| Company | Group | ||||
| Note | 2023 | 2024 | 2023 | 2024 | |
| EUR '000 | EUR '000 | EUR '000 | EUR '000 | ||
| Continuing operations | |||||
| Revenue from sales of goods and providing services on the market | 6 | ||||
| Other income and gains | 7 | ||||
| Total operating income | |||||
| Cost of goods sold | ( | ( | ( | ( | |
| Cost of raw materials and supplies | 8 | ( | ( | ( | ( |
| Cost of services | 9 | ( | ( | ( | ( |
| Staff costs | 10 | ( | ( | ( | ( |
| Depreciation and amortisation | 17,18,19,34 | ( | ( | ( | ( |
| (Impairment) / Reversal of impairment of non-current non-financial assets | 11 | ( | ( | ( | |
| Net gains / (losses) on value adjustments of financial assets | 12 | ( | ( | ( | |
| Other operating expenses | 13 | ( | ( | ( | ( |
| Total operating expenses | ( | ( | ( | ( | |
| Operating profit / (loss) | ( | ( | ( |
| Company | Group | ||||
| Note | 31 December 2023 | 31 December 2024 | 31 December 2023 | 31 December 2024 | |
| EUR '000 | EUR '000 | EUR '000 | EUR '000 | ||
| Assets | |||||
| Non-current assets | |||||
| Goodwill | 38 | ||||
| Property, plant and equipment | 17 | ||||
| Intangible assets | 18 | ||||
| Investment property | 19 | ||||
| Financial assets | 20 | ||||
| Investments in subsidiaries | 21 | ||||
| Right-of-use assets | 34 | ||||
| Deferred tax assets | 15 | ||||
| Total non-current assets | |||||
| Current assets | |||||
| Inventories | 22 | ||||
| Trade receivables | 23 | ||||
| Receivables from related parties | 23 | ||||
| Receivables from the government and other receivables | 24 | ||||
| Receivables for loans granted to related parties | 25 | ||||
| Cash and cash equivalents | 26 | ||||
| Total current assets | |||||
| Total assets |
| Note | 31 December 2023 | 31 December 2024 | 31 December 2023 | 31 December 2024 | |
| EUR '000 | EUR '000 | EUR '000 | EUR '000 | ||
| Capital and reserves | |||||
| Share capital | | ||||
| Capital reserves | | ||||
| Accumulated loss | ( | ( | ( | ( | |
| Total capital and reserves | 27 | ||||
| Non-current liabilities | |||||
| Provisions | 28 | ||||
| Liabilities to banks | 29 | ||||
| Other non-current liabilities | 30 | ||||
| Lease liabilities | 34 | ||||
| Deferred tax liabilities | 15 | ||||
| Total non-current liabilities | |||||
| Current liabilities | |||||
| Trade payables | 31 | ||||
| Liabilities for advances, deposits and guarantees | 32 | ||||
| Liabilities to banks | 29 | ||||
| Other current liabilities | 33 | ||||
| Lease liabilities | 34 | ||||
| Total current liabilities | |||||
| Total liabilities | |||||
| Total equity and liabilities |
| Company | Share capital | Capital reserves | Accumulated loss | Total |
| EUR '000 | ||||
| Balance at 1 January 2023 | | | ( | |
| Comprehensive income for the year | ||||
| Balance at 31 December 2023 | | | ( | |
| Comprehensive loss for the year | ( | ( | ||
| Balance at 31 December 2024 | ( |
| Group | Share capital | Capital reserves | Accumulated loss | Total |
| EUR '000 | ||||
| Balance at 1 January 2023 | | | ( | |
| Comprehensive loss for the year | ( | ( | ||
| Balance at 31 December 2023 | | | ( | |
| Comprehensive loss for the year | ( | ( | ||
| Balance at 31 December 2024 | ( |
| Company | Group | ||||
| Note | 2023 | 2024 | 2023 | 2024 | |
| EUR '000 | EUR '000 | EUR '000 | EUR '000 | ||
| Cash flow from operating activities | |||||
| Profit / (loss) before tax from: | |||||
| Continuing operations | 15 | ( | ( | ( | |
| Discontinued operations | |||||
| Profit / (loss) before tax including discontinued operations | ( | ( | ( | ||
| Depreciation and amortisation | 17,18,19,34 | ||||
| Net loss on sale and disposal of non-current assets | |||||
| Change in non-current provisions | |||||
| Interest received | 14 | ( | ( | ( | ( |
| Interest paid | 14 | ||||
| Net gains / (losses) on value adjustments of financial assets | 12 | ( | ( | ||
| Net gains on sale of subsidiary | 7 | ( | |||
| Net gains on termination of lease contract | 7 | ( | ( | ||
| (Reversal of impairment) / impairment of non-current non-financial assets | 11 | ( | |||
| Changes in trade and other receivables | ( | ( | |||
| Changes in inventories | ( | ( | |||
| (Decrease) / increase in trade payables and other liabilities | ( | ( | ( | ||
| Cash flows from operating activities | |||||
| Interest paid | 36 | ( | ( | ( | ( |
| A. Net cash from operating activities |
| Company | Group | ||||
| Note | 2023 | 2024 | 2023 | 2024 | |
| EUR '000 | EUR '000 | EUR '000 | EUR '000 | ||
| Cash flow from investing activities | |||||
| Acquisition of the cash of a subsidiary | 38 | ||||
| Payments for purchases of non-current tangible and intangible assets | ( | ( | ( | ( | |
| Cash receipts from the sale of subsidiary | 37 | ||||
| Interest received | |||||
| Loans granted | ( | ( | |||
| B. Net cash from investing activities | ( | ( | ( | ( | |
| Cash flow from financing activities | |||||
| Proceeds from borrowings | 36 | ||||
| Repayment of borrowings | 36 | ( | ( | ( | ( |
| Repayment of lease principal | 36 | ( | ( | ( | ( |
| C. Net cash from financing activities | ( | ( | |||
| Net increase in cash | |||||
| Cash and cash equivalents at beginning of period | 26 | ||||
| Cash and cash equivalents at end of period | 26 |
| Buildings - buildings made of concrete, metal, stone and brick | 20-59 years |
| Buildings - buildings made of wood and other materials | 20-59 years |
| Campsite infrastructure | 20 years |
| Infrastructure | 5-20 years |
| Infrastructure related to the duration of the concession | 3-4 years |
| Furniture and technological equipment | 2-20 years |
| Transportation vehicles | 7 years |
| Passenger cars | 10 years |
| Office equipment | 4-10 years |
| Equipment - mobile homes | 10 years |
| ICT equipment | 2-14 years |
| Other equipment | 2-20 years |
| Landscaping | 10 years |
| Tourism | 2025 - 2029 |
| EBITDA margin | 9% - 40% (higher profitability rates are assumed for campsites) |
| Revenue growth | 1% - 31% (depending on the type of accommodation and capital investment) |
| Discount rate (before tax) | 11% |
| Sustainable long-term growth rate | 2% |
| Tourism | 202 |
| Average board price (EUR) | 90 - 228 |
| Average occupancy rate | 19% - 56% |
| Estimated total cost (% of GOP) | 60% |
| Capitalisation factor | 7% |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Financial assets | ||
| Trade receivables | 428 | 477 |
| Receivables from related parties | 72 | 65 |
| Cash and cash equivalents | 1,023 | 1,897 |
| Loans receivable | 474 | 1,940 |
| Total | 1,997 | 4,379 |
| Financial liabilities | ||
| Liabilities to banks | 27,314 | 30,465 |
| Trade payables | 1,035 | 1,411 |
| Lease liabilities | 11,452 | 11,143 |
| Total | 39,801 | 43,019 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Financial assets | ||
| Non – current financial assets | 130 | 130 |
| Trade receivables | 457 | 494 |
| Cash and cash equivalents | 1,769 | 2,698 |
| Total | 2,356 | 3,322 |
| Financial liabilities | ||
| Liabilities to banks | 51,672 | 53,225 |
| Trade payables | 2,629 | 1,467 |
| Lease liabilities | 11,682 | 11,359 |
| Total | 65,983 | 66,051 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Interest rate change by +100 bp | ||
| (Increase in loss) / (Decrease in profit) | 111 | 97 |
| Interest rate change by -100 bp | ||
| Decrease in loss / increase in profit | (111) | (97) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Interest rate change by +100 bp | ||
| (Increase in loss) / (Decrease in profit) | 351 | 322 |
| Interest rate change by -100 bp | ||
| Decrease in loss / increase in profit | (351) | (322) |
| Company | Weighted average interest method | Up to 1 month | 1 to 3 months | 3 months to 1 year | 1 to 5 years | Over 5 years | Total |
| EUR ‘000 | |||||||
| 2023 | |||||||
| Interest-free | 964 | 71 | - | - | - | 1,035 | |
| Lease liabilities | 30 | 37 | 1,339 | 5,943 | 6,247 | 13,596 | |
| Fixed interest rate | 2.7% | 112 | 227 | 5,234 | 7,171 | 4,428 | 17,172 |
| Variable interest rate | 2.1% | - | 511 | 1,523 | 7,295 | 4,874 | 14,203 |
| Financial guarantee (nominal amount) | 1,500 | - | - | 22,500 | - | 24,000 | |
| Total | 2,606 | 846 | 8,096 | 42,909 | 15,549 | 70,006 |
| Company | Weighted average interest method | Up to 1 month | 1 to 3 months | 3 months to 1 year | 1 to 5 years | Over 5 years | Total |
| EUR ‘000 | |||||||
| 2024 | |||||||
| Interest-free | 1,338 | 72 | 1 | - | - | 1,411 | |
| Lease liabilities | 42 | 62 | 1,570 | 6,105 | 5,115 | 12,894 | |
| Fixed interest rate | 2.7% | 145 | 216 | 3,017 | 8,978 | 11,187 | 23,543 |
| Variable interest rate | 2.1% | - | 475 | 1,446 | 6,938 | 3,274 | 12,133 |
| Financial guarantee (nominal amount) | - | - | - | 22,500 | - | 22,500 | |
| Total | 1,525 | 825 | 6,034 | 44,521 | 19,576 | 72,481 |
| Group | Weighted average interest method | Up to 1 month | 1 to 3 months | 3 months to 1 year | 1 to 5 years | Over 5 years | Total |
| EUR ‘000 | |||||||
| 2023 | |||||||
| Interest-free | 2,558 | 71 | - | - | - | 2,629 | |
| Lease liabilities | 30 | 37 | 1,365 | 6,028 | 6,407 | 13,867 | |
| Fixed interest rate | 2.7% | 112 | 227 | 5,234 | 7,171 | 4,428 | 17,172 |
| Variable interest rate | 2.1% | - | 511 | 3,256 | 17,408 | 31,375 | 52,550 |
| Total | 2,700 | 846 | 9,855 | 30,607 | 42,210 | 86,218 | |
| 2024 | |||||||
| Interest-free | 1,394 | 72 | 1 | - | - | 1,467 | |
| Lease liabilities | 42 | 62 | 1,596 | 6,188 | 5,259 | 13,147 | |
| Fixed interest rate | 2.7% | 145 | 216 | 3,017 | 8,978 | 11,187 | 23,543 |
| Variable interest rate | 2.1% | - | 475 | 3,517 | 17,740 | 27,014 | 48,746 |
| Total | 1,581 | 825 | 8,131 | 32,906 | 43,460 | 86,903 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Accommodation | 17,017 | 17,113 |
| Food and beverages | 6,017 | 6,463 |
| Other hotel services | 498 | 646 |
| Trade goods | 68 | 70 |
| Total | 23,600 | 24,292 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Accommodation | 20,647 | 21,572 |
| Food and beverages | 7,291 | 7,815 |
| Other hotel services | 630 | 821 |
| Trade goods | 74 | 83 |
| Total | 28,642 | 30,291 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Sales – domestic customers | 4,228 | 4,686 |
| Sales – foreign customers | 16,733 | 16,321 |
| Other /i/ | 2,639 | 3,285 |
| Total | 23,600 | 24,292 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Sales – domestic customers | 4,829 | 5,559 |
| Sales – foreign customers | 20,548 | 20,654 |
| Other /i/ | 3,265 | 4,078 |
| Total | 28,642 | 30,291 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net gains on disposal of subsidiary /i/ | 7,510 | - |
| Net gains on termination of lease contract /ii/ | 2,156 | - |
| Rental income | 529 | 480 |
| Recharged costs of lessees | 180 | 168 |
| Insurance reimbursements | 81 | 87 |
| Income from marketing and other services | 122 | 135 |
| Direct aid | 101 | 79 |
| Reversal of provisions | 80 | - |
| Disposal of non-current assets | 2 | 36 |
| Collection of amounts due as per judgement and out-of-court settlement | - | 1 |
| Other recharged costs | 327 | 351 |
| Income from management | 272 | 202 |
| Other operating income | 361 | 298 |
| Total | 11,721 | 1,837 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net gains on termination of lease contract /ii/ | 2,156 | - |
| Rental income | 529 | 483 |
| Recharged costs of lessees | 180 | 168 |
| Insurance reimbursements | 91 | 91 |
| Income from marketing and other services | 128 | 147 |
| Direct aid | 101 | 82 |
| Reversal of provisions | 80 | - |
| Disposal of non-current assets | 2 | 2 |
| Collection of amounts due as per judgement and out-of-court settlement | - | 1 |
| Other recharged costs | 20 | 32 |
| Income from management | 272 | 202 |
| Other operating income | 223 | 162 |
| Total | 3,782 | 1,370 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Groceries consumed | 2,075 | 2,173 |
| Electricity | 1,635 | 1,750 |
| Consumables and cleaning supplies | 379 | 379 |
| Water consumed | 300 | 298 |
| Heating oil and gas | 173 | 197 |
| Write-off of small inventory | 86 | 104 |
| Alcoholic and soft drinks consumed | 190 | 242 |
| Fuel for passenger and freight vehicles | 50 | 56 |
| Office supplies | 11 | 12 |
| Packaging | 12 | 13 |
| Overheads – leased properties | 5 | 6 |
| Other costs | 23 | 33 |
| Total | 4,939 | 5,263 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Groceries consumed | 2,563 | 2,651 |
| Electricity | 1,885 | 2,026 |
| Consumables and cleaning supplies | 459 | 448 |
| Water consumed | 351 | 327 |
| Heating oil and gas | 176 | 200 |
| Write-off of small inventory | 108 | 156 |
| Alcoholic and soft drinks consumed | 238 | 306 |
| Fuel for passenger and freight vehicles | 54 | 58 |
| Office supplies | 13 | 14 |
| Packaging | 13 | 15 |
| Overheads – leased properties | 5 | 6 |
| Other costs | 24 | 34 |
| Total | 5,889 | 6,241 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Commissions and banking services | 1,778 | 1,473 |
| Contractor services /i/ | 1,083 | 987 |
| Investment and current maintenance | 500 | 826 |
| Utilities | 277 | 273 |
| Intellectual services | 765 | 359 |
| Student employment agency services | 164 | 119 |
| Telephone, Internet and mail | 252 | 278 |
| Gross temporary service contract cost | 157 | 201 |
| Advertising services | 185 | 367 |
| Rentals | 208 | 305 |
| Music and ZAMP fees | 34 | 48 |
| Transport services (road and maritime transport) | 16 | 22 |
| Other services | 204 | 186 |
| Total | 5,623 | 5,444 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Commissions and banking services | 2,189 | 1.934 |
| Contractor services /i/ | 1,170 | 988 |
| Investment and current maintenance | 568 | 903 |
| Utilities | 313 | 305 |
| Intellectual services | 784 | 379 |
| Student employment agency services | 267 | 196 |
| Telephone, Internet and mail | 257 | 281 |
| Gross temporary service contract cost | 175 | 215 |
| Advertising services | 186 | 375 |
| Rentals | 247 | 367 |
| Music and ZAMP fees | 38 | 53 |
| Transport services (road and maritime transport) | 21 | 23 |
| Other services | 217 | 195 |
| Total | 6,432 | 6,214 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net salaries | 4,270 | 5,366 |
| Contributions from salaries | 1,216 | 1,470 |
| Contributions on salaries | 1,000 | 1,250 |
| Performance bonus and holiday pay | 662 | 296 |
| Taxes and surtaxes | 524 | 657 |
| Transportation to and from work | 180 | 221 |
| Meal | 222 | 260 |
| Children’s gifts, Christmas bonus, non-taxable voucher | 141 | 153 |
| Accruals for unused vacation days | 58 | 50 |
| Termination benefits and jubilee awards | 27 | 61 |
| Unused hours off – redistribution | (40) | 28 |
| Non-current provisions for termination benefits and jubilee awards | 15 | (9) |
| Other | 57 | 64 |
| Total | 8,332 | 9,867 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net salaries | 4,814 | 6.188 |
| Contributions from salaries | 1,368 | 1.691 |
| Contributions on salaries | 1,126 | 1.438 |
| Performance bonus and holiday pay | 719 | 365 |
| Taxes and surtaxes | 589 | 751 |
| Transportation to and from work | 190 | 239 |
| Meal | 267 | 317 |
| Children’s gifts, Christmas bonus, non-taxable voucher | 155 | 171 |
| Accruals for unused vacation days | 67 | 54 |
| Termination benefits and jubilee awards | 27 | 61 |
| Unused hours off – redistribution | (27) | 22 |
| Non-current provisions for termination benefits and jubilee awards | 16 | (9) |
| Other | 64 | 73 |
| Total | 9,375 | 11.361 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Key personnel | 329 | 446 |
| of which benefits in kind | 3 | 32 |
| Supervisory Board | 93 | 137 |
| Total | 422 | 583 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Key personnel | 329 | 446 |
| of which benefits in kind | 3 | 32 |
| Supervisory Board | 95 | 137 |
| Total | 424 | 583 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Impairment of right-of-use assets (Note 34) | (3,205) | - |
| Impairment of property, plant and equipment (Note 17) | (46) | (140) |
| Total | (3,251) | (140) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Reversal of impairment of right-of-use assets (Note 34) | 322 | - |
| Impairment of property, plant and equipment (Note 17) | (46) | (140) |
| Total | 276 | (140) |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Impairment of trade receivables | (30) | (60) |
| Release of impairment of expected credit losses / (expected credit losses) – trade receivables | 77 | (66) |
| Expected credit losses – loans | (17) | (56) |
| Total | 30 | (182) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Write-off of trade receivables | (126) | - |
| Impairment of trade receivables | (30) | (60) |
| Release of impairment of expected credit losses / (expected credit losses) – trade receivables | 73 | (81) |
| Total | (83) | (141) |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Expenses from unrealised investments /i/ | 975 | - |
| Municipal charges and concessions | 330 | 309 |
| Employee accommodation | 260 | 204 |
| Fees paid to Hrvatske vode | 148 | 143 |
| Insurance premiums | 177 | 202 |
| Animation and entertainment | 36 | 44 |
| Reimbursement to students in practice and scholarships | 53 | 50 |
| Aid to employees | 10 | 22 |
| Taxes and contributions irrespective of business result | 74 | 57 |
| Subscriptions and memberships | 67 | 67 |
| Entertainment | 34 | 50 |
| Net book amount of disposed assets | 31 | 29 |
| Travel expenses, per diems, accommodation and field bonus | 20 | 24 |
| Professional training of employees | 23 | 36 |
| Disability benefits | 10 | 6 |
| Other operating expenses | 252 | 152 |
| Total | 2,500 | 1,395 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Expenses from unrealised investments /i/ | 975 | - |
| Municipal charges and concessions | 381 | 365 |
| Employee accommodation | 385 | 315 |
| Fees paid to Hrvatske vode | 148 | 143 |
| Insurance premiums | 218 | 246 |
| Animation and entertainment | 55 | 86 |
| Reimbursement to students in practice and scholarships | 54 | 54 |
| Aid to employees | 11 | 23 |
| Taxes and contributions irrespective of business result | 82 | 66 |
| Subscriptions and memberships | 74 | 75 |
| Entertainment | 42 | 52 |
| Net book amount of disposed assets | 34 | 31 |
| Travel expenses, per diems, accommodation and field bonus | 21 | 26 |
| Professional training of employees | 24 | 42 |
| Disability benefits | 10 | 7 |
| Other operating expenses | 573 | 130 |
| Total | 3,087 | 1,661 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Finance income | ||
| Interest income | 12 | 39 |
| 12 | 39 | |
| 2023 | 2024 | |
| EUR ‘000 | EUR ‘000 | |
| Finance costs | ||
| Interest expense | (1,054) | (1,244) |
| Interest expense on lease | (513) | (376) |
| (1,567) | (1,620) | |
| Net finance (costs) | (1,555) | (1,581) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Finance income | ||
| Interest income | 4 | 1 |
| 4 | 1 | |
| 2023 | 2024 | |
| EUR ‘000 | EUR ‘000 | |
| Finance costs | ||
| Interest expense | (2,453) | (2,954) |
| Interest expense on lease | (525) | (383) |
| (2,978) | (3,337) | |
| Net finance (costs) | (2,974) | (3,336) |
| Income tax | ||
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Current tax | - | - |
| Deferred tax | 686 | (30) |
| Income tax in statement of profit or loss | 686 | (30) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Current tax | - | - |
| Deferred tax | 530 | (193) |
| Income tax in statement of profit or loss | 530 | (193) |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Accounting profit / (loss) before tax | 3,415 | (2,709) |
| Income tax calculated at the rate of 18% | 615 | (488) |
| Effects of expenses not recognised for tax purposes /i/ | 774 | 81 |
| Effects of income not recognised for tax purposes /ii/ | (397) | (323) |
| Effects of unrecognised deferred tax assets | - | 730 |
| Effects of unrecognised deferred tax assets utilization | (306) | (30) |
| Income tax / (tax credit) | 686 | (30) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Accounting loss before tax | (4,233) | (6,007) |
| Income tax calculated at the rate of 18% | (762) | (1,081) |
| Effects of expenses not recognised for tax purposes /i/ | 960 | 86 |
| Effects of income not recognised for tax purposes /ii/ | (397) | (488) |
| Effects of unrecognised deferred tax assets | 1,320 | |
| Effects of deferred tax assets utilization | 729 | - |
| Effects of unrecognised deferred tax assets utilization | (30) | |
| Income tax | 530 | (193) |
| Year incurred | Amount | Year of expiry |
| Company Jadran | ||
| EUR ‘000 | ||
| 2021 | (3,187) | 2026 |
| 2024 | (4,054) | 2029 |
| Total | (7,241) |
| Company | Available tax losses | Amortisation | Lease liabilities / Right-of-use assets | Total |
| EUR ‘000 | ||||
| Balance at 1 January 2023 | 1,565 | 944 | 377 | 2,886 |
| Release of deferred tax assets | (992) | - | (4,608) | (5,600) |
| Less release of deferred tax liability | - | - | 4,914 | 4,914 |
| (Charged to) / recognised in profit and loss | (992) | - | 306 | (686) |
| Balance at 31 December 2023 | 573 | 944 | 683 | 2,200 |
| Release of deferred tax assets | - | - | (56) | (56) |
| Less release of deferred tax liability | - | - | 86 | 86 |
| Recognised in profit and loss | - | - | 30 | 30 |
| Balance at 31 December 2024 | 573 | 944 | 713 | 2,230 |
| Company | 2024 | 2023 | ||||
| EUR ‘000 | Deferred tax assets | Deferred tax liabilities | Net | Deferred tax assets | Deferred tax liabilities | Net |
| Gross balance at 1 January | 3,579 | (1,379) | 2,200 | 9,179 | (6,293) | 2,886 |
| Increase/(decrease) during the year | (56) | 86 | 30 | (5,600) | 4,914 | (686) |
| Gross balance at 31 December | 3,523 | (1,293) | 2,230 | 3,579 | (1,379) | 2,200 |
| Group | 2024 | 202 | 3 | |||
| EUR ‘000 | Deferred tax assets | Deferred tax liabilities | Net | Deferred tax assets | Deferred tax liabilities | Net |
| Gross balance at 1 January | 3,620 | (3,531) | 89 | 9,179 | (8,802) | 377 |
| Increase/(decrease) during the year | (56) | 249 | (193) | (5,559) | 5,271 | (288) |
| Gross balance at 31 December | 3,564 | (3,282) | (104) | 3,620 | (3,531) | 89 |
| Offsetting | (1,334) | (1,334) | (1,420) | (1,420) | ||
| Net balance in statement of financial position | 2,230 | (1,948) | 2,200 | (2,111) |
| Company | ||
| 2023 | 2024 | |
| EUR ‘000 | EUR ‘000 | |
| Earnings / (loss) attributable to shareholders of the Company | 2,729 | (2.679) |
| Weighted average number of ordinary shares used to calculate basic/diluted earnings per share | 27,970,832 | 27,970,832 |
| EUR | EUR | |
| Basic and diluted earnings / (loss) per share | 0.10 | (0.10) |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| Weighted average number of ordinary shares used to calculate basic/diluted earnings per share | 27,970,832 | 27,970,832 |
| Loss from continuing operations | (4,763) | (5,814) |
| EUR | EUR | |
| Basic and diluted loss per share from continuing operations attributable to shareholders of the Group | (0.17) | (0.21) |
| Gain from discontinued operations | 1,373 | - |
| EUR | EUR | |
| Basic and diluted gain per share from discontinued operations | 0.05 | - |
| Loss attributable to shareholders of the Group | (3,390) | (5,814) |
| EUR | EUR | |
| Basic and diluted loss per share with discontinued operations | (0.12) | (0.21) |
| Company | Land | Buildings | Plant and equipment | Other assets | Tangible assets under construction | Total |
| EUR ‘000 | ||||||
| Cost | ||||||
| At 1 January 2023 | 35,240 | 99,207 | 21,530 | 264 | 2,256 | 158,497 |
| Additions | - | 1,451 | 1,186 | 31 | (2,668) | - |
| Direct additions | - | - | - | - | 1,486 | 1,486 |
| Disposals | (114) | - | (418) | - | (975) | (1,507) |
| At 31 December 2023 | 35,126 | 100,658 | 22,298 | 295 | 99 | 158,476 |
| Additions | - | 13 | 398 | 5 | (416) | - |
| Direct additions | - | - | - | - | 768 | 768 |
| Disposals | - | - | (287) | - | - | (287) |
| At 31 December 2024 | 35,126 | 100,671 | 22,409 | 300 | 451 | 158,957 |
| Accumulated depreciation | ||||||
| At 1 January 2023 | 3,388 | 66,324 | 9,813 | 98 | - | 79,623 |
| Depreciation charge | - | 1,311 | 2,639 | 30 | - | 3,980 |
| Disposals | - | - | (330) | - | - | (330) |
| Impairment of non-current assets | - | - | 46 | - | - | 46 |
| At 31 December 2023 | 3,388 | 67,635 | 12,168 | 128 | - | 83,319 |
| Depreciation charge | - | 1,263 | 2,399 | 32 | - | 3,694 |
| Disposals | - | - | (205) | - | - | (205) |
| Impairment of non-current assets | - | - | 140 | - | - | 140 |
| At 31 December 2024 | 3,388 | 68,898 | 14,502 | 160 | - | 86,948 |
| Net book amount | ||||||
| At 31 December 2023 | 31,738 | 33,023 | 10,130 | 167 | 99 | 75,157 |
| At 31 December 2024 | 31,738 | 31,773 | 7,907 | 140 | 451 | 72,009 |
| Group | Land | Buildings | Plant and equipment | Other assets | Tangible assets under construction | Total |
| EUR ‘000 | ||||||
| Cost | ||||||
| At 1 January 2023 | 35,240 | 99,207 | 21,540 | 264 | 2,256 | 158,507 |
| Acquisition of subsidiary (Note 38) | 3,990 | 32,674 | 11,592 | 314 | 64 | 48,634 |
| Transfer to use | - | 1,451 | 1,186 | 31 | (2,668) | - |
| Direct additions | - | 1,296 | 274 | 14 | 1,422 | 3,006 |
| Disposals | (114) | (1) | (427) | - | (975) | (1,517) |
| At 31 December 2023 | 39,116 | 134,627 | 34,165 | 623 | 99 | 208,630 |
| Transfer to use | - | 13 | 520 | 5 | (538) | - |
| Direct additions | - | - | - | - | 910 | 910 |
| Disposals | - | - | (296) | - | - | (296) |
| At 31 December 2024 | 39,116 | 134,640 | 34,389 | 628 | 471 | 209,244 |
| Accumulated depreciation | ||||||
| At 1 January 2023 | 3,388 | 66,324 | 9,823 | 98 | - | 79,633 |
| Acquisition of subsidiary (Note 38) | - | 634 | 833 | 27 | - | 1,494 |
| Depreciation charge | - | 2,747 | 4,462 | 92 | - | 7,301 |
| Disposals | - | (1) | (335) | - | - | (336) |
| Impairment of non-current assets | - | - | 46 | - | - | 46 |
| At 31 December 2023 | 3,388 | 69,704 | 14,829 | 217 | - | 88,138 |
| Depreciation charge | - | 2,878 | 4,311 | 100 | - | 7,289 |
| Disposals | - | - | (209) | - | - | (209) |
| Impairment of non-current assets | - | - | 140 | - | - | 140 |
| At 31 December 2024 | 3,388 | 72,582 | 19,071 | 317 | - | 95,358 |
| Net book amount | ||||||
| At 31 December 2023 | 35,728 | 64,923 | 19,336 | 406 | 99 | 120,492 |
| At 31 December 2024 | 35,728 | 62,058 | 15,318 | 311 | 471 | 113,886 |
| Company | Licences, software and other rights | Total |
| EUR ‘000 | ||
| Cost | ||
| At 1 January 2023 | 557 | 557 |
| Direct additions | 44 | 44 |
| Disposals | (26) | (26) |
| At 31 December 2023 | 575 | 575 |
| Direct additions | 90 | 90 |
| Disposals | (44) | (44) |
| At 31 December 2024 | 621 | 621 |
| Accumulated amortisation | ||
| At 1 January 2023 | 289 | 289 |
| Amortisation charge | 99 | 99 |
| Disposals | (20) | (20) |
| At 31 December 2023 | 368 | 368 |
| Amortisation charge | 95 | 95 |
| Disposals | (23) | (23) |
| At 31 December 2023 | 440 | 440 |
| Net book amount | ||
| At 31 December 2023 | 207 | 207 |
| At 31 December 2024 | 181 | 181 |
| Group | Licences, software and other rights | Total |
| EUR ‘000 | ||
| Cost | ||
| At 1 January 2023 | 557 | 557 |
| Direct additions | 44 | 44 |
| Disposals | (26) | (26) |
| At 31 December 2023 | 575 | 575 |
| Direct additions | 105 | 105 |
| Disposals | (44) | (44) |
| At 31 December 2024 | 636 | 636 |
| Accumulated amortisation | ||
| At 1 January 2023 | 289 | 289 |
| Amortisation charge | 99 | 99 |
| Disposals | (20) | (20) |
| At 31 December 2023 | 368 | 368 |
| Amortisation charge | 96 | 96 |
| Disposals | (23) | (23) |
| At 31 December 2023 | 441 | 441 |
| Net book amount | ||
| At 31 December 2023 | 207 | 207 |
| At 31 December 2024 | 195 | 195 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Hoteli Novi d.d. in bankruptcy | 582 | 582 |
| Impairment of shares | (582) | (582) |
| Total | - | - |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Hoteli Novi d.d. in bankruptcy | 582 | 582 |
| Impairment of shares | (582) | (582) |
| Loans given | 130 | 130 |
| Total | 130 | 130 |
| Investments in subsidiaries | ||||
| Country | Ownership share | 31 December 2023 | 31 December 2024 | |
| EUR ‘000 | EUR ‘000 | |||
| Adria coast turizam /i/ | Republic of Croatia | 100% | 22,942 | 22,942 |
| Stolist /ii/ | Republic of Croatia | 100% | 129 | 129 |
| Total | 23,071 | 23,071 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Raw materials and supplies on stock | 75 | 112 |
| Cost of small inventory and tyres | 1,219 | 1,271 |
| Impairment of small inventory and tyres | (1,219) | (1,271) |
| Trade goods | 2 | 4 |
| Packaging | 4 | 10 |
| Total | 81 | 126 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Raw materials and supplies on stock | 110 | 137 |
| Cost of small inventory and tyres | 1,481 | 1,568 |
| Impairment of small inventory and tyres | (1,481) | (1,568) |
| Trade goods | 3 | 4 |
| Packaging | 5 | 11 |
| Total | 118 | 152 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Domestic trade receivables | 1,086 | 1,157 |
| Foreign trade receivables | 14 | 100 |
| Impairment of trade receivables – individual adjustments | (660) | (702) |
| Impairment of receivables – expected credit losses (IFRS 9) | (12) | (78) |
| Receivables from related parties | 73 | 66 |
| Impairment of trade receivables from related parties | (1) | (1) |
| Total | 500 | 542 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Domestic trade receivables | 1,109 | 1,184 |
| Foreign trade receivables | 24 | 109 |
| Impairment of trade receivables – individual adjustments | (660) | (702) |
| Impairment of receivables – expected credit losses (IFRS 9) | (16) | (97) |
| Total | 457 | 494 |
| Company | Gross trade receivables | Impairm | ent | Net trade receivables | ||
| 31 December 2023 | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 | 31 December 2024 | |
| EUR ‘000 | EUR ‘000 | EUR ‘000 | EUR ‘000 | EUR ‘000 | EUR ‘000 | |
| Not past due | 443 | 237 | (5) | - | 438 | 237 |
| Up to 30 days | 38 | 50 | (1) | (1) | 37 | 49 |
| 31-60 days | 2 | 35 | (2) | (9) | - | 26 |
| 61-90 days | 14 | 39 | - | (12) | 14 | 27 |
| 91-180 days | 33 | 171 | (22) | (77) | 11 | 94 |
| 181-365 days | 7 | 142 | (7) | (33) | - | 109 |
| 365 days and more | 636 | 649 | (636) | (649) | - | - |
| Total | 1,173 | 1.323 | (673) | (781) | 500 | 542 |
| Group 31 December 2024 | Not past due | Past due up to 30 days | Past due from 31–90 days | Past due from 91–180 days | Past due from 181–270 days | Past due beyond 270 days | TOTAL |
| Expected loss rate | 0.46% | 5.01% | 27.91% | 46.38% | 27.46% | 100% | 61.79% |
| Gross book amount – trade receivables | 196 | 40 | 80 | 184 | 144 | 649 | 1.293 |
| Loss allowance | - | (2) | (23) | (85) | (40) | (649) | (799) |
| Trade receivables– net of impairment | 196 | 38 | 57 | 99 | 104 | - | 494 |
| Group 31 December 2023 | Not past due | Past due up to 30 days | Past due from 31–90 days | Past due from 91–180 days | Past due from 181–270 days | Past due beyond 270 days | TOTAL |
| Expected loss rate | 1.35% | 1.79% | 17.24% | 63.64% | 87.50% | 100% | 77.85% |
| Gross book amount – trade receivables | 370 | 56 | 29 | 33 | 8 | 637 | 1,133 |
| Loss allowance | (5) | (1) | (5) | (21) | (7) | (637) | (676) |
| Trade receivables– net of impairment | 365 | 55 | 24 | 12 | 1 | - | 457 |
| Company | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| At 1 January | 1,657 | 673 |
| (Decrease) / increase in expected credit losses in the current period | (77) | 66 |
| Impairment in the current period | 30 | 60 |
| Total changes in expected credit loss through profit or loss | (47) | 126 |
| Write-off of previously impaired receivables | (937) | (18) |
| At 31 December | 673 | 781 |
| Group | 2023 | 2024 |
| EUR ‘000 | EUR ‘000 | |
| At 1 January | 189 | 676 |
| (Decrease) / increase in expected credit losses in the current period | (73) | 81 |
| Impairment in the current period | 30 | 60 |
| Total changes in expected credit loss through profit or loss | (43) | 141 |
| Write-off of previously impaired receivables | (8) | (18) |
| Transfer of impaired receivables from a subsidiary sold /i/ | 538 | - |
| At 31 December | 676 | 799 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Prepaid VAT receivable | 148 | 106 |
| Other receivables from the government | 80 | 63 |
| Suspense accounts for services accounted for /i/ | 141 | 291 |
| Banking charges for loans | 13 | 6 |
| Receivables for advances given /ii/ | 177 | 363 |
| Prepayments – other costs | 9 | 1 |
| Total | 568 | 830 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Prepaid VAT receivable | 185 | 120 |
| Other receivables from the government | 120 | 101 |
| Suspense accounts for services accounted for | 150 | 275 |
| Banking charges for loans | 13 | 7 |
| Receivables for advances given | 182 | 388 |
| Prepayments – other costs | 9 | 16 |
| Total | 659 | 907 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Receivables for loans granted to related parties /i/ | 493 | 2,015 |
| Impairment of loan receivables – IFRS 9 | (19) | (75) |
| Total | 474 | 1,940 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Bank balances – domestic currency | 1,022 | 1,896 |
| Cash on hand | 1 | 1 |
| Total | 1,023 | 1,897 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Bank balances – domestic currency | 1,768 | 2,697 |
| Cash on hand | 1 | 1 |
| Total | 1,769 | 2,698 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| A | 15 | 13 |
| BBB | 986 | 1,864 |
| No credit rating | 21 | 19 |
| Total | 1,022 | 1,896 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| A | 15 | 13 |
| BBB | 1,731 | 2,665 |
| No credit rating | 22 | 19 |
| Total | 1,768 | 2,697 |
| 31 December 2023 | 31 December 2024 | |||
| Investor | Balance | % | Balance | % |
| Erste & Steiermarkische bank d.d./PBZ CO OMF – category B (1/1) – custodial account | 16,307,401 | 58.30 | 16,307,401 | 58.30 |
| OTP banka d.d. /Erste Plavi OMF category b – custodial account | 8,547,346 | 30.56 | 8,547,346 | 30.56 |
| Restructuring and Sale Center – CERP (0/1) Republic of Croatia (1/1) zs | 673,666 | 2.41 | 673,666 | 2.41 |
| Hrvatske vode, Water Management Corporation (1/1) | 208,292 | 0.74 | 208,292 | 0.74 |
| Town of Crikvenica (1/1) | 184,056 | 0.66 | 184,056 | 0.66 |
| OTP banka d.d./Erste Plavi Expert – voluntary pension fund (1/1) – custodial account | 174,249 | 0.62 | 174,249 | 0.62 |
| Other shareholders | 1,876,453 | 6.71 | 1,876,453 | 6.71 |
| TOTAL | 27,971,463 | 100.00 | 27,971,463 | 100.00 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Provisions for termination benefits | 34 | 35 |
| Provisions for jubilee awards | 38 | 28 |
| Provisions for legal disputes | 80 | 114 |
| Total | 152 | 177 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Provisions for termination benefits | 35 | 35 |
| Provisions for jubilee awards | 39 | 29 |
| Provisions for legal disputes | 80 | 114 |
| Total | 154 | 178 |
| Company | Legal disputes | Termination benefits | Jubilee awards | Total |
| EUR ‘000 | ||||
| At 31 December 2022 | 24 | 29 | 28 | 81 |
| Additional provisions based on estimate | 56 | 6 | 11 | 73 |
| At 31 December 2023 | 80 | 35 | 39 | 154 |
| Derecognition | (16) | - | (10) | (26) |
| Additional provisions based on estimate | 50 | 1 | - | 51 |
| At 31 December 2024 | 114 | 35 | 28 | 177 |
| Group | Legal disputes | Termination benefits | Jubilee awards | Total |
| EUR ‘000 | ||||
| At 31 December 2022 | 24 | 29 | 28 | 81 |
| Additional provisions based on estimate | 56 | 5 | 10 | 71 |
| At 31 December 2023 | 80 | 34 | 38 | 152 |
| Derecognition | (16) | - | (10) | (26) |
| Additional provisions based on estimate | 50 | - | - | 50 |
| At 31 December 2024 | 114 | 35 | 29 | 178 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Long-term loans-HBOR – DT-1/16 /i/ | 1,075 | 795 |
| Long-term loans-HBOR – DT-10/16 /ii/ | 626 | 463 |
| Long-term loans-PBZ – 2016 -5110217867-5110217867 /iii/ | 2,448 | 1,224 |
| Long-term loans-PBZ – 2019 -5110228722-5110228722 /iv/ | 9,380 | 8,321 |
| Long-term loans-ERSTE – 2019 -5117407680/15 /v/ | 11,089 | 9,745 |
| Long-term loans-ZAGREBAČKA BANKA 3306504306 /vi/ | - | 1,700 |
| Long-term loans-ZAGREBAČKA BANKA 3311031850 /vii/ | - | 8,000 |
| Short-term loans – OTP 2023-3825/23 /viii/ | 2,000 | - |
| Short-term loans – ZABA 5702182152 /ix/ | 500 | - |
| Interest | 196 | 217 |
| Total liabilities | 27,314 | 30,465 |
| Current maturities of long-term loans in the current year | (4,071) | (4,373) |
| Short-term loans – OTP 2023-3825/23 /ix/ | (2,000) | - |
| Short-term loans – ZABA 5702182152 /x/ | (500) | - |
| Interest | (196) | (217) |
| Current liabilities | (6,767) | (4,590) |
| Non-current liabilities | 20,547 | 25,875 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Long-term loans-HBOR – DT-1/16 /i/ | 1,075 | 795 |
| Long-term loans-HBOR – DT-10/16 /ii/ | 626 | 463 |
| Long-term loans-PBZ – 2016 -5110217867-5110217867 /iii/ | 2,448 | 1,224 |
| Long-term loans-PBZ – 2019 -5110228722-5110228722 /iv/ | 9,380 | 8,321 |
| Long-term loans-ERSTE – 2019 -5117407680/15 /v/ | 11,089 | 9,745 |
| Long-term loans-ZAGREBAČKA BANKA 3306504306 /vi/ | - | 1,700 |
| Long-term loans-ZAGREBAČKA BANKA 3311031850 /vii/ | - | 8,000 |
| Long-term loans-Gorenjska banka /viii/ | 24,000 | 22,500 |
| Short-term loans – OTP 2023-3825/23 /ix/ | 2,000 | - |
| Short-term loans – ZABA 5702182152 /x/ | 500 | - |
| Interest | 554 | 477 |
| Total liabilities | 51,672 | 53,225 |
| Current maturities of long-term loans in the current year | (5,571) | (4,741) |
| Short-term loans – OTP 2023-3825/23 /ix/ | (2,000) | - |
| Short-term loans – ZABA 5702182152 /x/ | (500) | - |
| Interest | (554) | (477) |
| Current liabilities | (8,625) | (5,218) |
| Non-current liabilities | 43,047 | 48,007 |
| Company and Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Bankruptcy Plan /i/ | 8 | 7 |
| Total | 8 | 7 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Domestic trade payables | 1,019 | 1,387 |
| Foreign trade payables | 16 | 24 |
| Total | 1,035 | 1,411 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Domestic trade payables | 2,604 | 1,430 |
| Foreign trade payables | 25 | 37 |
| Total | 2,629 | 1,467 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Advances received | 424 | 462 |
| Security and other deposits | 58 | 52 |
| Total | 482 | 514 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Advances received | 441 | 534 |
| Security and other deposits | 58 | 52 |
| Total | 499 | 586 |
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net salaries payable | 285 | 373 |
| Unused vacation days | 242 | 292 |
| Liabilities to employees – bonuses | 276 | 50 |
| Liabilities to employees – redistribution of working hours | 56 | 84 |
| Other liabilities to employees | 11 | 22 |
| Contributions from and on salaries | 151 | 192 |
| Taxes and surtaxes payable | 33 | 43 |
| Other liabilities to the government | 124 | 96 |
| Accrual of received capital grants /i/ | 94 | 84 |
| Fees based on temporary service agreements | 10 | 19 |
| Scholarships | - | 3 |
| Other liabilities – unpaid to bankruptcy creditors | 1 | 1 |
| Obligations for additional payments /ii/ | 1,500 | - |
| Deferred income | 12 | - |
| Total | 2,795 | 1,259 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Net salaries payable | 316 | 412 |
| Unused vacation days | 250 | 304 |
| Liabilities to employees – bonuses | 284 | 50 |
| Liabilities to employees – redistribution of working hours | 69 | 91 |
| Other liabilities to employees | 12 | 23 |
| Contributions from and on salaries | 166 | 211 |
| Taxes and surtaxes payable | 36 | 48 |
| Other liabilities to the government | 144 | 102 |
| Accrual of received capital grants /i/ | 94 | 84 |
| Fees based on temporary service agreements | 10 | 19 |
| Scholarships | - | 3 |
| Other liabilities – unpaid to bankruptcy creditors | 1 | 1 |
| Deferred income | 12 | - |
| Total | 1,394 | 1,348 |
| Lease liabilities | ||
| Company | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Non-current lease liabilities | 10,499 | 9,835 |
| Current lease liabilities | 953 | 1,308 |
| Total | 11,452 | 11,143 |
| Group | 31 December 2023 | 31 December 2024 |
| EUR ‘000 | EUR ‘000 | |
| Non-current lease liabilities | 10,709 | 10,030 |
| Current lease liabilities | 973 | 1,329 |
| Total | 11,682 | 11,359 |
| Right-of-use assets | ||||
| Company | Vehicles | Real estate | Beach concession | Total |
| EUR ‘000 | ||||
| Net book amount at 31 December 2022 | 109 | 34,796 | 55 | 34,960 |
| Initial recognition as per new contracts /i/ | 234 | 7,730 | - | 7,964 |
| Depreciation for the year | (87) | (1,514) | (11) | (1,612) |
| Termination of existing contracts /ii/ | (87) | (30,361) | - | (30,448) |
| Impairment /iii/ | - | (3,205) | - | (3,205) |
| Net book amount at 31 December 2023 | 169 | 7,446 | 44 | 7,659 |
| Initial recognition as per new contracts | 99 | 607 | 20 | 726 |
| Depreciation for the year | (107) | (1,027) | (12) | (1,146) |
| Termination of existing contracts | (26) | (30) | - | (56) |
| Impairment | - | - | - | - |
| Net book amount at 31 December 2024 | 135 | 6,996 | 52 | 7,183 |
| Group | Vehicles | Real estate | Beach concession | Total |
| EUR ‘000 | ||||
| Net book amount at 31 December 2022 | 109 | 39,398 | 72 | 39,579 |
| Initial recognition as per new contracts /i/ | 234 | 146 | 247 | 627 |
| Depreciation for the year | (87) | (1,514) | (46) | (1,647) |
| Termination of existing contracts /ii/ | (87) | (30,906) | - | (30,993) |
| Impairment /iii/ | - | 322 | - | 322 |
| Net book amount at 31 December 2023 | 169 | 7,446 | 273 | 7,888 |
| Initial recognition as per new contracts | 99 | 607 | 23 | 729 |
| Depreciation for the year | (107) | (1.027) | (34) | (1.168) |
| Termination of existing contracts | (26) | (30) | (56) | |
| Impairment | - | - | - | - |
| Net book amount at 31 December 2024 | 135 | 6.996 | 262 | 7.393 |
| 31 December 2024 | ||||
| Subsidiary | Revenue | Expenses | Receivables and loans | Liabilities |
| EUR ‘000 | ||||
| Stolist | 4 | (1) | 39 | - |
| Club Adriatic | 510 | (5) | 1,965 | - |
| Total | 514 | (6) | 2,004 | - |
| 31 December 2023 | ||||
| Subsidiary | Revenue | Expenses | Receivables and loans | Liabilities |
| EUR ‘000 | ||||
| Stolist | 5 | - | 16 | - |
| Adria coast turizam | 575 | (104) | 551 | (1,500) |
| Total | 580 | (104) | 567 | (1,500) |
| Company | Cash | Liabilities to banks | Lease liabilities | Total |
| EUR ‘000 | ||||
| Net debt at 1 January 2023 | 795 | (29,581) | (37,056) | (65,842) |
| Cash flow | 228 | 2,333 | 1,385 | 3,946 |
| Increase arising from new lease agreements and modifications | - | - | (7,964) | (7,964) |
| Termination of existing contracts | - | - | 32,604 | 32,604 |
| Interest expense | - | (1,054) | (513) | (1,567) |
| Interest paid | - | 986 | 513 | 1,499 |
| Non-cash movements | - | 2 | (421) | (419) |
| Net debt at 31 December 2023 | 1,023 | (27,314) | (11,452) | (37,743) |
| Cash flow | 874 | (3,129) | 1,290 | (965) |
| Increase arising from new lease agreements and modifications | - | - | (726) | (726) |
| Termination of existing contracts | - | - | 56 | 56 |
| Interest expense | - | (1,244) | (376) | (1,620) |
| Interest paid | - | 1,217 | 376 | 1,593 |
| Non-cash movements | - | 5 | (311) | (306) |
| Net debt at 31 December 2024 | 1,897 | (30,465) | (11,143) | (39,711) |
| Group | Cash | Liabilities to banks | Lease liabilities | Total |
| EUR ‘000 | ||||
| Net debt at 1 January 2023 | 806 | (29,581) | (45,060) | (73,835) |
| Cash flow | 954 | 2,333 | 1,411 | 4,698 |
| Acquisition of subsidiary (Note 38) | 9 | (24,163) | - | (24,154) |
| Increase arising from new lease agreements and modifications | - | - | (627) | (627) |
| Termination of existing contracts | - | - | 33,149 | 33,149 |
| Interest expense | - | (2,453) | (525) | (2,978) |
| Interest paid | - | 2,234 | 525 | 2,759 |
| Non-cash movements | - | (42) | (555) | (597) |
| Net debt at 31 December 2023 | 1,769 | (51,672) | (11,682) | (61,585) |
| Cash flow | 929 | (1,629) | 1,316 | 616 |
| Increase arising from new lease agreements and modifications | - | - | (729) | (729) |
| Termination of existing contracts | - | - | 56 | 56 |
| Interest expense | - | (2,954) | (383) | (3,337) |
| Interest paid | - | 3,024 | 383 | 3,407 |
| Non-cash movements | - | 6 | (320) | (314) |
| Net debt at 31 December 2024 | 2,698 | (53,225) | (11,359) | (61,886) |
| Discontinued operations | ||
| January 2023 | December 2024 | |
| EUR ‘000 | EUR ‘000 | |
| Revenue | - | - |
| Other income | 33 | - |
| Total operating income | 33 | - |
| Cost of raw materials and supplies | (27) | - |
| Cost of services | (13) | - |
| Staff costs | (35) | - |
| Depreciation and amortisation | (32) | - |
| Losses on impairment of non-financial assets | - | - |
| Other operating expenses | (14) | - |
| Total operating expenses | (121) | - |
| Operating profit | (88) | - |
| Finance income | - | - |
| Finance costs | - | - |
| Net loss from financing activities | - | - |
| Profit before tax | (88) | - |
| Income tax | - | - |
| Gain/(loss) from discontinued operations | (88) | - |
| Gain on sale of subsidiary, after tax | 1,461 | - |
| Total gain from discontinued operations | 1,373 | - |
| Details on the sale of the subsidiary: | |
| 2023 | |
| EUR ‘000 | |
| Consideration received | |
| Cash | 1,676 |
| Consideration defined by the Sales Contract and Annexes to the Contract For the acquisition of a 100% share in Adria coast tourism | 21,442 |
| Total disposal consideration | 23,118 |
| Carrying amount of net assets sold | (21,657) |
| Gain on sale of subsidiary | 1,461 |
| 31 January 2023 | |
| EUR ‘000 | |
| Assets | |
| Property, plant and equipment | 23,035 |
| Intangible assets | 2 |
| Financial assets | 120 |
| Inventory | 14 |
| Trade receivables | 122 |
| Receivables from the government and other receivables | 43 |
| Tax receivables | 123 |
| Cash and cash equivalents | 879 |
| Total assets | 24,338 |
| Liabilities | |
| Deferred tax liability | 2,509 |
| Trade payables | 76 |
| Liability for advances, deposits and guarantees | 41 |
| Other short-term liabilities | 55 |
| Total liabilities | 2,681 |
| Net assets | 21,657 |
| 2023 | |
| EUR ‘000 | |
| Acquisition cost | 21,442 |
| Compensation defined by the Sales Contract and the Annexes to the Contract for the acquisition of 100% shares in Club Adriatic d.o.o. | 21,442 |
| Fair value of acquired assets of Adria Coast Turizam d.o.o. | (20,953) |
| Goodwill | 489 |
| 2023 | |
| EUR ‘000 | |
| Land (Note 17) | 3,990 |
| Buildings (Note 17) | 32,040 |
| Plant and equipment (Note 17) | 10,759 |
| Other equipment (Note 17) | 287 |
| Tangible assets under construction (Note 17) | 64 |
| Trade and other receivables | 287 |
| Cash | 9 |
| Deposits | 130 |
| Trade and other payables | (183) |
| Deferred tax liability | (2,267) |
| Loans from banks (Note 36) | (24,163) |
| Net assets acquired | 20,953 |