Note | 2024 | 2023 | |
Sales revenue | 4 | ||
Other income | 4 | ||
Operating income | |||
Change in the value of inventories of work in progress and finished products | 5 | ( | |
Costs of raw materials, materials, energy and raw materials | 6 | ( | ( |
Cost of goods sold | ( | ( | |
Other external costs | 7 | ( | ( |
Personnel costs | 8 | ( | ( |
Depreciation | 16,17,18 | ( | ( |
Other costs | 9 | ( | ( |
Value adjustments | 10 | ( | ( |
Reserve | 11 | ( | ( |
Other operating expenses | 12 | ( | ( |
Operating expenses | ( | ( | |
Operating profit | |||
Financial income | 13 | ||
Financial expenditures | 13 | ( | ( |
Net financial result | |||
Share of profits of the associate | 19 | ||
Profit before tax | |||
Corporate Income Tax | 14 | ( | ( |
Net profit | |||
Attributed: | |||
To the Company's shareholders | |||
Owners of non-controlling shares | |||
Earnings per share for profit attributable to the Company's shareholders during the year | |||
(in euros) | |||
-Basic | 15 | ||
-Diluted | 15 |
Note | 2024 | 2023 | |
Net profit | |||
Other comprehensive gains: | |||
Items that will not be reclassified in profit or loss | |||
Fair valuation of stocks | |||
Total Other Comprehensive Profit for the Year, Net Tax | |||
Total comprehensive profit for the year | |||
Attributed: | |||
To the Company's shareholders | |||
Owners of non-controlling shares |
Note | 31/12/2024 | 31/12/2023 | |
Assets | |||
Fixed assets | |||
Intangible assets | |||
Tangible assets | 16 | ||
Property with the right of use | 17 | ||
Real Estate Investments | 18 | ||
Investments in associates | 19 | ||
Financial assets | 20 | ||
Receivables | 23 | ||
Deferred tax assets | 21 | ||
Current assets | |||
Inventories | 22 | ||
Non-current assets held for sale | 22 | ||
Trades and other receivables | 23 | ||
Financial assets | 24 | ||
Cash and cash equivalents, | 25 | ||
TOTAL ASSETS |
Note | 31/12/2024 | 31/12/2023 | |
Capital and reserves, | |||
Share capital | 26 | ||
Reserves | 26 | ||
Fair value reserves | 26 | ||
Retention | 26 | ||
To owners of non-controlling shares | 26 | ( | ( |
Commitments | |||
Long-term liabilities | |||
Reserve | 27 | ||
Rental obligations | 28 | ||
Loan liabilities | 28 | ||
Deferred tax liability | 29 | ||
Short-term liabilities | |||
Provisions | 27 | ||
Lease liabilities | 28 | ||
Borrowings | 28 | ||
Trade payable | 30 | ||
Employee benefit obligations | 30 | ||
Income tax payable | 30 | ||
Taxes, contributions, and other duties payable | 30 | ||
Liabilities for advances | 30 | ||
Liabilities from equity share in profit | 30 | ||
TOTAL LIABILITIES AND CAPITAL |
Note | 2024 | 2023 | |
CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit before tax | |||
Adjustments: | |||
Amortization | 16 | ||
Impairment losses and (gains)/losses on disposal of assets | ( | ||
assets | |||
Value reconciliation of accounts receivable and inventory | 10 | ||
Share in the profit of the associated company | 19 | ( | ( |
Income from interest and dividends | 13 | ( | ( |
Interest expenses | 13 | ||
Provisions | 11,27 | ||
Increase in cash flows before changes in working capital | |||
Changes in working capital | |||
(Decrease) in liabilities | ( | ( | |
Increase in receivables | |||
Decrease in inventory | 22 | ||
Cash generated from operations | |||
Cash paid for interest | ( | ( | |
Paid income tax | ( | ( | |
NET CASH FLOWS FROM OPERATING ACTIVITIES | |||
CASH FLOWS FROM INVESTMENT ACTIVITIES | |||
Cash proceeds from the sale of non - current assets | |||
Cash proceeds from interest | |||
Cash proceeds from dividends | |||
Cash proceeds from loans and deposits | |||
Other cash paid from investment activities | ( | ( | |
Other cash proceeds from investment activities | |||
Cash paid for squeezing out of minority shareholders | ( | ||
Cash paid for buying current asset | ( | ( | |
NET CASH FLOWS FROM INVESTING ACTIVITIES | ( | ( | |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Repaying the principal of loans and credits | 28 | ( | ( |
Repayment of leases liabilities principal amount | 28 | ( | ( |
Dividend paid | 26 | ( | - |
NET CASH FLOWS FROM FINANCIAL ACTIVITIES | ( | ( | |
TOTAL NET CASH FLOW | |||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period | 25 |
Share | Legal | Other | Fair value | Retention | Altogether | Non-controlling | Altoget | |
capital | reserves | reserves | reserves | shares | her | |||
Balance on 1/1/2023 | ( | |||||||
Profit/(loss) of the financial year | ||||||||
Other Comprehensive income | ||||||||
Total Comprehensive income | - | |||||||
Dividend | ( | |||||||
Other changes in equity | - | ( | ( | ( | ( | |||
As of 31/12/2023 | ( | |||||||
Balance on 1.1.2024. | ( | |||||||
Transfer to retained earnings | ( | |||||||
Profit/(loss) of the financial year | ||||||||
Other Comprehensive income | ||||||||
Total Comprehensive income | ( | |||||||
Dividend | ( | ( | ( | |||||
Other changes in equity | ||||||||
As of 31/12/2024 | ( |
Direct | Direct | |||||
ownership/ | ownership/ | |||||
Name | Headquarters | Principal | Accounting | Voting | Voting | |
activity | method | |||||
rights | rights | |||||
31/12/2024 | 31/12/2023 | |||||
Trgovina Krk d.d. | Malinska, | Retail trade | Directly | 100% | 100% | |
Croatia | ||||||
Trgocentar d.d. | Virovitica, | Rental | Indirectly | 49.55% / | 49.55% / | |
Croatia | properties | 52.03 % | 52.03 % | |||
Narodni | trgovački | Soblinec, | Wholesale | |||
lanac d.o.o. | Croatia | and retail | Indirectly | 25% | 25% | |
trade | ||||||
Radnik Opatija d.d. | Lovran, Croatia | Bakery | Directly | 100% | 100% |
Construction facilities | 10 – 40 years | 2.5 % - 10% |
Plant and equipment | 2 – 10 years | 10% - 50% |
Tools, Operating Inventory & Transport Assets | 4 – 5 years | 20% - 25% |
2024 | 2023 | |
Revenues from the sale of goods | 174,589 | 168,109 |
Revenue from the sale of products | 25,384 | 24,384 |
Rental income | 328 | 377 |
Income from other services | 98 | 176 |
Other sales revenues | 51 | 102 |
Total sales revenue | 200,450 | 193,148 |
2024 | 2023 | |
Sales Revenue - Retail | 169,917 | 162,271 |
Sales revenues - wholesale | 30,533 | 30,877 |
Total sales revenue | 200,450 | 193,148 |
2024 | 2023 | |
Revenue from sales in the domestic market | 199,207 | 191,284 |
Revenue from sales on the foreign market | 1,243 | 1,864 |
Total sales revenue | 200,450 | 193,148 |
2024 | 2023 | |
Up to one year | 542 | 538 |
Between one and two years | 442 | 494 |
Between two and three years | 345 | 313 |
Between three and four years | 276 | 230 |
Between four and five years | 186 | 147 |
Over five years | 90 | 130 |
Total gross | 1,881 | 1,852 |
2024 | 2023 | |
Income from operating lease | 328 | 377 |
Total gross | 328 | 377 |
2024 | 2023 | ||||||||
Fees for assortment, position and advertising of goods, etc. | 5,112 | 4,778 | |||||||
Revenue from surpluses | 511 | 329 | |||||||
Compensation for damages – insurance | 72 | 147 | |||||||
Income from the sale of assets and raw materials | 65 | 73 | |||||||
Revenue | from | the | cancellation | of | provisions | and | value | ||
adjustments | - | 107 | |||||||
Revenues from collected written off receivables, etc. | 19 | 37 | |||||||
State grants, donations, awards, subsidies, etc. | 15 | 182 | |||||||
Other income | 878 | 817 | |||||||
Total Other Operating Income | 6,673 | 6,470 |
Trade | Food | Eliminations | Consolidation | |
Operating revenues | 183,567 | 33,916 | (10,360) | 207,123 |
Operating profit before depreciation | ||||
and amortization by segment | 10,760 | 3,253 | (761) | 13,252 |
Amortization | 7,030 | 911 | (686) | 7,254 |
Financial revenue | 1,066 | |||
Financial expenses | (137) | |||
Share in the profit of the associated | ||||
company | 1,287 | |||
Profit before tax | 8,213 | |||
Profit tax | (1,407) | |||
Profit of the current year | 6,806 |
Trade | Food | Eliminations | Consolidation | |||
Operating revenues | 176,421 | 34,015 | (10,818) | 199,618 | ||
Operating | profit | before | ||||
depreciation by segment | 12,989 | 2,626 | (698) | 14,917 | ||
Amortization | 7,199 | 1,131 | (623) | (7,707) | ||
Financial revenue | 422 | |||||
Financial expenses | (166) | |||||
Share in the profit of the associated | ||||||
company | 1,336 | |||||
Profit before tax | 8,802 | |||||
Profit tax | (1,547) | |||||
Profit of the current year | 7,255 |
2024 | 2023 | |
Raw materials and production materials | 16,721 | 19,023 |
Energy | 5,654 | 5,886 |
Spare parts and small inventory | 774 | 192 |
Total cost of raw materials | 23,149 | 25,101 |
2024 | 2023 | |
Transport and telecommunication | 1,868 | 1,658 |
services | ||
Maintenance and service services | 1,708 | 1,516 |
Utilities | 1,157 | 652 |
Intellectual services and education | 867 | 1,142 |
Advertising | 739 | 582 |
Rental costs | 431 | 256 |
Student services | 401 | 141 |
Asset protection services | 338 | 362 |
Other services | 461 | 346 |
Total other external costs | 7,970 | 6,655 |
2024 | 2023 | |
Net salaries | 21,901 | 18,945 |
Contributions and taxes from salaries | 6,833 | 6,032 |
Contributions on salary | 4,611 | 3,912 |
Total staff costs | 33,345 | 28,889 |
2024 | 2023 | |
Reimbursement of employee expenses, gifts and assistance | 5,160 | 4,632 |
Banking services and payment transaction costs | 1,030 | 931 |
Contributions, membership fees and taxes that do not depend | ||
on the business result | 291 | 659 |
Insurance cost | 275 | 277 |
Supervisory fees | 132 | 97 |
Advertising costs | 79 | 67 |
Daily allowances and other costs of business trips | 47 | 39 |
Legal costs, fees and dunning costs | - | 16 |
Other miscellaneous costs | 586 | 338 |
Total other costs | 7,600 | 7,056 |
2024 | 2023 | |
Value adjustment of current assets | 154 | 191 |
Total value alignment | 154 | 191 |
2024 | 2023 | |
Provisions for jubilee awards | 114 | 89 |
Accruals for unused vacations | 5 | 12 |
Total provisions | 119 | 101 |
2024 | 2023 | |||||||||
Deficiencies, calo, decay, breakdown and breakage and | 1,152 | 1,007 | ||||||||
write-offs | ||||||||||
Intermediation | 416 | 373 | ||||||||
Costs | from | the | sale | of | assets, | raw | materials, | and | 5 | 6 |
materials, etc. | ||||||||||
Other business expenses | 99 | 120 | ||||||||
Total other business expenses | 1,672 | 1,506 |
2024 | 2023 | |
Exchange differences and other financial income | 940 | 296 |
Other income from interest | 2 | 2 |
Other financial income | 124 | 124 |
Total financial income | 1,066 | 422 |
2024 | 2023 | |
Discount release of IFRS 16 | 126 | 123 |
Interest-based expenses and similar expenses | 9 | 16 |
Exchange rate differences and other expenditure | 2 | 8 |
Unrealized losses (expenses) from fine, property | - | 19 |
Total financial expenditure | 137 | 166 |
Net financial income | 929 | 256 |
2024 | 2023 | |
Current tax | 1,393 | 1,558 |
Deferred tax | 14 | (11) |
Total cost of income tax | 1,407 | 1,547 |
2024 | 2023 | |
Profit / (loss) before tax | 8,213 | 8,802 |
Income tax at 18% (domestic rate) | 1,478 | 1,584 |
Expenditure not deductible for tax purposes | 221 | 264 |
Tax-free income | (292) | (301) |
Profit tax | 1,407 | 1,547 |
Effective tax rate | 17,1% | 17,6% |
2024 | 2023 | |
Net profit | 6,805,601 | 7,255,348 |
Average weighted number of shares | 10,290,000 | 10,290,000 |
Basic and diluted earnings per share | 0.66 | 0.71 |
2024, | 2023, | |
Depreciation of intangible assets | 43 | 65 |
Amortization of tangible assets | 5,514 | 5,729 |
Amortization of right-of-use assets | 1,697 | 1,733 |
Amortization investment in real estate | - | 180 |
Total depreciation | 7,254 | 7,707 |
Plant, equipment, | ||||||||
tools, operating | Other | |||||||
inventory, and | Assets in | tangible | ||||||
transport assets | the pipeline | assets | TOTAL | |||||
Purchase Value | ||||||||
On January 1, 2023, | 11,674 | 82,953 | 45,379 | 1,105 | 830 | 141,941 | ||
Additions | 69 | 9 | 437 | 3,625 | 2,041 | 6,181 | ||
Transfer | (79) | 5,582 | (2,824) | (2,344) | (335) | - | ||
Disposal | (2) | (5,170) | (441) | (26) | - | (5,639) | ||
On 2023 | December | 31, | 11,662 | 83,374 | 42,551 | 2,360 | 2,536 | 142,483 |
Plant, equipment, | ||||||||
tools, operating | Other | |||||||
inventory, and | Assets in | tangible | ||||||
transport assets | the pipeline | assets | TOTAL | |||||
Accumulated | ||||||||
depreciation | ||||||||
On January 1, 2023, | - | 66,277 | 41,040 | - | 830 | 108,147 | ||
Disposal | - | 180 | 180 | |||||
Transfer | - | (252) | (5,310) | - | - | (5,562) | ||
Depreciation charge | - | 2,919 | 2,810 | - | - | 5,729 | ||
On 2023 | December | 31, | - | 69,124 | 38,540 | - | 830 | 108,494 |
Net book value as of December 31, 2023 | 11,662 | 14,250 | 4,011 | 2,360 | 1,706 | 33,989 |
Plant, equipment, | ||||||
tools, operating | Other | |||||
inventory and | Assets in | tangible | ||||
transport assets | the pipeline | assets | TOTAL | |||
Purchase value | ||||||
On January 1, 2024 | 11,662 | 83,374 | 42,551 | 2,360 | 2,536 | 142,483 |
Additions | 27 | - | 264 | 5,090 | 267 | 5,648 |
Transfer | - | 2,951 | 1,948 | (4,117) | (1,180) | (398) |
Disposal | - | - | (649) | - | - | (649) |
On December 31, 2024 | 11,689 | 86,325 | 44,114 | 3,333 | 1,623 | 147,085 |
Plant, equipment, | ||||||
tools, operating | ||||||
inventory and | Assets in | Other tangible | ||||
transport assets | the pipeline | assets | TOTAL | |||
Accumulated | ||||||
depreciation | ||||||
On January 1, 2024 | - | 69,124 | 38,540 | - | 830 | 108,494 |
Transfer | - | - | - | - | - | - |
Disposal | - | - | (639) | - | - | (639) |
Depreciation charge | - | 2,918 | 2,598 | - | - | 5,515 |
On December 31, 2024 | - | 72,042 | 40,499 | - | 830 | 113,371 |
Net book value as of December 31, 2024 | 11,689 | 14,283 | 3,615 | 3,333 | 793 | 33,713 |
Tools, operating | |||
inventory, and transport | |||
assets | TOTAL | ||
Purchase Value | |||
On January 1, 2023 | 8,782 | 208 | 8,990 |
Additions | 1,121 | - | 1,121 |
Disposals | (223) | - | (223) |
On December 31, 2023, | 9,680 | 208 | 9,888 |
Tools, operating | |||
inventory, and transport | |||
assets | TOTAL | ||
Accumulated depreciation | |||
On January 1, 2023, | 3,727 | 134 | 3,861 |
Sales & Expense | - | - | - |
Depreciation of the current year | 1,688 | 45 | 1,733 |
On December 31, 2023, Net book value as of 31 | 5,415 | 179 | 5,594 |
December 2023 | 4,265 | 29 | 4,294 |
Tools, operating | |||
inventory and transport | |||
assets | TOTAL | ||
Purchase Value | |||
On 1 January 2024, | 9,680 | 208 | 9,888 |
Magnification | 3,696 | 63 | 3,759 |
Sales & Expense | (5,410) | (45) | (5,455) |
On December 31, 2024, | 7,966 | 226 | 8,192 |
Tools, operating | |||
inventory, and transport | |||
assets | TOTAL | ||
Accumulated depreciation | |||
On 1 January 2024, | 5,415 | 179 | 5,594 |
Sales & Expense | (3,127) | (45) | (3,172) |
Depreciation of the current year | 1,673 | 24 | 1,697 |
On December 31, 2024, Net book value as of 31 | 3,961 | 158 | 4,119 |
December 2024 | 4,005 | 68 | 4,073 |
Land | |
Purchase Value | |
On January 1, 2023, | 481 |
Additions | - |
Disposals | - |
On December 31, 2023, Accumulated depreciation | 481 |
On January 1, 2023, | - |
Transfer | - |
Sales & Expense | - |
Depreciation of the current year | - |
As of December 31, 2023, | - |
Net book value as of 31 December 2023 | 481 |
Land | |
Purchase Value | |
On 1 January 2024, | 481 |
Additions | - |
Disposals | - |
On December 31, 2024 | 481 |
Accumulated depreciation | |
On 1 January 2024 | - |
Transfer | - |
Disposals | - |
Depreciation charge | - |
On 31 December 2024 | - |
Net book value as of 31 December 2024 | 481 |
The | The | |
Group's | Group's | |
share of | share of | |
ownership | ownership | |
and voting | and voting | |
rights | rights | |
31/12/2024 | 31/12/2023 | |
Narodni trgovački lanac d.o.o. | 25% | 25% |
2024 | 2023 | |
Investment at the beginning of the period | 8,604 | 8,706 |
Voted dividend (compensated during the year) | (812) | (808) |
Share in the profit of the associated company | 1,287 | 1,336 |
Investment at the end of the period | 9,079 | 8,604 |
Narodni trgovački lanac | ||
d.o.o. | ||
31/12/2024 | 31/12/2023 | |
Unaudited | Unaudited | |
Current assets | 38,607 | 37,487 |
Non-current assets | 57,011 | 17,888 |
Short-term liabilities | (29,241) | (18,580) |
Long term liabilities | (37,638) | (9,947) |
The Group's share in the Company's capital | 7,185 | 6,712 |
Share of other owners in the capital of the Company | 21,554 | 20,163 |
Revenues | 238,195 | 178,339 |
Profit for year | 5,016 | 5,318 |
Other comprehensive income attributable to the owners of the Company | - | - |
Total comprehensive income | 5,016 | 5,318 |
Dividends during the year | 812 | 808 |
31/12/2024 | 31/12/2023 | |
Equity instruments | 1,709 | 1,560 |
Loans, deposits, etc, | 90 | 104 |
Total non-current financial assets | 1,799 | 1,664 |
Liabilities | |||||
based on | |||||
employee | Valuation of | Value | |||
benefits | financial | matching of | |||
(jubilee and | assets by FV | inventories | |||
severance | through | and | |||
pay) | RDiG | customers | Tax losses | TOTAL | |
On 1 January 2023 | 128 | 35 | 125 | 9 | 297 |
Posting in the profit and loss account | 2 | 4 | (6) | 11 | 11 |
On December 31, 2023, | 130 | 39 | 119 | 20 | 308 |
On 1 January 2024 | 130 | 39 | 119 | 20 | 308 |
Posting in the profit and loss account | (5) | - | 12 | 5 | 12 |
On December 31, 2024 | 125 | 39 | 131 | 25 | 320 |
31/12/2024 | 31,12, | 2023, | |
Merchandise | 20,878 | 22,175 | |
Raw materials and materials | 3,943 | 3,591 | |
Finished products | 763 | 616 | |
Non-current assets held for sale | 184 | - | |
Advances on stocks | 17 | - | |
Total Stock | 25,785 | 26,382 |
31/12/2024 | 31/12/2023 | |
Long-term receivables | - | 2 |
Short-term receivables | 8,995 | 9,709 |
Total receivables | 8,995 | 9,711 |
31/12/2024 | 31/12/2023 | ||||||
Receivables from customers | 8,083 | 8,968 | |||||
Claims from the state and other institutions | 490 | 285 | |||||
Receivables | from | employees | and | members | of | ||
undertakings | 122 | 115 | |||||
Other receivables | 300 | 343 | |||||
Total receivables | 8,995 | 9,711 |
31/12/2024 | 31/12/2023 | |
Receivables from customers in the country | 9,315 | 10,108 |
Receivables from customers abroad | 86 | 145 |
Correction of the value of receivables from customers | (1,318) | (1,285) |
Total receivables from customers | 8,083 | 8,968 |
31/12/2024 | 31/12/2023 | |
Not overdue | 5,946 | 6,251 |
Up to 30 days due | 967 | 1,542 |
Overdue from 31-90 days | 783 | 1,112 |
Overdue over 90 days | 1,705 | 1,348 |
9,401 | 10,253 |
2024 | 2023 | |
As of January 1, 2024 | (1,285) | (1,294) |
Impairment expense | (89) | (191) |
Write - off | 43 | 190 |
Doubtful receivables collected | 13 | 10 |
As of December 31, 2024 | (1,318) | (1,285) |
31/12/2024 | 31/12/2023 | |
Accrued Revenue Not Due for Collection | 232 | 36 |
Claims for advances | 18 | 20 |
Other receivables | 50 | 287 |
Total other receivables | 300 | 343 |
31/12/2024 | 31/12/2023 | |
Given loans, deposits | 42 | 500 |
Investments in securities | 38 | 38 |
Other financial assets | - | 87 |
Total short-term financial assets | 80 | 625 |
31/12/2024 | 31/12/2023 | |
Cash on hand and balances with banks | 2,856 | 2,196 |
Time deposits with maturity less than three months | 25,977 | 21,558 |
Total Cash and Cash Equivalents | 28,833 | 23,754 |
31/12/2024 | 31/12/2023 | |
Share capital | 13,657 | 13,657 |
Reserves from profit | 3,132 | 3,246 |
Fair value reserves | 2,990 | 2,869 |
Retained earnings | 71,615 | 65,766 |
To owners of non-controlling interests | (3,823) | (3,865) |
Total capital and reserves | 87,571 | 81,673 |
Description | 2024 | 2023 |
Fair value reserve from measurement of investments in | 621,595 | 500,481 |
shares of unrelated undertakings | ||
Fair value reserve from measurement of investments in an associate (NTL) | 2,368,744 | 2,368,744 |
Total Capital and Reserves | 2,990,339 | 2,869,225 |
31/12/2024 | 31/12/2023 | |
Legal reserves | 683 | 683 |
Other reserves | 2,449 | 2,563 |
Total Profit Reserves | 3,132 | 3,246 |
31/12/2024 | 31/12/2023 | |
Trgocentar d.d. | 47.97% | 47.97% |
2024 | 2023 | |
Trgocentar d.d. | 42 | 7 |
Total | 42 | 7 |
31/12/2024 | 31/12/2023 | |
Trgocentar d.d. | (3,823) | (3,865) |
Total | (3,823) | (3,865) |
31/12/2024 | 31/12/2023 | |
Long-term part | 787 | 861 |
Short-term part | 634 | 441 |
On December 31, 2024 | 1,421 | 1,302 |
IAS 19 | Reservations | ||
Reservations | Unused GO | Reserve | |
On January 1, 2023 | 1,101 | 302 | 1,403 |
Cost of increasing reservations | - | 23 | 23 |
Revenue from reversal of provisions | (109) | (15) | (124) |
As of December 31, 2023 | 992 | 310 | 1,302 |
Cost of increasing reservations | 36 | 157 | 193 |
Revenue from reversal of provisions | (67) | (7) | (74) |
On December 31, 2024 | 961 | 460 | 1,421 |
31/12/2024 | 31/12/2023 | |
Discount rate | 3.09% | 3.39% |
Turnover rate | 9.47% - 18.4% | 7.1% - 14% |
31/12/2024 | 31/12/2023 | |
Long-term part | - | - |
Short-term part | 4,177 | 4,187 |
4,177 | 4,187 |
31/12/2024 | 31/12/2023 | |
Long-term part | 2,699 | 2,974 |
Short-term part | 1,433 | 1,438 |
4,132 | 4,412 |
31/12/2024 | 31/12/2023 | |
1-2- years | 1,110 | 1,029 |
2-5 years | 1,522 | 1,686 |
>5 years | 67 | 259 |
2,699 | 2,974 |
Credits | Lease | ||
and loans | obligations | ||
On 1 January 2023 | 4,197 | 5,256 | |
Money Transactions | |||
Loan repayment | (10) | - | |
Rent repayment | - | (1,867) | |
Total Money Transactions | (10) | (1,867) | |
Non-monetary transactions | |||
Release of lease discount | - | 123 | |
New lease agreements | - | 1,121 | |
Terminations/modifications | of | ||
lease agreements | - | (221) | |
Total non-cash transactions | - | 1,023 | |
On December 31, 2024 | 4,187 | 4,412 |
Credits | Lease | ||
and loans | obligations | ||
On 1 January 2024, Money Transactions | 4,187 | 4,412 | |
Loan repayment | (10) | - | |
Rent repayment | - | (2,298) | |
Total Money Transactions | (10) | (2,298) | |
Non-monetary transactions | |||
Release of lease discount | - | 122 | |
New lease agreements | - | 4,371 | |
Terminations/modifications | of | ||
lease agreements | - | (2,475) | |
Total non-cash transactions | - | 2,018 | |
On December 31, 2024, | 4,177 | 4,132 |
Deferred tax liability | |
On January 1, 2023 | 605 |
Increases due to the revaluation of financial assets by FV through OCI | 25 |
As of December 31, 2023 | 630 |
On 1 January 2024 | 630 |
Increases due to the revaluation of financial assets by FV through OCI | 26 |
On 31 December 2024 | 656 |
31/12/2024 | 31/12/2023 | |
Accounts payable | 10,164 | 12,391 |
Obligations for taxes, contributions, and similar charges | 2,409 | 2,949 |
Obligations to employees | 2,078 | 1,838 |
Advance liabilities | 64 | 43 |
Liabilities based on the share of the result | 29 | 32 |
Other short-term liabilities | 530 | 388 |
Total accounts payable and other payables | 15,274 | 17,641 |
31/12/2024 | 31/12/2023 | |
Accounts payable to suppliers in the country | 9,554 | 11,906 |
Accounts payable to suppliers abroad | 397 | 197 |
Liability for uninvoiced goods | 213 | 288 |
Total liabilities to suppliers | 10,164 | 12,391 |
31/12/2024 | 31/12/2023 | |
Liabilities for net salaries to employees | 1,816 | 1,621 |
Other obligations to employees | 262 | 217 |
Total liabilities to employees | 2,078 | 1,838 |
31/12/2024 | 31/12/2023 | |
VAT liability | 1,102 | 1,406 |
Corporate income tax liability | 350 | 782 |
Liabilities for other taxes and contributions | 957 | 761 |
Total liabilities for taxes, contributions and similar charges | 2,409 | 2,949 |
Narodni trgovački | |
lanac d.o.o. | |
Receivable as of 31/12/2024 | 345 |
Obligation as at 31/12/2024 | 1,580 |
Sales in 2024 | 2,138 |
Procurement in 2024 | 12,385 |
Other income | 5 |
Dividend income | 808 |
31/12/2024 | 31/12/2023 | |||||
Long-term financial assets | 90 | 104 | ||||
Long-term receivables | - | 2 | ||||
Receivables | 8,995 | 9,709 | ||||
Current financial assets | 42 | 587 | ||||
Money and cash equivalents, | 28,833 | 23,754 | ||||
Financial assets at amortised cost | 37,960 | 34,156 | ||||
Investments in securities | 38 | 38 | ||||
Financial assets at fair value through profit or loss | 38 | 38 | ||||
Equity instruments | 1,709 | 1,560 | ||||
Financial | Assets | at | Fair Value through | Other | ||
Comprehensive Income - Equity Instruments | 1,709 | 1,560 | ||||
Total financial assets | 39,707 | 35,754 |
31/12/2024 | 31/12/2023 | |
Lease liabilities | 4,132 | 4,412 |
Loan liabilities | 4,177 | 4,187 |
Liabilities towards suppliers | 10,164 | 12,391 |
Liabilities towards employees | 2,078 | 1,838 |
Liabilities for taxes, contributions and similar | ||
benefits | 2,409 | 2,949 |
Liabilities for advances | 64 | 43 |
Liabilities based on the share in the result | 29 | 32 |
Other short-term liabilities | 530 | 388 |
Financial liabilities at amortized cost | 23,583 | 26,240 |
Total financial Liabilities | 23,583 | 26,240 |
31/12/2024 | 31/12/2023 | |
Loans and lease liabilities | (8,309) | (8,599) |
Cash and cash equivalents and deposits | 28,875 | 24,254 |
Net debt | (20,566) | (15,655) |
Capital | 87,570 | 81,673 |
Net debt equity ratio | 23.5% | 19.2% |
31/12/2024 | 31/12/2023 | |
Receivables from customers | 8,083 | 8,968 |
Loans and deposits made - short-term | 42 | 500 |
Money and cash equivalents, | 28,833 | 23,754 |
Total financial assets | 36,958 | 33,222 |
31/12/2024 | 31/12/2023 | |
Receivables from customers in the country | 9,315 | 10,108 |
Receivables from customers abroad | 86 | 145 |
Total receivables from customers (gross) | 9,401 | 10,253 |
31/12/2024 | 31/12/2023 | |
Receivables from customers in the country | 9,315 | 10,108 |
Receivables from customers abroad | 86 | 145 |
Correction of the value of receivables from customers | (1,318) | (1,285) |
Total receivables from customers | 8,083 | 8,968 |
Gross amount | Reduction | Gross amount | Reduction | |
31/12/2024 | 31/12/2024 | 31/12/2024 | 31/12/2024 | |
Not overdue | 5,946 | (6) | 6,251 | (96) |
Up to 30 days due | 967 | (2) | 1,542 | (66) |
Overdue from 31-90 days | 783 | (4) | 1,112 | (81) |
Overdue over 90 days | 1,705 | (1,306) | 1,348 | (1,042) |
9,401 | (1,318) | 10,253 | (1,285) |
31/12/2024 | |||||||
Not | 0-30 | 31-60 | 61-90 | 91-120 | >121 | TOTAL | |
Trade receivables | overdue | ||||||
Expected Credit Loss | 0.25% - | 0.4% - | 2.0% - | 4.9% - | 8.8% - | 14.6% - | |
Rate | 3.2% | 8.4% | 14.1% | 19.0% | 28.1% | 47.8% | |
Estimated total gross Carrying amount of default | 6,854 | 1,328 | 428 | 421 | 298 | 433 | 9,762 |
Expected credit loss | 151 | 76 | 47 | 76 | 81 | 170 | 601 |
31/12/2023 | Not | 0-30 | 31-60 | 61-90 | 91-120 | >121 | TOTAL |
Trade receivables | overdue | ||||||
Expected Credit Loss | 0.3% - | 0.4% - | 1.8 % | 3.9 % - | 6.6 % - | 9.4 % - | - |
Rate | 1.8% | 4.6% | - 8% | 16.6% | 30.2 % | 44 % | |
Estimated total gross Carrying amount of default | 7,296 | 1,819 | 1,071 | 264 | 146 | 86 | 10,682 |
Expected credit loss | 96 | 66 | 79 | 40 | 33 | 20 | 334 |
2024 | 2023 | |
As of January 1, 2024 | (1,285) | (1,294) |
Value adjustment expense | (89) | (195) |
Write - off | 43 | 194 |
Doubtful receivables collected | 13 | 10 |
As of December 31, 2024 | (1,318) | (1,285) |
Up to 1 | ||||||||||
i.r. | year | 1-5 years | > 5 years | Total | ||||||
Trade receivables | 8,083 | - | - | 8,083 | ||||||
Receivables from employees and members | ||||||||||
of entrepreneurs | 122 | - | - | 122 | ||||||
Receivables | from | the | state | and | other | 490 | - | - | 490 | |
institutions | ||||||||||
Other receivables | 300 | - | - | 300 | ||||||
Loans and deposits | 0.01% | -2.86% | 80 | - | - | 80 | ||||
Cash and cash equivalents | 28,833 | - | - | 28,833 | ||||||
37,908 | - | - | 37,908 | |||||||
Total financial assets |
i.r. | Up to 1 year | 1-5 years | > 5 years | Total | |||||
Lease liabilities | 2.50% | 1,469 | 11,775 | 2,327 | 15,571 | ||||
Loan liabilities | 2.4%-2.68% | 4,177 | - | - | 4,177 | ||||
Trade payables | 10,164 | - | - | 10,164 | |||||
Liabilities | for | taxes, | contributions | and | |||||
similar benefits | 2,409 | - | - | 2,409 | |||||
Liabilities towards employees | 2,078 | - | - | 2,078 | |||||
Liabilities for advances | 64 | - | - | 64 | |||||
Liabilities based on the share in the result | 29 | - | - | 29 | |||||
Other short-term liabilities | 530 | - | - | 530 | |||||
Total financial Liabilities | 20,920 | 11,775 | 2,327 | 35,022 |
Up to 1 | ||||||||||
i.r. | year | 1-5 years | > 5 years | Total | ||||||
Trade receivables | 8,968 | - | - | 8,968 | ||||||
Receivables from employees and members | ||||||||||
of entrepreneurs | 115 | - | - | 115 | ||||||
Receivables | from | the | state | and | other | |||||
institutions | 285 | - | - | 285 | ||||||
Other receivables | 343 | - | - | 343 | ||||||
Loans and deposits | 625 | - | - | 625 | ||||||
Cash and cash equivalents | 0.01% | -2.86% | 23,754 | - | - | 23,754 | ||||
Total financial assets | 34,090 | 34,090 |
i.r. | Up to 1 year | 1-5 years | > 5 years | Total | |||||
Lease liabilities | 2.50% | 1,474 | 12,975 | 3,449 | 17,898 | ||||
Loan liabilities | 2.4%-2.68% | 4,187 | - | - | 4,187 | ||||
Trade payables | 12,391 | 12,391 | |||||||
Liabilities | for | taxes, | contributions | and | |||||
similar benefits | 2,949 | 2,949 | |||||||
Liabilities towards employees | 1,838 | - | - | 1,838 | |||||
Liabilities for advances | 43 | 43 | |||||||
Liabilities based on the share in the result | 32 | - | - | 32 | |||||
Other short-term liabilities | 388 | - | - | 388 | |||||
Total financial liabilities | 23,302 | 12,975 | 3,449 | 39,726 |
31/12/2024 | 31/12/2023 | |||||
Book value | Increase by | Book value | Increase by | |||
0.5% | 0.5% | |||||
Loan liabilities | (4,177) | (21) | (4,187) | (19) | ||
Lease obligations | (4,132) | (21) | (4,412) | (22) | ||
Loans | and | deposits | 25,977 | 130 | 22,058 | 110 |
given | ||||||
Net Amount | 17,668 | 88 | 13,459 | 69 |
December 31, 2024 | Level 1 | Level 2 | Level 3 | TOTAL |
Investing in securities | 102 | 1,597 | 38 | 1,737 |
TOTAL | 102 | 1,597 | 38 | 1,737 |
December 31, 2023 | Level 1 | Level 2 | Level 3 | TOTAL |
Investing in securities | 99 | 1,452 | 47 | 1,598 |
TOTAL | 99 | 1,452 | 47 | 1,598 |