.0% | 12.7% |
Increase in average daily rate per room subsequent to year 6 (ii) | 3.0% | 3.5% |
Capital investments as percentage of total revenue | 7.0% | 7.0% |
31 Dec 2023 | 31 Dec 2022 | |
| Meliá Las Américas | ||
Discount rate (pre-tax) (iii) | 20.0% | 19.0% |
Average occupancy year 1 to 3 | 80% | 75% |
Occupancy year 4 and subsequent periods | 80% | 80.0% |
Average daily rate per room – year 1 | US$135.00 | US$135.11 |
Average increase in average daily rate per room – year 2 to 6 | 7.2% | 8.2% |
Increase in average daily rate per room subsequent to year 6 (ii) | 3.0% | 3.5% |
Capital investments as percentage of total revenue | 7.0% | 7.0% |
31 Dec 2023 | 31 Dec 2022 | |
| Meliá Varadero | ||
Discount rate (pre-tax) (iv) | 20.75% | 19.0% |
Average occupancy year 1 to 3 | 68.7% | 67.0% |
Occupancy year 4 and subsequent periods | 80.0% | 80.0% |
Average daily rate per room – year 1 | US$75.00 | US$114.93 |
Average increase in average daily rate per room – year 2 to 6 | 12.5% | 4.6% |
Increase in average daily rate per room subsequent to year 6 (ii) | 3.0% | 3.5% |
Capital investments as percentage of total revenue | 7.0% | 7.0% |
31 Dec 2023 | 31 Dec 2022 | |
| Sol Palmeras | ||
Discount rate (pre-tax) (v) | 20.75% | 19.0% |
Average occupancy year 1 to 3 | 68% | 69.3% |
Occupancy year 4 and subsequent periods | 78% | 80.0% |
Average daily rate per room – year 1 | US$85.00 | US$103.34 |
| Increase in average daily rate per room – year 2 | 17.6% | 7.5% |
Average increase in average daily rate per room – year 3 to 6 | 26.3% | 4.0% |
Increase in average daily rate per room subsequent to year 6 (ii) | 3.0% | 3.5% |
Capital investments as percentage of total revenue | 7.0% | 7.0% |
| Financial | ||||
| statements | -5% | -10% | -15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 45,884,388 | 43,934,519 | 41,984,651 |
| Miramar | 110,099,079 | 105,352,195 | 100,605,311 | 95,858,427 |
| TosCuba | 6,803,358 | 5,303,358 | 3,303,358 | 1,803,358 |
31 Dec 2023 | 31 Dec 2022 | |
| TosCuba | ||
Discount rate (pre-tax) (i) | 20.0% | 19.25% |
Av erage occupancy year 1 to 5 | 63.6% | 61.0% |
Occupancy year 6 and subsequent periods | 70.0% | 70.0% |
Av erage daily rate per room – year 1 | US$155.00 | US$154.00 |
Av erage increase in average daily rate per guest – year 2 to 5 | 6.9% | 11.3% |
Increase in av erage daily rate per guest subsequent to year 5 (ii) | 3.0% | 3.5% |
Capital inv estments as percentage of total revenue – year 1 to 4 | 5.0% | 4.5% |
Capital inv estments as percentage of total revenue subsequent to year 4 | 7.0% | 7.0% |
| Financial | ||||
| statements | +5% | +10% | +15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 49,784,124 | 51,733,993 | 53,683,861 |
| Miramar | 110,099,079 | 114,845,963 | 119,592,847 | 124,339,731 |
| TosCuba | 6,803,358 | 8,303,358 | 10,303,358 | 11,803,358 |
| Financial | ||||
| statements | -5% | -10% | -15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 45,891,659 | 43,949,335 | 42,007,334 |
| Miramar | 110,099,079 | 103,761,625 | 97,424,172 | 91,086,718 |
| TosCuba | 6,803,358 | 4,303,358 | 1,803,358 | - |
| Financial | ||||
| statements | -5% | -10% | -15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 48,203,975 | 46,173,161 | 44,142,346 |
| Miramar | 98,637,088 | 94,262,023 | 89,886,959 | 85,511,895 |
| TosCuba | 5,350,000 | 3,750,000 | 2,250,000 | 650,000 |
| Financial | ||||
| statements | +5% | +10% | +15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 52,265,603 | 54,296,417 | 56,327,232 |
| Miramar | 98,637,088 | 103,012,153 | 107,387,218 | 111,761,881 |
| TosCuba | 5,350,000 | 6,900,000 | 8,450,000 | 10,000,000 |
| Financial | ||||
| statements | +5% | +10% | +15% | |
| US$ | US$ | US$ | US$ | |
Monte Barreto (i) | 47,834,256 | 49,233,314 | n/a | n/a |
| Miramar | 110,099,079 | 116,436,533 | 122,773,986 | 129,111,440 |
| TosCuba | 6,803,358 | 9,303,358 | 11,803,358 | 14,303,358 |
| Financial | ||||
| statements | -1% | -2% | -3% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 50,211,911 | 52,910,702 | 56,003,608 |
| Miramar | 110,099,079 | 117,728,145 | 126,644,585 | 137,209,727 |
| TosCuba | 6,803,358 | 8,803,358 | 11,303,358 | 14,303,358 |
| Financial | ||||
| statements | -5% | -10% | -15% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 48,237,936 | 46,242,399 | 44,248,424 |
| Miramar | 98,637,088 | 92,849,062 | 87,061,036 | 81,273,011 |
| TosCuba | 5,350,000 | 3,000,000 | 650,000 | - |
| Financial | ||||
| statements | +5% | +10% | +15% | |
| US$ | US$ | US$ | US$ | |
Monte Barreto (i) | 50,234,789 | 52,232,760 | n/a | n/a |
| Miramar | 98,637,088 | 104,425,115 | 110,210,803 | 115,989,148 |
| TosCuba | 5,350,000 | 7,700,000 | 10,050,000 | 12,400,000 |
| Financial | ||||
| statements | +1% | +2% | +3% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 45,721,881 | 43,831,299 | 42,128,143 |
| Miramar | 110,099,079 | 103,495,101 | 97,721,161 | 92,629,148 |
| TosCuba | 6,803,358 | 4,803,358 | 3,303,358 | 1,803,358 |
| Financial | ||||
| statements | +1 month | +2 months | +3 months | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 47,675,422 | 47,516,587 | 47,357,753 |
| Miramar | 110,099,079 | 108,690,083 | 107,281,087 | 105,872,092 |
| Financial | ||||
| statements | -1% | -2% | -3% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 52,680,308 | 55,478,922 | 58,716,821 |
| Miramar | 98,637,088 | 107,217,993 | 117,354,859 | 129,514,044 |
| TosCuba | 5,350,000 | 7,750,000 | 10,500,000 | 13,700,000 |
| Financial | ||||
| statements | +1% | +2% | +3% | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 48,077,503 | 46,158,695 | 44,439,556 |
| Miramar | 98,637,088 | 91,279,540 | 84,901,708 | 79,320,982 |
| TosCuba | 5,350,000 | 3,250,000 | 1,350,000 | - |
| Financial | ||||
| statements | +1 month | +2 months | +3 months | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 50,042,574 | 49,850,360 | 49,658,145 |
| Miramar | 98,637,088 | 96,468,302 | 94,299,516 | 92,130,730 |
| Financial | ||||
| statements | 24 : 1 | 120 : 1 | 280 : 1 | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 47,834,256 | 63,896,449 | 47,834,256 | 45,539,657 |
| Miramar | 110,099,079 | n/a | 110,099,079 | 107,992,985 |
| Financial | ||||
| statements | 24 : 1 | 120 : 1 | 170 : 1 | |
| US$ | US$ | US$ | US$ | |
| Monte Barreto | 50,234,789 | 50,234,789 | 38,099,827 | 37,207,551 |
| Miramar | 98,637,088 | n/a | 98,637,088 | 98,304,716 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Monte Barreto | - | 8,169,610 |
Miramar | 8,532,677 | 7,694,884 |
8,532,677 | 15,864,494 |
Monte Barreto (i) | Miramar (i) | TosCuba | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 (i) | 2022 (ii) | |
| US$ | US$ | US$ | US$ | US$ | US$ | |
| 000's | 000's | 000's | 000's | 000's | 000's | |
| Cash and equivalents | 50,807 | 55,481 | 48,078 | 40,096 | 133 | 1,309 |
| Other current assets | 2,077 | 2,006 | 24,672 | 26,838 | 2,812 | 20,691 |
| Non-current assets | 42,852 | 44,054 | 137,339 | 132,593 | 100,261 | 68,319 |
| Current financial liabilities | 11,530 | 41,446 | 24,996 | 19,805 | 19,845 | 8,485 |
| Other current liabilities | - | - | - | - | - | - |
| Non-current financial | ||||||
| liabilities | 4,847 | 3,833 | 608 | 587 | 60,580 | 54,592 |
| Other non-current liabilities | - | - | - | - | - | - |
| Revenue | 22,896 | 22,664 | 62,077 | 72,441 | 581 | - |
| Financial income | - | - | - | - | - | - |
| Financial expense | 17 | 45 | 2,805 | 2,552 | 694 | - |
Depreciation and amortisation | 1,377 | 1,448 | 6,694 | 6,373 | 217 | - |
| Taxation paid | 3,904 | 2,657 | 4,752 | 3,326 | - | - |
Profit (loss) from continuing operations | 13,145 | 14,734 | 12,145 | 18,562 | (2,140) | - |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income (loss) | 13,145 | 14,734 | 12,145 | 18,562 | (2,140) | - |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Grupo B.M. Interinvest Technologies Mariel S.L. | 206,259 | 113,507 |
206,259 | 113,507 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Balance at beginning of year | 113,507 | 303,175 |
Share of net income / (loss) of associate | 92,752 | (189,668) |
| Balance at end of year | 206,259 | 113,507 |
| Office furniture | ||||
| Motor vehicles | and equipment | Works of art | Total | |
| US$ | US$ | US$ | US$ | |
| Cost: | ||||
| At 1 January 2022 | 374,502 | 202,586 | 463,300 | 1,040,388 |
| Additions | - | 5,733 | - | 5,733 |
| At 31 December 2022 | 374,502 | 208,319 | 463,300 | 1,046,121 |
| Additions | 95,793 | 8,448 | - | 104,241 |
| At 31 December 2023 | 470,295 | 216,767 | 463,300 | 1,150,362 |
| Accumulated Depreciation: | ||||
| At 1 January 2022 | 354,553 | 170,227 | - | 524,780 |
| Charge | 8,866 | 15,413 | - | 24,279 |
| At 31 December 2022 | 363,419 | 185,640 | - | 549,059 |
| Charge | 12,059 | 11,097 | - | 23,156 |
| At 31 December 2023 | 375,478 | 196,737 | - | 572,215 |
| Net book value: | ||||
| At 1 January 2022 | 19,949 | 32,359 | 463,300 | 515,608 |
| At 31 December 2022 | 11,083 | 22,679 | 463,300 | 497,062 |
| At 31 December 2023 | 94,817 | 20,030 | 463,300 | 578,147 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Due to shareholders | - | 5,141 |
| Due to Meliá Hotels International | 10,878 | 10,878 |
| Due to Miramar | 1,334,298 | 3,112,511 |
| Accrued professional fees | 501,122 | 261,285 |
| Management fees payable (see note 17) | 3,129,937 | 3,193,984 |
| Other accrued expenses | 27,753 | 259,220 |
Deferred revenue | - | 335,713 |
| Other accounts payable | 51,123 | 7,010 |
| Accrued interest | 545,890 | - |
TosCuba deposit | 277,471 | - |
5,878,472 | 7,185,742 | |
| Current portion | 4,618,646 | 7,185,742 |
| Non-current portion | 1,259,826 | - |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Short-term finance facility (i) | 6,072,548 | 3,946,551 |
6,072,548 | 3,946,551 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Up to 30 days | 2,515,020 | 6,984,157 |
Between 31 and 90 days | 238,331 | 90,293 |
Between 91 and 180 days | 941,933 | 90,292 |
Between 181 and 365 days | 923,362 | 21,000 |
Over 365 days | 1,259,826 | - |
5,878,472 | 7,185,742 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Conv ertible bonds issued (i) | 29,312,500 | 29,312,500 |
Foreign exchange mov ements | (1,687,500) | (2,647,500) |
27,625,000 | 26,665,000 | |
| Current portion | - | - |
| Non-current portion | 27,625,000 | 26,665,000 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Greater than 365 days | 27,625,000 | 26,665,000 |
27,625,000 | 26,665,000 |
| Number of | Stated | |
| ordinary | capital | |
| Stated capital | shares | US$ |
| Stated capital at 31 December 2022 | 137,671,576 | 106,638,023 |
| Stated capital at 31 December 2023 | 137,671,576 | 106,638,023 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Total assets | 246,447,665 | 220,151,102 |
| Total liabilities | (39,576,020) | (38,630,626) |
| Less: non-controlling interests | (48,352,096) | (39,441,971) |
| NAV | 158,519,549 | 142,078,505 |
| Number of ordinary shares issued | 137,671,576 | 137,671,576 |
| NAV per share | 1.15 | 1.03 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Non-controlling interest in HOMASI | 48,352,096 | 37,763,447 |
| Non-controlling interest in Mosaico Hoteles | - | 1,678,524 |
| Total non-controlling interests | 48,352,096 | 39,441,971 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Initial balance | 39,441,971 | 36,592,765 |
| Interest of non-controlling interest in net income | 1,229,442 | 2,998,218 |
| Net other comprehensive income / (loss) | ||
| to be reclassified to profit or loss in subsequent periods | 1,555,224 | (2,132,871) |
Interest acquired by non-controlling interest | - | 1,983,859 |
| Contribution from non-controlling interest | 7,700,000 | - |
Cash distribution to non-controlling interest | (1,574,541) | - |
| Final balance | 48,352,096 | 39,441,971 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Initial balance | 37,763,447 | 33,923,378 |
| Interest of non-controlling interest in net income | 1,229,442 | 5,977,445 |
| Net other comprehensive income / (loss) | ||
| to be reclassified to profit or loss in subsequent periods | 1,555,224 | (2,137,376) |
| Merged with Mosaico Hoteles | 1,678,524 | - |
| Contribution from non-controlling interest | 7,700,000 | - |
| Cash distribution to non-controlling interest | (1,574,541) | - |
| Final balance | 48,352,096 | 37,763,447 |
HOMASI | Mosaico Hoteles | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$ | US$ | US$ | US$ | |
| 000's | 000's | 000's | 000's | |
| Current assets | 16,683 | 16,704 | - | 69 |
| Non-current assets | 129,660 | 98,637 | - | 5,350 |
| Current liabilities | (8,194) | (7,446) | - | (557) |
| Equity | (138,149) | (107,895) | - | (4,862) |
| Income | 10,830 | 17,909 | - | - |
| Expenses | (6,383) | (827) | - | (8,551) |
| Depreciation | (4) | (3) | - | - |
| Taxation | - | - | - | - |
| Net income / (loss) for the year | 4,443 | 17,079 | - | (8,551) |
| Other comprehensive income / (loss) | 3,513 | (6,107) | - | 13 |
| Total comprehensive income / (loss) | 7,956 | 10,972 | - | (8,538) |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Initial balance | 1,678,524 | 2,669,387 |
| Interest of non-controlling interest in net loss | - | (2,979,227) |
| Net other comprehensive income | ||
| to be reclassified to profit or loss in subsequent periods | - | 4,505 |
| Merged with HOMASI | (1,678,524) | - |
| Interest acquired by non-controlling interest | - | 1,983,859 |
| Final balance | - | 1,678,524 |
| 31 Dec 2023 | ||||
| US$ | ||||
| Commercial | ||||
| property | Tourism / Leisure | Other | Total | |
| Total assets | 53,426,966 | 147,525,114 | 45,495,585 | 246,447,665 |
| Total liabilities | (222,917) | (8,297,556) | (31,055,547) | (39,576,020) |
| Total net assets | 53,204,049 | 139,227,558 | 14,440,038 | 206,871,645 |
Dividend income | - | 8,532,677 | - | 8,532,677 |
Interest income | - | 1,592,519 | 2,924,212 | 4,516,731 |
| Other income | - | 9,903 | 586,598 | 596,501 |
| Change in fair value of equity investments | (2,400,533) | (5,128,420) | - | (7,528,953) |
Share of income of associate | - | - | 92,752 | 92,752 |
| Reversal of/(expense) for expected credit loss | 17,022,028 | - | (312,623) | 16,709,405 |
| Interest expense | - | - | (2,952,587) | (2,952,587) |
| Allocated expenses | (1,011,893) | (1,795,082) | (1,382,010) | (4,188,985) |
| Foreign exchange loss | - | |||
| - | (64,522) | (64,522) | ||
| Net profit / (loss) | 13,609,602 | 3,211,597 | (1,108,180) | 15,713,019 |
| Other comprehensive profit | - | 3,512,691 | - | 3,512,691 |
| Total comprehensive profit / (loss) | 13,609,602 | 6,724,288 | (1,108,180) | 19,225,710 |
| Other segment information: | ||||
| Property, plant and equipment additions | 98,233 | 6,008 | - | 104,241 |
| Depreciation | 17,947 | 5,209 | - | 23,156 |
| 31 Dec 2022 | ||||
| US$ | ||||
| Commercial | ||||
| property | Tourism / Leisure | Other | Total | |
| Total assets | 53,985,920 | 122,549,914 | 43,615,268 | 220,151,102 |
| Total liabilities | (127,485) | (7,547,510) | (30,955,631) | (38,630,626) |
| Total net assets | 53,858,435 | 115,002,404 | 12,659,637 | 181,520,476 |
| Dividend income | 8,169,610 | 7,694,884 | - | 15,864,494 |
Interest income | - | 689,139 | 2,263,320 | 2,952,459 |
| Realised loss | - | (49,130) | - | (49,130) |
Other income | - | 8,970 | - | 8,970 |
| Change in fair value of equity investments | (17,268,004) | 1,169,340 | - | (16,098,664) |
| Share of loss of associate | - | - | (189,668) | (189,668) |
| Interest expense | - | - | (2,628,228) | (2,628,228) |
| Allocated expenses | (7,637,690) | (1,499,316) | (2,277,359) | (11,414,365) |
| Foreign exchange gain | - | |||
| - | 269,311 | 269,311 | ||
| Net loss | (16,736,084) | 8,013,887 | (2,562,624) | (11,284,821) |
| Other comprehensive loss | - | (6,093,916) | - | (6,093,916) |
| Total comprehensive profit / (loss) | (16,736,084) | 1,919,971 | (2,562,624) | (17,378,737) |
| Other segment information: | ||||
| Property, plant and equipment additions | - | 5,733 | - | 5,733 |
| Depreciation | 16,636 | 7,643 | - | 24,279 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Weighted average of ordinary shares in issue | 137,671,576 | 137,671,576 |
Net profit / (loss) for the year attributable to the shareholders | 14,157,795 | (14,283,039) |
Basic profit / (loss) per share | 0.10 | (0.10) |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Management fees earned by AFML | 793,391 | 2,758,501 |
| Amortisation of deferred liability | (250,000) | (1,000,000) |
| Management fee expense | 543,391 | 1,758,501 |
| Effect of the variation | Income (loss) | Equity | Income (loss) | Equity |
| in the foreign exchange rate | 31 Dec 2023 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2022 |
| % | US$ | US$ | US$ | US$ |
| +15 | 4,099,793 | (3,204,170) | 3,249,077 | (1,448,050) |
| +20 | 5,466,391 | (4,272,227) | 4,332,103 | (1,930,734) |
| -15 | (4,099,793) | 3,204,170 | (3,249,077) | 1,448,050 |
| -20 | (5,466,391) | 4,272,227 | (4,332,103) | 1,930,734 |
| Non-interest | ||||
| Total | Fixed rate | Floating rate | bearing | |
| US$ | US$ | US$ | US$ | |
| 31 December 2023 | ||||
| Equity investments (US$) | 164,736,693 | - | - | 164,736,693 |
| Loans and lending facilities (€) | 11,787,706 | 312,623 | - | 11,475,083 |
| Loans and lending facilities (US$) | 52,339,967 | 52,339,967 | - | - |
Accounts receivable and accrued income (US$) | 1,275,608 | - | - | 1,275,608 |
Accounts receivable and accrued income (€) | 9,024,523 | - | - | 9,024,523 |
Cash at bank (€) | 5,977,273 | - | - | 5,977,273 |
| Cash at bank (US$) | 492,272 | - | - | 492,272 |
Cash at bank (GBP) | 9,728 | - | - | 9,728 |
| Cash on hand (GBP) | 299 | - | - | 299 |
| Cash on hand (€) | 13,924 | - | - | 13,924 |
| Cash on hand (US$) | 1,836 | - | - | 1,836 |
| Cash on hand (CUP) | 3,500 | - | - | 3,500 |
| Short-term borrowings (€) | (6,072,548) | (6,072,548) | - | - |
| Convertible bonds (€) | (27,625,000) | (27,625,000) | - | - |
| Non-interest | ||||
| Total | Fixed rate | Floating rate | bearing | |
| US$ | US$ | US$ | US$ | |
| 31 December 2022 | ||||
| Equity investments (US$) | 154,221,877 | - | - | 154,221,877 |
| Loans and lending facilities (€) | 1,986,722 | 1,915,286 | - | 71,436 |
| Loans and lending facilities (US$) | 51,253,354 | 45,922,349 | - | 5,331,005 |
Accounts receivable and accrued income (US$) | 1,454,413 | - | - | 1,454,413 |
Accounts receivable and accrued income (€) | 2,169,920 | - | - | 2,169,920 |
Cash at bank (€) | 7,376,221 | - | - | 7,376,221 |
| Cash at bank (US$) | 1,067,816 | - | - | 1,067,816 |
| Cash on hand (GBP) | 241 | - | - | 241 |
| Cash on hand (€) | 5,117 | - | - | 5,117 |
| Cash on hand (US$) | 6,046 | - | - | 6,046 |
| Cash on hand (CUP) | 4,249 | - | - | 4,249 |
| Short-term borrowings (€) | (3,946,551) | (3,946,551) | - | - |
| Convertible bonds (€) | (26,665,000) | (26,665,000) | - | - |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Loans and lending facilities | 64,127,673 | 53,240,076 |
| Future loan commitments (TosCuba Construction Facility) (i) | - | 8,062,090 |
| Accounts receivable and accrued income (ii)* | 12,323,144 | 22,669,374 |
Cash and cash equivalents | 6,498,762 | 8,454,247 |
| Total maximum exposure to credit risk | 82,949,579 | 92,425,787 |
| 31 Dec 2023 | 31 Dec 2022 | ||
| Credit Rating | US$ | US$ | |
| Cash at bank | |||
| Cuba | Caa2 | 490,527 | 1,065,823 |
| United Kingdom | n/a | 122,397 | - |
| Spain | Baa1 | 356,016 | 1,956,248 |
| Spain | A2 | - | 200,164 |
| Spain | Baa2 | 5,065,869 | 5,092,602 |
| Spain | A3 | 444,464 | 123,756 |
6,479,273 | 8,438,593 | ||
| Cash in hand | |||
| Cuba | 19,489 | 15,654 | |
19,489 | 15,654 | ||
| Total cash and cash equivalents | 6,498,762 | 8,454,247 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Between 1 and 30 days | - | - |
Between 31 and 90 days | 698,299 | 666,625 |
Between 91 and 180 days | 698,299 | 674,032 |
| Between 181 and 1 year | 1,411,944 | 1,362,878 |
| Between 1-2 years | 2,800,868 | 2,710,942 |
| Between 2-3 years | 28,315,625 | 2,703,535 |
Between 3-4 years | - | 27,331,625 |
33,925,035 | 35,449,637 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
| Between 1 and 30 days | - | 1,028,162 |
| Between 31 and 90 days | - | 3,386,295 |
| Between 91 and 180 days | - | 3,471,707 |
| Between 181 and 1 year | - | 175,926 |
| - | 8,062,090 |
| 31 Dec 2023 | ||||
| US$ | ||||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit or loss | ||||
Equity inv estments | - | - | 164,736,693 | 164,736,693 |
- | - | 164,736,693 | 164,736,693 |
| 31 Dec 2022 | ||||
| US$ | ||||
Level 1 | Level 2 | Level 3 | Total | |
Financial assets at fair value through profit or loss | ||||
Equity inv estments | - | - | 154,221,877 | 154,221,877 |
- | - | 154,221,877 | 154,221,877 |
| 31 Dec 2023 | 31 Dec 2022 | |
| Unlisted private equity investments | US$ | US$ |
Initial balance | 154,221,877 | 175,828,034 |
| Capital investment | 14,300,000 | - |
| Total gains recognised in income or loss | (7,528,953) | (16,098,664) |
| Foreign currency translation reserve | 3,743,769 | (5,507,493) |
| Final balance | 164,736,693 | 154,221,877 |
Total losses for the year included in income or loss relating to assets and liabilities held at the end of the reporting year | (7,528,953) | (16,098,664) |
| (7,528,953) | (16,098,664) |
| 31 Dec 2023 | |||||
| US$ | |||||
| Cash and | |||||
| Fair value | Financial assets | Financial | |||
| through | at amortised | liabilities at | Total carrying | ||
| Note | profit or loss | cost | amortised cost | amount | |
| Cash and cash equivalents | 4 | - | 6,498,762 | - | 6,498,762 |
Accounts receivable and accrued income | 5 | - | 10,300,131 | - | 10,300,131 |
| Loans and lending facilities | 6 | - | 64,127,673 | - | 64,127,673 |
| Equity investments | 7 | 164,736,693 | - | - | 164,736,693 |
| 164,736,693 | 80,926,566 | - | 245,663,259 | ||
| Accounts payable and accrued expenses | 10 | - | - | 5,878,472 | 5,878,472 |
| Short-term borrowings | 11 | - | - | 6,072,548 | 6,072,548 |
| Convertible bonds | 12 | - | - | 27,625,000 | 27,625,00 |
- | - | 39,576,020 | 39,576,020 |
| 31 Dec 2023 | 31 Dec 2022 | |
| US$ | US$ | |
Audit fee expense | 314,054 | 266,768 |
| 31 Dec 2022 | |||||
| US$ | |||||
| Cash and | |||||
| Fair value | Financial assets | Financial | |||
| through | at amortised | liabilities at | Total carrying | ||
| Note | profit or loss | cost | amortised cost | amount | |
| Cash and cash equivalents | 4 | - | 8,454,247 | - | 8,454,247 |
Accounts receivable and accrued income | 5 | - | 3,624,333 | - | 3,624,333 |
| Loans and lending facilities | 6 | - | 53,240,076 | - | 53,240,076 |
| Equity investments | 7 | 154,221,877 | - | - | 154,221,877 |
154,221,877 | 65,318,656 | - | 219,540,533 | ||
| Accounts payable and accrued expenses | 10 | - | - | 7,185,742 | 7,185,742 |
| Short-term borrowings | 11 | - | - | 3,946,551 | 3,946,551 |
| Convertible bonds | 12 | - | - | 26,665,000 | 26,665,000 |
| Deferred liabilities | 17 | - | - | 833,333 | 833,333 |
- | - | 38,630,626 | 38,630,626 |