| The Esprinet Group's performance | 2024 | |||
| Consolidated data | ||||
| Revenue | Euro mil | 4,142 (+4%) | ||
| Gross profit | Euro mil | 230 (+4%) | ||
| EBITDA Adjusted | Euro mil | 69.5 (+8%) | ||
| Net income | Euro mil | 21.5 | ||
| Gender distribution | % | 52.8 | ||
| New generations/age diversity - share of employees under 30 years of age (% of total) | % | 11.2 | ||
| Serious injuries | No | None | ||
| % electricity consumption from renewable sources | % | 98 | ||
| Waste for recovery | % | 98 | ||
| CDP rating | Score | B | ||
| (euro/000) | notes | 2024 | % | 2023 | % | % var. 24/23 |
| Profit & Loss | ||||||
| Sales from contracts with customers | 4,141,562 | 100.0% | 3,985,162 | 100.0% | 4% | |
| Gross profit | 226,942 | 5.5% | 218,441 | 5.5% | 4% | |
| EBITDA | (1) | 69,527 | 1.7% | 34,077 | 0.9% | >100% |
| Operating result (EBIT) | 46,226 | 1.1% | 14,012 | 0.4% | >100% | |
| Result before income tax | 28,866 | 0.7% | (5,106) | -0.1% | >100% | |
| Net result | 21,521 | 0.5% | (11,875) | -0.3% | >100% | |
| Financial data | ||||||
| Cash flow | (2) | 44,822 | 8,190 | |||
| Gross investments | 6,979 | 13,744 | ||||
| Net working capital | (3) | 167,100 | 126,375 | |||
| Operating net working capital | (4) | 135,209 | 104,112 | |||
| Fixed assets | (5) | 302,084 | 273,868 | |||
| Net capital employed | (6) | 425,483 | 351,889 | |||
| Net equity | 389,247 | 367,410 | ||||
| Tangible net equity | (7) | 263,177 | 239,846 | |||
| Net financial debt | (8) | 36,238 | (15,521) | |||
| Main indicators | ||||||
| Net financial debt / Net equity | 0.1 | (0.0) | ||||
| Net financial debt / Tangible net equity | 0.1 | (0.1) | ||||
| EBIT / Finance costs - net | 2.7 | 0.7 | ||||
| EBITDA / Finance costs - net | 4.0 | 1.8 | ||||
| Net financial debt/ EBITDA | 0.4 | (0.2) | ||||
| ROCE | (9) | 8.3% | 6.9% | |||
| Operational data | ||||||
| N. of employees at end-period | 1,808 | 1,776 | ||||
| Avarage number of employees | (10) | 1,797 | 1,791 | |||
| Earnings per share (euro) | ||||||
| - Basic | 0.44 | -0.24 | >100% | |||
| - Diluted | 0.43 | -0.24 | >100% |
| (€/000) | 2024 | 2023 | % Var. |
| Sales from contracts with customers | 4,141,562 | 3,985,162 | 4% |
| Cost of goods sold excl. factoring/securitisation | 3,894,917 | 3,748,590 | 4% |
| Financial cost of factoring/securisation(1) | 17,046 | 15,751 | 8% |
| Gross Profit(2) | 229,599 | 220,821 | 4% |
| Gross Profit % | 5.54% | 5.54% | |
| Personnel costs | 96,346 | 89,134 | 8% |
| Other operating costs | 63,726 | 67,546 | -6% |
| EBITDA adjusted(3) | 69,527 | 64,141 | 8% |
| EBITDA adjusted % | 1.68% | 1.61% | |
| Depreciation and amortisation | 9,344 | 7,430 | 26% |
| IFRS 16 Right of Use depreciation | 13,957 | 12,635 | 10% |
| Goodwill impairment | - | - | n/s |
| EBIT adjusted(3) | 46,226 | 44,076 | 5% |
| EBIT adjusted % | 1.12% | 1.11% | |
| Non recurring costs(4) | - | 30,064 | <100% |
| EBIT | 46,226 | 14,012 | >100% |
| EBIT % | 1.12% | 0.35% | |
| IFRS 16 interest expenses on leases | 3,876 | 3,382 | 15% |
| Other financial (income) expenses | 10,705 | 16,584 | -35% |
| Foreign exchange (gains) losses | 2,779 | (848) | <100% |
| Result before income taxes | 28,866 | (5,106) | >100% |
| Income taxes | 7,345 | 6,769 | 9% |
| Net result | 21,521 | (11,875) | >100% |
| - of which attributable to non-controlling interests | - | - | n/s |
| - of which attributable to the Group | 21,521 | (11,875) | >100% |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| Fixed assets | 302,084 | 273,868 |
| Operating net working capital | 135,209 | 104,112 |
| Other current assets/liabilities | 31,891 | 22,263 |
| Other non-current assets/liabilities | (43,699) | (48,354) |
| Total uses | 425,485 | 351,889 |
| Short-term financial liabilities | 87,799 | 72,246 |
| Lease liabilities | 12,633 | 11,896 |
| Current financial (assets)/liabilities for derivatives | - | 18 |
| Financial assets held for trading | (103) | (113) |
| Financial receivables from factoring companies | (133) | (249) |
| Current debts for investments in subsidiaries | - | 5,764 |
| Other current financial receivables | (10,154) | (9,656) |
| Cash and cash equivalents | (216,250) | (260,883) |
| Net current financial debt | (126,208) | (180,977) |
| Borrowings | 30,762 | 65,702 |
| Lease liabilities | 131,084 | 99,154 |
| Non - current debts for investments in subsidiaries | 600 | 600 |
| Net financial debt (A) | 36,238 | (15,521) |
| Net equity (B) | 389,247 | 367,410 |
| Total sources of funds (C=A+B) | 425,485 | 351,889 |
| (€/000) | 2024 | 2023 | % Var. |
| Sales from contracts with customers | 2,652,584 | 2,522,545 | 5% |
| Cost of goods sold excl. factoring/securitisation | 2,492,635 | 2,367,741 | 5% |
| Financial cost of factoring/securisation(1) | 11,697 | 11,411 | 3% |
| Gross Profit(2) | 148,252 | 143,393 | 3% |
| Gross Profit % | 5.59% | 5.68% | |
| Personnel costs | 61,305 | 57,580 | 6% |
| Other operating costs | 50,033 | 50,957 | -2% |
| EBITDA adjusted(3) | 36,914 | 34,856 | 6% |
| EBITDA adjusted % | 1.39% | 1.38% | |
| Depreciation and amortisation | 7,258 | 5,332 | 36% |
| IFRS 16 Right of Use depreciation | 10,564 | 9,245 | 14% |
| Goodwill impairment | - | - | n/s |
| EBIT adjusted(3) | 19,092 | 20,279 | -6% |
| EBIT adjusted % | 0.72% | 0.80% | |
| Non recurring costs(4) | - | 29,224 | <100% |
| EBIT | 19,092 | (8,945) | >100% |
| EBIT % | 0.72% | -0.35% |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| Fixed assets | 262,244 | 230,829 |
| Operating net working capital | 80,389 | 30,053 |
| Other current assets/liabilities | 51,346 | 49,005 |
| Other non-current assets/liabilities | (27,306) | (32,705) |
| Total uses | 366,673 | 277,182 |
| Short-term financial liabilities | 72,908 | 49,459 |
| Lease liabilities | 9,441 | 8,582 |
| Current debts for investments in subsidiaries | - | 5,764 |
| Financial receivables from factoring companies | (133) | (249) |
| Financial (assets)/liab. from/to Group companies | 20,257 | - |
| Other current financial receivables | (10,154) | (9,656) |
| Cash and cash equivalents | (90,973) | (125,713) |
| Net current financial debt | 1,346 | (71,813) |
| Borrowings | 18,834 | 39,574 |
| Lease liabilities | 115,934 | 81,478 |
| Non - current debts for investments in subsidiaries | 600 | 600 |
| Net Financial debt (A) | 136,714 | 49,839 |
| Net equity (B) | 229,959 | 227,343 |
| Total sources of funds (C=A+B) | 366,673 | 277,182 |
| (€/000) | 2024 | 2023 | % Var. |
| Sales from contracts with customers | 1,518,460 | 1,491,029 | 2% |
| Cost of goods sold excl. factoring/securitisation | 1,431,851 | 1,409,182 | 2% |
| Financial cost of factoring/securisation(1) | 5,350 | 4,340 | 23% |
| Gross Profit(2) | 81,259 | 77,507 | 5% |
| Gross Profit % | 5.35% | 5.20% | |
| Personnel costs | 35,041 | 31,554 | 11% |
| Other operating costs | 14,192 | 17,128 | -17% |
| EBITDA adjusted(3) | 32,026 | 28,825 | 11% |
| EBITDA adjusted % | 2.11% | 1.93% | |
| Depreciation and amortisation | 1,590 | 1,559 | 2% |
| IFRS 16 Right of Use depreciation | 3,393 | 3,390 | 0% |
| Goodwill impairment | - | - | n/s |
| EBIT adjusted(3) | 27,043 | 23,876 | 13% |
| EBIT adjusted % | 1.78% | 1.60% | |
| Non recurring costs(4) | - | 840 | <100% |
| EBIT | 27,043 | 23,036 | 17% |
| EBIT % | 1.78% | 1.54% |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| Fixed assets | 114,423 | 117,625 |
| Operating net working capital | 54,873 | 74,204 |
| Other current assets/liabilities | (19,453) | (26,741) |
| Other non-current assets/liabilities | (16,393) | (15,649) |
| Total uses | 133,450 | 149,439 |
| Short-term financial liabilities | 14,892 | 22,787 |
| Lease liabilities | 3,192 | 3,314 |
| Current financial (assets)/liabilities for derivatives | - | 18 |
| Financial assets held for trading | (103) | (113) |
| Financial (assets)/liab. from/to Group companies | (20,257) | - |
| Cash and cash equivalents | (125,277) | (135,170) |
| Net current financial debt | (127,553) | (109,164) |
| Borrowings | 11,928 | 26,128 |
| Lease liabilities | 15,150 | 17,676 |
| Net Financial debt (A) | (100,475) | (65,360) |
| Net equity (B) | 233,925 | 214,798 |
| Total sources of funds (C=A+B) | 133,450 | 149,438 |
| (€/000) | 2024 | 2023 | % Var. |
| Sales from contracts with customers | 2,315,855 | 2,423,750 | -4% |
| Cost of goods sold excl. factoring/securitisation | 2,194,405 | 2,282,264 | -4% |
| Financial cost of factoring/securisation(1) | 10,154 | 10,053 | 1% |
| Gross Profit(2) | 111,296 | 131,433 | -15% |
| Gross Profit % | 4.81% | 5.42% | |
| Personnel costs | 43,844 | 50,993 | -14% |
| Other operating costs | 43,159 | 49,008 | -12% |
| EBITDA adjusted(3) | 24,293 | 31,432 | -23% |
| EBITDA adjusted % | 1.05% | 1.30% | |
| Depreciation, amortisation, impairment | 6,011 | 4,722 | 27% |
| IFRS 16 Right of Use depreciation | 9,924 | 8,860 | 12% |
| Goodwill impairment | - | - | n/s |
| EBIT adjusted(3) | 8,358 | 17,850 | -53% |
| EBIT adjusted % | 0.36% | 0.74% | |
| Non recurring costs(4) | - | 29,224 | <100% |
| EBIT | 8,358 | (11,374) | >100% |
| EBIT % | 0.36% | -0.47% | |
| IFRS 16 interest expenses on leases | 3,213 | 2,695 | 19% |
| Other financial (income) expenses | 9,238 | 14,088 | -34% |
| Foreign exchange (gains) losses | 1,003 | (801) | >100% |
| Cost (income) from investments | 11,197 | - | >100% |
| Result before income taxes | (16,293) | (27,356) | -40% |
| Income taxes | (1,141) | 1,683 | <100% |
| Net result | (15,152) | (29,039) | -48% |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| Fixed assets | 314,411 | 247,898 |
| Operating net working capital | (16,976) | (54,288) |
| Other current assets/liabilities | 58,190 | 118,717 |
| Other non-current assets/liabilities | (21,667) | (29,936) |
| Total uses | 333,958 | 282,391 |
| Short-term financial liabilities | 69,809 | 48,006 |
| Lease liabilities | 8,822 | 8,124 |
| Financial receivables from factoring companies | (133) | (249) |
| Debts for investments in subsidiaries (current) | 00 | 5,764 |
| Financial (assets)/liab. From/to Group companies | 9,870 | 12,882 |
| Other current financial receivables | (10,154) | (9,656) |
| Cash and cash equivalents | (74,671) | (113,122) |
| Net current financial debt | 3,543 | (48,251) |
| Borrowings | 18,834 | 39,480 |
| Lease liabilities | 113,983 | 78,792 |
| Debts for investments in subsidiaries (non-current) | 600 | 600 |
| Net Financial debt (A) | 136,960 | 70,621 |
| Net equity (B) | 196,998 | 211,770 |
| Total sources of funds (C=A+B) | 333,958 | 282,391 |
| (€/000) | 2024 | 2023 | % Var. |
| Pre-IFRS16 | Pre-IFRS16 | ||
| Sales from contracts with customers | 4,141,562 | 3,985,162 | 4% |
| Cost of goods sold excl. factoring/securitisation | 3,894,917 | 3,748,590 | 4% |
| Financial cost of factoring/securisation(1) | 17,046 | 15,751 | 8% |
| Gross Profit(2) | 229,599 | 220,821 | 4% |
| Gross Profit % | 5.54% | 5.54% | |
| Personnel costs | 96,346 | 89,773 | 7% |
| Other operating costs | 79,726 | 82,042 | -3% |
| EBITDA adjusted(3) | 53,527 | 49,006 | 9% |
| EBITDA adjusted % | 1.29% | 1.23% | |
| Depreciation and amortisation | 9,344 | 7,430 | 26% |
| IFRS 16 Right of Use depreciation | - | - | n/s |
| Goodwill impairment | - | - | n/s |
| EBIT adjusted(3) | 44,183 | 41,576 | 6% |
| EBIT adjusted % | 1.07% | 1.04% | |
| Non recurring costs(4) | - | 30,064 | <100% |
| EBIT | 44,183 | 11,512 | >100% |
| EBIT % | 1.07% | 0.29% | |
| IFRS 16 interest expenses on leases | - | - | n/s |
| Other financial (income) expenses | 10,705 | 16,584 | -35% |
| Foreign exchange (gains) losses | 2,779 | (848) | <100% |
| Result before income taxes | 30,699 | (4,224) | >100% |
| Income taxes | 7,748 | 6,927 | 12% |
| Net result | 22,951 | (11,151) | >100% |
| - of which attributable to non-controlling interests | - | - | n/s |
| - of which attributable to the Group | 22,951 | (11,151) | >100% |
| (€/000) | 31/12/2024Pre - IFRS 16 | 31/12/2023Pre - IFRS 16 |
| Fixed assets | 165,970 | 168,630 |
| Operating net working capital | 133,762 | 102,636 |
| Other current assets/liabilities | 32,369 | 23,270 |
| Other non-current assets/liabilities | (43,559) | (48,354) |
| Total uses | 288,542 | 246,182 |
| Short-term financial liabilities | 87,799 | 72,246 |
| Lease liabilities | - | - |
| Current financial (assets)/liabilities for derivatives | - | 18 |
| Financial assets held for trading | (103) | (113) |
| Financial receivables from factoring companies | (133) | (249) |
| Current debts for investments in subsidiaries | - | 5,764 |
| Other financial receivables | (10,154) | (9,656) |
| Cash and cash equivalents | (216,250) | (260,883) |
| Net current financial debt | (138,841) | (192,873) |
| Borrowings | 30,762 | 65,702 |
| Lease liabilities | - | - |
| Non-current debts for investments in subsidiaries | 600 | 600 |
| Net Financial debt (A) | (107,479) | (126,571) |
| Net equity (B) | 396,021 | 372,753 |
| Total sources of funds (C=A+B) | 288,542 | 246,182 |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Group | Italy | Iberica | Group | Italy | Iberica | |
| Trade receivables [a] | 764,264 | 415,958 | 348,306 | 698,602 | 401,034 | 297,568 |
| Trade receivables net of VAT (1) | 628,805 | 340,949 | 287,856 | 574,640 | 328,716 | 245,924 |
| Sales from contracts with customers (2) | 4,141,562 | 2,623,102 | 1,518,460 | 3,985,162 | 2,494,133 | 1,491,029 |
| [A] Days Sales Outstanding - DSO (3) | 55 | 47 | 69 | 53 | 48 | 60 |
| Inventory [b] | 637,127 | 471,260 | 165,867 | 514,770 | 372,098 | 142,672 |
| [B] Days Sales of Inventory - DSI (4) | 59 | 69 | 43 | 50 | 57 | 38 |
| Trade payables [c] | 1,266,182 | 806,829 | 459,353 | 1,109,260 | 743,079 | 366,181 |
| Trade payables net of VAT (1) | 1,040,966 | 661,335 | 379,631 | 911,710 | 609,081 | 302,629 |
| Cost of Sales | 3,914,620 | 2,506,957 | 1,407,663 | 3,766,721 | 2,381,529 | 1,385,192 |
| Total SG&A (5) | 63,726 | 50,034 | 13,692 | 70,187 | 53,598 | 16,589 |
| [C] Days Payable Outstanding - DPO (6) | 96 | 94 | 97 | 87 | 91 | 79 |
| Operating net working capital [a+b-c] | 135,209 | 80,389 | 54,820 | 104,112 | 30,053 | 74,059 |
| Cash conversion Cycle [A+B-C] | 18 | 22 | 15 | 16 | 14 | 19 |
| Operating net working capital/Sales | 3.3% | 3.1% | 3.6% | 2.6% | 1.2% | 5.0% |
| (euro/000) | Esprinet S.p.A. | |
| 31/12/2024 | 31/12/2023 | |
| Trade receivables [a] | 252,232 | 330,419 |
| Trade receivables net of VAT (1) | 206,748 | 270,835 |
| Sales from contracts with customers (2) | 2,143,018 | 2,398,894 |
| [A] Days Sales Outstanding - DSO (3) | 35 | 41 |
| Inventory [b] | 384,485 | 345,242 |
| [B] Days Sales of Inventory - DSI (4) | 67 | 55 |
| Trade payables [c] | 653,693 | 729,949 |
| Trade payables net of VAT (1) | 535,814 | 598,319 |
| Cost of Sales (5) | 2,095,440 | 2,290,768 |
| Total SG&A (6) | 46,575 | 51,466 |
| [C] Days Payables Outstanding - DPO (7) | 91 | 93 |
| Operating net working capital [a+b-c] | (16,976) | (54,288) |
| Cash conversion Cycle [A+B-C] | 11 | 3 |
| Operating net working capital / Sales | -0.8% | -2.3% |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| Retailer/e-tailers | 1,421.7 | 34.3% | 1,342.7 | 33.7% | 79.0 | 6% |
| IT Reseller | 2,994.0 | 72.3% | 2,832.1 | 71.1% | 161.9 | 6% |
| Adjustments | (274.1) | -6.6% | (189.6) | -4.8% | (84.5) | 45% |
| Sales from contracts with customers | 4,141.6 | 100.0% | 3,985.2 | 100.0% | 156.4 | 4% |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| PC (notebook, tablet, desktop, monitor) | 1,251.2 | 30.2% | 1,110.7 | 27.9% | 140.5 | 13% |
| Printing devices and supplies | 389.7 | 9.4% | 356.9 | 9.0% | 32.8 | 9% |
| Other IT products | 316.0 | 7.6% | 285.1 | 7.2% | 30.9 | 11% |
| Total IT Clients | 1,956.9 | 47.3% | 1,752.7 | 44.0% | 204.2 | 12% |
| Smartphones | 956.2 | 23.1% | 995.3 | 25.0% | (39.1) | -4% |
| White goods | 55.2 | 1.3% | 57.9 | 1.5% | (2.7) | -5% |
| Gaming hardware and software | 91.0 | 2.2% | 92.3 | 2.3% | (1.3) | -1% |
| Other consumer electronics products | 120.6 | 2.9% | 167.4 | 4.2% | (46.8) | -28% |
| Total Consumer Electronics | 1,223.0 | 29.5% | 1,312.9 | 32.9% | (89.9) | -7% |
| Hardware (networking, storage, server & others) | 800.8 | 19.3% | 696.2 | 17.5% | 104.6 | 15% |
| Software, Services, Cloud | 435.0 | 10.5% | 413.0 | 10.4% | 22.0 | 5% |
| Total Advanced Solutions | 1,235.8 | 29.8% | 1,109.2 | 27.8% | 126.6 | 11% |
| Adjustments | (274.1) | -6.6% | (189.6) | -4.8% | (84.5) | 45% |
| Sales from contracts with customers | 4,141.6 | 100.0% | 3,985.2 | 100.0% | 156.4 | 4% |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| Retailer/e-tailers | 897.2 | 38.7% | 857.1 | 35.4% | 40.1 | 5% |
| IT Reseller | 1,385.9 | 59.8% | 1,605.6 | 66.2% | (219.7) | -14% |
| Adjustments | 32.8 | 1.4% | (38.9) | -1.6% | 71.7 | -184% |
| Sales from contracts with customers | 2,315.9 | 100.0% | 2,423.8 | 100.0% | (107.9) | -4% |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| PC (notebook, tablet, desktop, monitor) | 616.9 | 26.6% | 525.6 | 21.7% | 91.3 | 17% |
| Printing devices and supplies | 305.6 | 13.2% | 279.2 | 11.5% | 26.4 | 9% |
| Other IT products | 196.9 | 8.5% | 175.4 | 7.2% | 21.5 | 12% |
| Total IT Clients | 1,119.4 | 48.3% | 980.2 | 40.4% | 139.2 | 14% |
| Smartphones | 529.5 | 22.9% | 551.4 | 22.8% | (21.9) | -4% |
| White goods | 53.7 | 2.3% | 55.7 | 2.3% | (2.0) | -4% |
| Gaming hardware and software | 90.6 | 3.9% | 91.7 | 3.8% | (1.1) | -1% |
| Other consumer electronics products | 111.4 | 4.8% | 155.1 | 6.4% | (43.7) | -28% |
| Total Consumer Electronics | 785.2 | 33.9% | 853.9 | 35.2% | (68.7) | -8% |
| Hardware (networking, storage, server & others) | 285.3 | 12.3% | 458.5 | 18.9% | (173.2) | -38% |
| Software, Services, Cloud | 93.2 | 4.0% | 170.1 | 7.0% | (76.9) | -45% |
| Total Advanced Solutions | 378.5 | 16.3% | 628.6 | 25.9% | (250.1) | -40% |
| Adjustments | 32.8 | 1.4% | (38.9) | -1.6% | 71.7 | -184% |
| Sales from contracts with customers | 2,315.9 | 100.0% | 2,423.8 | 100.0% | (107.9) | -4% |
| % top 10 customers | 2024 | 2023 |
| Esprinet Group | 24% | 25% |
| Esprinet S.p.A. | 34% | 31% |
| ESRS | BP-1 BP-2 |
| Main topics/areas of reporting subject to estimation(quantitative data) | Description and impact |
| Disclosure(Disclosure Requirement) | Data point | Paragraph |
| ESRS 2 SBM-1 | §42 | Activities and structure of the Esprinet Group |
| ESRS | ESRS 2 GOV-1 |
| Board of Directors | Role | |
| Maurizio Rota | Chair | Non-executive and non-independent |
| Marco Monti | Deputy Chairman | Non-executive and non-independent |
| Alessandro Cattani | Chief Executive Officer | Executive and non-independent |
| Luigi Monti | Director | Non-executive and non-independent |
| Riccardo Rota | Director | Non-executive and non-independent |
| Angelo Miglietta | Director | Non-executive and |
| Renata Maria Ricotti | Director | Non-executive and independent |
| Emanuela Prandelli | Director | Non-executive and independent |
| Angela Sanarico | Director | Non-executive and independent |
| Angela Maria Cossellu | Director | Non-executive and independent |
| Emanuela Teresa Basso Petrino | Director | Non-executive and independent |
| Women | Men | Total | |||
| 5 | 46% | 6 | 54% | 11 | 100% |
| Under 30 years old | Between 30 and 50 years old | Over 50 years old | |||
| No. - | -% | 3 | 27% | 8 | 73% |
| Board of Statutory Auditors | Role |
| Silvia Muzi | Chair |
| Maurizio Dallocchio | Standing auditor |
| Riccardo Garbagnati | Standing auditor |
| Vieri Chimenti | Alternate auditor |
| Control and Risks Committee |
| Renata Maria Ricotti - Chairman |
| Angelo Miglietta |
| Angela Sanarico |
| Appointments and Remuneration Committee |
| Competitiveness and Sustainability Committee |
| Alessandro Cattani – Chairman |
| Emanuela Prandelli |
| Emanuela Teresa Basso Petrino |
| Giulia Perfetti |
| ESRS | ESRS 2 GOV-2 |
| ESRS | ESRS 2 GOV-3 |
| Incentive system | Recipients | Characteristics |
| Short-term variable remuneration | Chief Executive OfficerChief Operating Officer | Employee Engagement and Client Satisfaction indicators - overall weight 15%: ▪Great Place to Work certification in at least 2 countries ▪NPS Customer Satisfaction |
| Long-Term Incentive System (Performance share) | Chief Executive Officer Chief Operating Officer | ▪Reducing CO2e emissions - weight 7.5%▪Reducing inequalities - weight 7.5% |
| ESRS | ESRS 2 GOV-4 |
| Basic elements of due diligence | Reference (Sustainability Reporting paragraphs) |
| ESRS | ESRS 2 GOV-5 |
| Procedure | Definition of policies and procedures to ensure compliance with regulations and best practices. |
| Roles and responsibilities | Clear definition of the roles and responsibilities of the different players involved. |
| Material topics - Risk & Control Matrix | Identification of key risks and related control measures to mitigate them. |
| Collection of data/information | Structuring the process of collecting, storing and analysing information relevant to monitoring and controls. |
| Monitoring and reporting | Adoption of verification mechanisms, internal audits and reporting to ensure the effective functioning of controls. |
| ESRS | ESRS 2 SBM-1 |
| Esprinet is an official signatory of the UN Global Compact. |
| Employees | 2024 | 2023 | ||||
| Women | Men | Total | Women | Men | Total | |
| Total employees at period end/by gender | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Total number of employees by gender/geographical area | ||||||
| Italy | 523 | 518 | 1041 | 512 | 513 | 1,025 |
| Spain | 391 | 300 | 691 | 389 | 285 | 674 |
| Portugal | 32 | 24 | 56 | 33 | 22 | 55 |
| ESRS | ESRS 2 SBM-2 |
| ESRS | ESRS 2 SBM-3 |
| ESRS | Sub-topic/Sub-sub-topic | Impact | Description | Probability | Value chain | Time horizon |
| Environment - E1 Climate change | ||||||
| E1- Climate change | Climate change mitigation | Contribution to climate change[negative] | Esprinet's activities contribute negatively to climate change, as they release climate-changing emissions (GHG) into the atmosphere.Supply chain activities (raw material extraction, product processing and manufacturing, inbound and outbound logistics) have a particularly great impact. Direct activities that generate GHG emissions are attributable to the energy consumption of the Group's warehouses. | Effective | Upstream Own Operations Downstream | Short-/medium-/long-term |
| E1- Climate change | Energy | Contribution to climate change[negative] | The production and use (consumption) of energy required by Esprinet's activities throughout the value chain generates climate-changing emissions (GHG), which contribute negatively to climate change. | Effective | Upstream- Own Operations Downstream | Short-/medium-/long-term |
| Environment - E2 Pollution | ||||||
| E2 - Pollution | Pollution of air | Air pollution, soil and water contamination[negative] | The products marketed by Esprinet contain critical materials (including rare soils, silicon, lithium and others). Harmful emissions from mining activities can have negative impacts on air quality.Air pollution also caused by inbound and outbound transport activities (release of pollutants other than CO2e). | Effective | Upstream - Downstream | Short-/medium-/long-term |
| ESRS | Sub-topic/Sub-sub-topic | Risk/opportunity | Value chain | Time horizon |
| Environment – E1 Climate change | ||||
| E1 – Climate change | Climate change mitigation | Transition risks related to the non-compliance of the Group or its suppliers with the recurring and systematic updating of European and international environmental and climate change legislation (sustainability reporting, EU Directives and Regulations related to specific areas. | Own operations – Upstream | Medium/long-term |
| E1 – Climate change | Climate change mitigation | Transition risk related to the reduced supply of green vehicles (company fleet) compared to demand with a potential increase | Upstream – Downstream | Medium/long-term |
| E1 – Climate change | Climate change adaptation | Transition risks related to non-compliance with sustainability requirements demanded by customers. | Own operations | Medium-term |
| E1 – Climate change | Energy | Transition risk related to the unavailability/volatility of energy source prices. | Own operations | Medium-term |
| E1 – Climate change | Energy | Physical risk due to rising temperatures and the resulting lower operating efficiency and increased air conditioning costs. | Own operations – Upstream | Medium/long-term |
| E1 – Climate change | Energy | Transition opportunities related to the establishment of a new Business Unit dedicated to promoting environmental sustainability and ecological and digital transition through specialised products, solutions and expertise. | Own operations – Upstream | Short-/medium-term |
| Environment – E5 Resource use and circular economy | ||||
| E5 - Resource use and circular economy | Resources inflows, including resource use | Opportunities for new business channels arising from the establishment of a circularity model in electronics. Esprinet acts as an intermediary and distributor (e.g. management of returns, product recovery/reuse). | Own operations | Medium/long-term |
| Social - S1 Own workforce | ||||
| S1 - Own workforce | Working time | Risk arising from possible violations of workers' human rights or non-compliance with social standards within its operations that could lead to litigation. | Own operations | Medium/long-term |
| S1 - Own workforce | Health and safety | Risk related to the consequences of possible accidents and/or injuries at work (business interruption - litigation - reputation) | Own operations | Medium/long-term |
| S1 - Own workforce | Training and skills development | Risk of loss of talent in key positions and consequent loss of specialised know-how. | Own operations | Medium/long-term |
| S1 - Own workforce | Gender equality and equal pay for work of equal value Diversity Employment and inclusion of people with disabilities | Risks due to potential incidents of discrimination among Group employees and workers, in the absence of adequate measures and protocols to protect diversity and equal opportunities. | Own operations | Medium/long-term |
| Social - S2 Workers in the value chain | ||||
| S2 - Workers in the value chain | Health and safety | Risk related to the consequences of possible accidents and/or injuries at work in the Supply Chain (business interruption - litigation - reputation) | Upstream – Downstream | Medium/long-term |
| S2 - Workers in the value chain | Child labour | Risk arising from possible incidents of child labour and forced labour among the employees of partner companies (business interruption - litigation - reputation). | Upstream – Downstream | Medium/long-term |
| S2 - Workers in the value chain | Forced labour | Upstream – Downstream | Short-/medium-/long-term | |
| S2 - Workers in the value chain | Working time | Risk arising from possible exploitation of workers throughout the work value chain (disruption of operations - litigation - reputation). | Upstream – Downstream | Medium/long-term |
| S2 - Workers in the value chain | Adequate wages | Upstream – Downstream | Medium/long-term | |
| S2 - Workers in the value chain | Gender equality and equal pay for work of equal valueDiversityEmployment and inclusion of people with disabilities | Risks due to the occurrence of incidents of discrimination among workers in the value chain, due to inadequate measures and protocols for the protection of diversity and equal opportunities (business interruption - litigation - reputation). | Upstream – Downstream | Short-/medium-/long-term |
| Social - S4 – Consumers and end-users | ||||
| S4 - Consumers and end-users | Health and safety | Risks arising from failure to control the quality and safety of products, which could lead to possible damage in terms of consumer health and safety. | Downstream | Short-/medium-/long-term |
| S4 - Consumers and end-users | Access to products and services | Opportunities related to the diffusion of electronic products on the market. | Downstream | Short-/medium-/long-term |
| S4 - Consumers and end-users | Access to products and services | Opportunities related to the growing popularity of non-combustion personal mobility products (bicycles, e-bikes, electric scooters). | Downstream | Short-/medium-/long-term |
| Governance - G1 Business conduct | ||||
| G1 - Business conduct | Protection of whistleblowers | Risk due to lack of protection of persons using the whistleblowing channel to make reports | Own operations – Upstream - Downstream | Short-/medium-/long-term |
| G1 - BusinessCorporate conduct | Management of relations with suppliers, including payment practices | Failure to meet suppliers' payment terms could lead to the severance of relations with suppliers and the consequent disruption of the value chain. | Own operations – Upstream - Downstream | Short-/medium-/long-term |
| G1 - Business conduct | Active and passive corruption | Risk resulting from possible bribery and/or corruption, contrary to national and European legislation. | Own operations | Short-/medium-/long-term |
| ESRS | IRO-1IRO-2 |
| Policies/Management Systems | Thematic ESRS reference |
| Organisational, management, and control model pursuant to Italian Legislative Decree 231/2001 (the “231 Model”) - Criminal Risk Control, Management and Organisation Model - Crime Prevention Manual | G1 Business conductS1 Own workforce |
| Code of Ethics | G1 Business conductS1 Own workforce |
| Anti-Corruption Policy | G1 Business conduct |
| Whistleblowing | G1 Business conductS1 Own workforceS2 Workers in the value chainS4 Consumers and/or end-users |
| Multi-Site Corporate Policy | E1 Climate changeE2 PollutionE3 Water and marine resourcesE5 Resource use and circular economyG1 Business conductS4 Consumers and/or end-users |
| Supplier Code of Conduct | E2 PollutionE3 Water and marine resourcesS2 Workers in the value chain |
| Information & Cybersecurity Policy | G1 Business conductS4 Consumers and/or end-users |
| ISO 14001:2015 Management System | E1 Climate changeE2 PollutionE3 Water and marine resourcesE5 Resource use and circular economy |
| ISO 45001:2018 Management Systems | S1 Own workforce |
| ISO 9001:2015 Management Systems | S4 Consumers and/or end-users |
| Company | ISO 9001 | ISO 45001 | ISO 14001 |
| Esprinet S.p.A. | | | |
| V-Valley S.r.l. | | | |
| Esprinet Iberica S.L.U. | | | |
| V-Valley Advanced Solutions España, S.A. | | | |
| Zeliatech S.r.l | | | |
| SDGs Sustainable Development Goals | ||||||
| Material topic | Goals | Actions | 2024 baseline | 2027 target | # | Target (abstract) |
| E1 Climate change | ||||||
| Climate change mitigationClimate Change AdaptationEnergy | Reduce greenhouse gas emissions from Group operations (Scope 1 and Scope 2) | Activation of the photovoltaic system of the warehouse in TortonaEvaluate installation of photovoltaic systems also at other Group sites | 455 MWh of self-generated electricity | > 1000 MWh of self-generated electricity | 7.3 Double the global rate of energy efficiency improvement by 2030. | |
| 13.2 Integrate climate change measures into policies, strategies and planning | ||||||
| Increase the percentage of hybrid or electric company cars given to Group employees | 59% “green” corporate fleet | > 75% “green” corporate fleet | ||||
| Raise awareness among Group employees about the correct use of hybrid cars to improve fuel efficiency | ||||||
| Encourage and raise awareness among Group employees on the use of HVO fuel for diesel-powered company cars | ||||||
| Carry out continuous screening of existing assets in order to identify possible consumption efficiency or electrification actions | ||||||
| Total emissions Scope 1 +2 (location based) | 2,833 tonnes CO2e | -12.6% Scope 1 and Scope 2 emissions (location based) | ||||
| Maintain the Group's | Purchase electricity covered by certificates of origin | 98% of electricity | >95% of electricity | |||
| Topic | Sub-topic | SDGs |
| E1 Climate change | Climate change mitigation Climate change adaptationEnergy |
| ESRS | ESRS 2 GOV-3 |
| ESRS | ESRS E1-1 |
| ESRS | ESRS 2 SBM-3 |
| Risk | Danger |
| Temperature change | Temperature |
| Heat | |
| Cold | |
| Changes in wind patterns | Extreme weather phenomena |
| Cold wave | Cold |
| Drought | Drought |
| Heat stress | Heat |
| Heat wave | Heat |
| Heavy rainfall | Rainfall |
| Cold | |
| Rainfall variability | Rainfall |
| Temperature variability | Temperature |
| Forest fire | Fire |
| Storm | Extreme weather phenomena |
| Water stress | Drought |
| Floods | Flash floods |
| Representative Concentration Pathway (RCP) 4.5 (equivalent to 4.5 W/m²) | This scenario is described by the IPCC as an intermediate scenario, in which greenhouse gas emissions peak around 2040 and then decline. |
| Representative Concentration Pathway (RCP) 8.5 (equivalent to 8.5 W/m²) | This scenario projects a reasonable worst-case scenario and is widely used for climate risk assessment and stress testing. |
| ESRS | ESRS 2 IRO-1 |
| Climate change mitigation | Transition risks related to the non-compliance of the Group or its suppliers with the recurring and systematic updating of European and international environmental and climate change legislation (sustainability reporting, EU Directives and Regulations related to specific areas. |
| Climate change mitigation | Transition risk related to the reduced supply of green vehicles (company fleet) compared to demand with a potential increase in purchase/use costs. |
| Climate change adaptation | Transition risks related to non-compliance with sustainability requirements demanded by customers. |
| Energy | Transition risk related to the unavailability/volatility of energy source prices. |
| Energy | Physical risk due to rising temperatures and the resulting lower operating efficiency and increased air conditioning costs. |
| Energy | Transition opportunities related to the establishment of a new Business Unit dedicated to promoting environmental sustainability and ecological and digital transition through specialised products, solutions and expertise. |
| ESRS | ESRS E1-2 |
| ESRS | ESRS E1-3 |
| ESRS | ESRS E1-4 |
| ESRS | E1-5 |
| Energy consumption | MWh | |
| 2024 | 2023 | |
| Total energy consumption related to own operations | 13,728 | 12,403 |
| Fossil energy consumption (MWh) | 6,881 | 5,959 |
| Share of fossil sources in total energy consumption (%) | 50% | 48% |
| Consumption from nuclear sources (MWh) | 13 | 31 |
| Share of consumption from nuclear sources in total energy consumption (%) | 0% | 0% |
| Renewable energy consumption (MWh) | 6,834 | 6,413 |
| Fuel consumption from renewable sources, including biomass, biofuels, biogas, renewable hydrogen, etc.; | 1 | - |
| Consumption of purchased or acquired electricity, heat, steam and cooling from renewable sources (MWh) | 6,566 | 6,413 |
| The consumption of self-generated non-fuel renewable energy (MWh) | 267 | - |
| Share of renewable sources in total energy consumption (%) | 50% | 52% |
| Non-renewable energy production | - | - |
| Renewable energy production | 455 | - |
| Consumer companies operating in impact sectors | 2024 | 2023 |
| Fuel consumption from coal and coal products (MWh) | - | - |
| Fuel consumption from crude oil and petroleum products (MWh) | 4,358 | 4,397 |
| Fuel consumption from natural gas (MWh) | 2,408 | 1,438 |
| Fuel consumption from other fossil sources (MWh) | - | - |
| Consumption of purchased or acquired electricity, heat, steam or cooling from fossil sources (MWh) | 115 | 124 |
| Energy intensity based on net revenue | 2024 | % 2024/2023 |
| Total energy consumption per net revenue associated with activities in high climate impact sectors (MWh/€) | 3.315*10^-6 | 106.49% |
| ESRS | E1-6 |
| Total GHG emissions | UoM | 2024 emissions | 2023 emissions |
| Total GHG emissions (location based) | t CO2e | 3,470,551 | 3,031,239 |
| Total GHG emissions (market based) | t CO2e | 3,469,226 | 3,029,948 |
| GHG intensity per net revenue | 2024 | 2023 |
| Total GHG emissions (location-based) per net revenue (tCO2eq/€) | 8.38*10-4 | 7.61*10-4 |
| Total GHG emissions (market-based) per net revenue (tCO2eq/€) | 8.38*10-4 | 7.60*10-4 |
| Scope 1 | UoM | 2023 emissions | 2024 emissions | % 2024/2023 |
| Total | t CO2e | 1,322 | 1,440 | 108.9% |
| Scope 2 | UoM | 2023 emissions | 2024 emissions | % 2024/2023 |
| Purchase of electricity - location based | t CO2e | 1,356 | 1,392 | 102.7% |
| Purchase of electricity - market based | t CO2e | 65 | 67 | 103.0% |
| Scope 3 | 2024 emissions (t CO2e) | 2023 emissions (t CO2e) |
| 1. Purchased goods and services | 1,531,928 | 1,423,032 |
| 3. Energy consumption not included in Scope 1 and Scope 2 emissions | 331 | 312 |
| 4 Transport and distribution of purchased products | 16,131 | 12,641 |
| 5. Waste generated in operations | 14 | 19 |
| 6. Business traveling | 960 | 907 |
| 7. Employee commuting | 2,066 | 1,929 |
| 11. Use of sold products | 1,919,645 | 1,588,356 |
| 12. End-of-life treatment of sold products | 1,513 | 1,365 |
| Total | 3,467,719 | 3,028,561 |
| Scope 3 | Calculation method | Emission factors |
| 1. Purchased goods and services | Average-Data Method; emissions are calculated using the weights of all products and materials (including packaging) purchased by Esprinet in 2024. The emissions attributable to approximately 85% of the total weight (in tonnes) of the products and materials purchased by the Group in 2024 were calculated using the point method, while the emissions of the remaining part (15%) were estimated, as they relate to products for which a specific emission factor could not be identified and which cannot be assimilated into other reported categories. In addition, this category takes into account the emissions of external warehouses rented by Esprinet; the electricity consumption of these warehouses was estimated on the basis of square metres using an approximation of the energy intensity of warehouses owned by the Esprinet Group, whose consumption is known. | Ecoinvent 3.11 |
| 3. Fuel and energy-related activities (not included in Scope 1 or Scope 2) | This category refers to:•Upstream emissions of purchased fuels;•Upstream emissions of purchased electricity;•Upstream transmission and distribution (T&D) losses.The data used as input are the same as those used to calculate the Group's Scope 1 and 2 energy consumption and emissions. | DEFRA (Department for Environmental, Food & Rural Affairs) - 2021, 2024 |
| 4 Upstream transportation and distribution | Inbound transportDistance-based method: transport of finished products and packaging materials purchased by Esprinet for 2024 was considered. With regard to packaging, the suppliers, geographical location and weight of material purchased from each of them are known. With regard to purchased products, calculations were made on the basis of extractions from the Group's internal management systems; total input weights and country of origin are known. The means of transport used differed according to the country of origin and was estimated on the basis of the information available on the few routes operated directly by Esprinet.Outbound transportDistance-based method: data were collected directly with Esprinet's main carriers (both Italy and Spain/Portugal). Primary information was collected on the distances travelled, the vehicles used and the weights transported on each route. Where the primary data (25% of the total outbound weight) was not available, emissions were re-proportioned on the basis of weight. | DEFRA (Department for Environmental, Food & Rural Affairs) - 2024 |
| 5. Waste generated in operations | Waste-type-specific method: emissions are calculated using as input the amount of waste produced by the Esprinet Group in 2024, its EWC code ("European Waste Catalogue") and its final destination (e.g. landfill, recycling). | DEFRA (Department for Environmental, Food & Rural Affairs) - 2024 |
| 6. Business travels | Distance-based method: the data needed to calculate the Group's business travel emissions were collected from extractions from expense accounts or travel agency databases. The available data covers 95% of the Group's employees; to estimate the greenhouse gas (GHG) emissions related to the business trips of the remaining employees, a reproportioning index based on the current number of employees was used. In the case of missing distance or incorrect input, certain assumptions were made about the distance travelled. | DEFRA (Department for Environmental, Food & Rural Affairs) - 2024 |
| 7. Employee commuting | Distance-based method: a questionnaire was used to quantify employee commuting emissions. The questionnaire was sent to employees of Esprinet Italy and Spain via the company intranet. The calculation also includes the employees of cooperatives for which point values collected through a survey in 2022 were used, re-proportioned to the current number of employees. The number of working weeks in a year was assumed to be 46. Considering a total number of employees of 1,945, including both Esprinet Group employees and cooperative employees, and 1,324 respondents to the survey (68%), the GHG emissions of the remaining employees were estimated by re-proportioning the commuting emissions of the 1,324 employees who responded to the questionnaire on the other employees. | DEFRA (Department for Environmental, Food & Rural Affairs) - 2024 |
| 11. Use of sold products | This category includes the total expected emissions generated during the direct use phase of all relevant products sold by Esprinet in the reporting year. The total expected electricity consumption for each product category was estimated on the basis of literature data and product data sheets, assuming a number of useful recharges during the entire life of the product and the number of products sold. It was assumed that all products were sold on the Italian and Spanish markets. | Association of Issuing Bodies (AIB) 2023 |
| 12. End-of-life treatment of sold products | This category includes emissions from the disposal and treatment of products sold by the Group (in the reporting year) at the end of their life. More than 86% of the total weight (in tonnes) of products and materials sold by the Group in 2024 has been calculated, while the emissions of the remaining part (14%) have been estimated. Data on the final destination of waste was estimated based on information from the literature (recycling rates in Europe). | DEFRA (Department for Environmental, Food & Rural Affairs) - 2024 |
| ESRS | E1-7 |
| ESRS | E1-8 |
| Topic | Sub-topic | SDGs |
| E2 Pollution | Pollution of air Pollution of water Pollution of soil Substances of concern |
| ESRS | ESRS 2 IRO-1 |
| Pollution of air | The products marketed by Esprinet contain critical materials (including rare soils, silicon, lithium and others). Harmful emissions from mining activities can have negative impacts on air quality.Air pollution also caused by inbound and outbound transport activities (release of pollutants other than CO2e). |
| Pollution of water | The products marketed by Esprinet contain critical materials (including rare soils, silicon, lithium and others). The release of harmful substances from mining activities can have negative impacts on water and soil contamination levels. |
| Pollution of soil | |
| Substances of concern | Products marketed by Esprinet may contain substances defined by EU legislation as substances of concern, with potential negative impact on the environment if released during processing or disposal. |
| ESRS | ESRS E2-1 |
| ESRS | ESRS E2-2 |
| ESRS | ESRS E2-3 |
| Topic | Sub-topic | Sub-sub-topic | SDGs |
| E3 Water and marine resources | Waters | Water consumption Water withdrawals Water discharge |
| ESRS | ESRS 2 IRO-1 |
| Water consumption | The extraction and processing of raw materials, as well as the production of electronic components and/or finished products, require withdrawals and consumption of water resources. However, these activities may involve areas subject to high water stress and risks of further depletion of the resource. |
| Water withdrawals | |
| Water discharge | Industrial activities in the extraction and processing of raw materials and the production of electronic components generate water discharges, which can have potential negative impacts on communities and the environment in the event of contamination and inadequate management. |
| ESRS | ESRS E3-1 |
| ESRS | ESRS E3-2 |
| ESRS | ESRS E3-3 |
| Topic | Sub-topic | SDGs |
| E5 Resource use and circular economy | Inflows of resources, including use of resources Outflows of resources related to products and servicesWaste |
| ESRS | ESRS 2 IRO-1 |
| Inflows of resources, including use of resources | The products marketed by Esprinet use critical raw materials and packaging that cannot always be recycled or reused.Such characteristics of the materials used could slow down the development of a circular economy model. |
| Resource outflows related to products and services | |
| Waste | The technology sector is characterised by activities that produce different types of waste, hazardous and non-hazardous. Inadequate waste management can negatively impact both the environment and ecosystems, also taking into account the end-of-life of marketed products. |
| ESRS | ESRS E5-1 |
| ESRS | ESRS E5-2 |
| ESRS | ESRS E5-3 |
| ESRS | ESRS E5-4 |
| Materials (t) | 2024 | 2023 | ||||
| Technical materials | Biological materials | Total | Technical materials | Biological materials | Total | |
| Raw materials | ||||||
| Iron | 0.94 | - | 0.94 | 1.20 | - | 1.20 |
| Wood | - | 591.12 | 591.12 | - | 251.13 | 251.13 |
| Plastic | 91.51 | - | 91.51 | 108.13 | - | 108.13 |
| Paper and cardboard | - | 662.69 | 662.69 | - | 653.68 | 653.68 |
| Glue | 4.43 | - | 4.43 | 4.54 | - | 4.54 |
| Total inflows | 96.88 | 1,253.81 | 1,350.69 | 113.87 | 904.81 | 1,018.68 |
| Materials (t) | 2024 | 2023 | ||
| Recycled or reused materials | % Recycled or reused materials | Recycled or reused materials | % Recycled or reused materials | |
| Raw materials | ||||
| Iron | - | - | - | - |
| Wood | 591.12 | 100.00% | 251.13 | 100.00% |
| Plastic | 53.05 | 57.98% | 101.03 | 93.40% |
| Paper and cardboard | 658.87 | 99.42% | 650.77 | 99.60% |
| Glue | - | - | - | - |
| Total | 1,303.04 | 96.47% | 1,002.93 | 98.45% |
| Finished products (t) | 2024 | |
| Technical materials | Biological materials | |
| Laser printers and multifunction printersMonitor desktopWashing machinesStorage batteriesNotebooksTVs and hotel TVsConsumablesSmart monitorsRefrigeratorsDesktop PCsTumble dryersInvertersUPSsConsole gamesSmartphonesDigital signage monitorsWasher-dryersAll-in-one PCsMicrowaves and ovensSurface cleaningTabletsDishwashersCopper wiringPhotovoltaic solar panelsRackRenewable energy accessories | 12,0836,3983,9763,6043,2993,1802,0081,8071,5241,2951,2141,118873843813746727665666601563532519533502503 | -------------------------- |
| Total | 50,590 | - |
| ESRS | ESRS E5-5 |
| Waste by category (t) | 2024 | 2023 | ||||
| Recovery | Disposal | Total | Recovery | Disposal | Total | |
| Hazardous waste | ||||||
| Emulsions | 2.34 | - | 2.34 | 1.22 | - | 1.22 |
| Electrical equipment containing hazardous substances | 1.65 | - | 1.65 | 2.26 | - | 2.26 |
| Batteries and accumulators | 0.40 | - | 0.40 | 0.01 | - | 0.01 |
| Toners containing hazardous substances | 0.10 | - | 0.10 | 0.21 | - | 0.21 |
| Ink waste | - | 0.02 | 0.02 | - | 0.08 | 0.08 |
| Packaging containing hazardous substances | 0.06 | - | 0.06 | 0.04 | - | 0.04 |
| Total hazardous waste | 4.55 | 0.02 | 4.57 | 3.74 | 0.08 | 3.82 |
| Non-hazardous waste | ||||||
| Paper and cardboard packaging | 613.98 | - | 613.98 | 582.40 | - | 582.40 |
| Iron and steel | 92.68 | - | 92.68 | 54.74 | - | 54.74 |
| Plastic packaging | 78.44 | - | 78.44 | 70.38 | - | 70.38 |
| Undifferentiated | 74.57 | - | 74.57 | 81.64 | - | 81.64 |
| Wood packaging | 61.09 | - | 61.09 | 58.43 | - | 58.43 |
| Electrical equipment | 9.49 | - | 9.49 | 9.59 | - | 9.59 |
| Batteries and accumulators | 1.07 | - | 1.07 | 0.12 | - | 0.12 |
| Toner | 0.22 | - | 0.22 | 0.21 | - | 0.21 |
| Water-based liquid wastes | - | 15.51 | 15.51 | - | 11.73 | 11.73 |
| Total non-hazardous waste | 931.54 | 15.51 | 947.04 | 857.51 | 11.73 | 869.25 |
| Total waste | 936.09 | 15.52 | 951.61 | 861.25 | 11.81 | 873.06 |
| % waste for recovery | 98.37% | 98.65% |
| Waste recovery (t) | 2024 | 2023 |
| Hazardous waste | ||
| Preparation for reuse | - | 0.27 |
| Recycling | 4.02 | 3.47 |
| Other recovery operations | 0.53 | - |
| Total hazardous waste | 4.55 | 3.74 |
| Non-hazardous waste | ||
| Preparation for reuse | 14.28 | 328.22 |
| Recycling | 917.26 | 529.29 |
| Total non-hazardous waste | 931.54 | 857.51 |
| Total waste to recovery | 936.09 | 861.25 |
| Waste for disposal (t) | 2024 | 2023 |
| Hazardous waste | ||
| Other disposal operations | 0.02 | 0.08 |
| Total hazardous waste | 0.02 | 0.08 |
| Non-hazardous waste | ||
| Other disposal operations | 15.51 | 11.73 |
| Total non-hazardous waste | 15.51 | 11.73 |
| Total waste for disposal | 15.52 | 11.81 |
| Code1 | Description | ||
| 1 | CCM | Climate Change Mitigation | Climate change mitigation |
| 2 | CCA | Climate Change Adaptation | Climate change adaptation |
| 3 | WTR | Water & Marine Resources | Sustainable use and protection of water and marine resources |
| 4 | CE | Circular Economy | Transition to the circular economy, also with reference to waste reduction and recycling |
| 5 | PPC | Pollution Prevention and Control | Pollution prevention and control |
| 6 | BIO | Biodiversity and ecosystems | Protecting biodiversity and the health of ecosystemsProtection and restoration of biodiversity and ecosystems |
| Substantial contribution | a) | It contributes substantially to the achievement of one or more of the environmental objectives set out in Art. 9 (Environmental Objectives).The Regulation identifies the economic sectors and activities that fall within those eligible for the taxonomy (whether or not these activities meet one or all of the technical screening criteria of the Delegated Regulations - condition 04). |
| Taxonomy alignedConditions for Alignment | ||
| DNSH Do Not Significant Harm | b) | Do not cause significant harm to any of the other five environmental objectives in Article 9 (DNSH Do Not Significant Harm). |
| Minimum Safeguards/Minimum Safeguard Criteria | c) | It is carried out in compliance with the minimum social safeguards (Minimum Safeguards) laid down in Art. 18. |
| Technical screening criteria | d) | Compliance with the technical screening criteria set out in the Delegated Regulations on taxonomy.Activities that meet the technical requirements set out in the taxonomy for the sectors and activities identified as eligible, as summarised below. |
| Revenues (Turnover) | Net revenue obtained from products or services. |
| Investments (Capex) | Additions of intangible and tangible assets, including capitalised research and development costs, to property, plant and equipment, intangible assets, before any changes due to fair value adjustments and before depreciation and amortisation. |
| Operating expenses (Opex) | Non-capitalised research and development costs, building renovation costs, short-term lease costs, maintenance and repair costs, and other indirect costs for the day-to-day maintenance of property, plant and equipment. |
| Turnover | CapEX | |||
| k/000 euro | 2024 | 2023 | 2024 | 2023 |
| Manufacture of batteries | - | - | 0.04 | - |
| Production of electricity using photovoltaic solar technology | 17 | - | - | - |
| Management of personal mobility devices, cycle | 18,109 | 21,492 | 219 | 119 |
| Transportation by motorcycle, passenger cars and light commercial vehicles | - | - | 1,323 | 1,552 |
| Installation, maintenance and repair of energy efficiency devices | - | - | 85 | 100 |
| Installation, maintenance and repair of electric vehicle charging stations in buildings | - | - | - | 5 |
| On-site installation, maintenance and repair of renewable energy technologies | - | - | - | 655 |
| Purchase and ownership of buildings | - | - | 43,471 | 8,539 |
| Provision data-driven IT/OT solutions | 137 | - | 2 | - |
| Sales of spare parts | 1,699 | - | 21 | - |
| Circular Economy | 1,375 | 944 | 17 | 5 |
| Total eligible for taxonomy | 21,337 | 22,436 | 45,138 | 11,535 |
| Total not eligible for taxonomy | 4,120,225 | 3,962,726 | 11,618 | 16,280 |
| Consolidated statement | 4,141,562 | 3,985,162 | 56,756 | 27,815 |
| KPI Eligible by objective | 0.52% | 0.56% | 79.53% | 39.46% |
| KPI Aligned by objective | -% | -% | -% | -% |
| Share of Turnover/Total Turnover | ||
| Taxonomy aligned by objective | Taxonomy eligible by objective | |
| CCM | 0% | 0.44% |
| CCA | 0% | 0% |
| WTR | 0% | 0% |
| CE | 0% | 0.08% |
| PPC | 0% | 0% |
| BIO | 0% | 0% |
| Share of CapEx/Total CapEx | ||
| Taxonomy aligned by objective | Taxonomy eligible by objective | |
| CCM | 0% | 79.46% |
| CCA | 0% | 0% |
| WTR | 0% | 0% |
| CE | 0% | 0.07% |
| PPC | 0% | 0% |
| BIO | 0% | 0% |
| Share of OpEx/Total OpEx | ||
| Taxonomy aligned by objective | Taxonomy eligible by objective | |
| CCM | 0% | 0% |
| CCA | 0% | 0% |
| WTR | 0% | 0% |
| CE | 0% | 0% |
| PPC | 0% | 0% |
| BIO | 0% | 0% |
| Line | Activities related to nuclear energy | |
| 1 | The company carries out, finances or has exposures to research, development, demonstration and implementation of innovative power generation plants that produce energy from nuclear processes with a minimum amount of fuel cycle waste. | No |
| 2 | The company carries out, finances or has exposures to the construction and safe operation of new nuclear power plants for the generation of electricity or process heat, including for district heating purposes or for industrial processes such as hydrogen production, and improvements in their safety with the help of the best available technology. | No |
| 3 | The company carries out, finances or has exposures to the safe operation of existing nuclear power plants that generate electricity or process heat, including for district heating or industrial processes such as the production of hydrogen from nuclear energy, and improvements to their safety. | No |
| Fossil gas activities | ||
| 4 | The company carries out, finances or has exposures to the construction or operation of power generation plants using gaseous fossil fuels. | No |
| 5 | The company carries out, finances or has exposures to the construction, upgrading and operation of combined heat/cool and power generation plants using gaseous fossil fuels. | No |
| 6 | The company carries out, finances or has exposures to the construction, upgrading and operation of heat generation plants that produce heat/cooling using gaseous fossil fuels. | No |
| Topic | Sub-topic | Sub-sub-topic | SDGs |
| S1 Own workforce | Working conditions | Working timeSocial dialogue Work-life balance Health and safety | |
| Equal treatment and opportunities for all | Gender equality and equal pay for work of equal value Training and skills developmentEmployment and inclusion of people with disabilitiesDiversity |
| ESRS | ESRS 2 SBM-2 |
| ESRS | ESRS 2 SBM-3 |
| Working time | Failure to comply with current legislation on working conditions and working hours could result in a violation of rights and stressful conditions for employees. |
| Work-life balance | Esprinet supports the creation and maintenance of a quality working environment with the aim of increasing the well-being of its employees, with a focus on work-life balance. |
| Social dialogue | Esprinet supports a working environment based on collaboration, dialogue and listening to all stakeholders. |
| Health and safety | Esprinet's potential occupational health and safety impact is mainly related to load handling/unloading operations within warehouses. |
| Training and skills development | Esprinet supports and delivers technical and professional training activities to its employees, promoting their personal and professional skills development. |
| Gender equality and equal pay for work of equal value | Esprinet fosters an inclusive working environment, based on respect for diversity and equal opportunities, which can cause discrimination among employees, negatively impacting their opportunities for personal and professional development. |
| Employment and inclusion of people with disabilities | |
| Diversity |
| Working time | Risk arising from possible violations of workers' human rights or non-compliance with social standards within its operations that could lead to litigation. |
| Health and safety | Risk related to the consequences of possible accidents and/or injuries at work (business interruption - litigation - reputation) |
| Training and skills development | Risk of loss of talent in key positions and consequent loss of specialised know-how. |
| Gender equality and equal pay for work of equal value Diversity Employment and inclusion of people with disabilities | Risks due to potential incidents of discrimination among Group employees and workers, in the absence of adequate measures and protocols to protect diversity and equal opportunities. |
| ESRS | ESRS S1-1 |
| ESRS | ESRS S1-2 |
| ESRS | ESRS S1-3 |
| ESRS | ESRS S1-4 |
| ESRS | ESRS S1-5 |
| ESRS | ESRS S1-6 |
| Employees | 2024 | 2023 | ||||
| Women | Men | Total | Women | Men | Total | |
| Total employees at period end/by gender | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Total number of employees by gender/geographical area | Women | Men | Total | Women | Men | Total |
| Italy | 523 | 518 | 1,041 | 512 | 513 | 1,025 |
| Spain | 391 | 300 | 691 | 389 | 285 | 674 |
| Other* (Portugal, Morocco, China, France, Germany) | 41 | 35 | 76 | 44 | 33 | 77 |
| Total | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| 2024 | 2023 | |||||
| Total number of employees by gender/contract type | Women | Men | Total | Women | Men | Total |
| permanent | 921 | 821 | 1,742 | 904 | 803 | 1,707 |
| fixed-term | 34 | 32 | 66 | 41 | 28 | 69 |
| Total | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Total number of permanent employees by gender/geographical area | Women | Men | Total | Women | Men | Total |
| Italy | 497 | 493 | 990 | 484 | 491 | 975 |
| Spain | 387 | 297 | 684 | 379 | 280 | 659 |
| Other* (Portugal, Morocco, China, France, Germany) | 37 | 31 | 68 | 41 | 32 | 73 |
| Total | 921 | 821 | 1,742 | 904 | 803 | 1,707 |
| Total number of fixed-term employees by gender/geographical area | Women | Men | Total | Women | Men | Total |
| Italy | 26 | 25 | 51 | 28 | 22 | 50 |
| Spain | 4 | 3 | 7 | 10 | 5 | 15 |
| Other* (Portugal, Morocco, China, France, Germany) | 4 | 4 | 8 | 3 | 1 | 4 |
| Total | 34 | 32 | 66 | 41 | 28 | 69 |
| 2024 | 2023 | |||||
| Total number of employees by employment type/gender | Women | Men | Total | Women | Men | Total |
| Full-time | 855 | 830 | 1,685 | 843 | 813 | 1,656 |
| Part-time | 100 | 23 | 123 | 102 | 18 | 120 |
| Total | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Total number of full-time employees by gender/geographical area | Women | Men | Total | Women | Men | Total |
| Italy | 493 | 517 | 1,010 | 480 | 511 | 991 |
| Spain | 321 | 278 | 599 | 319 | 269 | 588 |
| Other* (Portugal, Morocco, China, France, Germany) | 41 | 35 | 76 | 44 | 33 | 77 |
| Total | 855 | 830 | 1,685 | 843 | 813 | 1,656 |
| Total number of part-time employees by gender/geographical area | Women | Men | Total | Women | Men | Total |
| Italy | 30 | 1 | 31 | 32 | 2 | 34 |
| Spain | 70 | 22 | 92 | 70 | 16 | 86 |
| Other* (Portugal, Morocco, China, France, Germany) | - | - | - | - | - | - |
| Total | 100 | 23 | 123 | 102 | 18 | 120 |
| Turnover | 2024 | 2023 |
| Recruitment | Women | Men | Total | Women | Men | Total |
| Up to 29 years old | 70 | 65 | 135 | 38 | 41 | 79 |
| 30 to 50 years old | 130 | 129 | 259 | 53 | 70 | 123 |
| Over 50 years old | 31 | 62 | 93 | 7 | 8 | 15 |
| Total | 231 | 256 | 487 | 98 | 119 | 217 |
| Terminations | Women | Men | Total | Women | Men | Total |
| Up to 29 years old | 54 | 49 | 103 | 38 | 31 | 69 |
| 30 to 50 years old | 127 | 124 | 251 | 105 | 100 | 205 |
| Over 50 years old | 40 | 61 | 101 | 18 | 30 | 48 |
| Total | 221 | 234 | 455 | 161 | 161 | 322 |
| Reason for termination | Women | Men | Total | Women | Men | Total |
| Voluntary redundancy | 71 | 87 | 158 | 76 | 75 | 151 |
| Retirement | 1 | 4 | 5 | - | 2 | 2 |
| Dismissal | 19 | 22 | 41 | 46 | 46 | 92 |
| Death in service | 1 | - | 1 | 2 | - | 2 |
| Other (e.g. end of fixed-term contracts) | 129 | 121 | 250 | 37 | 38 | 75 |
| Total | 221 | 234 | 455 | 161 | 161 | 322 |
| Turnover | Women | Men | Total | Women | Men | Total |
| Positive turnover - recruitment | 24.4% | 30.8% | 27.4% | |||
| Negative turnover - terminations | 23.4% | 28.2% | 25.6% | |||
| Overall turnover | 1.1% | 2.6% | 1.8% |
| ESRS | ESRS S1-7 |
| Non-employees | 2024 | 2023 | ||||
| Total number of non-employees at the end of the period/by gender | Women | Men | Total | Women | Men | Total |
| Contracted workers | 5 | 13 | 18 | 3 | 11 | 14 |
| Apprentices | 16 | 20 | 36 | 9 | 16 | 25 |
| 4Logistix S.r.l. | 46 | 91 | 137 | 45 | 86 | 131 |
| Cooperatives | 3 | 22 | 25 | - | 25 | 25 |
| Total | 70 | 146 | 216 | 57 | 138 | 195 |
| ESRS | ESRS S1-8 |
| ESRS | ESRS S1-9 |
| Employee diversity | 2024 | 2023 | ||||
| Employees by category/gender | Women | Men | Total | Women | Men | Total |
| Executives | 8 | 21 | 29 | 8 | 19 | 27 |
| Executives - Clerks | 913 | 791 | 1,704 | 890 | 771 | 1,661 |
| Workers | 34 | 41 | 75 | 47 | 41 | 88 |
| Total | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Employees by category/gender % | Women | Men | Total | Women | Men | Total |
| Executives | 0.4% | 1.2% | 1.6% | 0.5% | 1.1% | 1.5% |
| Executives - Clerks | 50.5% | 43.7% | 94.3% | 50.1% | 43.4% | 93.5% |
| Workers | 1.9% | 2.3% | 4.1% | 2.6% | 2.3% | 5.0% |
| Total | 52.8% | 47.2% | 100.0% | 53.2% | 46.8% | 100.0% |
| Employees by age bracket/gender | Women | Men | Total | Women | Men | Total |
| Up to 29 years old | 104 | 99 | 203 | 105 | 104 | 209 |
| 30 to 50 years old | 637 | 496 | 1,133 | 660 | 499 | 1,159 |
| Over 50 years old | 214 | 258 | 472 | 180 | 228 | 408 |
| Total | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Employees by age group/gender % | Women | Men | Total | Women | Men | Total |
| Up to 29 years old | 5.8% | 5.5% | 11.2% | 5.9% | 5.9% | 11.8% |
| 30 to 50 years old | 35.2% | 27.4% | 62.7% | 37.2% | 28.1% | 65.3% |
| Over 50 years old | 11.8% | 14.3% | 26.1% | 10.1% | 12.8% | 23.0% |
| Total | 52.8% | 47.2% | 100.0% | 53.2% | 46.8% | 100.0% |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | - | - | - | - | - |
| Lidera Network S.L. | - | 37 | 1 | 38 | 19 |
| Optima Logistics S.L.U. | - | - | - | - | - |
| GTI Software & Networking SARLAU | - | 18 | - | 18 | 16 |
| Iberian Subgroup | - | 670 | 77 | 747 | 777 |
| Esprinet Group | 27 | 1,661 | 88 | 1,776 | 1,791 |
| ESRS | ESRS S1-12 |
| People with disabilities | 2024 | 2023 | ||||
| Women | Men | Total | Women | Men | Total | |
| Employees with disabilities | 23 | 20 | 43 | 23 | 20 | 43 |
| % Employees with disabilities/Total employees | 2.4% | 2.3% | 2.4% | 2.4% | ||
| ESRS | ESRS S1-13 |
| Employee training | 2024 | 2023 | ||||
| Average training hours | Women | Men | Total | Women | Men | Total |
| Executives | 36 | 27 | 30 | 16 | 11 | 13 |
| Executives - Clerks | 30 | 23 | 27 | 33 | 24 | 29 |
| Workers | 2 | 5 | 4 | 4 | 12 | 8 |
| Total | 29 | 23 | 26 | 31 | 23 | 27 |
| ESRS | ESRS S1-14 |
| Accidents at work - Employees | Unit | 2024 | 2023 |
| Accidents at work | |||
| Fatal accidents | - | - | |
| Serious injuries | - | 2 | |
| Other incidents | 19 | 13 | |
| Total accidents recorded | 19 | 15 | |
| of which: Incidents during travel | 9 | 5 | |
| Total hours worked | h | 2,945,035 | 2,792,419 |
| Days of absence due to injury | No | 331 | 890 |
| Accident indices | |||
| Accident Frequency Index (No. of accidents/hours worked x 1,000,000) | 6.5 | 5.4 | |
| Fatal | - | - | |
| Serious injuries | - | 0.7 | |
| Other incidents | 6.5 | 4.7 | |
| Accident Severity Index (accident absence days/hours worked x 1,000) | 0.1 | 0.3 |
| ESRS | ESRS S1-15 |
| Family leave (HC) | 2024 | 2023 | ||||
| Women | Men | Total | Women | Men | Total | |
| Number of employees entitled to family leave/by gender | 955 | 853 | 1,808 | 945 | 831 | 1,776 |
| Number of employees who took family leave/by gender | 57 | 31 | 88 | 52 | 28 | 80 |
| Percentage of employees who took family leave | 6.0% | 3.6% | 4.9% | 9.3% | 6.3% | 7.9% |
| Percentage of employees who took family leave out of total employees | 6.0% | 3.6% | 4.9% | 9.3% | 6.3% | 7.9% |
| ESRS | ESRS S1-16 |
| Gender pay gap (%) | 2024 | 2023 |
| Gender pay gap | 21% | 23% |
| Pay gap by professional category | 2024 | 2023 |
| Executives | 32% | 31% |
| Executives-Clerks | 17% | 20% |
| Workers | 13% | 5% |
| ESRS | ESRS S1-17 |
| Topic | Sub-topic | Sub-sub-topic | SDGs |
| S2 Workers in the value chain | Working conditions | Working hoursAdequate wagesSocial dialogueHealth and safety | |
| Equal treatment and opportunities for all | Gender equality and equal pay for work of equal valueTraining and skills developmentEmployment and inclusionpeople with disabilitiesDiversity | ||
| Other work-related rights | Forced labourChild labour |
| ESRS | ESRS 2 SBM-2 |
| ESRS | ESRS 2 SBM-3 |
| Working time | Working conditions related to the production chain (in particular for the production of raw materials, critical materials, components/products) may be characterised by potential negative impacts on human rights and other personal rights (working hours - inadequate wages - social dialogue - freedom of association - training and skills development) also taking into account the geographical areas in which they are located. |
| Adequate wages | |
| Social dialogue | |
| Freedom of association, including the existence of work councils | |
| Training and skills development | |
| Health and safety | Working conditions related to the production chain (in particular for the production of raw materials, critical materials, components/products) may be characterised by potential negative impacts on occupational health and safety management and attention to occupational health and safety conditions) also taking into account the geographical areas in which they are located. |
| Gender equality and equal pay for work of equal value | The working environment of the production chain (in particular for the production of raw materials, critical materials, components/products) may be characterised by non-inclusive policies and a lack of respect for diversity and equal opportunities, leading to potential discrimination and unfair behaviour towards human resources. |
| Employment and inclusion of people with disabilities | |
| Diversity | |
| Child labour | Working conditions related to the production chain (in particular for the production of raw materials, critical materials, components/products) may be characterised by |
| Forced labour |
| Health and safety | Risk related to the consequences of possible accidents and/or injuries at work in the Supply Chain (business interruption - litigation - reputation) |
| Child labour | Risk arising from possible incidents of child labour and forced labour among the employees of partner companies (business interruption - litigation - reputation). |
| Forced labour | |
| Working hours | Risk arising from possible exploitation of workers throughout the work value chain (disruption of operations - litigation - reputation). |
| Adequate wages | |
| Gender equality and equal pay for work of equal valueDiversityEmployment and inclusion of people with disabilities | Risks due to the occurrence of incidents of discrimination among workers in the value chain, due to inadequate measures and protocols for the protection of diversity and equal opportunities (business interruption - litigation - reputation). |
| ESRS | ESRS S2-1 |
| ESRS | ESRS S2-2 |
| ESRS | ESRS S2-3 |
| ESRS | ESRS S2-4 |
| ESRS | ESRS S2-5 |
| Topic | Sub-topic | Sub-sub-topic | SDGs |
| S4 Consumers and end-users | Information-related impacts for consumers and/or end-users | Privacy | |
| Personal safety of consumers and/or end users | Health and safety | ||
| Social inclusion of consumers and/or end-users | Access to products and services |
| ESRS | ESRS 2 SBM-2 |
| ESRS | ESRS 2 SBM-3 |
| Privacy | Impacts related to the potential loss and breach of sensitive data/privacy and cybersecurity could result from cyber attacks not mitigated by adequate preventive measures. |
| Access to products and services | Among other products, Esprinet also markets electric bicycles and scooters, tools that promote sustainable mobility, as they are an alternative to combustion vehicles (in town centres). |
| Health and safety | Risks arising from failure to control the quality and safety of products, which could lead to possible damage in terms of consumer health and safety. |
| Access to products and services | Opportunities related to the diffusion of electronic products on the market. |
| Access to products and services | Opportunities related to the growing popularity of non-combustion personal mobility products (bicycles, e-bikes, electric scooters). |
| ESRS | ESRS S4-1 |
| ESRS | ESRS S4-2 |
| ESRS | ESRS S4-3 |
| ESRS | ESRS S4-4 |
| ESRS | ESRS S4-5 |
| Topic | Sub-topic | Sub-sub-topic | SDGs |
| G1 Corporate conduct | Corporate cultureProtection of whistleblowers | ||
| Management of relations with suppliers, including payment practices | |||
| Active and passive corruption | Incidents |
| ESRS G1 | GOV-1 |
| ESRS | ESRS 2 IRO-1 |
| Management of relations with suppliers, including payment practices | Fair and timely payment practices and supplier engagement/monitoring activities can foster economic development (in general, but also with regard to the local economy) and sustainable business models.The Group's commitment to take measures to ensure transparent relations with its suppliers generates a positive impact in terms of expanding the culture of environmental and social responsibility throughout the supply chain. |
| Protection of whistleblowers | Risk due to lack of protection of persons using the whistleblowing channel to make reports |
| Management of relations with suppliers, including payment practices | Failure to meet suppliers' payment terms could lead to the severance of relations with suppliers and the consequent disruption of the value chain. |
| Active and passive corruption | Risk resulting from possible bribery and/or corruption, contrary to national and European legislation. |
| ESRS | ESRS G1-1 |
| ESRS | ESRS G1-2 |
| ESRS | ESRS G1-3 |
| ESRS | ESRS G1-4 |
| ESRS | ESRS G1-6 |
| (euro/000) | Type | 2024 | 2023 | ||||||
| Sales | Cost | Receiv. | Payab. | Sales | Cost | Receiv. | Payab. | ||
| Sales | |||||||||
| Key managers and family | Sales of goods | 7 | - | 5 | - | 12 | - | 5 | - |
| Subtotal | 7 | - | 5 | - | 12 | - | 5 | - | |
| Cost of Sales | |||||||||
| Smart Res S.p.A. | Cost of goods | - | - | - | - | - | - | - | - |
| Subtotal | - | - | - | - | - | - | - | - | |
| Overheads and administrative costs | |||||||||
| Key managers | Overheads | - | (3) | - | - | - | (3) | - | - |
| Subtotal | - | (3) | - | - | - | (3) | - | - | |
| Total | 7 | (3) | 5 | - | 12 | (3) | 5 | - | |
| Name | Office | 0 | No. Of shares assigned in execution of LTIP 2021-2023 | No. of sharespurchased | No. of sharessold | 0 |
| Maurizio Rota (1) | Chairman | 4,982,067 | - | 339,139 | - | 5,321,206 |
| Maurizio Rota | Chairman | 78,551 | - | - | - | 78,551 |
| Alessandro Cattani(1) | Chief Executive Officer | 1,245,516 | - | 84,786 | - | 1,330,302 |
| Alessandro Cattani | Chief Executive Officer | 78,551 | 15,943 | - | - | 94,494 |
| Marco Monti (2) | Deputy Chairman | 2,744,023 | - | - | 2,744,023 | |
| Luigi Monti (2) | Director | 2,744,024 | - | - | - | 2,744,024 |
| Total Board of Directors | 11,872,732 | 423,925 | - | 12,312,600 | ||
| Giovanni Testa | Chief Operating Officer | 35,840 | 7,440 | - | - | 43,280 |
| Total Chief Operating Officer | 35,840 | - | - | 43,280 | ||
| (euro/000) | Net income | Equity | ||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Esprinet S.p.A. separate financial statements | (15,152) | (29,039) | 196,998 | 211,770 |
| Consolidation adjustments: | ||||
| Net equity and result for the year of consolidated companies net of minority interests | 25,420 | 17,364 | 335,911 | 254,999 |
| Esprinet S.p.A. 's investments in consolidated subsidiaries carryng amount | - | - | (167,344) | (115,381) |
| Goodwill from Esprinet Iberica S.L.U. business combination | - | - | 1,039 | 1,039 |
| Goodwill from Dacom S.p.A. business combination | - | - | 113 | 113 |
| Goodwill from Sifar Group S.r.l. business combination | - | - | 4,466 | 8,059 |
| Goodwill from Bludis Srl business combination | - | - | 5,881 | 5,881 |
| Deletion of non-realised (profit)/loss on inventory, net of fiscal effect | 56 | (56) | (37) | (93) |
| Investments in subsidiaries write-down deletion | 11,197 | - | 11,352 | 155 |
| Other movements | - | (144) | 868 | 868 |
| Consolidated net equity and net result | 21,521 | (11,875) | 389,247 | 367,410 |
| (euro/000) | Notes | 31/12/2024 | related parties* | 31/12/2023 | related parties* |
| ASSETS | |||||
| Non-current assets | |||||
| Property, plant and equipment | 1 | ||||
| Right-of-use assets | 4 | ||||
| Goodwill | 2 | ||||
| Intangible assets | 3 | ||||
| Deferred income tax assets | 6 | ||||
| Receivables and other non-current assets | 9 | - | - | ||
| - | - | ||||
| Current assets | |||||
| Inventory | 10 | ||||
| Trade receivables | 11 | 5 | 5 | ||
| Income tax assets | 12 | ||||
| Other assets | 13 | - | - | ||
| Financial assets held for trading | 15 | ||||
| Cash and cash equivalents | 17 | ||||
| 5 | 5 | ||||
| Total assets | 5 | 5 | |||
| EQUITY | |||||
| Share capital | 19 | ||||
| Reserves | 20 | ||||
| Group net income | 21 | ( | |||
| Group net equity | |||||
| Non-controlling interests | |||||
| Total equity | |||||
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Borrowings | 22 | ||||
| Lease liabilities | 31 | ||||
| Deferred income tax liabilities | 24 | ||||
| Retirement benefit obligations | 25 | ||||
| Debts for investments in subsidiaries | 49 | ||||
| Provisions and other liabilities | 26 | ||||
| Current liabilities | |||||
| Trade payables | 27 | - | - | ||
| Short-term financial liabilities | 28 | ||||
| Lease liabilities | 36 | ||||
| Income tax liabilities | 29 | ||||
| Derivative financial liabilities | 30 | ||||
| Debts for investments in subsidiaries | 51 | ||||
| Provisions and other liabilities | 32 | - | - | ||
| - | - | ||||
| Total liabilities | - | - | |||
| Total equity and liabilities | - | - |
| (euro/000) | Notes | 2024 | non - recurring | related parties* | 2023 | non - recurring | related parties* |
| Sales from contracts with customers | 33 | - | 7 | - | 12 | ||
| Cost of sales | ( | - | - | ( | - | - | |
| Gross profit | 35 | - | - | ||||
| Sales and marketing costs | 37 | ( | - | - | ( | - | - |
| Overheads and administrative costs | 38 | ( | - | (3) | ( | (2,892) | (3) |
| Impairment loss/reversal of financial assets | 39 | - | ( | (27,172) | |||
| Operating result (EBIT) | - | (30,064) | |||||
| Finance costs - net | 42 | ( | - | - | ( | (6,946) | - |
| Result before income taxes | - | ( | (37,010) | ||||
| Income tax expenses | 45 | ( | - | - | ( | 889 | - |
| Net result | - | ( | (36,121) | ||||
| - of which attributable to non-controlling interests | |||||||
| - of which attributable to Group | - | ( | (36,121) |
| Earnings per share - basic (euro) | 46 | - | |
| Earnings per share - diluted (euro) | 46 | - |
| (euro/000) | 2024 | 2023 |
| Net result | ( | |
| Other comprehensive income: | ||
| - Changes in translation adjustment reserve | ( | |
| Other comprehensive income not to be reclassified in the separate income statement | ||
| - Changes in 'TFR' equity reserve | ( | ( |
| - Taxes on changes in 'TFR' equity reserve | ||
| Other comprehensive income | ( | |
| Total comprehensive income | ( | |
| - of which attributable to Group | ( | |
| - of which attributable to non-controlling interests |
| (euro/000) | Share capital | Reserves | Own shares | Profit for the period | Total net equity | Minority interest | Group net equity |
| Balance at 31 December 2022 | ( | ||||||
| Total comprehensive income/(loss) | ( | ( | ( | ( | |||
| Allocation of last year net income/(loss) | ( | ||||||
| Dividend payment | ( | ( | ( | ||||
| Transactions with owners | ( | ( | ( | ||||
| Currently active Share plans | ( | ( | ( | ||||
| Other variations | ( | ( | ( | ||||
| Balance at 31 December 2023 | ( | ( |
| Balance at 31 December 2023 | ( | ( | |||||
| Total comprehensive income/(loss) | |||||||
| Allocation of last year net income/(loss) | ( | ||||||
| Transactions with owners | ( | ||||||
| Grant of share under share plans | ( | ||||||
| Equity plans in progress | |||||||
| Other variations | ( | ( | ( | ||||
| Balance at 31 December 2024 | ( |
| (euro/000) | 2024 | 2023 |
| Cash flow provided by (used in) operating activities (D=A+B+C) | ||
| Cash flow generated from operations (A) | ||
| Operating income (EBIT) | ||
| Depreciation, amortisation and other fixed assets write-downs | ||
| Net changes in provisions for risks and charges | ( | |
| Provision for taxes in instalment | ||
| Net changes in retirement benefit obligations | ( | ( |
| Stock option/grant costs | ( | |
| Cash flow provided by (used in) changes in working capital (B) | ( | |
| Inventory | ( | |
| Trade receivables | ( | |
| Other current assets | ( | ( |
| Trade payables | ( | |
| Other current liabilities | ( | ( |
| Other cash flow provided by (used in) operating activities (C) | ( | ( |
| Interests paid | ( | ( |
| Received interests | ||
| Foreign exchange (losses)/gains | ( | |
| Income taxes paid | ( | ( |
| Cash flow provided by (used in) investing activities (E) | ( | ( |
| Net investments in property, plant and equipment | ( | ( |
| Net investments in intangible assets | ( | |
| Net investments in other non current assets | ( | |
| Subisidiaries business combination | ( | |
| Cash flow provided by (used in) financing activities (F) | ( | ( |
| Medium/long term borrowing | ||
| Repayment/renegotiation of medium/long-term borrowings | ( | ( |
| Leasing liabilities remboursement | ( | ( |
| Net change in financial liabilities | ( | |
| Net change in financial assets and derivative instruments | ( | |
| Deferred price acquisition | ( | ( |
| Dividend payments | ( | |
| Net increase/(decrease) in cash and cash equivalents (G=D+E+F) | ( | |
| Cash and cash equivalents at year-beginning | ||
| Net increase/(decrease) in cash and cash equivalents | ( | |
| Cash and cash equivalents at year-end |
| Company name | Head Office | Share capital(euro) * | Group Interest | Shareholder | Interest held |
| Holding company: | |||||
| Esprinet S.p.A. | Vimercate (MB) | 7,860,651 | |||
| Subsidiaries directly controlled: | |||||
| Celly Pacific LTD ** | Honk Kong (China) | 935 | 100.00% | Esprinet S.p.A. | 100.00% |
| Esprinet Iberica S.L.U. | Saragozza (Spain) | 55,203,010 | 100.00% | Esprinet S.p.A. | 100.00% |
| Bludis S.r.l | Rome (RM) | 600,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| V-Valley S.r.l. | Vimercate (MB) | 500,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| Dacom S.p.A. | Vimercate (MB) | 3,600,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| idMAINT S.r.l. | Vimercate (MB) | 42,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| Sifar Group S.r.l | Milan (MI) | 100,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| Zeliatech S.r.l | Vimercate (MB) | 500,000 | 100.00% | Esprinet S.p.A. | 100.00% |
| Subsidiaries indirectly controlled: | |||||
| Esprinet Portugal Lda | Porto (Portugal) | 1,750,000 | 100.00% | Esprinet Iberica S.L.U. | 95.00% |
| Esprinet S.p.A. | 5.00% | ||||
| Erredi Deutschland GmbH ** | Eschborn (Germany) | 50,000 | 100.00% | idMAINT S.r.l. | 100.00% |
| Erredi France SARL** | Roissy-en-France (France) | 50,000 | 100.00% | idMAINT S.r.l. | 100.00% |
| V-Valley Advanced Solutions España, S.A. *** | Madrid (Spain) | 1,202,000 | 100.00% | Esprinet Iberica S.L.U. | 90.42% |
| Lidera Network S.L. | Madrid (Spain) | 3,606 | 100.00% | V-Valley Advanced Solutions España, S.A. | 100.00% |
| Optima Logistics S.L.U. | Madrid (Spain) | 3,005 | 100.00% | V-Valley Advanced Solutions España, S.A. | 100.00% |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | Sacavém (Portugal) | 10,000 | 100.00% | V-Valley Advanced Solutions España, S.A. | 100.00% |
| GTI Software & Networking SARLAU | Casablanca (Morocco) | 707,252 | 100.00% | V-Valley Advanced Solutions España, S.A. | 100.00% |
| Economic - technical rate | |
| Security systems | 25% |
| Generic plants | from 3% to 20% |
| Other specific plants | 15% |
| Conditioning plants | from 3% to 14,3% |
| Telephone systems and equipment | from 10% to 20% |
| Communication and telesignal plants | 25% |
| Industrial and commercial equipment | from 7,1% to 15% |
| Electronic office machines | from 20% to 25% |
| Furniture and fittings | from 10% to 25% |
| Other assets | from 10% to 19% |
| Exchange rate | Punctual at 31.12.2024 | Average 2024 | Punctual at 31.12.2023 | Average 2023 |
| Hong Kong Dollar (HKD) | 8.07 | 8.45 | 8.63 | 8.47 |
| Dirham (MAD) | 10.51 | 10.76 | 10.93 | 10.96 |
| US Dollar (USD) | 1.04 | 1.08 | 1.11 | 1.08 |
| (euro/000) | 2024 | |||
| Italy | Iberian Pen. | Elim. and other | Group | |
| Distr. IT & CE B2B | Distr. It & CE B2B | |||
| Sales to third parties | 2,623,103 | 1,518,460 | - | 4,141,562 |
| Intersegment sales | 29,482 | - | (29,482) | - |
| Sales from contracts with customers | 2,652,585 | 1,518,460 | (29,482) | 4,141,562 |
| Cost of sales | (2,506,957) | (1,437,233) | 29,570 | (3,914,620) |
| Gross profit | 145,628 | 81,227 | 88 | 226,942 |
| Gross Profit % | 5.49% | 5.35% | 5.48% | |
| Sales and marketing costs | (52,107) | (23,502) | - | (75,609) |
| Overheads and admin. costs | (75,009) | (30,811) | 3 | (105,817) |
| Impairment loss/reversal of financial assets | 581 | 129 | - | 710 |
| Operating result (EBIT) | 19,093 | 27,043 | 91 | 46,226 |
| EBIT % | 0.72% | 1.78% | 1.12% | |
| Finance costs - net | (17,360) | |||
| Result before income tax | 28,866 | |||
| Income tax expenses | (7,345) | |||
| Net result | 21,521 | |||
| - of which attributable to non-controlling interests | - | |||
| - of which attributable to Group | 21,521 | |||
| Depreciation and amortisation | 17,822 | 4,983 | 496 | 23,301 |
| Other non-cash items | 3,853 | 69 | - | 3,922 |
| Investments | 6,581 | 398 | - | 6,979 |
| Total assets | 1,333,777 | 790,665 | (102,720) | 2,021,722 |
| (euro/000) | 2023 | |||
| Italy | Iberian Pen. | Elim. and other | Group | |
| Distr. IT & CE B2B | Distr. IT & CE B2B | |||
| Sales to third parties | 2,494,133 | 1,491,029 | - | 3,985,162 |
| Intersegment sales | 28,412 | - | (28,412) | - |
| Sales from contracts with customers | 2,522,545 | 1,491,029 | (28,412) | 3,985,162 |
| Cost of sales | (2,381,529) | (1,413,525) | 28,333 | (3,766,721) |
| Gross profit | 141,016 | 77,504 | (79) | 218,441 |
| Gross profit % | 5.59% | 5.20% | 5.48% | |
| Sales and marketing costs | (52,306) | (21,819) | 3 | (74,122) |
| Overheads and admin. costs | (70,236) | (32,078) | (3) | (102,317) |
| Impairment loss/reversal of financial assets | (27,419) | (571) | - | (27,990) |
| Operating result (EBIT) | (8,945) | 23,036 | (79) | 14,012 |
| EBIT % | -0.35% | 1.54% | 0.35% | |
| Finance costs - net | (19,118) | |||
| Result before income tax | (5,106) | |||
| Income tax expenses | (6,769) | |||
| Net result | (11,875) | |||
| - of which attributable to non-controlling interests | - | |||
| - of which attributable to Group | (11,875) | |||
| Depreciation and amortisation | 14,577 | 4,949 | 539 | 20,065 |
| Other non-cash items | 4,786 | 589 | - | 5,375 |
| Investments | 12,776 | 968 | - | 13,744 |
| Total assets | 1,214,606 | 700,693 | (79,849) | 1,835,450 |
| (euro/000) | 31/12/2024 | |||
| Italy | Iberian Pen. | |||
| Distr. IT & CE B2B | Distr. IT & CE B2B | Elim. and other | Group | |
| ASSETS | ||||
| Non-current assets | ||||
| Property, plant and equipment | 24,169 | 2,832 | - | 27,001 |
| Right-of-use assets | 118,417 | 17,044 | - | 135,461 |
| Goodwill | 29,731 | 82,147 | 1,039 | 112,917 |
| Intangible assets | 7,412 | 5,740 | - | 13,152 |
| Investments in others | 75,637 | - | (75,637) | - |
| Deferred income tax assets | 5,080 | 6,105 | 15 | 11,200 |
| Receivables and other non-current assets | 1,798 | 555 | - | 2,353 |
| 262,244 | 114,423 | (74,583) | 302,084 | |
| Current assets | ||||
| Inventory | 471,260 | 165,920 | (53) | 637,127 |
| Trade receivables | 415,958 | 348,306 | - | 764,264 |
| Income tax assets | 3,662 | 105 | - | 3,767 |
| Other assets | 89,680 | 36,531 | (28,084) | 98,127 |
| Financial assets held for trading | - | 103 | - | 103 |
| Cash and cash equivalents | 90,973 | 125,277 | - | 216,250 |
| 1,071,533 | 676,242 | (28,137) | 1,719,638 | |
| Total assets | 1,333,777 | 790,665 | (102,720) | 2,021,722 |
| EQUITY | ||||
| Share capital | 7,861 | 54,693 | (54,693) | 7,861 |
| Reserves | 219,766 | 160,042 | (19,943) | 359,865 |
| Group net income | 2,332 | 19,161 | 28 | 21,521 |
| Group net equity | 229,959 | 233,896 | (74,608) | 389,247 |
| Non-controlling interests | - | 29 | (29) | - |
| Total equity | 229,959 | 233,925 | (74,637) | 389,247 |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Borrowings | 18,834 | 11,928 | - | 30,762 |
| Lease liabilities | 115,934 | 15,150 | - | 131,084 |
| Deferred income tax liabilities | 5,471 | 16,183 | - | 21,654 |
| Retirement benefit obligations | 5,347 | - | - | 5,347 |
| Debts for investments in subsidiaries | 600 | - | - | 600 |
| Provisions and other liabilities | 16,488 | 210 | - | 16,698 |
| 162,674 | 43,471 | - | 206,145 | |
| Current liabilities | ||||
| Trade payables | 806,829 | 459,353 | - | 1,266,182 |
| Short-term financial liabilities | 93,165 | 14,892 | (20,258) | 87,799 |
| Lease liabilities | 9,441 | 3,192 | - | 12,633 |
| Income tax liabilities | 601 | 1,379 | - | 1,980 |
| Provisions and other liabilities | 31,108 | 34,453 | (7,825) | 57,736 |
| 941,144 | 513,269 | (28,083) | 1,426,330 | |
| Total liabilities | 1,103,818 | 556,740 | (28,083) | 1,632,475 |
| Total equity and liabilities | 1,333,777 | 790,665 | (102,720) | 2,021,722 |
| (euro/000) | 31/12/2023 | |||
| Italy | Iberian Pen. | |||
| Distr. IT & CE B2B | Distr. IT & CE B2B | Elim. and other | Group | |
| ASSETS | ||||
| Non-current assets | ||||
| Property, plant and equipment | 24,745 | 3,353 | - | 28,098 |
| Right-of-use assets | 84,909 | 19,715 | - | 104,624 |
| Goodwill | 33,324 | 82,147 | 1,039 | 116,510 |
| Intangible assets | 4,630 | 6,423 | - | 11,053 |
| Investments in others | 75,675 | - | (75,675) | - |
| Deferred income tax assets | 5,712 | 5,481 | 50 | 11,243 |
| Receivables and other non-current assets | 1,834 | 506 | - | 2,340 |
| 230,829 | 117,625 | (74,586) | 273,868 | |
| Current assets | ||||
| Inventory | 372,098 | 142,817 | (145) | 514,770 |
| Trade receivables | 401,034 | 297,568 | - | 698,602 |
| Income tax assets | 4,554 | 130 | - | 4,684 |
| Other assets | 80,378 | 7,270 | (5,118) | 82,530 |
| Financial assets held for trading | - | 113 | - | 113 |
| Cash and cash equivalents | 125,713 | 135,170 | - | 260,883 |
| 983,777 | 583,068 | (5,263) | 1,561,582 | |
| Total assets | 1,214,606 | 700,693 | (79,849) | 1,835,450 |
| EQUITY | ||||
| Share capital | 7,861 | 54,693 | (54,693) | 7,861 |
| Reserves | 247,014 | 144,079 | (19,669) | 371,424 |
| Group net income | (27,532) | 15,969 | (312) | (11,875) |
| Group net equity | 227,343 | 214,741 | (74,674) | 367,410 |
| Non-controlling interests | - | 58 | (58) | - |
| Total equity | 227,343 | 214,799 | (74,732) | 367,410 |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Borrowings | 39,574 | 26,128 | - | 65,702 |
| Lease liabilities | 81,478 | 17,676 | - | 99,154 |
| Deferred income tax liabilities | 4,244 | 14,679 | - | 18,923 |
| Retirement benefit obligations | 5,340 | - | - | 5,340 |
| Debts for investments in subsidiaries | 600 | - | - | 600 |
| Provisions and other liabilities | 23,121 | 970 | - | 24,091 |
| 154,357 | 59,453 | - | 213,810 | |
| Current liabilities | ||||
| Trade payables | 743,079 | 366,181 | - | 1,109,260 |
| Short-term financial liabilities | 49,459 | 22,787 | - | 72,246 |
| Lease liabilities | 8,582 | 3,314 | - | 11,896 |
| Income tax liabilities | 439 | 492 | - | 931 |
| Derivative financial liabilities | - | 18 | - | 18 |
| Debts for investments in subsidiaries | 5,764 | - | - | 5,764 |
| Provisions and other liabilities | 25,583 | 33,649 | (5,117) | 54,115 |
| 832,906 | 426,441 | (5,117) | 1,254,230 | |
| Total liabilities | 987,263 | 485,894 | (5,117) | 1,468,040 |
| Total equity and liabilities | 1,214,606 | 700,693 | (79,849) | 1,835,450 |
| Assets | 31/12/2024 | 31/12/2023 | ||||||
| (euro/000) | Carryingamount | Financialassets FVTPL (1) | Financial assetsamortized cost | Out of scopeIFRS 9 | Carryingamount | Financialassets FVTPL (1) | Financial assetsamortized cost | Out of scopeIFRS 9 |
| Guarantee deposits | 2,353 | 2,353 | 2,340 | 2,340 | ||||
| Rec.and other non-curr. Assets | 2,353 | - | 2,353 | - | 2,340 | - | 2,340 | - |
| Non-current assets | 2,353 | - | 2,353 | - | 2,340 | - | 2,340 | - |
| Trade receivables | 764,264 | 158,166 | 606,098 | 698,602 | 103,861 | 594,741 | ||
| Receivables from factors | 133 | 133 | 249 | 249 | ||||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||
| Other tax receivables | 60,248 | 60,248 | 51,900 | 51,900 | ||||
| Receivables from suppliers | 19,331 | 19,331 | 12,632 | 12,632 | ||||
| Receivables from insurances | 1,894 | 1,894 | 679 | 679 | ||||
| Receivables from employees | 1 | 1 | - | - | ||||
| Receivables from others | 810 | 810 | 1,075 | 1,075 | ||||
| Pre-payments | 5,556 | 5,556 | 6,339 | 6,339 | ||||
| Rec.and other curr. Assets | 98,127 | - | 32,323 | 65,804 | 82,530 | - | 24,291 | 58,239 |
| Financial assets held for trading | 103 | 103 | 113 | 113 | ||||
| Cash and cash equivalents | 216,250 | 216,250 | 260,883 | 260,883 | ||||
| Current assets | 1,078,744 | 158,269 | 854,671 | 65,804 | 1,042,128 | 103,974 | 879,915 | 58,239 |
| Liabilities | 31/12/2024 | 31/12/2023 | ||||||
| (euro/000) | Carryingamount | Financialliabilities FVTPL (1) | Financial liabilitiesamortized cost | Out of scopeIFRS 9 | Carryingamount | Financialliabilities FVTPL (1) | Financial liabilitiesamortized cost | Out of scopeIFRS 9 |
| Borrowings | 30,762 | 30,762 | 65,702 | 65,702 | ||||
| Lease liabilities | 131,084 | 131,084 | 99,154 | 99,154 | ||||
| Debts for investments in subsidiaries | 600 | 600 | 600 | 600 | ||||
| Provisions of pensions | 1,736 | 1,736 | 1,795 | 1,795 | ||||
| Other provisions | 231 | 231 | 1,298 | 1,298 | ||||
| Long term tax payable in instalments | 14,475 | 14,475 | 20,809 | 20,809 | ||||
| Cash incentive liabilities | 256 | 256 | 189 | 189 | ||||
| Provis. and other non-curr. Liab | 16,698 | - | 256 | 16,442 | 24,091 | - | 189 | 23,902 |
| Non-current liabilities | 179,144 | - | 162,702 | 16,442 | 189,547 | - | 165,645 | 23,902 |
| Trade payables | 1,266,182 | 1,266,182 | 1,109,260 | 1,109,260 | ||||
| Short-term financial liabilities | 87,799 | 87,799 | 72,246 | 72,246 | ||||
| Lease liabilities | 12,633 | 12,633 | 11,896 | 11,896 | ||||
| Derivate financial liabilities | - | - | 18 | 18 | ||||
| Debts for investments in subsidiaries | - | - | 5,764 | 5,764 | ||||
| Social security liabilities | 5,981 | 5,981 | 5,491 | 5,491 | ||||
| Other tax liabilities | 32,484 | 32,484 | 29,865 | 29,865 | ||||
| Payables to others | 18,726 | 18,726 | 18,260 | 18,260 | ||||
| Accrued expenses | 340 | 340 | 257 | 257 | ||||
| Deferred income | 205 | 205 | 242 | 242 | ||||
| Provisions and other liabilities | 57,736 | - | 25,047 | 32,689 | 54,115 | - | 24,008 | 30,107 |
| Current liabilities | 1,424,350 | - | 1,391,661 | 32,689 | 1,253,299 | 18 | 1,223,174 | 30,107 |
| Assets | 31/12/2024 | 31/12/2023 | ||||||||||
| (euro/000) | Carryingamount | Fair value | Carryingamount | Fair value | ||||||||
| Trade receiv. | Financial receiv. | Receiv. from others | Receiv. from insurance | Receiv. From employees | Trade receiv. | Financial receiv. | Receiv. from others | Receiv. from insurance | Receiv. From employees | |||
| Guarantee deposits | 2,353 | - | 2,284 | 2,340 | - | 2,289 | ||||||
| Rec.and other non-curr. Assets | 2,353 | - | - | 2,284 | - | - | 2,340 | - | - | 2,289 | - | - |
| Non - current assets | 2,353 | - | - | 2,284 | - | - | 2,340 | - | - | 2,289 | - | - |
| Trade receivables | 764,264 | 764,264 | 698,602 | 698,602 | ||||||||
| Receiv. from factors | 133 | 133 | 249 | 249 | ||||||||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||||||
| Receiv. from suppliers | 19,331 | 19,331 | 12,632 | 12,632 | ||||||||
| Receiv. from insurances | 1,894 | 1,894 | 679 | 679 | ||||||||
| Receiv. from employees | 1 | 1 | - | - | ||||||||
| Receiv. from others | 810 | 810 | 1,075 | 1,075 | ||||||||
| Rec.and other curr. Assets | 32,323 | - | 10,287 | 20,141 | 1,894 | 1 | 24,291 | - | 9,905 | 13,707 | 679 | - |
| Financial assets held for trading | 103 | 103 | 113 | 113 | ||||||||
| Cash and cash equivalents | 216,250 | 216,250 | 260,883 | 260,883 | ||||||||
| Current assets | 1,012,940 | 764,264 | 226,640 | 20,141 | 1,894 | 1 | 983,889 | 698,602 | 270,901 | 13,707 | 679 | - |
| Liabilities | 31/12/2024 | 31/12/2023 | ||||||||
| (euro/000) | Carryingamount | Fair value | Carryingamount | Fair value | ||||||
| Tradepayables | Financialpayables | FVTPL derivate | Otherpayables | Tradepayables | Financialpayables | FVTPL derivate | Otherpayables | |||
| Borrowings | 30,762 | 29,481 | 65,702 | 58,315 | ||||||
| Debts for investments in subsidiaries | 600 | 603 | 600 | 605 | ||||||
| Cash incentive liabilities | 256 | 256 | 189 | 189 | ||||||
| Provis. and other non-curr. Liab. | 256 | - | - | - | 256 | 189 | - | - | - | 189 |
| Non-current liabilities | 31,618 | - | 30,084 | - | 256 | 66,491 | - | 58,920 | - | 189 |
| Trade payables | 1,266,182 | 1,266,182 | 1,109,260 | 1,109,260 | ||||||
| Short-term financial liabilities | 87,799 | 87,554 | 72,246 | 71,928 | ||||||
| Derivate financial liabilities | - | - | 18 | 18 | ||||||
| Debts for investments in subsidiaries | - | - | 5,764 | 5,671 | ||||||
| Social security liabilities | 5,981 | 5,981 | 5,491 | 5,491 | ||||||
| Payables to others | 18,726 | 18,726 | 18,260 | 18,260 | ||||||
| Accrued expenses | 340 | 340 | 257 | 257 | ||||||
| Provis. and other Liab. | 25,047 | - | - | - | 25,047 | 24,008 | - | - | - | 24,008 |
| Current liabilities | 1,379,028 | 1,266,182 | 87,554 | - | 25,047 | 1,211,296 | 1,109,260 | 77,599 | 18 | 24,008 |
| (euro/000) | Starting provision | Additions | Uses | Acquisitions | Final provision |
| 2024 Financial year | 7,735 | 1,753 | (3,052) | - | 6,436 |
| 2023 Financial year | 4,616 | 5,147 | (2,391) | 363 | 7,735 |
| (euro/000) | 31/12/2024 | Receivables impaired | Receivables past due not impaired | Receivables not past due not impaired |
| Gross trade receivables | 764,264 | 114,578 | 153,574 | 496,112 |
| Bad debt provision | (6,436) | (6,436) | ||
| Net trade receivables | 757,828 | 108,142 | 153,574 | 496,112 |
| (euro/000) | 31/12/2023 | Receivables impaired | Receivables past due not impaired | Receivables not past due not impaired |
| Gross trade receivables | 706,337 | 126,570 | 132,897 | 446,870 |
| Bad debt provision | (7,735) | (7,735) | - | - |
| Net trade receivables | 698,602 | 118,835 | 132,897 | 446,870 |
| (euro/000) | Total | Past due over90 days | Past due 60- 90 days | Past due30 - 60 days | Past dueunder 30 days |
| Receiv. past due not impaired at 31/12/2024 | 153,574 | 9,748 | 10,581 | 12,012 | 121,233 |
| Receiv. past due not impaired at 31/12/2023 | 132,897 | 16,127 | 3,309 | 9,137 | 104,324 |
| (euro/000) | Starting provision | Additions | Uses | Acquisitions | Final provision |
| 2024 Financial year | 4,297 | - | - | - | 4,297 |
| 2023 Financial year | - | 4,297 | - | - | 4,297 |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||||
| Carryingamount | Receiv.Impaired | Receiv. pastdue notimpaired | Receiv. not past due not impaired | Carryingamount | Receiv.Impaired | Receiv. pastdue notimpaired | Receiv. not past due not impaired | |
| Guarantee deposits | 2,353 | 2,353 | 2,340 | 2,340 | ||||
| Rec.and other non-curr. Assets | 2,353 | - | - | 2,353 | 2,340 | - | - | 2,340 |
| Non-current assets | 2,353 | - | - | 2,353 | 2,340 | - | - | 2,340 |
| Receivables from factors | 133 | 5 | 128 | 249 | 249 | |||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||
| Receivables from suppliers | 19,331 | 16,011 | 3,320 | 12,632 | 5,055 | 7,577 | ||
| Receivables from insurances | 1,894 | 1,894 | 679 | 679 | ||||
| Receivables from employees | 1 | 1 | - | - | - | |||
| Receivables from others | 5,107 | 4,297 | 73 | 737 | 5,372 | 4,297 | 73 | 1,002 |
| Rec.and other curr. Assets | 36,620 | 4,297 | 17,983 | 14,340 | 28,588 | 4,297 | 5,807 | 18,484 |
| Financial assets held for trading | 103 | 103 | 113 | 113 | ||||
| Cash and cash equivalents | 216,250 | 216,250 | 260,883 | 260,883 | ||||
| Gross Current assets | 252,973 | 4,297 | 234,233 | 14,443 | 289,584 | 4,297 | 266,690 | 18,597 |
| Bad debts provision | (4,297) | (4,297) | (4,297) | (4,297) | ||||
| Net Current assets | 248,676 | - | 234,233 | 14,443 | 285,287 | - | 266,690 | 18,597 |
| (euro/000) | Total | Past due over90 days | Past due60 - 90 days | Past due30 - 60 days | Past dueunder 30 days |
| Receivables from suppliers | 16,011 | 5,063 | 368 | 315 | 10,265 |
| Receivables from factors | 5 | - | - | - | 5 |
| Receivables from insurance companies | 1,894 | 1,523 | 122 | 92 | 157 |
| Receivables from others | 73 | 73 | - | - | - |
| Receiv. past due not impaired at 31/12/2024 | 17,983 | 6,659 | 490 | 407 | 10,427 |
| Receivables from suppliers | 5,055 | 1,540 | 95 | 2,426 | 994 |
| Receivables from insurance companies | 679 | 339 | 72 | 98 | 170 |
| Receivables from others | 73 | 73 | - | - | - |
| Receiv. past due not impaired at 31/12/2023 | 5,807 | 1,952 | 167 | 2,524 | 1,164 |
| (euro/000) | Carrying amount 31/12/2024 | Future cash flow | in 6 months | 6-12 months | 1-2 years | 2-5 years | after 5 years |
| Borrowings | 30,762 | 32,650 | 474 | 429 | 21,613 | 10,134 | - |
| Lease liabilities | 131,084 | 155,903 | - | - | 17,614 | 48,912 | 89,377 |
| Debts for investments in subsidiaries | 600 | 600 | - | - | - | 600 | - |
| Cash incentive liabilities | 256 | 256 | - | - | 174 | 82 | - |
| Provis. and other non-curr. Liab. | 256 | 256 | - | - | 174 | 82 | - |
| Non-current liabilities | 162,702 | 189,409 | 474 | 429 | 39,401 | 59,728 | 89,377 |
| Trade payables | 1,266,182 | 1,269,465 | 1,266,806 | 624 | 1,143 | 885 | 7 |
| Short-term financial liabilities | 87,799 | 88,499 | 62,931 | 25,568 | - | - | - |
| Lease liabilities | 12,633 | 17,181 | 8,251 | 8,930 | - | - | - |
| Social security liabilities | 5,981 | 5,981 | 5,981 | - | - | - | - |
| Payables to others | 18,726 | 18,726 | 18,726 | - | - | - | - |
| Accrued expenses | 340 | 340 | 340 | - | - | - | - |
| Provisions and other liabilities | 25,047 | 25,047 | 25,047 | - | - | - | - |
| Current liabilites | 1,391,661 | 1,400,192 | 1,363,035 | 35,122 | 1,143 | 885 | 7 |
| (euro/000) | Carrying amount 31/12/2023 | Future cash flow | in 6 months | 6-12 months | 1-2 years | 2-5 years | after 5 years |
| Borrowings | 65,702 | 69,917 | 1,042 | 942 | 39,486 | 28,447 | - |
| Lease liabilities | 99,154 | 113,391 | - | - | 14,145 | 38,266 | 60,980 |
| Debts for investments in subsidiaries | 600 | 600 | - | - | - | 600 | - |
| Cash incentive liabilities | 189 | 189 | 35 | - | 132 | 22 | - |
| Provis. and other non-curr. Liab. | 189 | 189 | 35 | - | 132 | 22 | - |
| Non-current liabilities | 165,645 | 184,097 | 1,077 | 942 | 53,763 | 67,335 | 60,980 |
| Trade payables | 1,109,260 | 1,114,353 | 1,110,006 | 746 | 1,363 | 2,238 | - |
| Short-term financial liabilities | 72,246 | 72,593 | 49,744 | 22,849 | - | - | - |
| Lease liabilities | 11,896 | 15,035 | 7,601 | 7,434 | - | - | - |
| Derivate financial liabilities | 18 | 18 | 18 | - | - | - | - |
| Debts for investments in subsidiaries | 5,764 | 5,764 | 5,764 | - | - | - | - |
| Social security liabilities | 5,491 | 5,491 | 5,491 | - | - | - | - |
| Payables to others | 18,260 | 18,260 | 18,260 | - | - | - | - |
| Accrued expenses | 257 | 257 | 257 | - | - | - | - |
| Provisions and other liabilities | 24,008 | 24,008 | 24,008 | - | - | - | - |
| Current liabilites | 1,223,192 | 1,231,771 | 1,197,141 | 31,029 | 1,363 | 2,238 | - |
| (euro/000) | Year | FV contracts31/12/a.p. 1, 2 | (Expenses)/Income | Variation FV | FV contracts31/12/a.c. 2, 3 |
| Interest Rate Cap | 2024 | 18 | - | (18) | - |
| Interest Rate Cap | 2023 | 24 | (42) | 18 | 18 |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||
| Net equity | Profit/(loss) | Net equity | Profit/(loss) | |
| Cash and cash equivalents | 622 | 622 | 591 | 591 |
| Debts for investments in subsidiaries | - | - | 17 | 17 |
| Financial liabilities | (1,527) | (1,527) | (1,659) | (1,659) |
| Total | (905) | (905) | (1,051) | (1,051) |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||
| Net equity | Profit/(loss) | Net equity | Profit/(loss) | |
| Cash and cash equivalents | (505) | (505) | (514) | (514) |
| Debts for investments in subsidiaries | - | - | (17) | (17) |
| Financial liabilities | 1,527 | 1,527 | 1,659 | 1,659 |
| Total | 1,022 | 1,022 | 1,128 | 1,128 |
| (euro/000) | Plant andmachinery | Ind. & Comm.Equipment &other assets | Assets under construction & Advances | Total |
| Historical cost | 26,220 | 48,835 | 1,504 | 76,559 |
| Accumulated depreciation | (15,601) | (32,860) | - | (48,461) |
| Balance at 31/12/2023 | 10,619 | 15,975 | 1,504 | 28,098 |
| Business combination acquisition - historical cost | - | - | - | - |
| Business combination acquisition - accumulated depreciation | - | - | - | - |
| Historical cost increase | 3,889 | 2,745 | 80 | 6,714 |
| Historical cost decrease | - | (1,638) | - | (1,638) |
| Historical cost reclassification | 315 | 1,099 | (1,414) | - |
| Increase in accumulated depreciation | (2,046) | (5,029) | - | (7,075) |
| Decrease in accumulated depreciation | - | 902 | - | 902 |
| Total changes | 2,158 | (1,921) | (1,334) | (1,097) |
| Historical cost | 30,424 | 51,041 | 170 | 81,635 |
| Accumulated depreciation | (17,647) | (36,987) | - | (54,634) |
| Balance at 31/12/2024 | 12,777 | 14,054 | 170 | 27,001 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Electronic machines | 9,178 | 11,649 | (2,471) |
| Furniture and fittings | 1,241 | 1,199 | 42 |
| Industrial and commercial equipment | 1,689 | 1,834 | (145) |
| Other assets | 1,908 | 1,210 | 698 |
| Vehicles | 38 | 83 | (45) |
| Total | 14,054 | 15,975 | (1,921) |
| (euro/000) | RentalProperty | Cars | Ind. & Comm.Equipment &other assets | Total |
| Historical cost | 150,474 | 6,532 | 777 | 157,783 |
| Accumulated depreciation | (48,645) | (4,019) | (495) | (53,159) |
| Balance at 31/12/2023 | 101,829 | 2,513 | 282 | 104,624 |
| Business combination acquisition - historical cost | - | - | - | - |
| Business combination acquisition - accumulated depreciation | - | - | - | - |
| Historical cost increase | 43,471 | 1,323 | - | 44,794 |
| Historical cost decrease | (1,028) | (1,493) | - | (2,521) |
| Increase in accumulated depreciation | (12,601) | (1,250) | (106) | (13,957) |
| Decrease in accumulated depreciation | 1,028 | 1,493 | - | 2,521 |
| Total changes | 30,870 | 73 | (106) | 30,837 |
| Historical cost | 192,917 | 6,362 | 777 | 200,056 |
| Accumulated depreciation | (60,218) | (3,776) | (601) | (64,595) |
| Balance at 31/12/2024 | 132,699 | 2,586 | 176 | 135,461 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Goodwill | 112,917 | 116,510 | (3,593) |
| (euro/000) | Entity | Goodwill original value |
| Assotrade S.p.A. | Esprinet S.p.A. | 5,500 |
| Pisani S.p.A. | Esprinet S.p.A. | 3,878 |
| Esprilog S.r.l. | Esprinet S.p.A. | 2,115 |
| Celly S.p.A. (1) | Esprinet S.p.A. | 1,853 |
| 4 Side S.r.l. | Esprinet S.p.A. | 121 |
| Dacom S.p.A | Esprinet S.p.A. | 113 |
| Bludis S.r.l. | Esprinet S.p.A. | 5,882 |
| Sifar Group S.r.l. | Esprinet S.p.A. | 4,466 |
| Mosaico S.r.l. (2) | V-Valley S.r.l. | 5,804 |
| Memory Set S.a.u. e UMD S.a.u. (3) | Esprinet Iberica S.L.U. | 58,561 |
| Esprinet Iberica S.L.U. (4) | Esprinet Iberica S.L.U. | 1,040 |
| Vinzeo S.a.u. | Esprinet Iberica S.L.U. | 5,097 |
| V-Valley Iberian S.L.U. | Esprinet Iberica S.L.U. | 4,447 |
| GTI Group | Esprinet Iberica S.L.U. | 13,671 |
| Lidera Network S.L. | V-Valley Advanced Solutions España, S.A. | 369 |
| Total by business combination | 112,917 | |
| Esprinet S.p.A. | 23,928 | |
| V-Valley S.r.l. | 5,804 | |
| Esprinet Iberica S.L.U. | 82,816 | |
| V-Valley Advanced Solutions España, S.A. | 369 | |
| Total by entity | 112,917 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. | ||
| Esprinet S.p.A. | 23,928 | 33,325 | (9,397) | CGU 1 | Distribution B2B of Information Technology and Consumer Electronics (Italy) |
| V-Valley S.r.l. | 5,804 | - | 5,804 | CGU 1 | Distribution B2B of Information Technology and Consumer Electronics (Italy) |
| Esprinet Iberica S.L.U. | 82,816 | 83,185 | (369) | CGU 2 | Distribution B2B of Information Technology and Consumer Electronics (Iberian Peninsula) |
| V-Valley Advanced Solutions España, S.A. | 369 | - | 369 | CGU 2 | Distribution B2B of Information Technology and Consumer Electronics (Iberian Peninsula) |
| Total | 112,917 | 116,510 | (3,593) |
| Entity | Country |
| AB S.A. | Poland |
| Action S.A. | Poland |
| ALSO Holding AG | Switzerland |
| Arrow Electronics, Inc. | USA |
| ASBISc Enterprises Plc | Cyprus |
| Datatec Limited | South Africa |
| Exclusive Networks S.A. | France |
| Logicom Public Ltd | Cyprus |
| Sesa | Italy |
| TD SYNNEX Corporation | USA |
| Italy IT&CE "B2B"CGU 1 | Spain IT&CE "B2B"CGU 2 | |
| Future cash flow expected: | ||
| Forecast horizon | 5 anni | 5 anni |
| "g" (long-term growth rate)) | 2.00% | 2.00% |
| Discount rates: | ||
| Risk capital cost | 11.86% | 11.40% |
| Marginal gross cost of capital debt | 4.16% | 4.16% |
| Tax rate | 24.00% | 25.00% |
| Target financial structure (D/D+E) | 0.14 | 0.14 |
| Target financial structure (E/D+E) | 0.86 | 0.86 |
| WACC post-tax | 10.65% | 10.20% |
| WACC pre-tax | 13.98% | 13.71% |
| Key variables for:Enterprise Value = Carrying Amount | Italy IT&CE "B2B"CGU 1 | Spain IT&CE "B2B"CGU 2 |
| "g" (long-term growth rate) | -10.67% | 8.73% |
| WACC post-tax | 11.84% | 12.22% |
| (euro/000) | Start-up andexpansion costs | Industrial andother patent rights | Licences,concessions, brand names andsimilar rights | Assets underconstructionandadvances | Other intagibleassets | Total |
| Historical cost | 3 | 14,353 | 1,971 | - | 10,401 | 26,728 |
| Accumulated depreciation | (3) | (12,891) | (377) | - | (2,404) | (15,675) |
| Balance at 31/12/2023 | - | 1,462 | 1,594 | - | 7,997 | 11,053 |
| Business combination acquisition - historical cost | - | - | 2,058 | - | 2,925 | 4,983 |
| Business combination acquisition - accumulated depreciation | - | - | (86) | - | (145) | (231) |
| Historical cost increase | - | 265 | - | - | - | 265 |
| Historical cost decrease | - | (1,146) | - | - | - | (1,146) |
| Increase in accumulated depreciation | - | (641) | (388) | - | (1,240) | (2,269) |
| Decrease in accumulated depreciation | - | 497 | - | - | - | 497 |
| Total changes | - | (1,025) | 1,584 | - | 1,540 | 2,099 |
| Historical cost | 3 | 13,472 | 4,029 | - | 13,326 | 30,830 |
| Accumulated depreciation | (3) | (13,035) | (851) | - | (3,789) | (17,678) |
| Balance at 31/12/2024 | - | 437 | 3,178 | - | 9,537 | 13,152 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Deferred income tax assets | 11,200 | 11,243 | (43) |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Temporary differences | Fiscal effect (taxe rate %) | Amount | Temporary differences | Fiscal effect (taxe rate %) | Amount | |
| Deferred income tax: | ||||||
| Tax losses carried forward | 10,255 | 24%-25%-20% | 2,283 | 9,568 | 24%-25%-21% | 2,197 |
| Risk provision | 415 | 24%-25%-27,9% | 104 | 1,473 | 24%-25% | 363 |
| Exceeding amortisation | 373 | 24%-28,8%-27,9% | 96 | 238 | 24%-28,8% | 62 |
| Goodwills' amortisation | 18,402 | 27,9%-25% | 4,614 | 15,220 | 27,9%-25% | 3,815 |
| Bad debt provision | 3,685 | 24%-25%-21,5% | 885 | 8,420 | 24%-25% | 2,022 |
| IFRS 16 - Leases | 2,643 | 24%-25% | 650 | 2,484 | 24%-25% | 610 |
| Inventory obsolescence provision | 4,139 | 27,9%-21,5% | 1,149 | 3,208 | 27,9%-22,5% | 885 |
| Change in inventory/deletion of intercompany margin | 54 | 27.90% | 15 | 179 | 27.90% | 50 |
| Director's fees not paid | 326 | 24%-25% | 78 | 256 | 24%-25% | 62 |
| Agent suppl. indemnity provision | 378 | 27.90% | 105 | 500 | 27.90% | 140 |
| Provision sales returns | 2,211 | 27,9%-25%-21,5% | 602 | 1,589 | 27,9%-25%-22,5% | 423 |
| Other | 2,461 | 24%-25%-27,9%-10%-28,8% | 619 | 2,399 | 24%-25%-27,9%-10% | 614 |
| Deferred income tax assets | 11,200 | 11,243 | ||||
| (euro/000) | Within 1 year | 1-5 year | After 5 year | Total | |
| Deferred income tax assets | 31/12/2024 | 1,662 | 4,171 | 5,367 | 11,200 |
| 31/12/2023 | 2,016 | 4,756 | 4,471 | 11,243 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Guarantee deposits receivables | 2,353 | 2,340 | 13 |
| Receivables and other non-current assets | 2,353 | 2,340 | 13 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Finished products and goods | 642,140 | 518,782 | 123,358 |
| Provision for obsolescence | (5,013) | (4,012) | (1,001) |
| Inventory | 637,127 | 514,770 | 122,357 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Provision for obsolescence: year beginning | 4,012 | 4,586 | (574) |
| Uses/Releases | (3,159) | (2,705) | (454) |
| Accruals | 4,160 | 1,936 | 2,224 |
| Acquisition in business combination | - | 195 | (195) |
| Provision for obsolescence: period-end | 5,013 | 4,012 | 1,001 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Trade receivables - gross | 770,700 | 706,337 | 64,363 |
| Bad debt provision | (6,436) | (7,735) | 1,299 |
| Trade receivables - net | 764,264 | 698,602 | 65,662 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bad debt provision: year-beginning | 7,735 | 4,616 | 3,119 |
| Uses/Releases | (3,052) | (2,391) | (661) |
| Accruals | 1,753 | 5,147 | (3,394) |
| Acquisition in business combination | - | 363 | (363) |
| Bad debt provision: period-end | 6,436 | 7,735 | (1,299) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Receivables from associates companies (A) | - | - | - |
| Witholding tax assets | 1 | 1 | - |
| VAT receivables | 13,468 | 6,748 | 6,720 |
| Other tax assets | 46,779 | 45,151 | 1,628 |
| Other receivables from Tax authorities (B) | 60,248 | 51,900 | 8,348 |
| Receivables from factoring companies | 133 | 249 | (116) |
| Other financial receivables | 10,154 | 9,656 | 498 |
| Receivables from insurance companies | 1,894 | 679 | 1,215 |
| Receivables from suppliers | 19,331 | 12,632 | 6,699 |
| Receivables from employees | 1 | - | 1 |
| Receivables from others | 810 | 1,075 | (265) |
| Other receivables (C) | 32,323 | 24,291 | 8,032 |
| Prepayments (D) | 5,556 | 6,339 | (783) |
| Other assets (E= A+B+C+D) | 98,127 | 82,530 | 15,597 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Financial assets held for trading | 103 | 113 | (10) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bank and postal deposit | 216,227 | 260,857 | (44,630) |
| Cash | 23 | 23 | - |
| Cheques | - | 3 | (3) |
| Total cash and cash equivalents | 216,250 | 260,883 | (44,633) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Share Capital (A) | 7,861 | 7,861 | - |
| Reserves and profit carried over (B) | 372,964 | 384,754 | (11,790) |
| Own shares (C) | (13,099) | (13,330) | 231 |
| Total reserves (D=B+C) | 359,865 | 371,424 | (11,559) |
| Net income for the year (E) | 21,521 | (11,875) | 33,396 |
| Net equity (F=A+D+E) | 389,247 | 367,410 | 21,837 |
| Non-controlling interests (G) | - | - | - |
| Total equity (H=F+G) | 389,247 | 367,410 | 21,837 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Borrowings | 27,616 | 65,702 | (38,086) |
| Other financing payables | 3,146 | - | 3,146 |
| Non - current financial liabilities | 30,762 | 65,702 | (34,940) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (non-current) | 131,084 | 99,154 | 31,930 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (non-current) | 99,154 | 101,661 | (2,507) |
| Acquisition in business combination | - | 491 | (491) |
| Increase from subscribed contracts | 42,626 | 1,770 | 40,856 |
| Termination/modification of contracts | 1,649 | 6,401 | (4,752) |
| Reclassification non current liabilities | (12,345) | (11,169) | (1,176) |
| Lease liabilities (non-current) | 131,084 | 99,154 | 31,930 |
| (euro/000) | Within 5 year | After 5 year | 31/12/2024 |
| Lease liabilities (non current) | 65,234 | 65,850 | 131,084 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Deferred income tax liabilities | 21,654 | 18,923 | 2,731 |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Temporary differences | Fiscal effect (tax rate) | Amount | Temporary differences | Fiscal effect (tax rate) | Amount | |
| Deferred income tax liabilities | ||||||
| Goodwills' amortisation | 70,814 | 27,9%-25% | 18,060 | 63,729 | 27,9%-25% | 16,274 |
| Customer Relationship and brand surplus value | 6,557 | 27.90% | 1,829 | 2,703 | 27.90% | 754 |
| Customer Relationship | 5,703 | 25.00% | 1,426 | 6,355 | 25.00% | 1,589 |
| Other | 1,277 | 24%-27,9%-25% | 339 | 1,206 | 24%-27,9%-25% | 306 |
| Deferred income tax liabilities | 21,654 | 18,923 | ||||
| (euro/000) | Within 1 year | 1-5 year | After 5 year | Total | |
| Deferred income tax liabilities | 31/12/2024 | 754 | 1,648 | 19,252 | 21,654 |
| 31/12/2023 | 565 | 1,036 | 17,322 | 18,923 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Balance at year-beginning | 5,340 | 5,354 | (14) |
| Acquisition in business combination | - | 281 | (281) |
| Service cost | 221 | 181 | 40 |
| Interest cost | 169 | 191 | (22) |
| Actuarial (gain)/loss | 27 | 78 | (51) |
| Pensions paid | (410) | (747) | 337 |
| Changes | - | 2 | (2) |
| Retirement benefit obligations | 5,347 | 5,340 | 7 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Amounts booked under personnel costs | 221 | 181 | 40 |
| Amounts booked under financial costs | 169 | 191 | (22) |
| Total | 390 | 372 | 18 |
| 31/12/2024 | 31/12/2023 | |
| Cost of living increase (1) | 2.00% | 2.00% |
| Discouting rate (2) | 3.18% | 3.09% |
| Remuneration increase | 3.50% | Inflation + 1,5% |
| Staff severance indemnity (TFR) - annual rate increase (3) | 3.00% | 3.00% |
| (euro) | Sensitivity analysis | |
| Esprinet Group | ||
| Past Service Liability | ||
| Annual discount rate | 0.50% | 5,158,812 |
| -0.50% | 5,547,847 | |
| Annual inflation rate | 0.25% | 5,398,596 |
| -0.25% | 5,297,045 | |
| Annual turnover rate | 2.00% | 5,354,350 |
| -2.00% | 5,338,414 |
| (Euro) | Future Cash Flow |
| Year | Esprinet Group |
| 0 - 1 | 439,851 |
| 1 - 2 | 417,339 |
| 2 - 3 | 493,877 |
| 3 - 4 | 496,432 |
| 4 - 5 | 525,754 |
| 5 - 6 | 469,665 |
| 6 - 7 | 523,454 |
| 7 - 8 | 511,018 |
| 8 - 9 | 434,677 |
| 9 - 10 | 474,032 |
| Over 10 | 5,343,139 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Debts for investments in subsidiaries (non-current) | 600 | 600 | - |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Long-term liabilities for cash incentives | 256 | 189 | 67 |
| Long term Tax payables in installments | 14,475 | 20,809 | (6,334) |
| Provisions for pensions and similar obligations | 1,736 | 1,795 | (59) |
| Other provisions | 231 | 1,298 | (1,067) |
| Non-current provisions and other liabilities | 16,698 | 24,091 | (7,393) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Provisions for pensions: year-beginning | 1,795 | 1,879 | (84) |
| Uses/Releases | (235) | (234) | (1) |
| Accruals | 176 | 148 | 28 |
| Acquisition in business combination | - | 2 | (2) |
| Provisions for pensions: period-end | 1,736 | 1,795 | (59) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Other provisions: year-beginning | 1,298 | 560 | 738 |
| Uses/Releases | (1,186) | (250) | (936) |
| Accruals | 119 | 988 | (869) |
| Acquisition in business combination | - | - | - |
| Other provisions: period-end | 231 | 1,298 | (1,067) |
| Year | Amounts requested and paid pending judgment (*) | Status of the dispute |
| 2011 | 2.5 million euro | Pending in the Supreme Court of Cassation |
| 2012 | 5.1 million euro | Pending in the Supreme Court of Cassation |
| 2013 | n/a | Settled in favour of Esprinet |
| 2013 bis | 37.1 million euro | Pending in the Supreme Court of Cassation |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Trade payables - gross | 1,418,086 | 1,242,221 | 175,865 |
| Credit notes to be received | (151,904) | (132,961) | (18,943) |
| Trade payables | 1,266,182 | 1,109,260 | 156,922 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bank loans and overdrafts | 43,915 | 56,927 | (13,012) |
| Other financing payables | 43,884 | 15,319 | 28,565 |
| Short - term financial liabilities | 87,799 | 72,246 | 15,553 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (current) | 12,633 | 11,896 | 737 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (current) | 11,896 | 10,740 | 1,156 |
| Acquisition in business combination | - | 179 | (179) |
| Increase from subscribed contracts | 1,007 | 473 | 534 |
| Reclassification non current liabilities | 12,345 | 11,169 | 1,176 |
| Lease interest expenses | 3,876 | 3,382 | 494 |
| Payments | (16,003) | (15,133) | (870) |
| Termination/modification of contracts | (488) | 1,086 | (1,574) |
| Lease liabilities (current) | 12,633 | 11,896 | 737 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Income tax liabilities | 1,980 | 931 | 1,049 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Derivative financial liabilities | - | 18 | (18) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Debts for investments in subsidiaries (current) | - | 5,764 | (5,764) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Social security liabilities (A) | 5,981 | 5,491 | 490 |
| Associates companies liabilities (B) | - | - | - |
| VAT payables | 23,404 | 20,864 | 2,540 |
| Short term Tax payables in installments | 6,345 | 6,338 | 7 |
| Withholding tax liabilities | 533 | 645 | (112) |
| Other tax liabilities | 2,202 | 2,018 | 184 |
| Other payables to Tax authorities (C) | 32,484 | 29,865 | 2,619 |
| Payables to personnel | 9,831 | 8,094 | 1,737 |
| Payables to customers | 7,986 | 9,340 | (1,354) |
| Payables to others | 909 | 826 | 83 |
| Total other creditors (D) | 18,726 | 18,260 | 466 |
| Accrued expenses and deferred income related to: | |||
| - Accrued expenses for insurance costs | 339 | 257 | 82 |
| - Other accrued expenses | 1 | - | 1 |
| - Deferred income - advanced receivables | 83 | 123 | (40) |
| - Other deferred income | 122 | 119 | 3 |
| Accrued expenses and deferred income (E) | 545 | 499 | 46 |
| Provisions and other liabilities (F=A+B+C+D+E) | 57,736 | 54,115 | 3,621 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Third-party assets on consignment to the Group | 76,658 | 75,288 | 1,370 |
| Bank guarantees issued in favour of other companies | 16,870 | 17,913 | (1,043) |
| Total guarantees issued | 93,528 | 93,201 | 327 |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| Product sales | 2,613.3 | 63.1% | 2,482.9 | 62.3% | 130.4 | 5% |
| Services sales | 9.8 | 0.2% | 11.2 | 0.3% | (1.4) | -13% |
| Sales - Subgroup Italy | 2,623.1 | 63.3% | 2,494.1 | 62.6% | 129.0 | 5% |
| Product sales | 1,514.5 | 36.6% | 1,489.1 | 37.4% | 25.4 | 2% |
| Services sales | 4.0 | 0.1% | 2.0 | 0.1% | 2.0 | 100% |
| Sales - Subgroup Spain | 1,518.5 | 36.7% | 1,491.1 | 37.4% | 27.4 | 2% |
| Sales from contracts with customers | 4,141.6 | 100.0% | 3,985.2 | 100.0% | 156.4 | 4% |
| (euro/million) | 2024 | % | 2023 | % | % Var. |
| Italy | 2,557.7 | 61.8% | 2,467.8 | 61.9% | 4% |
| Spain | 1,432.5 | 34.6% | 1,367.6 | 34.3% | 5% |
| Portugal | 66.1 | 1.6% | 106.9 | 2.7% | -38% |
| Other EU countries | 64.1 | 1.6% | 24.2 | 0.6% | 165% |
| Extra UE countries | 21.2 | 0.5% | 18.7 | 0.5% | 13% |
| Sales from contracts with customers | 4,141.6 | 100.0% | 3,985.2 | 100.0% | 4% |
| (euro/million) | 2024 | % | 2023 | % | % Var. |
| Sales from contracts with customers as 'principal' | 4,118.7 | 99.5% | 3,966.7 | 99.5% | 4% |
| Sales from contracts with customers as 'agent' | 22.9 | 0.6% | 18.5 | 0.5% | 24% |
| Sales from contracts with customers | 4,141.6 | 100.0% | 3,985.2 | 100.0% | 4% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 100.00% | 3,985,162 | 100.00% | 156,400 | 4% |
| Cost of sales | 3,914,620 | 94.52% | 3,766,721 | 94.52% | 147,899 | 4% |
| Gross profit | 226,942 | 5.48% | 218,441 | 5.48% | 8,501 | 4% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 100.00% | 3,985,162 | 100.00% | 156,400 | 4% |
| Sales and marketing costs | 75,609 | 1.83% | 74,122 | 1.86% | 1,487 | 2% |
| Overheads and administrative costs | 105,817 | 2.56% | 102,317 | 2.57% | 3,500 | 3% |
| Impairment loss/reversal of financial assets | (710) | -0.02% | 27,990 | 0.70% | (28,700) | <-100% |
| Operating costs | 180,716 | 4.36% | 204,429 | 5.13% | (23,713) | -12% |
| - of which non recurring | - | 0.00% | 30,064 | 0.75% | (30,064) | -10000% |
| 'Recurring' operating costs | 180,716 | 4.36% | 174,365 | 4.38% | 6,351 | 4% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 3,985,162 | 156,400 | 4% | ||
| Sales & marketing personnel costs | 67,712 | 1.63% | 64,347 | 1.61% | 3,365 | 5% |
| Other sales & marketing costs | 7,897 | 0.19% | 9,775 | 0.25% | (1,878) | -19% |
| Sales & marketing costs | 75,609 | 1.83% | 74,122 | 1.86% | 1,487 | 2% |
| Administr., IT, HR and general service personnel costs | 36,825 | 0.89% | 33,082 | 0.83% | 3,743 | 11% |
| Directors' compensation | 3,428 | 0.08% | 1,011 | 0.03% | 2,417 | 239% |
| Consulting services | 8,382 | 0.20% | 9,701 | 0.24% | (1,319) | -14% |
| Logistics services | 17,592 | 0.42% | 15,709 | 0.39% | 1,883 | 12% |
| Amortisation, depreciation and provisions | 19,600 | 0.47% | 18,460 | 0.46% | 1,140 | 6% |
| Other overheads and administrative costs | 19,990 | 0.48% | 24,354 | 0.61% | (4,364) | -18% |
| Overheads and administrative costs | 105,817 | 2.56% | 102,317 | 2.57% | 3,500 | 3% |
| Impairment loss/reversal of financial assets | (710) | -0.02% | 27,990 | 0.70% | (28,700) | <-100% |
| Total SG&A | 180,716 | 4.36% | 204,429 | 5.13% | (23,713) | -12% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 3,985,162 | 156,400 | 4% | ||
| Wages and salaries | 69,932 | 1.7% | 65,931 | 1.7% | 4,001 | 6% |
| Social contributions | 21,338 | 0.5% | 19,831 | 0.5% | 1,507 | 8% |
| Pension obligations | 3,121 | 0.1% | 3,043 | 0.1% | 78 | 3% |
| Other personnel costs | 1,506 | 0.0% | 1,412 | 0.0% | 94 | 7% |
| Employee termination incentives | 1,024 | 0.0% | 1,245 | 0.0% | (221) | -18% |
| Share incentive plans | 111 | 0.0% | (917) | -0.0% | 1,028 | >100% |
| Total labour costs (1) | 97,032 | 2.3% | 90,545 | 2.3% | 6,487 | 7% |
| (euro/000) | Plan 2021-2023"Base" component | Plan 2021-2023"Double Up" component | LTIP 2024-2026objectivesEconomic.-Financialand ESG | LTIP 2024-2026objectivesIndividual Stock Performance | LTIP 2024-2026objectivesRelative Stock Performance | ||||
| Allocation date | 22/04/2021 | 22/04/2021 | 27/05/2024 | 27/05/2024 | 27/05/2024 | ||||
| Vesting date | 30/04/2024 | 30/04/2024 | 30/04/2027 | 30/04/2027 | 30/04/2027 | ||||
| Expiry date | 30/06/2024 | 30/06/2024 | 30/06/2027 | 30/06/2027 | 30/06/2027 | ||||
| Total number of stock grant allocated | 191,318 | 820,000 | 414,000 | 138,000 | 138,000 | ||||
| Total number of stock grant allowed | 36,403 | (1) | - | 414,000 | 138,000 | 138,000 | |||
| No. of shares delivered | 36,403 | - | - | - | - | ||||
| Unit fair value (euro) | 11.29 | 5.16 | 3.63 | 2.03 | 2.04 | ||||
| Total fair value (euro) | 410,990 | - | 1,502,820 | 280,140 | 281,520 | ||||
| Rights subject to look-up (2 years) | 25.0% | 25.0% | 35.0% | 35.0% | 35.0% | ||||
| Duration lock-up | 2 years | 2 years | 2 years | 2 years | 2 years | ||||
| Risk free interest rate | -0.4% | (2) | -0.4% | 3.2% | (5) | 3.2% | (5) | 3.2% | (5) |
| Implied volatily | 40.6% | (3) | 40.6% | 40.1% | (6) | 40.1% | (6) | 40.1% | (6) |
| Duration (years) | 3 | 3 | 3 | 3 | 3 | ||||
| Spot price (4) | 13.59 | 13.59 | 4.83 | 4.83 | 4.83 | ||||
| "Dividend yield" | 3.8% | 3.8% | variable | (7) | variable | (7) | variable | (7) |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 100.00% | 3,985,162 | 100.00% | 156,400 | 4% |
| Depreciation of tangible assets | 7,075 | 0.17% | 5,680 | 0.14% | 1,395 | 25% |
| Amortisation of intangible assets | 2,269 | 0.05% | 1,750 | 0.04% | 519 | 30% |
| Depreciation of right-of-use assets | 13,957 | 0.34% | 12,635 | 0.32% | 1,322 | 10% |
| Amort . & depreciation | 23,301 | 0.56% | 20,065 | 0.50% | 3,236 | 16% |
| Accruals for risks and charges (B) | 295 | 0.01% | 1,136 | 0.03% | (841) | -74% |
| Amort. & depr., write-downs, accruals for risks (C=A+B) | 23,596 | 0.57% | 21,201 | 0.53% | 2,395 | 11% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 3,985,162 | 156,400 | 4% | ||
| Equipment | 566 | 0.01% | 646 | 0.02% | (80) | -12% |
| Data connection lines | 93 | 0.00% | 138 | 0.00% | (45) | -33% |
| Cost Housing CED | 202 | 0.00% | 200 | 0.01% | 2 | 1% |
| Total multi-year services costs | 861 | 0.02% | 984 | 0.02% | (123) | -13% |
| (euro/000) | 2025 | 2026 | 2027 | 2028 | 2029 | Over | Total |
| Equipment | 403 | 254 | 32 | 19 | 10 | 7 | 726 |
| Data connection lines | 665 | 709 | 610 | 34 | - | - | 2,018 |
| Cost housing CED | 180 | 180 | 180 | - | - | - | 540 |
| Multi-year services commitments | 1,248 | 1,143 | 822 | 53 | 10 | 7 | 3,284 |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 100.00% | 3,985,162 | 100.00% | 156,400 | 4% |
| Interest expenses on borrowings | 2,730 | 0.07% | 2,405 | 0.06% | 325 | 14% |
| Interest expenses to banks | 8,122 | 0.20% | 7,486 | 0.19% | 636 | 9% |
| Other interest expenses | 477 | 0.01% | 7,095 | 0.18% | (6,618) | -93% |
| Upfront fees amortisation | 485 | 0.01% | 493 | 0.01% | (8) | -2% |
| Financial charges for actualization | 19 | 0.00% | 19 | 0.00% | - | 0% |
| IAS 19 expenses/losses | 171 | 0.00% | 190 | 0.00% | (19) | -10% |
| IFRS financial lease interest expenses | 3,876 | 0.09% | 3,382 | 0.08% | 494 | 15% |
| Charges from fair value changes | - | 0.00% | 18 | 0.00% | (18) | -100% |
| Total financial expenses (A) | 15,880 | 0.38% | 21,088 | 0.53% | (5,208) | -25% |
| Interest income from banks | (1,139) | -0.03% | (1,007) | -0.03% | (132) | 13% |
| Interest income from others | (142) | 0.00% | (115) | 0.00% | (27) | 23% |
| Income from fair value changes | (18) | 0.00% | - | 0.00% | (18) | -100% |
| Total financial income(B) | (1,299) | -0.03% | (1,122) | -0.03% | (177) | 16% |
| Net financial exp. (C=A+B) | 14,581 | 0.35% | 19,966 | 0.50% | (5,385) | -27% |
| Foreign exchange gains | (1,433) | -0.03% | (2,348) | -0.06% | 915 | -39% |
| Foreign exchange losses | 4,212 | 0.10% | 1,500 | 0.04% | 2,712 | >100% |
| Net foreign exch. (profit)/losses (D) | 2,779 | 0.07% | (848) | -0.02% | 3,627 | <-100% |
| Net financial (income)/costs (E=C+D) | 17,360 | 0.42% | 19,118 | 0.48% | (1,758) | -9% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 4,141,562 | 100.00% | 3,985,162 | 100.00% | 156,400 | 4% |
| Current income taxes | 5,420 | 0.13% | 7,554 | 0.19% | (2,134) | -28% |
| Deferred income taxes | 1,925 | 0.05% | (785) | -0.02% | 2,710 | -345% |
| Taxes | 7,345 | 0.18% | 6,769 | 0.17% | 576 | 9% |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Group | Subgroup Italy | Subgroup Iberica | Group | Subgroup Italy | Subgroup Iberica | |
| Result before income taxes [A] | 28,866 | 4,085 | 24,781 | (5,106) | (25,160) | 20,054 |
| Operating result (EBIT) | 46,226 | 19,092 | 27,134 | 14,012 | (8,945) | 22,957 |
| (+) bad debt provision | 660 | 660 | - | 3,451 | 3,451 | - |
| (+) provision for risks and charges | 105 | 105 | - | 475 | 475 | - |
| Taxable am out for IRAP [B] | 46,991 | 19,857 | 27,134 | 17,938 | (5,019) | 22,957 |
| Theoretical taxation IRES Subgroup Italy (= A*24%) | 980 | 980 | - | (6,024) | (6,024) | - |
| Theoretical taxation IRAP Subgroup Italy (= B*3,9%) | 774 | 774 | - | (176) | (176) | - |
| Theoretical taxation on Subgroup Spain's income [A*25,0%-21,0%-10%] | 6,319 | - | 6,319 | 5,256 | - | 5,256 |
| Total theoretical taxation [C] | 8,074 | 1,755 | 6,319 | (944) | (6,200) | 5,256 |
| Theoretical tax rate [C/A] | 28.0% | 43.0% | 25.5% | 18.5% | 24.6% | 26.2% |
| (-) Tax relief - ACE - Aiuto alla crescita economica (*) | (922) | - | (922) | (1,647) | (193) | (1,454) |
| Other permanent differenced | 193 | (2) | 195 | 9,360 | 8,765 | 595 |
| Total effective taxation [D] | 7,345 | 1,753 | 5,592 | 6,769 | 2,372 | 4,397 |
| Effective tax rate [D/A] | 25.4% | 42.9% | 22.6% | -132.6% | -9.4% | 21.9% |
| (euro/000) | 2024 | 2023 | Var. | % Var. |
| Net result | 21,521 | (11,875) | 33,396 | -281% |
| Weighed average no. of shares in circulation: basic | 49,426,259 | 49,406,099 | ||
| Weighed average no. of shares in circulation: diluted | 49,787,802 | 49,434,829 | ||
| Earnings per share in euro: basic | 0.44 | -0.24 | 0.68 | -283% |
| Earnings per share in euro: diluted | 0.43 | -0.24 | 0.67 | -279% |
| Fixed compensation | Variable non-equity compensation | |||||||||||
| Name and surname | Office | Period for which office was held | Office expiry | Fixed compensation | Remuneration from subordinate employment | Compensation for commitee participation | Bonuses and other incentives | Profit sharing | Non monetary benefits (2) | Other remuneration | Total | Severance indemnity for end of office or termination of employment |
| Maurizio Rota | Chairman | 01.01/31.12.2024 | 2027 (1) | 450 | - | - | - | - | 8 | - | 458 | - |
| Marco Monti | Deputy Chairman | 01.01/31.12.2024 | 2027 (1) | 53 | - | - | - | - | - | - | 53 | - |
| Alessandro Cattani | Chief Executive Officer | 01.01/31.12.2024 | 2027 (1) | 352 | 201 | - | 286 | - | 3 | - | 842 | - |
| Luigi Monti | Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | - | - | - | - | - | 21 | - |
| Riccardo Rota | Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | - | - | - | - | - | 21 | - |
| Angelo Miglietta | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 41 | - | - | - | - | 71 | - |
| Renata Maria Ricotti | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 41 | - | - | - | - | 71 | - |
| Angela Sanarico | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 18 | - | - | - | - | 48 | - |
| Emanuela Prandelli | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 18 | - | - | - | - | 48 | - |
| Angela Maria Cossellu | Independent Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | 12 | - | - | - | - | 33 | - |
| Emanuela Teresa Basso Petrino | Independent Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | 12 | - | - | - | - | 33 | - |
| Giovanni Testa | Chief Operating Officer | 01.01/31.12.2024 | - | 392 | - | 191 | - | 4 | - | 587 | - | |
| Silvia Muzi | Chairman Statutory auditor | 01.01/31.12.2024 | 2027 (1) | 48 | - | - | - | - | - | - | 48 | - |
| Maurizio Dallocchio | Permanent Auditor | 01.01/31.12.2024 | 2027 (1) | 45 | - | - | - | - | - | - | 45 | - |
| Riccardo Garbagnati | Permanent Auditor | 01.01/31.12.2024 | 17/04/2025 | 6 | - | - | - | - | - | - | 6 | - |
| (I) Compensation in the company preparing the financial | 1,158 | 593 | 142 | 477 | - | 15 | - | 2,385 | - | |||
| (II) Compensation from subsidiaries and associates | - | - | - | - | - | - | - | - | - | |||
| (III) Total | 1,158 | 593 | 142 | 477 | - | 15 | - | 2,385 | - | |||
| Beneficiaries | Bonus of the year | Bonus from previous year | ||||
| Payable/ Paid | Deferred | Period | No longer eligible for payment | Payable/ Paid | Still deferred | |
| Alessandro Cattani | - | - | 2022 | - | 81 | - |
| Alessandro Cattani | - | - | 2023 | - | - | 40 |
| Alessandro Cattani | 210 | 76 | 2024 | - | - | - |
| Giovanni Testa | - | - | 2022 | - | 29 | - |
| Giovanni Testa | - | - | 2023 | - | - | 14 |
| Giovanni Testa | 140 | 51 | 2024 | - | - | - |
| Total | 350 | 127 | - | 110 | 54 | |
| Beneficiaries | Options held at1° January 2024 | Options heldin 2024 | Optionsassigned(taken up) in 2024 | Optionsassigned in 2024 | Options held at31 December 2024 | |||
| Quantity | Average strike price | Quantity | Quantity | Quantity | Quantity | Average strike price | Average due date | |
| Alessandro Cattani | 679,717 | free | (15,943) | 663,774 | - | - | - | from 22/04/2021 to 30/04/2024(1) |
| Giovanni Testa | 113,201 | free | (7,440) | 105,761 | - | - | - | |
| Alessandro Cattani | - | free | - | - | 550,000 | 550,000 | - | from 27/05/2024 to 30/04/2027(2) |
| Giovanni Testa | - | free | - | - | 140,000 | 140,000 | - | |
| Fixed compensation | Variable non-equity compensation | |||||||||||
| Name and surname | Office | Period for which office was held | Office expiry | Fixed compensation | Remuneration from subordinate employment | Compensation for commitee participation | Bonuses and other incentives | Profit sharing | Non monetary benefits (2) | Other remuneration | Total | Severance indemnity for end of office or termination of employment |
| Chiara Mauri | Independent Director | 01.01/24.04.2024 | 24/04/2024 | 9 | - | 6 | - | - | - | - | 15 | - |
| Lorenza Morandini | Independent Director | 01.01/24.04.2024 | 24/04/2024 | 9 | - | 6 | - | - | - | - | 15 | - |
| Maria Luisa Mosconi | Permanent Auditor | 01.01/15.11.2024 | 15/11/2024 | 38 | - | - | - | - | - | - | 38 | - |
| (I) Compensation in the company preparing the financial | 56 | - | 12 | - | - | - | - | 68 | - | |||
| (II) Compensation from subsidiaries and associates | - | - | - | - | - | - | - | - | - | |||
| (III) Total | 56 | - | 12 | - | - | - | - | 68 | - | |||
| (euro/000) | 2024 | 2023 |
| Net financial debt at year-beginning | (15,521) | 83,033 |
| Cash flow provided by (used in) operating activities | 2,775 | 168,036 |
| Cash flow provided by (used in) investing activities | (5,606) | (19,948) |
| Cash flow provided by (used in) changes in net equity | - | (27,796) |
| Total cash flow | (2,831) | 120,292 |
| Unpaid interests | (3,741) | (3,466) |
| Unpaid leasing interests | (393) | (274) |
| Lease liabilities posting | (44,794) | (9,729) |
| Net Financial debts (no cash) acquisitions | - | (2,882) |
| Deferred price acquisitions | - | (5,387) |
| Net financial debt at year-end | 36,238 | (15,521) |
| Short-term financial liabilities | 87,799 | 72,246 |
| Lease liabilities | 12,633 | 11,896 |
| Customers financial receivables | (10,154) | (9,656) |
| Current financial (assets)/liabilities for derivatives | - | 18 |
| Financial assets held for trading | (103) | (113) |
| Financial receivables from factoring companies | (133) | (249) |
| Current Debts for investments in subsidiaries | - | 5,764 |
| Cash and cash equivalents | (216,250) | (260,883) |
| Net current financial debt | (126,208) | (180,977) |
| Borrowings | 30,762 | 65,702 |
| Lease liabilities | 131,084 | 99,154 |
| Non current Debts for investments in subsidiaries | 600 | 600 |
| Net financial debt at year-end | 36,238 | (15,521) |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| A. Bank deposits and cash on hand | 216,250 | 260,880 |
| B. Cheques | - | 3 |
| C. Other current financial assets | 10,391 | 10,018 |
| D. Liquidity (A+B+C) | 226,641 | 270,901 |
| E. Current financial debt | 54,132 | 44,053 |
| F. Current portion of non current debt | 46,301 | 45,871 |
| G. Current financial indebtedness (E+F) | 100,433 | 89,924 |
| H. Net current financial indebtedness (G-D) | (126,208) | (180,977) |
| I. Non-current financial debt | 162,446 | 165,456 |
| J. Debt instruments | - | - |
| K. Trade payables and other non-current payables | - | - |
| L. Non-current financial indebtedness (I+J+K) | 162,446 | 165,456 |
| M. Net financial indebtedness (H+L) | 36,238 | (15,521) |
| Breakdown of net financial indebtedness: | ||
| Short-term financial liabilities | 87,799 | 72,246 |
| Lease liabilities | 12,633 | 11,896 |
| Current debts for investments in subsidiaries | - | 5,764 |
| Current financial (assets)/liabilities for derivatives | - | 18 |
| Financial assets held for trading | (103) | (113) |
| Other current financial receivables | (10,154) | (9,656) |
| Financial receivables from factoring companies | (133) | (249) |
| Cash and cash equivalents | (216,250) | (260,883) |
| Net current financial debt | (126,208) | (180,977) |
| Non - current debts for investments in subsidiaries | 600 | 600 |
| Borrowings | 30,762 | 65,702 |
| Lease liabilities | 131,084 | 99,154 |
| Net financial debt | 36,238 | (15,521) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. | ||||||
| Curr. | Non curr. | Tot. | Curr. | Non curr. | Tot. | Curr. | Non curr. | Tot. | |
| Banco Desio | 1,352 | - | 1,352 | 2,681 | 1,352 | 4,033 | (1,329) | (1,352) | (2,681) |
| BCC Carate | 2,510 | 2,530 | 5,040 | 2,490 | 5,040 | 7,530 | 20 | (2,510) | (2,490) |
| Banca popolare di Sondrio | 2,924 | 7,939 | 10,863 | 2,790 | 10,863 | 13,653 | 134 | (2,924) | (2,790) |
| Cassa Depositi e Prestiti | 7,075 | - | 7,075 | 7,084 | 7,094 | 14,178 | (9) | (7,094) | (7,103) |
| BPER Banca | 10,032 | 5,245 | 15,277 | 12,761 | 15,277 | 28,038 | (2,729) | (10,032) | (12,761) |
| Dell Financial Services | 8,211 | 3,139 | 11,350 | - | - | - | 8,211 | 3,139 | 11,350 |
| Total Subgroup Italy | 32,104 | 18,853 | 50,957 | 27,806 | 39,626 | 67,432 | 4,298 | (20,773) | (16,475) |
| Banco Sabadell | 2,284 | 1,285 | 3,569 | 2,509 | 3,568 | 6,077 | (225) | (2,283) | (2,508) |
| Ibercaja | 973 | 2,718 | 3,691 | 2,718 | 3,691 | 6,409 | (1,745) | (973) | (2,718) |
| Bankinter | 1,951 | 1,515 | 3,466 | 1,873 | 3,469 | 5,342 | 78 | (1,954) | (1,876) |
| La Caixa | 3,785 | 2,531 | 6,316 | 4,773 | 6,315 | 11,088 | (988) | (3,784) | (4,772) |
| Kutxabank | 580 | 1,734 | 2,314 | 551 | 2,315 | 2,866 | 29 | (581) | (552) |
| Cajamar | 817 | - | 817 | 1,792 | 817 | 2,609 | (975) | (817) | (1,792) |
| BBVA | 2,539 | 1,391 | 3,930 | 2,601 | 3,930 | 6,531 | (62) | (2,539) | (2,601) |
| Santander | 1,268 | 749 | 2,017 | 1,248 | 2,016 | 3,264 | 20 | (1,267) | (1,247) |
| Total Subgroup Iberica | 14,197 | 11,923 | 26,120 | 18,065 | 26,121 | 44,186 | (3,868) | (14,198) | (18,066) |
| Total Group | 46,301 | 30,776 | 77,077 | 45,871 | 65,747 | 111,618 | 430 | (34,971) | (34,541) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Unsecured loan (agent: Banco Desio) to Esprinet S.p.A.repayable in six-monthly instalments by June 2025 | 1,352 | 4,033 | (2,681) |
| Unsecured loan (agent: BCC Carate) to Esprinet S.p.A.repayable in six-monthly instalments by December 2026 | 5,040 | 7,530 | (2,490) |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by December 2026 | 10,241 | 15,000 | (4,759) |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by November 2025 | 2,019 | 4,013 | (1,994) |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by June 2025 | 3,017 | 9,025 | (6,008) |
| Unsecured loan (agent: Banca Popolare di Sondrio) to Esprinet S.pArepayable in six-monthly instalments by June 2028 | 10,863 | 13,653 | (2,790) |
| Unsecured loan (agent: Cassa Depositi e Prestiti S.p.A.) to Esprinet S.p.A. repayable in six-monthly instalments by December 2025 | 7,000 | 14,000 | (7,000) |
| Unsecured loan (agent: Dell Financial Services) to Esprinet S.p.A. repayable in quaterly instalments by October 2028 | 6,300 | - | 6,300 |
| Unsecured loan (agent: Dell Financial Services) to Esprinet S.p.A. repayable in quaterly instalments by October 2028 | 5,050 | - | 5,050 |
| Unsecured loan (agent: Cassa Depositi e Prestiti S.p.A.) to SifarGroup S.r.l. repayable in six-monthly instalments by October 2025 | 75 | 150 | (75) |
| Unsecured loan (agent: Cassa Depositi e Prestiti S.p.A.) to SifarGroup S.r.l. repayable in six-monthly instalments by October 2025 | - | 28 | (28) |
| Unsecured loan (agent: Banco Sabadell) to Esprinet Ibericarepayable in quarterly instalments by March 2024 | - | 261 | (261) |
| Unsecured loan (agent: La Caixa) to Esprinet Ibericarepayable in quarterly instalments by February 2024 | - | 523 | (523) |
| Unsecured loan (agent: Ibercaja) to Esprinet Ibericarepayable in quarterly instalments by February 2024 | - | 515 | (515) |
| Unsecured loan (agent: Ibercaja) to Esprinet Ibericarepayable in monthly instalments by July 2028 | 3,692 | 4,623 | (931) |
| Unsecured loan (agent: Banco Kutxabanka) to Esprinet Ibericarepayable in quarterly instalments by July 2028 | 2,314 | 2,866 | (552) |
| Secured loan "ICO" (agent: Banco Sabadell) to Esprinet Ibericarepayable in monthly instalments by June 2026 | 1,150 | 1,900 | (750) |
| Secured loan "ICO" (agent: La Caixa) to Esprinet Ibericarepayable in monthly instalments by June 2026 | 1,910 | 3,160 | (1,250) |
| Secured loan "ICO" (agent: BBVA) to Esprinet Ibericarepayable in monthly instalments by June 2026 | 1,916 | 3,269 | (1,353) |
| Secured loan "ICO" (agent: La Caixa) to Esprinet Ibericarepayable in six-monthly instalments by July 2026 | 1,250 | 1,875 | (625) |
| Secured loan "ICO" (agent: Bankinter) to Esprinet Ibericarepayable in quarterly instalments by July 2026 | 1,949 | 2,978 | (1,029) |
| Unsecured loan (agent: Cajamar) to Esprinet Ibericarepayable in yearly instalments by December 2024 | - | 1,018 | (1,018) |
| Unsecured loan (agent: Ibercaja) to Esprinet Ibericarepayable in six-monthly instalments by November 2024 | - | 1,271 | (1,271) |
| Unsecured loan (agent: Banco Sabadell) to Esprinet Ibericarepayable in monthly instalments by July 2026 | 2,418 | 3,916 | (1,498) |
| Unsecured loan (agent: La Caixa) to Esprinet Ibericarepayable in quarterly instalments by May 2024 | - | 500 | (500) |
| Unsecured loan (agent: Cajamar) to Esprinet Ibericarepayable in six-monthly instalments by July 2025 | 817 | 1,591 | (774) |
| Secured loan "ICO" (agent: La Caixa) to Esprinet Ibericarepayable in monthly instalments by June 2026 | 1,906 | 3,155 | (1,249) |
| Secured loan "ICO" (agent: Bankinter) to Esprinet Ibericarepayable in quaterly instalments by July 2026 | 1,518 | 2,364 | (846) |
| Secured loan "ICO" (agent: Banco Santander) to Esprinet Ibericarepayable in monthly instalments by July 2026 | 2,016 | 3,264 | (1,248) |
| Secured loan "ICO" (agent: BBVA) to Esprinet Ibericarepayable in monthly instalments by July 2026 | 2,014 | 3,262 | (1,248) |
| Secured loan "ICO" (agent: La Caixa) to Esprinet Ibericarepayable in six-monthly instalments by July 2026 | 1,250 | 1,875 | (625) |
| Total book value | 77,077 | 111,618 | (34,541) |
| (euro/000) | Group | Subgroup Italy | Subgroup Iberica |
| Short-term lines | 370,800 | 224,300 | 146,500 |
| Medium/long-term borrowings | 65,652 | 39,532 | 26,120 |
| Line revolving | 180,000 | 180,000 | - |
| Factoring / Confirming / Securitization(1) | 730,080 | 468,580 | 261,500 |
| Bank overdrafts | 1,187 | 1,187 | - |
| Credit cards | 898 | 728 | 170 |
| Derivatives / forward currency transactions | 2,200 | 1,200 | 1,000 |
| Endorsement credit | 54,169 | 38,020 | 16,149 |
| Total | 1,404,986 | 953,547 | 451,439 |
| (euro/000) | Uses % | Uses | Credit lines |
| Short-term lines | 0% | - | 370,800 |
| Medium/long-term borrowings | 100% | 65,652 | 65,652 |
| Line revolving | 0% | - | 180,000 |
| Factoring pro-solvendo | 0% | - | 300 |
| Bank overdrafts | 0% | - | 1,187 |
| Total | 11% | 65,652 | 617,939 |
| 2024 | 2023 | |||||
| Group | Italy | Iberica | Group | Italy | Iberica | |
| Sales Q1 | 22.4% | 24.1% | 19.4% | 25.6% | 25.3% | 26.0% |
| Sales Q2 | 22.3% | 23.3% | 20.7% | 22.3% | 22.5% | 21.8% |
| Sales H1 | 44.7% | 47.4% | 40.1% | 47.8% | 47.8% | 47.8% |
| Sales Q3 | 22.5% | 21.5% | 24.2% | 21.1% | 20.7% | 21.8% |
| Sales Q4 | 32.8% | 31.1% | 35.7% | 31.1% | 31.4% | 30.4% |
| Sales H2 | 55.3% | 52.7% | 59.9% | 52.2% | 52.2% | 52.2% |
| Sales for the year | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| (euro/000) | Non- Recurring Charge Type | 2024 | 2023 |
| Overheads and administrative costs | Employee termination incentives | - | (1,052) |
| Overheads and administrative costs | Administrative penalties | - | (1,840) |
| Impairment loss/reversal of financial assets | VAT not claimable for refund | - | (20,234) |
| Impairment loss/reversal of financial assets | VAT claimed for refund bad debt accrual | - | (4,297) |
| Impairment loss/reversal of financial assets | Trade receivables bad debt accrual | - | (2,641) |
| Total SG&A | Total SG&A | - | (30,064) |
| Operating result (EBIT) | Operating result (EBIT) | - | (30,064) |
| Finance costs - net | Interest payable to tax authorities | - | (6,946) |
| Result before income taxes | Result before income taxes | - | (37,010) |
| Income tax expenses | Non- recurring events impact | - | 889 |
| Net result | Net result | - | (36,121) |
| Description | Provider of serivice | Entity | Fees (euro/000) | |
| 2024 | 2023 | |||
| Auditing services | ||||
| Pwc S.p.A. | Esprinet S.p.A. | 632.6 | 410.8 | |
| Pwc S.p.A. | Subsidiaries | 302.0 | 170.9 | |
| Pwc network | Subsidiaries | 357.5 | 291.0 | |
| Other services | ||||
| Pwc S.p.A. | Esprinet S.p.A. | - | 8.7 | |
| PwC network | Esprinet S.p.A. | - | 14.0 | |
| Pwc network | Subsidiaries | 33.4 | 143.0 | |
| Total | 1,325.5 | 1,038.4 | ||
| (euro) | Note | 31/12/2024 | 31/12/2023 |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 1 | 23,794,941 | 24,376,151 |
| Right-of-use assets | 4 | 115,936,000 | 81,813,000 |
| Goodwill | 2 | 12,599,499 | 18,403,051 |
| Intangible assets | 3 | 376,645 | 1,326,832 |
| Investments | 5 | 155,990,406 | 115,224,841 |
| Deferred income tax assets | 6 | 3,989,869 | 4,998,993 |
| Receivables and other non-current assets | 9 | 1,723,304 | 1,754,759 |
| 314,410,664 | 247,897,627 | ||
| Current assets | |||
| Inventory | 10 | 384,485,064 | 345,241,925 |
| Trade receivables | 11 | 252,231,883 | 330,419,112 |
| Income tax assets | 12 | 3,439,195 | 3,626,351 |
| Other assets | 13 | 145,549,806 | 156,221,854 |
| Cash and cash equivalents | 17 | 74,671,089 | 113,122,232 |
| 860,377,037 | 948,631,474 | ||
| Total assets | 1,174,787,701 | 1,196,529,101 | |
| EQUITY | |||
| Share capital | 19 | 7,860,651 | 7,860,651 |
| Reserves | 20 | 204,289,045 | 232,948,549 |
| Net result for the period | 21 | (15,152,032) | (29,039,258) |
| Non-controlling interests | |||
| Total equity | 196,997,664 | 211,769,942 | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Borrowings | 22 | 18,834,061 | 39,480,363 |
| Lease liabilities | 31 | 113,983,000 | 78,792,000 |
| Deferred income tax liabilities | 24 | 2,650,192 | 3,389,998 |
| Retirement benefit obligations | 25 | 2,695,069 | 3,627,582 |
| Debts for investments in subsidiaries | 33 | 600,000 | 600,000 |
| Provisions and other liabilities | 26 | 16,321,889 | 22,918,402 |
| 155,084,211 | 148,808,345 | ||
| Current liabilities | |||
| Trade payables | 27 | 653,692,951 | 729,949,402 |
| Short-term financial liabilities | 28 | 113,708,014 | 69,388,157 |
| Lease liabilities | 34 | 8,822,000 | 8,124,000 |
| Debts for investments in subsidiaries | 35 | - | 5,764,321 |
| Provisions and other liabilities | 32 | 46,482,861 | 22,724,934 |
| 822,705,826 | 835,950,814 | ||
| Total liabilities | 977,790,037 | 984,759,159 | |
| Total equity and liabilities | 1,174,787,701 | 1,196,529,101 |
| (euro) | Note | 2024 | 2023 |
| Sales from contracts with customers | 33 | 2,315,855,112 | 2,423,749,999 |
| Cost of sales | (2,207,183,585) | (2,294,694,005) | |
| Gross profit | 35 | 108,671,527 | 129,055,994 |
| Sales and marketing costs | 37 | (39,352,198) | (50,391,134) |
| Overheads and administrative costs | 38 | (61,607,922) | (62,731,978) |
| Impairment loss/reversal of financial assets | 39 | 646,520 | (27,306,462) |
| Operating result (EBIT) | 8,357,927 | (11,373,580) | |
| Finance costs - net | 42 | (13,453,694) | (15,982,214) |
| Investments expenses/(incomes) | 43 | (11,197,103) | - |
| Result before income taxes | (16,292,870) | (27,355,794) | |
| Income tax expenses | 45 | 1,140,838 | (1,683,464) |
| Net result | (15,152,032) | (29,039,258) | |
| - of which attributable to non-controlling interests | - | - | |
| - of which attributable to Group | (15,152,032) | (29,039,258) |
| (euro) | 2024 | 2023 |
| Net result | (15,152,032) | (29,039,258) |
| Other comprehensive income not to be reclassified in the separate income statement | ||
| - Changes in 'TFR' equity reserve | 70,676 | (16,481) |
| - Taxes on changes in 'TFR' equity reserve | (16,962) | 3,955 |
| Other comprehensive income | 53,714 | (12,526) |
| Total comprehensive income | (15,098,318) | (29,051,784) |
| - of which attributable to Group | (15,098,318) | (29,051,784) |
| - of which attributable to non-controlling interests | - | - |
| (euro/000) | Share capital | Reserves | Own shares | Profit for the period | Total net equity |
| Balance at 31 December 2022 | 7,861 | 258,699 | (13,330) | 16,060 | 269,290 |
| Total comprehensive income/(loss) | - | (13) | - | (29,039) | (29,052) |
| Allocation of last year net income/(loss) | - | 16,060 | - | (16,060) | - |
| Dividend payment | - | (26,679) | - | - | (26,679) |
| Transactions with owners | - | (10,619) | - | (16,060) | (26,679) |
| Equity plans in progress | - | (3,160) | - | - | (3,160) |
| Change for merge operations | - | 1,371 | - | - | 1,371 |
| Balance at 31 December 2023 | 7,861 | 246,278 | (13,330) | (29,039) | 211,770 |
| Total comprehensive income/(loss) | - | 54 | - | (15,152) | (15,098) |
| Allocation of last year net income/(loss) | - | (29,039) | - | 29,039 | - |
| Transactions with owners | - | (29,039) | - | 29,039 | - |
| Grant of share under share plans | - | (185) | 231 | - | 46 |
| Change in equity by merger operations | - | 413 | - | - | 413 |
| Other movements | - | (133) | - | - | (133) |
| Balance at 31 December 2024 | 7,861 | 217,388 | (13,099) | (15,152) | 196,998 |
| (euro/000) | 2024 | 2023 |
| Cash flow provided by (used in) operating activities (D=A+B+C) | (7,189) | 11,684 |
| Cash flow generated from operations (A) | 24,276 | 19,559 |
| Operating income (EBIT) | 8,358 | (11,374) |
| Depreciation, amortisation and other fixed assets write-downs | 15,935 | 13,581 |
| Net changes in provisions for risks and charges | (262) | (931) |
| Provision for taxes in instalment | - | 21,574 |
| Net changes in retirement benefit obligations | (209) | (313) |
| Stock option/grant costs | 454 | (2,978) |
| Cash flow provided by (used in) changes in working capital (B) | (22,342) | 3,233 |
| Inventory | (77,571) | 30,072 |
| Trade receivables | 78,187 | 23,763 |
| Other current assets | 31,717 | (29,542) |
| Trade payables | (76,396) | (8,818) |
| Other current liabilities | 21,721 | (12,242) |
| Other cash flow provided by (used in) operating activities (C) | (9,123) | (11,108) |
| Interests paid | (9,407) | (8,899) |
| Received interests | 1,232 | 1,182 |
| Foreign exchange (losses)/gains | (864) | 422 |
| Income taxes paid | (84) | (3,813) |
| Cash flow provided by (used in) investing activities (E) | (10,955) | (20,289) |
| Net investments in property, plant and equipment | (5,020) | (11,897) |
| Net investments in intangible assets | 540 | 20 |
| Net investments in other non current assets | 32 | 20 |
| Subsidiaries establishment/tranfer of business | (6,550) | (100) |
| Subisidiaries business combination | - | (11,219) |
| Subsidiaries share plans remboursement | 43 | - |
| 4Side merger | - | 2,887 |
| Cash flow provided by (used in) financing activities (F) | (20,307) | 597 |
| Medium/long term borrowing | 30,000 | |
| Repayment/renegotiation of medium/long-term borrowings | (27,722) | (22,527) |
| Leasing liabilities remboursement | (8,491) | (8,291) |
| Net change in financial liabilities | 47,552 | (12,026) |
| Short-term borrowing received/(granted) | (25,500) | 40,000 |
| Net change in financial assets and derivative instruments | (382) | 3,638 |
| Deferred price acquisition | (5,764) | (2,401) |
| Dividend payments | - | (27,796) |
| Net increase/(decrease) in cash and cash equivalents (G=D+E+F) | (38,451) | (8,008) |
| Cash and cash equivalents at year-beginning | 113,122 | 121,130 |
| Net increase/(decrease) in cash and cash equivalents | (38,451) | (8,008) |
| Cash and cash equivalents at year-end | 74,671 | 113,122 |
| (euro/000) | 31/12/2024 | related parties | 31/12/2023 | related parties |
| ASSETS | ||||
| Non-current assets | ||||
| Property, plant and equipment | 23,795 | 24,376 | ||
| Right-of-use assets | 115,936 | 81,813 | ||
| Goodwill | 12,600 | 18,403 | ||
| Intangible assets | 377 | 1,327 | ||
| Investments | 155,990 | 115,225 | ||
| Deferred income tax assets | 3,990 | 4,999 | ||
| Receivables and other non-current assets | 1,723 | - | 1,755 | - |
| 314,411 | - | 247,898 | - | |
| Current assets | ||||
| Inventory | 384,485 | 345,242 | ||
| Trade receivables | 252,232 | 5 | 330,419 | 5 |
| Income tax assets | 3,439 | 3,626 | ||
| Other assets | 145,550 | 73,355 | 156,222 | 83,890 |
| Cash and cash equivalents | 74,671 | 113,122 | ||
| 860,377 | 73,360 | 948,631 | 83,895 | |
| Total assets | 1,174,788 | 73,360 | 1,196,529 | 83,895 |
| EQUITY | ||||
| Share capital | 7,861 | 7,861 | ||
| Reserves | 204,289 | 232,948 | ||
| Net result for the period | (15,152) | (29,039) | ||
| 196,998 | 211,770 | |||
| Total equity | 196,998 | 211,770 | ||
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Borrowings | 18,834 | 39,480 | ||
| Lease liabilities | 113,983 | 78,792 | ||
| Deferred income tax liabilities | 2,650 | 3,390 | ||
| Retirement benefit obligations | 2,695 | 3,628 | ||
| Debts for investments in subsidiaries | 600 | 600 | ||
| Provisions and other liabilities | 16,322 | 22,918 | ||
| 155,084 | 148,808 | |||
| Current liabilities | ||||
| Trade payables | 653,693 | - | 729,949 | - |
| Short-term financial liabilities | 113,708 | 43,899 | 69,388 | 21,382 |
| Lease liabilities | 8,822 | 8,124 | ||
| Debts for investments in subsidiaries | - | 5,764 | ||
| Provisions and other liabilities | 46,483 | 26,632 | 22,726 | 1,245 |
| 822,706 | 70,531 | 835,951 | 22,627 | |
| Total liabilities | 977,790 | 70,531 | 984,759 | 22,627 |
| Total equity and liabilities | 1,174,788 | 70,531 | 1,196,529 | 22,627 |
| (euro/000) | 2024 | non-recurring | related parties* | 2023 | non-recurring | related parties* |
| Sales from contracts with customers | 2,315,855 | - | 172,844 | 2,423,750 | - | 24,868 |
| Cost of sales | (2,207,184) | - | (111,744) | (2,294,694) | - | (3,926) |
| Gross profit | 108,671 | - | 129,056 | - | ||
| Sales and marketing costs | (39,352) | - | (736) | (50,391) | - | (2,850) |
| Overheads and administrative costs | (61,608) | - | 7,825 | (62,733) | (2,052) | 3,372 |
| Impairment loss/reversal of financial assets | 647 | - | (27,306) | (27,172) | ||
| Operating result (EBIT) | 8,358 | - | (11,374) | (29,224) | ||
| Finance costs - net | (13,454) | - | 63 | (15,982) | (6,946) | 502 |
| Investments expenses/(incomes) | (11,197) | (11,197) | - | - | - | - |
| Result before income tax | (16,293) | (11,197) | (27,356) | (36,170) | ||
| Income tax expenses | 1,141 | - | - | (1,683) | 685 | - |
| Net result | (15,152) | (11,197) | (29,039) | (35,485) | ||
| - of which attributable to non-controlling interests | - | - | ||||
| - of which attributable to Group | (15,152) | (11,197) | (29,039) | (35,485) |
| Economic - technical rate | |
| Security systems | 25% |
| Generic plants | from 3% to 20% |
| Other specific plants | 15% |
| Conditioning plants | from 3% to 14,3% |
| Telephone systems and equipment | from 10% to 20% |
| Communication and telesignal plants | 25% |
| Industrial and commercial equipment | from 7,1% to 15% |
| Electronic office machines | from 20% to 25% |
| Furniture and fittings | from 10% to 25% |
| Other assets | from 10% to 19% |
| Exchange rate | Punctual at 31.12.2024 | Average 2024 | Punctual at 31.12.2023 | Average 2023 |
| US Dollar (USD) | 1.03 | 1.08 | 1.11 | 1.08 |
| (euro/000) | Plant andmachinery | Ind. & Comm.Equipment &other assets | Assets under construction & Advances | Total |
| Historical cost | 21,268 | 40,898 | 1,501 | 63,667 |
| Accumulated depreciation | (11,830) | (27,461) | - | (39,291) |
| Balance at 31/12/2023 | 9,438 | 13,437 | 1,501 | 24,376 |
| Merger changes - historical cost | - | - | - | - |
| Merger changes- accumulated depreciation | - | - | - | - |
| Historical cost increase | 3,795 | 2,313 | 76 | 6,184 |
| Historical cost decrease | - | (1,413) | - | (1,413) |
| Historical cost reclassification | 315 | 1,097 | (1,412) | - |
| Increase in accumulated depreciation | (1,770) | (4,272) | - | (6,042) |
| Decrease in accumulated depreciation | - | 690 | - | 690 |
| Total changes | 2,340 | (1,585) | (1,336) | (581) |
| Historical cost | 25,378 | 42,895 | 165 | 68,438 |
| Accumulated depreciation | (13,600) | (31,043) | - | (44,643) |
| Balance at 31/12/2024 | 11,778 | 11,852 | 165 | 23,795 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Electronic machines | 8,163 | 10,571 | (2,408) |
| Furniture and fittings | 719 | 618 | 101 |
| Industrial and commercial equipment | 1,105 | 1,103 | 2 |
| Other assets | 1,865 | 1,145 | 720 |
| Total | 11,852 | 13,437 | (1,585) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Right-of-use assets | 115,936 | 81,813 | 34,123 |
| (euro/000) | Rentalproperty | Cars | Total |
| Historical cost | 116,787 | 4,279 | 121,066 |
| Accumulated depreciation | (36,384) | (2,869) | (39,253) |
| Balance at 31/12/2023 | 80,403 | 1,410 | 81,813 |
| Contribution changes - historical cost | - | (857) | (857) |
| Contribution changes- accumulated depreciation | - | 483 | 483 |
| Historical cost increase | 43,737 | 684 | 44,421 |
| Historical cost decrease | - | (884) | (884) |
| Increase in accumulated depreciation | (9,309) | (615) | (9,924) |
| Decrease in accumulated depreciation | - | 884 | 884 |
| Total changes | 34,428 | (305) | 34,123 |
| Historical cost | 160,524 | 3,222 | 163,746 |
| Accumulated depreciation | (45,693) | (2,117) | (47,810) |
| Balance at 31/12/2024 | 114,831 | 1,105 | 115,936 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Assotrade S.p.A. | 5,500 | 5,500 | - |
| Pisani S.p.A. | 3,878 | 3,878 | - |
| Esprilog S.r.l. | 1,248 | 1,248 | - |
| Mosaico S.r.l. | - | 5,803 | (5,803) |
| Celly S.p.A. | 1,853 | 1,853 | - |
| 4Side S.r.l. | 121 | 121 | - |
| Total | 12,600 | 18,403 | (5,803) |
| Key variables for:Enterprise Value = Carrying Amount | Italy IT&CE "B2B"CGU 1 |
| "g" (long-term growth rate) | -10.67% |
| WACC post-tax | 11.84% |
| (euro/000) | Licences,concessions, brand names andsimilar rights | Industrial and otherpatent rights | Assets underconstruction andadvances | Total |
| Historical cost | 16 | 10,317 | - | 10,333 |
| Accumulated depreciation | (12) | (8,994) | - | (9,006) |
| Balance at 31/12/2023 | 4 | 1,323 | - | 1,327 |
| Merger changes - historical cost | - | - | - | - |
| Merger changes- accumulated depreciation | - | - | - | - |
| Historical cost increase | - | 265 | - | 265 |
| Historical cost decrease | - | (1,124) | - | (1,124) |
| Increase in accumulated depreciation | (2) | (571) | - | (573) |
| Decrease in accumulated depreciation | - | 482 | - | 482 |
| Total changes | (2) | (948) | - | (950) |
| Historical cost | 16 | 9,458 | - | 9,474 |
| Accumulated depreciation | (14) | (9,083) | - | (9,097) |
| Balance at 31/12/2024 | 2 | 375 | - | 377 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Investments | 155,990 | 115,225 | 40,765 |
| (euro/000) | Headquarter | Net equity (1) | Profit/(loss) (1) | % possession | Cost | Value |
| Bludis S.r.l. | Rome (RM) | 5,035 | 2,247 | 100% | 8,646 | 8,646 |
| Celly Pacific Limited | Hong Kong (China) | 241 | (76) | 100% | 4 | 4 |
| Dacom S.p.A. | Vimercate (MB) | 15,676 | (1,306) | 100% | 3,120 | 3,120 |
| idMAINT S.r.l. | Vimercate (MB) | 795 | (316) | 100% | - | - |
| Sifar Group S.r.l. | Milan (MI) | 10,592 | 1,156 | 100% | 16,463 | 16,463 |
| V-Valley S.r.l. | Vimercate (MB) | 36,836 | 2,330 | 100% | 27,020 | 27,020 |
| Zeliatech S.r.l. | Vimercate (MB) | 27,526 | 2,436 | 100% | 25,100 | 25,100 |
| Esprinet Iberica S.L.U. | Saragozza (Spain) | 182,191 | 10,258 | 100% | 75,637 | 75,637 |
| Esprinet Portugal Lda | Porto (Portugal) | 586 | (567) | 5% | - | - |
| Total | 279,477 | 16,162 | 155,990 | 155,990 |
| (euro/000) | Amount at 31/12/2023 | Increase | Decrease | Amount at 31/12/2024 |
| Bludis S.r.l. | 8,646 | - | - | 8,646 |
| Celly Pacific Limited | 4 | - | - | 4 |
| Dacom S.p.A. | 12,820 | - | (9,700) | 3,120 |
| idMAINT S.r.l. | 977 | - | (977) | - |
| Sifar Group S.r.l. | 16,983 | - | (520) | 16,463 |
| V-Valley S.r.l. | 20 | 27,000 | - | 27,020 |
| Zeliatech S.r.l. | 100 | 25,000 | - | 25,100 |
| Esprinet Iberica S.L.U. | 75,675 | - | (38) | 75,637 |
| Esprinet Portugal Lda | - | - | - | - |
| Total | 115,225 | 52,000 | (11,235) | 155,990 |
| Entity | Country |
| AB S.A. | Poland |
| Action S.A. | Poland |
| ALSO Holding AG | Switzerland |
| Arrow Electronics, Inc. | USA |
| ASBISc Enterprises Plc | Cyprus |
| Datatec Limited | South Africa |
| Exclusive Networks S.A. | France |
| Logicom Public Ltd | Cyprus |
| SeSa | Italy |
| TD SYNNEX Corporation | USA |
| ItalyBludis S.r.l.Dacom S.p.A.idMAINT S.r.l. Sifar Group S.r.l. V-Valley S.r.l. Zeliatech S.r.l. | SpainEsprinet Iberica S.L.U. | PortugalEsprinet Portugal Lda | |
| Future cash flow expected: | |||
| Forecast horizon | 5 years | 5 years | 5 years |
| "g" (long-term growth rate) | 2.00% | 2.00% | 2.01% |
| Discount rates: | |||
| Risk capital cost | 13.67% | 11.40% | 13.04% |
| Marginal gross cost of capital debt | 4.16% | 4.16% | 4.16% |
| Tax rate | 24.00% | 25.00% | 21.00% |
| Target financial structure (D/D+E) | 0.14 | 0.14 | 0.14 |
| Target financial structure(E/D+E) | 0.86 | 0.86 | 0.86 |
| WACC post-tax | 12.20% | 10.20% | 11.65% |
| WACC pre-tax | 16.46% | 13.71% | 13.29% |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Deferred income tax assets | 3,990 | 4,999 | (1,009) |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Temporary differences | Fiscal effect (taxe rate %) | Amount | Temporary differences | Fiscal effect (taxe rate %) | Amount | |
| Deferred income tax assets: | ||||||
| Bad debt provision | 3,580 | 24.00% | 859 | 8,318 | 24.00% | 1,996 |
| Tax losses carried forward | 4,694 | 24.00% | 1,127 | 5,125 | 24.00% | 1,230 |
| Exceeding amortisation | 240 | 24.00% | 58 | 138 | 24.00% | 33 |
| Goodwills' amortisation | 263 | 27.90% | 73 | 340 | 27.90% | 95 |
| Director's fees not paid | 326 | 24.00% | 78 | 219 | 24.00% | 52 |
| Inventory obsolescence provision | 3,095 | 27.90% | 864 | 2,307 | 27.90% | 644 |
| IFRS 16 - Leases | 1,311 | 24.00% | 315 | 1,189 | 24.00% | 285 |
| Agent suppl. indemnity provision | 378 | 27.90% | 105 | 500 | 27.90% | 140 |
| Provision sales returns | 819 | 27.90% | 229 | 964 | 27.90% | 269 |
| Provision risk | 120 | 24%-27,9% | 29 | 405 | 27.90% | 97 |
| Others | 919 | 24%-27,9% | 253 | 584 | 24%-27,9% | 158 |
| Deferred income tax assets | 3,990 | 4,999 | ||||
| (euro/000) | Within 1 year | 1-5 years | After 5 year | Total | |
| Deferred income tax assets | 31/12/2024 | 821 | 2,630 | 539 | 3,990 |
| 31/12/2023 | 805 | 3,849 | 345 | 4,999 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Guarantee deposits receivables | 1,723 | 1,755 | (32) |
| Receivables and other non-current assets | 1,723 | 1,755 | (32) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Finished products and goods | 387,580 | 347,549 | 40,031 |
| Provision for obsolescence | (3,095) | (2,307) | (788) |
| Inventory | 384,485 | 345,242 | 39,243 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Provision for obsolescence: year-beginning | 2,307 | 2,772 | (465) |
| Uses/Releases | (2,011) | (1,646) | (365) |
| Accruals | 3,035 | 885 | 2,150 |
| Merger changes | - | 296 | (296) |
| Contribution changes | (236) | (236) | |
| Provision for obsolescence: year-end | 3,095 | 2,307 | 788 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Trade receivables - gross | 256,213 | 335,302 | (79,089) |
| Bad debt provison | (3,981) | (4,883) | 902 |
| Trade recevables - net | 252,232 | 330,419 | (78,187) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bad debt provision: year-beginning | 4,883 | 2,208 | 2,675 |
| Uses/Releases | (1,508) | (1,165) | (343) |
| Accruals | 606 | 3,409 | (2,803) |
| Merger changes | - | 431 | (431) |
| Bad debt provision: year-end | 3,981 | 4,883 | (902) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Income tax assets | 3,439 | 3,626 | (187) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Receivables from subsidiaries (A) | 73,355 | 83,890 | (10,535) |
| Receivables from associates (B) | - | - | - |
| VAT receivables | 7,905 | 2,493 | 5,412 |
| Other tax assets | 46,730 | 45,105 | 1,625 |
| Other receivables from Tax authorities (C) | 54,635 | 47,598 | 7,037 |
| Receivables from factoring companies | 133 | 249 | (116) |
| Other financial receivables | 10,154 | 9,656 | 498 |
| Receivables from insurance companies | 1,894 | 679 | 1,215 |
| Receivables from suppliers | 988 | 8,756 | (7,768) |
| Receivables from employees | 1 | - | 1 |
| Receivables from others | 83 | 73 | 10 |
| Other receivables (D) | 13,253 | 19,413 | (6,160) |
| Prepayments (E) | 4,307 | 5,321 | (1,014) |
| Other assets (F= A+B+C+D+E) | 145,550 | 156,222 | (10,672) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Dacom S.p.A. | 523 | 786 | (263) |
| Bludis S.r.l. | 160 | 89 | 71 |
| idMAINT S.r.l. | 112 | 28 | 84 |
| V-Valley S.r.l. | 27,839 | 70,313 | (42,474) |
| Lidera Network S.L. | 17 | - | 17 |
| Sifar Group S.r.l. | 47 | - | 47 |
| Zeliatech S.r.l. | 2,162 | 6 | 2,156 |
| Esprinet Iberica S.L.U. | 4,962 | 3,197 | 1,765 |
| Esprinet Portugal Lda | 1,388 | 623 | 765 |
| V-Valley Advanced Solutions España, S.A. | 442 | 310 | 132 |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | 61 | 32 | 29 |
| GTI Software & Networking SARLAU | 10 | 6 | 4 |
| Trade receivables (a) | 37,723 | 75,390 | (37,667) |
| V-Valley S.r.l. | 752 | - | 752 |
| Zeliatech S.r.l. | 851 | - | 851 |
| Receivables as per national cons. tax regime (b) | 1,603 | - | 1,603 |
| Dacom S.p.A. | 6,000 | 8,500 | (2,500) |
| V-Valley S.r.l. | 29 | - | 29 |
| Zeliatech S.r.l. | 28,000 | - | 28,000 |
| Financial receivables (c) | 34,029 | 8,500 | 25,529 |
| Total receivables from subsidiaries (a+b+c) | 73,355 | 83,890 | (10,535) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Dacom S.p.A. | 6,523 | 9,286 | (2,763) |
| Bludis S.r.l. | 160 | 89 | 71 |
| idMAINT S.r.l. | 112 | 28 | 84 |
| V-Valley S.r.l. | 28,620 | 70,313 | (41,693) |
| Lidera Network S.L. | 17 | - | 17 |
| Sifar Group S.r.l. | 47 | - | 47 |
| Zeliatech S.r.l. | 31,013 | 6 | 31,007 |
| Esprinet Iberica S.L.U. | 4,962 | 3,197 | 1,765 |
| Esprinet Portugal Lda | 1,388 | 623 | 765 |
| V-Valley Advanced Solutions España, S.A. | 442 | 310 | 132 |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | 61 | 32 | 29 |
| GTI Software & Networking SARLAU | 10 | 6 | 4 |
| Total receivables from subsidiaries | 73,355 | 83,890 | (10,535) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bank and postal deposit | 74,654 | 113,104 | (38,450) |
| Cash | 17 | 15 | 2 |
| Cheques | - | 3 | (3) |
| Total cash and cash equivalents | 74,671 | 113,122 | (38,451) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Share Capital (A) | 7,861 | 7,861 | - |
| Reserves and profit carried over (B) | 217,388 | 246,278 | (28,890) |
| Own shares (C) | (13,099) | (13,330) | 231 |
| Total reserves (D=B+C) | 204,289 | 232,948 | (28,659) |
| Net income for the year (E) | (15,152) | (29,039) | 13,887 |
| Net equity (F=A+D+E) | 196,998 | 211,770 | (14,772) |
| Non-controlling interests (G) | - | - | - |
| Total equity (H=F+G) | 196,998 | 211,770 | (14,772) |
| (euro/000) | Summary of the uses in thethree previous years: | ||||
| Type/description | Amount | Possible uses | Quota available | To cover losses | For other reason |
| Share capital | 7,861 | --- | - | ||
| Reserves: | |||||
| Share premium reserve (*) | 180 | A,B,C | 180 | ||
| Revaluation reserve | 30 | A,B,C | 30 | ||
| Legal reserve | 1,572 | B | 1,572 | ||
| Merger surplus | 9,834 | A,B,C | 9,834 | ||
| Extraordinary reserve | 184,645 | A,B,C | 184,645 | ||
| Extraordinary reserve (**) | 13,099 | --- | - | ||
| IFRS reserves | 8,028 | --- | - | ||
| Total reserves | 217,388 | 196,261 | - | - | |
| Total share capital and reserves | 225,249 | 196,261 | |||
| Non-distributable quota (***) | - | ||||
| Residual distributable quota | 196,261 | ||||
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Borrowings | 15,695 | 39,480 | (23,785) |
| Other financing payables | 3,139 | - | 3,139 |
| Non - current financial liabilities | 18,834 | 39,480 | (20,646) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (non-current) | 113,983 | 78,792 | 35,191 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (non-current) | 78,792 | 80,442 | (1,650) |
| Contribution changes | (211) | - | (211) |
| Merger changes | - | 67 | (67) |
| Increase from subscribed contracts | 42,257 | 548 | 41,709 |
| Termination/modification of contracts | 1,153 | 5,393 | (4,240) |
| Reclassification non-current liabilities | (8,008) | (7,658) | (350) |
| Lease liabilities (non-current) | 113,983 | 78,792 | 35,191 |
| (euro/000) | Within 5 year | After 5 year | 31/12/2024 |
| Lease liabilities (non-current) | 49,442 | 64,541 | 113,983 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Deferred income tax liabilities | 2,650 | 3,390 | (740) |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||
| Temporary differences | Fiscal effect (taxe rate %) | Amount | Temporary differences | Fiscal effect (taxe rate %) | Amount | |
| Deferred income tax liabilities: | ||||||
| Goodwills' amortisation | 9,499 | 27.90% | 2,650 | 11,774 | 27.90% | 3,285 |
| Foreign exchange estimate | - | 24.00% | - | 438 | 24.00% | 105 |
| Deferred income tax liabilities | 2,650 | 3,390 | ||||
| (euro/000) | Within 1 year | 1-5 years | After 5 year | Total | |
| Deferred income tax liabilities | 31/12/2024 | - | - | 2,650 | 2,650 |
| 31/12/2023 | 105 | - | 3,285 | 3,390 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Balance at year-beginning | 3,628 | 3,547 | 81 |
| Merger changes | - | 246 | (246) |
| Contribution changes | (775) | - | (775) |
| Employee transfers | 130 | - | 130 |
| Service cost | (12) | (8) | (4) |
| Interest cost | 107 | 132 | (25) |
| Actuarial (gain)/loss | (71) | 16 | (87) |
| Pensions paid | (312) | (305) | (7) |
| Retirement benefit obligations | 2,695 | 3,628 | (933) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Amounts booked under personnel costs | (12) | (8) | (4) |
| Amounts booked under financial costs | 107 | 132 | (25) |
| Total | 95 | 124 | (29) |
| 31/12/2024 | 31/12/2023 | |
| Cost of living increase (1) | 2.00% | 2.00% |
| Discounting rate (2) | 3.18% | 3.09% |
| Remuneration increase | 3.50% | Inflation + 1,5% |
| Staff severance indemnity (TFR) - annual rate increase (3) | 3.00% | 3.00% |
| (euro) | Sensitivity analysis | |
| Esprinet S.p.A. | ||
| Past Service Liability | ||
| Annual discount rate | 0.50% | 2,603,725 |
| -0.50% | 2,791,699 | |
| Annual inflation rate | 0.25% | 2,722,650 |
| -0.25% | 2,667,877 | |
| Annual turnover rate | 2.00% | 2,708,831 |
| -2.00% | 2,680,073 |
| (Euro) | Future Cash Flow |
| Year | Esprinet S.p.A. |
| 0 - 1 | 227,924 |
| 1 - 2 | 205,818 |
| 2 - 3 | 245,212 |
| 3 - 4 | 233,654 |
| 4 - 5 | 278,944 |
| 5 - 6 | 214,827 |
| 6 - 7 | 234,572 |
| 7 - 8 | 177,986 |
| 8 - 9 | 146,027 |
| 9 - 10 | 135,515 |
| Over 10 | 1,317,686 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Debts for investments in subsidiaries (non-current) | 600 | 600 | - |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Long-term liabilities for cash incentives | 146 | 57 | 89 |
| Long term Tax payables in installments | 14,475 | 20,809 | (6,334) |
| Provisions for pensions and similar obligations | 1,650 | 1,708 | (58) |
| Other provisions | 51 | 344 | (293) |
| Non-current provisions and other liabilities | 16,322 | 22,918 | (6,596) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Provisions for pensions: year - beginning | 1,708 | 1,796 | (88) |
| Uses/Releases | (230) | (232) | 2 |
| Accruals | 172 | 144 | 28 |
| Provisions for pensions: year - end | 1,650 | 1,708 | (58) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Other provisions: year-beginning | 344 | 1,127 | (783) |
| Uses/Releases | (344) | (999) | 655 |
| Accruals | 51 | 216 | (165) |
| Other provisions: year-end | 51 | 344 | (293) |
| Year | Amounts requested and paid pending judgment (*) | Status of the dispute |
| 2011 | 2.5 million euro | Pending in the Supreme Court of Cassation |
| 2012 | 5.1 million euro | Pending in the Supreme Court of Cassation |
| 2013 | n/a | Settled in favour of Esprinet |
| 2013 bis | 37.1 million euro | Pending in the Supreme Court of Cassation |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Trade payables - gross | 722,638 | 820,047 | (97,409) |
| Credit notes to be received | (68,945) | (90,098) | 21,153 |
| Trade payables | 653,693 | 729,949 | (76,256) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bank loans and overdrafts | 28,633 | 33,702 | (5,069) |
| Other financing payables | 41,176 | 14,304 | 26,872 |
| Financial payables to subsidiaries | 43,899 | 21,382 | 22,517 |
| Short - term financial liabilities | 113,708 | 69,388 | 44,320 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (current) | 8,822 | 8,124 | 698 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Lease liabilities (current) | 8,124 | 7,307 | 817 |
| Contribution changes | (172) | - | (172) |
| Merger changes | - | 77 | (77) |
| Increase from subscribed contracts | 846 | 156 | 690 |
| Reclassification non-current liabilities | 8,008 | 7,658 | 350 |
| Lease interest expenses | 3,213 | 2,695 | 518 |
| Payments | (11,362) | (10,768) | (594) |
| Termination/modification of contracts | 165 | 999 | (834) |
| Lease liabilities (current) | 8,822 | 8,124 | 698 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Debts for investments in subsidiaries (current) | - | 5,764 | (5,764) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Payables to subsidiary and associated companies (A) | 26,632 | 1,245 | 25,387 |
| Social security liabilities (B) | 3,219 | 3,840 | (621) |
| Short term Tax payables in installments | 6,345 | 6,338 | 7 |
| Withholding tax liabilities | 36 | 39 | (3) |
| Other tax liabilities | 1,262 | 1,529 | (267) |
| Other payables to Tax authorities (C) | 7,643 | 7,906 | (263) |
| Payables to personnel | 3,513 | 4,405 | (892) |
| Payables to customers | 4,267 | 4,254 | 13 |
| Payables to others | 858 | 765 | 93 |
| Total other creditors (D) | 8,638 | 9,424 | (786) |
| Accrued expenses and deferred income related to: | |||
| - Accrued expenses for insurance costs | 326 | 253 | 73 |
| - Deferred income - advanced receivables | 23 | 41 | (18) |
| - Other deferred income | 2 | 17 | (15) |
| Accrued expenses and deferred income (E) | 351 | 311 | 40 |
| Provisions and other liabilities (F=A+B+C+D+E) | 46,483 | 22,726 | 23,757 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Bludis S.r.l. | - | 2 | (2) |
| Celly Pacific LTD | - | 2 | (2) |
| Dacom S.p.A. | 1,336 | 348 | 988 |
| V-Valley S.r.l. | 19,467 | 223 | 19,244 |
| idMAINT S.r.l. | 132 | - | 132 |
| Zeliatech S.r.l. | 5,342 | - | 5,342 |
| Esprinet Iberica S.L.U. | 133 | 240 | (107) |
| Esprinet Portugal Lda | 26 | 40 | (14) |
| V-Valley Advanced Solutions España, S.A. | 196 | 390 | (194) |
| Total payables to subsidiary and associated companies | 26,632 | 1,245 | 25,387 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Third-party assets on consignment to the Company | 53,634 | 53,634 | - |
| Bank guarantees issued in favour of subsidiaries | 406,256 | 373,098 | 33,158 |
| Bank guarantees issued in favour of other companies | 10,525 | 10,640 | (115) |
| Total guarantees issued | 470,415 | 437,372 | 33,043 |
| (euro/million) | 2024 | % | 2023 | % | Var. | % Var. |
| Product sales | 2,306.5 | 99.6% | 2,413.1 | 99.6% | (106.6) | -4% |
| Services Sales | 9.4 | 0.4% | 10.7 | 0.4% | (1.3) | -12% |
| Sales from contracts with customers | 2,315.9 | 100.0% | 2,423.8 | 100.0% | (107.9) | -4% |
| (euro/million) | 2024 | % | 2023 | % | % Var. |
| Italy | 2,247.0 | 97.0% | 2,379.5 | 98.2% | -6% |
| Spain | 22.6 | 1.0% | 21.6 | 0.9% | 5% |
| Portugal | 3.4 | 0.2% | 3.8 | 0.2% | -10% |
| Other EU countries | 39.0 | 1.7% | 13.6 | 0.6% | 186% |
| Extra EU countries | 3.9 | 0.2% | 5.3 | 0.2% | -26% |
| Sales from contracts with customers | 2,315.9 | 100.0% | 2,423.8 | 100.0% | -4% |
| (euro/million) | 2024 | % | 2023 | % | % Var. |
| Sales from contracts with customers as ‘principal’ | 2,311.8 | 99.8% | 2,417.3 | 99.7% | -4% |
| Sales from contracts with customers as ‘agent’ | 4.1 | 0.2% | 6.5 | 0.3% | -37% |
| Sales from contracts with customers | 2,315.9 | 100.0% | 2,423.8 | 100.0% | -4% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 100.00% | 2,423,750 | 100.00% | (107,895) | -4% |
| Cost of sales | 2,207,184 | 95.31% | 2,294,694 | 94.68% | (87,510) | -4% |
| Gross profit | 108,671 | 4.69% | 129,056 | 5.32% | (20,385) | -16% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 100.00% | 2,423,750 | 100.00% | (107,895) | -4% |
| Sales and marketing costs | 39,352 | 1.70% | 50,391 | 2.08% | (11,039) | -22% |
| Overheads and administrative costs | 61,608 | 2.66% | 62,733 | 2.59% | (1,125) | -2% |
| Impairment loss/reversal of financial assets | (647) | -0.03% | 27,306 | 1.13% | (27,953) | <-100% |
| Operating costs | 100,313 | 4.33% | 140,430 | 5.79% | (40,117) | -29% |
| - of which non recurring | - | 0.00% | 29,224 | 1.21% | (29,224) | -10000% |
| 'Recurring' operating costs | 100,313 | 4.33% | 111,206 | 4.59% | (10,893) | -10% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 2,423,750 | (107,895) | -4% | ||
| Sales & marketing personnel costs | 32,328 | 1.40% | 41,664 | 1.72% | (9,336) | -22% |
| Other sales & marketing costs | 7,024 | 0.30% | 8,727 | 0.36% | (1,703) | -20% |
| Sales & marketing personnel costs | 39,352 | 1.70% | 50,391 | 2.08% | (11,039) | -22% |
| Administr., IT, HR and general service personnel costs | 17,243 | 0.74% | 17,367 | 0.72% | (124) | -1% |
| Directors' compensation | 2,190 | 0.09% | (298) | -0.01% | 2,488 | <-100% |
| Consulting services | 4,759 | 0.21% | 6,458 | 0.27% | (1,699) | -26% |
| Logistics services | 13,538 | 0.58% | 13,000 | 0.54% | 538 | 4% |
| Amortisation, depreciation and provisions | 12,968 | 0.56% | 11,231 | 0.46% | 1,737 | 15% |
| Other overheads and administrative costs | 10,910 | 0.47% | 14,975 | 0.62% | (4,065) | -27% |
| Overheads and administrative costs | 61,608 | 2.66% | 62,733 | 2.59% | (1,125) | -2% |
| Impairment loss/reversal of financial assets | (647) | -0.03% | 27,306 | 1.13% | (27,953) | <-100% |
| Total SG&A | 100,313 | 4.33% | 140,430 | 5.79% | (40,117) | -29% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 100.00% | 2,423,750 | 100.00% | (107,895) | -4% |
| Depreciation of tangible assets | 5,601 | 0.24% | 4,279 | 0.18% | 1,322 | 31% |
| Amortisation of intangible assets | 410 | 0.02% | 442 | 0.02% | (32) | -7% |
| Depreciation of right-of-use assets | 9,924 | 0.43% | 8,860 | 0.37% | 1,064 | 12% |
| Amort . & depreciation | 15,935 | 0.69% | 13,581 | 0.56% | 2,354 | 17% |
| Accruals for risks and charges (B) | 223 | 0.01% | 360 | 0.01% | (137) | -38% |
| Amort. & depr., write-downs, accruals for risks (C=A+B) | 16,158 | 0.70% | 13,941 | 0.58% | 2,217 | 16% |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Depreciation of tangible assets increasing the accumulated deprec. | 6,042 | 4,723 | 1,319 |
| Debited to subsidiaries | (441) | (444) | 3 |
| Depreciation of tangible assets | 5,601 | 4,279 | 1,322 |
| Amortisation of intangible assets increasing the accumulated deprec. | 573 | 598 | (25) |
| Debited to subsidiaries | (163) | (156) | (7) |
| Amortisation of intangible assets | 410 | 442 | (32) |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 2,423,750 | (107,895) | -4% | ||
| Wages and salaries | 30,893 | 1.3% | 36,947 | 1.5% | (6,054) | -16% |
| Social contributions | 9,491 | 0.4% | 11,178 | 0.5% | (1,687) | -15% |
| Pension obligations | 2,282 | 0.1% | 2,738 | 0.1% | (456) | -17% |
| Other personnel costs | 1,126 | 0.1% | 1,285 | 0.1% | (159) | -12% |
| Employee termination incentives | - | 0.0% | 104 | 0.0% | (104) | -100% |
| Share incentive plans | 111 | 0.0% | (917) | -0.0% | 1,028 | >100% |
| Total labour costs (1) | 43,903 | 1.9% | 51,335 | 2.1% | (7,432) | -14% |
| (euro/000) | Plan 2021-2023component"Base" | Plan 2021-2023component"Double Up" | LTIP 2024-2026objectivesEconomic.-Financialand ESG | LTIP 2024-2026objectivesIndividual Stock Performance | LTIP 2024-2026objectivesRelative Stock Performance | |||||
| Allocation date | 22/04/2021 | 22/04/2021 | 27/05/2024 | 27/05/2024 | 27/05/2024 | |||||
| Vesting date | 30/04/2024 | 30/04/2024 | 30/04/2027 | 30/04/2027 | 30/04/2027 | |||||
| Expiry date | 30/06/2024 | 30/06/2024 | 30/06/2027 | 30/06/2027 | 30/06/2027 | |||||
| Total number of stock grant allocated | 172,718 | 784,000 | 414,000 | 138,000 | 138,000 | |||||
| Total number of stock grant allowed | 32,683 | (1) | - | (1) | 414,000 | 138,000 | 138,000 | |||
| No. of shares delivered | 32,683 | - | - | - | - | |||||
| Unit fair value (euro) | 11.29 | 5.16 | 3.63 | 2.03 | 2.04 | |||||
| Total fair value (euro) | 368,991 | - | 1,502,820 | 280,140 | 281,520 | |||||
| Rights subject to look-up (2 years) | 25.0% | 25.0% | 35.0% | 35.0% | 35.0% | |||||
| Duration lock-up | 2 years | 2 years | 2 years | 2 years | 2 years | |||||
| Risk free interest rate | -0.4% | (2) | -0.4% | 3.2% | (5) | 3.2% | (5) | 3.2% | (5) | |
| Implied volatily | 40.6% | (3) | 40.6% | 40.1% | (6) | 40.1% | (6) | 40.1% | (6) | |
| Duration (years) | 3 | 3 | 3 | 3 | 3 | |||||
| Spot price (4) | 13.59 | 13.59 | 4.83 | 4.83 | 4.83 | |||||
| "Dividend yield" | 3.8% | 3.8% | variable | (7) | variable | (7) | variable | (7) |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 2,423,750 | (107,895) | -4% | ||
| Equipment | 134 | 0.01% | 133 | 0.01% | 1 | 1% |
| Data connection lines | 47 | 0.00% | 90 | 0.00% | (43) | -48% |
| Housing CED | 135 | 0.01% | 148 | 0.01% | (13) | -9% |
| Total multi-year services costs | 316 | 0.01% | 371 | 0.02% | (55) | -15% |
| (euro/000) | 2025 | 2026 | 2027 | 2028 | 2029 | Over | Total |
| Equipment | 74 | 46 | 31 | 19 | 10 | 7 | 188 |
| Data connection lines | 645 | 696 | 610 | 34 | - | - | 1,985 |
| Housing CED | 180 | 180 | 180 | - | - | - | 540 |
| Multi-year services commitments | 899 | 922 | 821 | 53 | 10 | 7 | 2,713 |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 100.00% | 2,423,750 | 100.00% | (107,895) | -4% |
| Interest expenses on borrowings | 1,863 | 0.08% | 1,321 | 0.05% | 542 | 41% |
| Interest expenses to banks | 6,976 | 0.30% | 6,298 | 0.26% | 678 | 11% |
| Other interest expenses | 406 | 0.02% | 7,028 | 0.29% | (6,622) | -94% |
| Upfront fees amortisation | 476 | 0.02% | 478 | 0.02% | (2) | -0% |
| IAS 19 expenses/losses | 107 | 0.00% | 132 | 0.01% | (25) | -19% |
| IFRS financial lease interest expenses | 3,213 | 0.14% | 2,695 | 0.11% | 518 | 19% |
| Intercompany interest expenses | 670 | 0.03% | 13 | 0.00% | 657 | >100% |
| Total financial expenses (A) | 13,711 | 0.59% | 17,965 | 0.74% | (4,254) | -24% |
| Interest income from banks | (487) | -0.02% | (587) | -0.02% | 100 | -17% |
| Interest income from others | (41) | 0.00% | (80) | 0.00% | 39 | -49% |
| Interest incomes from intercompany | (733) | -0.03% | (515) | -0.02% | (218) | 42% |
| Total financial income(B) | (1,261) | -0.05% | (1,182) | -0.05% | (79) | 7% |
| Net financial exp. (C=A+B) | 12,450 | 0.54% | 16,783 | 0.69% | (4,333) | -26% |
| Foreign exchange gains | (387) | -0.02% | (1,650) | -0.07% | 1,263 | -77% |
| Foreign exchange losses | 1,391 | 0.06% | 849 | 0.04% | 542 | 64% |
| Net foreign exch. (profit)/losses (D) | 1,004 | 0.04% | (801) | -0.03% | 1,805 | <-100% |
| Net financial (income)/costs (E=C+D) | 13,454 | 0.58% | 15,982 | 0.66% | (2,528) | -16% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | -20682.63% | 2,423,750 | #DIV/0! | (107,895) | -4% |
| Investments expenses / (incomes) | (11,197) | -0.48% | - | 0.00% | (11,197) | 0% |
| (euro/000) | 2024 | % | 2023 | % | Var. | % Var. |
| Sales from contracts with customers | 2,315,855 | 2,423,750 | (107,895) | -4% | ||
| Current tax - IRES (Corporation income tax) | (1,078) | -0.1% | 1,834 | 0.1% | (2,912) | <100% |
| Current tax - IRAP (Regional tax on productive activities) | 817 | 0.0% | 926 | 0.0% | (109) | -12% |
| Income taxes previous years | (1,867) | -0.1% | 5 | 0.0% | (1,872) | <100% |
| Current income taxes | (2,128) | -0.1% | 2,765 | 0.1% | (4,893) | <100% |
| Deferred tax - IRES (Corporation income tax) | 1,009 | 0.0% | (1,151) | -0.1% | 2,160 | <100% |
| Deferred tax - IRAP (Regional tax on productive activities) | (22) | 0.0% | 69 | 0.0% | (91) | <100% |
| Deferred income taxes | 987 | 0.0% | (1,082) | -0.0% | 2,069 | <100% |
| Total tax - IRES (Corporation income tax) | (1,936) | -0.1% | 688 | 0.0% | (2,624) | <100% |
| Total tax - IRAP (Regional tax on productive activities) | 795 | 0.0% | 995 | 0.0% | (200) | -20% |
| Total tax | (1,141) | -0.1% | 1,683 | 0.1% | (2,824) | <100% |
| (euro/000) | 31/12/2024 | 31/12/2023 |
| Result before taxes [A] | (16,293) | (27,356) |
| Operating result (EBIT) | 8,358 | (11,374) |
| (+) bad debt provision | 606 | 3,409 |
| (+) provision for risks and charges | 51 | 360 |
| Taxable amout for IRAP [B] | 9,015 | (7,605) |
| Theoretical taxation IRES (= A*24%) | (3,910) | (6,565) |
| Theoretical taxation IRAP (= B*3,90%) | 352 | (297) |
| Total theoretical taxation [C] | (3,559) | (6,862) |
| Theoretical tax rate [C/A] | 21.8% | 25.1% |
| (-) tax relief - ACE (Aiuto alla Crescita Economica) | - | (108) |
| Other permanent differences | 2,418 | 8,653 |
| Total effective taxation [D] | (1,141) | 1,683 |
| Effective tax rate [D/A] | 7.0% | -6.2% |
| Fixed compensation | Variable non-equity compensation | |||||||||||
| Name and surname | Office | Period for which office was held | Office expiry | Fixed compensation | Remuneration from subordinate employment | Compensation for commitee participation | Bonuses and other incentives | Profit sharing | Non monetary benefits (2) | Other remuneration | Total | Severance indemnity for end of office or termination of employment |
| Maurizio Rota | Chairman | 01.01/31.12.2024 | 2027 (1) | 450 | - | - | - | - | 8 | - | 458 | - |
| Marco Monti | Deputy Chairman | 01.01/31.12.2024 | 2027 (1) | 53 | - | - | - | - | - | - | 53 | - |
| Alessandro Cattani | Chief Executive Officer | 01.01/31.12.2024 | 2027 (1) | 352 | 201 | - | 286 | - | 3 | - | 842 | - |
| Luigi Monti | Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | - | - | - | - | - | 21 | |
| Riccardo Rota | Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | - | - | - | - | - | 21 | |
| Angelo Miglietta | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 41 | - | - | - | - | 71 | - |
| Renata Maria Ricotti | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 41 | - | - | - | - | 71 | - |
| Angela Sanarico | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 18 | - | - | - | - | 48 | - |
| Emanuela Prandelli | Independent Director | 01.01/31.12.2024 | 2027 (1) | 30 | - | 18 | - | - | - | - | 48 | - |
| Angela Maria Cossellu | Independent Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | 12 | - | - | - | - | 33 | - |
| Emanuela Teresa Basso Petrino | Independent Director | 25.04/31.12.2024 | 2027 (1) | 21 | - | 12 | - | - | - | - | 33 | - |
| Giovanni Testa | Chief Operating Officer | 01.01/31.12.2024 | - | 392 | - | 191 | - | 4 | - | 587 | - | |
| Silvia Muzi | Chairman Statutory auditor | 01.01/31.12.2024 | 2027 (1) | 48 | - | - | - | - | - | - | 48 | - |
| Maurizio Dallocchio | Permanent Auditor | 01.01/31.12.2024 | 2027 (1) | 45 | - | - | - | - | - | - | 45 | - |
| Riccardo Garbagnati | Permanent Auditor | 16.11/31.12.2024 | 17/04/2025 | 6 | - | - | - | - | - | - | 6 | - |
| (I) Compensation in the company preparing the financial statements | 1,158 | 593 | 142 | 477 | - | 15 | - | 2,385 | - | |||
| (II) Compensation from subsidiaries and associate | - | - | - | - | - | - | - | - | - | |||
| (III) Total | 1,158 | 593 | 142 | 477 | - | 15 | - | 2,385 | - | |||
| Beneficiaries | Bonus of the year | Bonus from previous year | ||||
| Payable/ Paid | Deferred | Period | No longer eligible for payment | Payable/ Paid | Still deferred | |
| Alessandro Cattani | - | - | 2022 | - | 81 | - |
| Alessandro Cattani | - | - | 2023 | - | - | 40 |
| Alessandro Cattani | 210 | 76 | 2024 | - | - | - |
| Giovanni Testa | - | - | 2022 | - | 29 | - |
| Giovanni Testa | - | - | 2023 | - | - | 14 |
| Giovanni Testa | 140 | 51 | 2024 | - | - | - |
| Total | 350 | 127 | - | 110 | 54 | |
| Beneficiaries | Options held at1° January 2024 | Options heldin 2024 | Optionsassigned(taken up) in 2024 | Optionsassigned in 2024 | Options held at31 December 2024 | |||
| Quantity | Average strike price | Quantity | Quantity | Quantity | Quantity | Average strike price | Average due date | |
| Alessandro Cattani | 679,717 | free | (15,943) | 663,774 | - | - | from 22/04/2021 to 30/04/2024(1) | |
| Giovanni Testa | 113,201 | free | (7,440) | 105,761 | - | - | ||
| Alessandro Cattani | - | free | - | - | 550,000 | 550,000 | from 27/05/2024 to 30/04/2027(2) | |
| Giovanni Testa | - | free | - | - | 140,000 | 140,000 | ||
| Fixed compensation | Variable non-equity compensation | |||||||||||
| Name and surname | Office | Period for which office was held | Office expiry | Fixed compensation | Remuneration from subordinate employment | Compensation for commitee participation | Bonuses and other incentives | Profit sharing | Non monetary benefits (2) | Other remuneration | Total | Severance indemnity for end of office or termination of employment |
| Chiara Mauri | Independent Director | 01.01/24.04.2024 | 24/04/2024 | 9 | - | 6 | - | - | - | - | 15 | - |
| Lorenza Morandini | Independent Director | 01.01/24.04.2024 | 24/04/2024 | 9 | - | 6 | - | - | - | - | 15 | - |
| Maria Luisa Mosconi | Permanent Auditor | 01.01/15.11.2024 | 15/11/2024 | 38 | - | - | - | - | - | - | 38 | - |
| (I) Compensation in the company preparing the financial statements | 56 | - | 12 | - | - | - | - | 68 | - | |||
| (II) Compensation from subsidiaries and associate | - | - | - | - | - | - | - | - | - | |||
| (III) Total | 56 | - | 12 | - | - | - | - | 68 | - | |||
| (euro/000) | 31/12/2024 | 31/12/2023 |
| A. Bank deposits and cash on hand | 74,671 | 113,120 |
| B. Cheques | - | 3 |
| C. Other current financial assets | 44,316 | 18,404 |
| D. Liquidity (A+B+C) | 118,987 | 131,527 |
| E. Current financial debt | 90,501 | 55,554 |
| F. Current portion of non current debt | 32,029 | 27,722 |
| G. Current financial indebtedness (E+F) | 122,530 | 83,276 |
| H. Net current financial indebtedness (G-D) | 3,543 | (48,251) |
| I. Non-current financial debt | 133,417 | 118,872 |
| J. Debt instruments | - | - |
| K. Trade payables and other non-current payables | - | - |
| L. Non-current financial indebtedness (I+J+K) | 133,417 | 118,872 |
| M. Net financial indebtedness (H+L) | 136,960 | 70,621 |
| Breakdown of net financial indebtedness: | ||
| Short-term financial liabilities | 69,809 | 48,006 |
| Lease liabilities | 8,822 | 8,124 |
| Debts for investments in subsidiaries (current) | - | 5,764 |
| Other current financial receivables | (10,154) | (9,656) |
| Financial receivables from factoring companies | (133) | (249) |
| Financial receivables/liabilities from/to Group companies | 9,870 | 12,882 |
| Cash and cash equivalents | (74,671) | (113,122) |
| Net current financial debt | 3,543 | (48,251) |
| Borrowings | 18,834 | 39,480 |
| Lease liabilities | 113,983 | 78,792 |
| Debts for investments in subsidiaries (non-current) | 600 | 600 |
| Net financial debt | 136,960 | 70,621 |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. | ||||||
| Curr. | Non curr. | Tot. | Curr. | Non curr. | Tot. | Curr. | Non curr. | Tot. | |
| Banco Desio | 1,352 | - | 1,352 | 2,681 | 1,352 | 4,033 | (1,329) | (1,352) | (2,681) |
| BCC Carate | 2,510 | 2,530 | 5,040 | 2,490 | 5,040 | 7,530 | 20 | (2,510) | (2,490) |
| Banca popolare di Sondrio | 2,924 | 7,939 | 10,863 | 2,790 | 10,863 | 13,653 | 134 | (2,924) | (2,790) |
| Cassa Depositi e Prestiti | 7,000 | - | 7,000 | 7,000 | 7,000 | 14,000 | - | (7,000) | (7,000) |
| BPER Banca | 10,032 | 5,245 | 15,277 | 12,761 | 15,277 | 28,038 | (2,729) | (10,032) | (12,761) |
| Dell Financial Services | 8,211 | 3,139 | 11,350 | - | - | - | 8,211 | 3,139 | 11,350 |
| Total loan | 32,029 | 18,853 | 50,882 | 27,722 | 39,532 | 67,254 | 4,307 | (20,679) | (16,372) |
| (euro/000) | 31/12/2024 | 31/12/2023 | Var. |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by November 2025 | 2,019 | 4,013 | (1,994) |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by June 2025 | 3,017 | 9,025 | (6,008) |
| Unsecured loan (agent: BPER Banca) to Esprinet S.p.A.repayable in six-monthly instalments by December 2026 | 10,241 | 15,000 | (4,759) |
| Unsecured loan (agent: BCC Carate) to Esprinet S.p.A.repayable in six-monthly instalments by December 2026 | 5,040 | 7,530 | (2,490) |
| Unsecured loan (agent: Banco Desio) to Esprinet S.p.A.repayable in six-monthly instalments by June 2025 | 1,352 | 4,033 | (2,681) |
| Unsecured loan (agent: Banca Popolare di Sondrio) to Esprinet S.pArepayable in six-monthly instalments by June 2028 | 10,863 | 13,653 | (2,790) |
| Unsecured loan (agent: Cassa Depositi e Prestiti S.p.A.) to Esprinet S.p.A. repayable in six-monthly instalments by December 2025 | 7,000 | 14,000 | (7,000) |
| Unsecured loan (agent: Dell Financial Services) to Esprinet S.p.A. repayable in quaterly instalments by October 2028 | 6,300 | - | 6,300 |
| Unsecured loan (agent: Dell Financial Services) to Esprinet S.p.A. repayable in quaterly instalments by October 2028 | 5,050 | - | 5,050 |
| Total book value | 50,882 | 67,254 | (16,372) |
| (euro/000) | 2024 | 2023 |
| Net financial debt at year-beginning | 70,621 | 16,908 |
| Cash flow provided by (used in) operating activities | (7,189) | 11,684 |
| Cash flow provided by (used in) investing activities | (10,955) | (20,289) |
| Cash flow provided by (used in) changes in net equity | - | (27,796) |
| Total cash flow | (18,144) | (36,401) |
| Unpaid interests | (3,491) | (3,144) |
| Unpaid leasing interests | (342) | (218) |
| Unpaid/received Intercompany Interests | (324) | - |
| Right of use asset posting | (44,421) | (7,096) |
| Deferred price investments | - | (5,710) |
| Financial liabilities (no cash) 4Side merger | 383 | (1,144) |
| Net financial debt at year-end | 136,960 | 70,621 |
| Short-term financial liabilities | 69,809 | 48,006 |
| Lease liabilities | 8,822 | 8,124 |
| Other current financial receivables | (10,154) | (9,656) |
| Financial receivables from factoring companies | (133) | (249) |
| Debts for investments in subsidiaries (current) | - | 5,764 |
| Financial (assets)/liab. From/to Group companies | 9,870 | 12,882 |
| Cash and cash equivalents | (74,671) | (113,122) |
| Net current financial debt | 3,543 | (48,251) |
| Borrowings | 18,834 | 39,480 |
| Lease liabilities | 113,983 | 78,792 |
| Debts for investments in subsidiaries (non-current) | 600 | 600 |
| Net financial debt at year-end | 136,960 | 70,621 |
| N. | Name | Headquarters | Interest held | Group interest held |
| 1 | Bludis S.r.l. | Rome (RM) | 100.00% | 100.00% |
| 2 | Celly Pacific Limited | Hong Kong (China) | 100.00% | 100.00% |
| 3 | Dacom S.p.A. | Vimercate (MB) | 100.00% | 100.00% |
| 4 | Esprinet Iberica S.L.U. | Saragozza (Spain) | 100.00% | 100.00% |
| 5 | Esprinet Portugal Lda | Porto (Portugal) | 5.00% | 100.00% |
| 6 | idMAINT S.r.l. | Vimercate (MB) | 100.00% | 100.00% |
| 7 | Sifar Group S.r.l. | Milan (MI) | 100.00% | 100.00% |
| 8 | V-Valley S.r.l. | Vimercate (MB) | 100.00% | 100.00% |
| 9 | Zeliatech S.r.l. | Vimercate (MB) | 100.00% | 100.00% |
| N. | Name | Currency | Share capital | Net equity | Result for the period | Carrying amount |
| 1 | Bludis S.r.l. | EUR | 600,000 | 6,603,016 | 2,007,928 | 8,645,956 |
| 2 | Celly Pacific Limited | EUR | 1,239 | 241,207 | (75,853) | 3,491 |
| 3 | Dacom S.p.A. | EUR | 3,600,000 | 15,873,946 | (1,234,024) | 3,120,634 |
| 4 | Esprinet Iberica S.L.U. | EUR | 54,692,844 | 223,308,716 | 15,313,994 | 75,637,217 |
| 5 | Esprinet Portugal Lda | EUR | 1,750,000 | 588,207 | (564,046) | - |
| 6 | idMAINT S.r.l. | EUR | 42,000 | 804,740 | (319,551) | - |
| 7 | Sifar Group S.r.l. | EUR | 100,000 | 13,633,790 | 820,921 | 16,463,108 |
| 8 | V-Valley S.r.l. | EUR | 500,000 | 37,103,751 | 2,736,507 | 27,020,000 |
| 9 | Zeliatech S.r.l. | EUR | 500,000 | 27,680,281 | 2,481,405 | 25,100,000 |
| (euro/000) | Celly Pacific LTD | Dacom S.p.A. | idMAINT S.r.l. | Sifar Group S.r.l. | V-Valley S.r.l. | Zeliatech S.r.l. | Bludis S.r.l. | Esprinet Iberica S.L.U. |
| Sales from contracts with customers | 102 | 42,838 | 841 | 24,384 | 353,900 | 152,566 | 20,456 | 1,252,213 |
| Cost of sales | (88) | (40,242) | (956) | (20,066) | (338,559) | (144,102) | (12,955) | (1,203,172) |
| Gross profit | 14 | 2,596 | (115) | 4,318 | 15,341 | 8,464 | 7,501 | 49,041 |
| Sales and marketing costs | (87) | (2,081) | (124) | (618) | (7,023) | (1,897) | (2,531) | (10,187) |
| Overheads and administrative costs | (1) | (1,980) | (318) | (2,135) | (4,148) | (2,687) | (1,753) | (26,342) |
| Impairment loss/reversal of financial assets | (3) | 8 | 0 | (6) | (50) | - | 3 | (38) |
| Operating result (EBIT) | (77) | (1,457) | (557) | 1,559 | 4,120 | 3,880 | 3,220 | 12,474 |
| Finance costs - net | 1 | (242) | 4 | 54 | (701) | (464) | (39) | 149 |
| Investments expenses / (incomes) | - | - | 107 | - | - | - | - | - |
| Result before income taxes | (76) | (1,699) | (446) | 1,613 | 3,419 | 3,416 | 3,181 | 12,623 |
| Income tax expenses | - | 393 | 130 | (457) | (1,089) | (980) | (934) | (2,365) |
| Net result | (76) | (1,306) | (316) | 1,156 | 2,330 | 2,436 | 2,247 | 10,258 |
| (euro/000) | Celly Pacific LTD | Dacom S.p.A. | idMAINT S.r.l. | Sifar Group S.r.l. | V-Valley S.r.l. | Zeliatech S.r.l. | Bludis S.r.l. | Esprinet Iberica S.L.U. |
| ASSETS | ||||||||
| Non-current assets | ||||||||
| Property, plant and equipment | - | 32 | 16 | 118 | 18 | 4 | 187 | 2,405 |
| Goodwill | - | - | - | - | 5,125 | - | - | 7,405 |
| Intangible assets | - | 3 | - | 47 | - | 3 | 525 | 36 |
| Investments | - | - | 100 | - | - | - | - | 43,321 |
| Deferred income tax assets | - | 231 | 219 | 152 | 266 | 52 | 53 | 4,206 |
| Receivables and other non-current assets | - | 37 | 4 | - | (1) | - | 34 | 507 |
| - | 303 | 339 | 317 | 5,408 | 59 | 799 | 57,881 | |
| Current assets | ||||||||
| Inventory | - | 18,390 | 367 | 5,039 | 29,383 | 32,907 | - | 130,638 |
| Trade receivables | - | 5,680 | 117 | 1,261 | 124,551 | 24,919 | 8,336 | 231,956 |
| Income tax assets | - | 116 | 65 | 43 | - | - | - | 2 |
| Other assets | - | 1,854 | 234 | 3,993 | 40,079 | 14,393 | 31 | 41,046 |
| Cash and cash equivalents | 250 | 3,015 | 178 | 1,627 | 18 | 8,440 | 2,612 | 105,065 |
| 250 | 29,055 | 961 | 11,963 | 194,031 | 80,659 | 10,979 | 508,706 | |
| Total assets | 250 | 29,358 | 1,300 | 12,280 | 199,439 | 80,718 | 11,778 | 566,588 |
| EQUITY | ||||||||
| Share capital | 1 | 3,600 | 42 | 100 | 500 | 500 | 600 | 55,203 |
| Reserves | 316 | 13,382 | 1,069 | 9,336 | 34,006 | 24,590 | 2,188 | 116,739 |
| Net income for the period | (76) | (1,306) | (316) | 1,156 | 2,330 | 2,436 | 2,247 | 10,258 |
| 241 | 15,676 | 795 | 10,592 | 36,836 | 27,526 | 5,035 | 182,200 | |
| Non-controlling interests | - | - | - | - | - | - | - | - |
| Total equity | 241 | 15,676 | 795 | 10,592 | 36,836 | 27,526 | 5,035 | 182,200 |
| LIABILITIES | ||||||||
| Non-current liabilities | ||||||||
| Borrowings | - | - | - | - | - | - | - | 11,921 |
| Deferred income tax liabilities | - | - | - | - | 446 | - | - | - |
| Retirement benefit obligations | - | 330 | 229 | 314 | 782 | 78 | 888 | - |
| Provisions and other liabilities | - | 175 | 2 | 270 | 513 | 137 | - | 161 |
| - | 505 | 231 | 584 | 1,741 | 215 | 888 | 12,083 | |
| Current liabilities | ||||||||
| Trade payables | 9 | 4,616 | 46 | 460 | 122,780 | 21,106 | 4,101 | 341,438 |
| Short-term financial liabilities | - | 7,334 | 0 | 75 | 1,631 | 28,087 | - | 14,765 |
| Income tax liabilities | - | - | - | - | 187 | 168 | 245 | 1,155 |
| Provisions and other liabilities | - | 1,227 | 228 | 569 | 36,264 | 3,616 | 1,509 | 14,947 |
| 9 | 13,177 | 274 | 1,104 | 160,862 | 52,977 | 5,855 | 372,305 | |
| Total liabilities | 9 | 13,682 | 505 | 1,688 | 162,603 | 53,192 | 6,743 | 384,388 |
| Total equity and liabilities | 250 | 29,358 | 1,300 | 12,280 | 199,439 | 80,718 | 11,778 | 566,588 |
| (euro/000) | Type | 2024 | 2023 | ||
| Sales | Cost | Sales | Cost | ||
| Sales | |||||
| V-Valley Advanced Solutions España, S.A. | Sales of goods | - | - | 32 | - |
| Dacom S.p.A. | Sales of goods | 63 | - | 282 | - |
| V-Valley S.r.l. | Sales of goods | 146,739 | - | - | |
| Sifar Group S.r.l. | Sales of goods | - | - | 2 | - |
| Esprinet Iberica S.L.U. | Sales of goods | 22,604 | - | 20,760 | - |
| IdMAINT S.r.l. | Sales of goods | 1 | - | - | - |
| Esprinet Portugal Lda | Sales of goods | 3,430 | - | 3,780 | - |
| Subtotal | 172,837 | - | 24,856 | - | |
| Cost of sales | |||||
| V-Valley S.r.l. | Purchase of goods | - | 51,777 | - | - |
| V-Valley S.r.l. | Transport costs | - | (130) | - | - |
| Dacom S.p.A. | Purchase of goods | - | 2,837 | - | 972 |
| Dacom S.p.A. | Transport costs | - | (18) | - | (25) |
| V-Valley Advanced Solutions España, S.A. | Purchase of goods | - | 803 | - | 1,480 |
| Esprinet Portugal Lda | Purchase of goods | - | - | - | 40 |
| Esprinet Iberica S.L.U. | Transport costs | - | 22 | - | 40 |
| Esprinet Iberica S.L.U. | Purchase of goods | - | 659 | - | 1,419 |
| Zeliatech S.r.l. | Transport costs | - | (60) | - | - |
| Zeliatech S.r.l. | Purchase of goods | - | 55,854 | - | - |
| Subtotal | - | 111,744 | - | 3,926 | |
| Sales and marketing costs | |||||
| Dacom S.p.A. | Marketing costs | - | (31) | - | - |
| V-Valley S.r.l. | Fees on sales | - | 1,277 | - | 2,850 |
| V-Valley S.r.l. | Marketing costs | - | (159) | - | - |
| Zeliatech S.r.l. | Marketing costs | - | (59) | - | - |
| Esprinet Iberica S.L.U. | Marketing costs | - | (138) | - | - |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | Marketing costs | - | (22) | - | - |
| Esprinet Portugal Lda | Marketing costs | - | (21) | - | - |
| V-Valley Advanced Solutions España, S.A. | Marketing costs | - | (111) | - | - |
| Subtotal | - | 736 | - | 2,850 | |
| Overheads and administrative costs | |||||
| Dacom S.p.A. | Hardware and software support costs | - | (174) | - | (315) |
| Dacom S.p.A. | Administrative services | - | (296) | - | (620) |
| Sifar Group S.r.l. | Administrative services | - | (81) | - | - |
| V-Valley S.r.l. | Hardware and software support costs | - | (730) | - | (117) |
| V-Valley S.r.l. | Administrative services | - | (1,111) | - | (123) |
| IDMaint S.r.l. | Administrative services | - | (100) | - | (7) |
| IDMaint S.r.l. | Hardware and software support costs | - | (7) | - | (6) |
| Esprinet Iberica S.L.U. | Hardware and software support costs | - | (1,575) | - | (1,498) |
| Esprinet Iberica S.L.U. | Administrative services | - | (1,139) | - | (119) |
| Bludis S.r.l. | Hardware and software support costs | - | (33) | - | (12) |
| Bludis S.r.l. | Administrative services | - | (93) | - | (10) |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | Administrative services | - | (21) | - | (3) |
| V-Valley Advanced Solutions Portugal, Unipessoal, Lda | Hardware and software support costs | - | (65) | - | (43) |
| GTI Software & Networking SARLAU | Administrative services | - | (7) | - | (1) |
| GTI Software & Networking SARLAU | Hardware and software support costs | - | (9) | - | (8) |
| Esprinet Portugal Lda | Hardware and software support costs | - | (107) | - | (91) |
| Esprinet Portugal Lda | Administrative services | - | (63) | - | (22) |
| Lidera Network S.L | Administrative services | - | (13) | - | - |
| V-Valley Advanced Solutions España, S.A. | Administrative services | - | (207) | - | (38) |
| V-Valley Advanced Solutions España, S.A. | Hardware and software support costs | - | (400) | - | (342) |
| Zeliatech S.r.l. | Hardware and software support costs | - | (136) | - | - |
| Zeliatech S.r.l. | Administrative services | - | (1,461) | - | - |
| Subtotal | - | (7,828) | - | (3,375) | |
| Finance costs - net | |||||
| Dacom S.p.A. | Interests income | 185 | - | 332 | - |
| Zeliatech S.r.l. | Interests income | 495 | - | - | - |
| V-Valley S.r.l. | Interests income | 50 | - | - | - |
| V-Valley S.r.l. | Interests expenses | - | 85 | - | 12 |
| Sifar Group S.r.l. | Interests expenses | - | 79 | - | - |
| Esprinet Portugal Lda | Interests income | - | - | 28 | - |
| Bludis S.r.l. | Interests income | 3 | - | 3 | - |
| Celly Pacific Ltd | Interests expenses | - | 8 | - | 1 |
| V-Valley Advanced Solutions España, S.A. | Interests income | - | - | 86 | - |
| Esprinet Iberica S.L.U. | Interests expenses | - | 498 | 66 | - |
| Subtotal | 733 | 670 | 515 | 13 | |
| Total | 173,570 | 105,322 | 25,371 | 3,414 |
| (euro/000) | Non- Recurring Charge Type | 2024 | 2023 |
| Overheads and administrative costs | Employee termination incentives | - | (212) |
| Overheads and administrative costs | Administrative penalties | - | (1,840) |
| Impairment loss/reversal of financial assets | VAT not claimable for refund | - | (20,234) |
| Impairment loss/reversal of financial assets | VAT claimed for refund bad debt accrual | - | (4,297) |
| Impairment loss/reversal of financial assets | Trade receivables bad debt accrual | - | (2,641) |
| Total SG&A | Total SG&A | - | (29,224) |
| Operating result (EBIT) | Operating result (EBIT) | - | (29,224) |
| Finance costs - net | Interest payable to tax authorities | - | (6,946) |
| Investments expenses/(incomes) | Impairment of investments | (11,197) | - |
| Result before income taxes | Result before income taxes | (11,197) | (36,170) |
| Income tax expenses | Non- recurring events impact | - | 685 |
| Net result | Net result | (11,197) | (35,485) |
| Assets | 31/12/2024 | 31/12/2023 | ||||||
| (euro/000) | Carryingamount | Financialassets FVTPL (1) | Financial assetsamortized cost | Out of scopeIFRS 9 | Carryingamount | Financialassets FVTPL (1) | Financial assetsamortized cost | Out of scopeIFRS 9 |
| Guarantee deposits | 1,723 | 1,723 | 1,755 | 1,755 | ||||
| Rec.and other non-curr. Assets | 1,723 | - | 1,723 | - | 1,755 | - | 1,755 | - |
| Non-current assets | 1,723 | - | 1,723 | - | 1,755 | - | 1,755 | - |
| Trade receivables | 252,232 | 74,443 | 177,789 | 330,419 | 70,700 | 259,719 | ||
| Receivables from subsidiaries | 73,355 | 73,355 | 83,890 | 83,890 | ||||
| Receivables from factors | 133 | 133 | 249 | 249 | ||||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||
| Other tax receivable | 54,635 | 54,635 | 47,598 | 47,598 | ||||
| Receivables from suppliers | 988 | 988 | 8,756 | 8,756 | ||||
| Receivables from insurances | 1,894 | 1,894 | 679 | 679 | ||||
| Receivables from employees | 1 | 1 | - | - | ||||
| Receivables from others | 83 | 83 | 73 | 73 | ||||
| Pre-payments | 4,307 | 4,307 | 5,321 | 5,321 | ||||
| Rec.and other curr. Assets | 145,550 | - | 86,608 | 58,942 | 156,222 | - | 103,303 | 52,919 |
| Cash and cash equivalents | 74,671 | 74,671 | 113,122 | 113,122 | ||||
| Current assets | 472,453 | 74,443 | 339,068 | 58,942 | 599,763 | 70,700 | 476,144 | 52,919 |
| Liabilities | 31/12/2024 | 31/12/2023 | ||||||
| (euro/000) | Carryingamount | Financialliabilities FVTPL (1) | Financial liabilitiesamortized cost | Out of scopeIFRS 9 | Carryingamount | Financialliabilities FVTPL (1) | Financial liabilitiesamortized cost | Out of scopeIFRS 9 |
| Borrowings | 18,834 | 18,834 | 39,480 | 39,480 | ||||
| Lease liabilities | 113,983 | 113,983 | 78,792 | 78,792 | ||||
| Debts for investments in subsidiaries | 600 | 600 | 600 | 600 | ||||
| Provisions of pensions | 1,650 | 1,650 | 1,708 | 1,708 | ||||
| Other provisions | 51 | 51 | 344 | 344 | ||||
| Long term tax payable in instalments | 14,475 | 14,475 | 20,809 | 20,809 | ||||
| Cash incentive liabilities | 146 | 146 | 57 | 57 | ||||
| Provis. and other non-curr. Liab | 16,322 | - | 146 | 16,176 | 22,918 | - | 57 | 22,861 |
| Non-current liabilities | 149,739 | - | 133,563 | 16,176 | 141,790 | - | 118,929 | 22,861 |
| Trade payables | 653,693 | 653,693 | 729,949 | 729,949 | ||||
| Short-term financial liabilities | 113,708 | 113,708 | 69,388 | 69,388 | ||||
| Lease liabilities | 8,822 | 8,822 | 8,124 | 8,124 | ||||
| Debts for investments in subsidiaries | - | - | 5,764 | 5,764 | ||||
| Payables to assoc. and subsidiaries | 26,632 | 26,632 | 1,245 | 1,245 | ||||
| Social security liabilities | 3,219 | 3,219 | 3,840 | 3,840 | ||||
| Other tax liabilities | 7,643 | 7,643 | 7,906 | 7,906 | ||||
| Payables to others | 8,638 | 8,638 | 9,424 | 9,424 | ||||
| Accrued expenses (insurance) | 326 | 326 | 253 | 253 | ||||
| Deferred income | 25 | 25 | 58 | 58 | ||||
| Provisions and other liabilities | 46,483 | - | 38,815 | 7,668 | 22,726 | - | 14,762 | 7,964 |
| Current liabilities | 822,706 | - | 815,038 | 7,668 | 835,951 | - | 827,987 | 7,964 |
| Assets | 31/12/2024 | 31/12/2023 | ||||||||||
| (euro/000) | Carryingamount | Fair value | Carryingamount | Fair value | ||||||||
| Trade receiv. | Financial receiv. | Receiv. from insurance | Receiv.fromGroup | Other Receiv. | Trade receiv. | Financial receiv. | Receiv. from insurance | Receiv.fromGroup | Other Receiv. | |||
| Guarantee deposits | 1,723 | 1,708 | 1,755 | 1,755 | ||||||||
| Rec.and other non-curr. Assets | 1,723 | - | - | - | - | 1,708 | 1,755 | - | - | - | - | 1,755 |
| Non - current assets | 1,723 | - | - | - | - | 1,708 | 1,755 | - | - | - | - | 1,755 |
| Trade receivables | 252,232 | 252,232 | 330,419 | 330,419 | ||||||||
| Receivables from subsid | 73,355 | 73,355 | 83,890 | 83,890 | ||||||||
| Receiv. from factors | 133 | 133 | 249 | 249 | ||||||||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||||||
| Receiv. from suppliers | 988 | 988 | 8,756 | 8,756 | ||||||||
| Receiv. from insurances | 1,894 | 1,894 | 679 | 679 | ||||||||
| Receiv. from employees | 1 | 1 | - | - | ||||||||
| Receiv. from others | 83 | 83 | 73 | 73 | ||||||||
| Rec.and other curr. Assets | 86,608 | - | 10,287 | 1,894 | 73,355 | 1,072 | 103,303 | - | 9,905 | 679 | 83,890 | 8,829 |
| Cash and cash equivalents | 74,671 | 74,671 | 113,122 | 113,122 | ||||||||
| Current assets | 413,511 | 252,232 | 84,958 | 1,894 | 73,355 | 1,072 | 546,844 | 330,419 | 123,027 | 679 | 83,890 | 8,829 |
| Liabilities | 31/12/2024 | 31/12/2023 | ||||||||||
| (euro/000) | Carryingamount | Fair value | Carryingamount | Fair value | ||||||||
| Tradepayables | Financialpayables | FVTPL derivate | Otherpayables | Payab.toGroup | Tradepayables | Financialpayables | FVTPL derivate | Otherpayables | Payab.toGroup | |||
| Borrowings | 18,834 | 17,236 | 39,480 | 35,086 | ||||||||
| Debts for investments in subsidiaries | 600 | 603 | 600 | 605 | ||||||||
| Cash incentive liabilities | 146 | 146 | 57 | 57 | ||||||||
| Provis. and other non-curr. Liab. | 146 | - | - | - | 146 | - | 57 | - | - | - | 57 | - |
| Non-current liabilities | 19,580 | - | 17,839 | - | 146 | - | 40,137 | - | 35,691 | - | 57 | - |
| Trade payables | 653,693 | 653,693 | 729,949 | 729,949 | ||||||||
| Short-term financial liabilities | 113,708 | 113,501 | 69,388 | 69,220 | ||||||||
| Debts for investments in subsidiaries | - | - | 5,764 | 5,671 | ||||||||
| Payables to assoc. and subsidiar | 26,632 | 26,632 | 1,245 | 1,245 | ||||||||
| Social security liabilities | 3,219 | 3,219 | 3,840 | 3,840 | ||||||||
| Payables to others | 8,638 | 8,638 | 9,424 | 9,424 | ||||||||
| Accrued expenses (insurance) | 326 | 326 | 253 | 253 | ||||||||
| Provisions and other liabilities | 38,815 | - | - | - | 12,183 | 26,632 | 14,762 | - | - | - | 13,517 | 1,245 |
| Current liabilities | 806,216 | 653,693 | 113,501 | - | 12,183 | 26,632 | 819,863 | 729,949 | 74,891 | - | 13,517 | 1,245 |
| (euro/000) | Starting provision | Additions | Uses | Merger changes | Final provision |
| 2024 Financial year | 4,883 | 606 | (1,508) | - | 3,981 |
| 2023 Financial year | 2,208 | 3,409 | (1,165) | 431 | 4,883 |
| (euro/000) | 31/12/2024 | Receivables impaired | Receivables past due not impaired | Receivables not past due not impaired |
| Gross trade receivables | 256,213 | 79,413 | 89,525 | 87,275 |
| Bad debt provision | (3,981) | (3,981) | ||
| Net trade receivables | 252,232 | 75,432 | 89,525 | 87,275 |
| (euro/000) | 31/12/2023 | Receivables impaired | Receivables past due not impaired | Receivables not past due not impaired |
| Gross trade receivables | 335,302 | 77,558 | 101,639 | 156,105 |
| Bad debt provision | (4,883) | (4,883) | - | - |
| Net trade receivables | 330,419 | 72,675 | 101,639 | 156,105 |
| (euro/000) | Total | Past due over90 days | Past due 60- 90 days | Past due30 - 60 days | Past dueunder 30 days |
| Receiv. past due not impaired at 31/12/2024 | 89,525 | 11,549 | 187 | 4,074 | 73,715 |
| Receiv. past due not impaired at 31/12/2023 | 101,639 | 12,900 | 4,745 | 6,724 | 77,270 |
| (euro/000) | Starting provision | Additions | Uses | Merger changes | Final provision |
| 2024 Financial year | 4,297 | - | - | - | 4,297 |
| 2023 Financial year | - | 4,297 | - | - | 4,297 |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||||||
| Carryingamount | Receiv.Impaired | Receiv. pastdue notimpaired | Receiv. not past due not impaired | Carryingamount | Receiv.Impaired | Receiv. pastdue notimpaired | Receiv. not past due not impaired | |
| Guarantee deposits | 1,723 | 1,723 | 1,755 | 1,755 | ||||
| Rec.and other non-curr. Assets | 1,723 | - | - | 1,723 | 1,755 | - | - | 1,755 |
| Non-current assets | 1,723 | - | - | 1,723 | 1,755 | - | - | 1,755 |
| Receivables from subsidiar | 73,355 | 1,759 | 71,596 | 83,890 | (397) | 84,287 | ||
| Receivables from factors | 133 | 5 | 128 | 249 | 249 | |||
| Customer financial receivables | 10,154 | 10,154 | 9,656 | 9,656 | ||||
| Receivables from suppliers | 988 | 976 | 12 | 8,756 | 3,862 | 4,894 | ||
| Receivables from insurances | 1,894 | 1,894 | 679 | 679 | ||||
| Receivables from employees | 1 | 1 | - | - | ||||
| Receivables from others | 4,380 | 4,297 | 73 | 10 | 4,370 | 4,297 | 73 | |
| Rec.and other curr. Assets | 90,905 | 4,297 | 4,707 | 81,901 | 107,600 | 4,297 | 4,217 | 99,086 |
| Cash and cash equivalents | 74,671 | 74,671 | 113,122 | 113,122 | ||||
| Gross Current assets | 165,576 | 4,297 | 79,378 | 81,901 | 220,722 | 4,297 | 117,339 | 99,086 |
| Bad debts provision | (4,297) | (4,297) | (4,297) | (4,297) | ||||
| Net Current assets | 161,279 | - | 79,378 | 81,901 | 216,425 | - | 117,339 | 99,086 |
| (euro/000) | Total | Past due over90 days | Past due60 - 90 days | Past due30 - 60 days | Past dueunder 30 days |
| Receivables from subsidiaries | 1,759 | 10 | - | (199) | 1,948 |
| Receivables from factors | 5 | - | - | - | 5 |
| Receivables from insurance companies | 1,894 | 1,523 | 122 | 92 | 157 |
| Receivables from suppliers | 976 | 712 | 13 | 98 | 153 |
| Receivables from others | 73 | 73 | - | - | - |
| Receiv. past due not impaired at 31/12/2024 | 4,707 | 2,318 | 135 | (9) | 2,263 |
| Receivables from subsidiaries | (397) | 84 | - | (76) | (405) |
| Receivables from insurance companies | 679 | 339 | 72 | 98 | 170 |
| Receivables from suppliers | 3,862 | 362 | 34 | 2,382 | 1,084 |
| Receivables from others | 73 | 73 | - | - | - |
| Receiv. past due not impaired at 31/12/2023 | 4,217 | 858 | 106 | 2,404 | 849 |
| (euro/000) | Carrying amount 31/12/2024 | Future cash flow | in 6 months | 6-12 months | 1-2 years | 2-5 years | after 5 years |
| Borrowings | 18,834 | 20,267 | 352 | 297 | 12,376 | 7,242 | - |
| Lease liabilities | 113,983 | 137,300 | - | - | 13,805 | 39,417 | 84,078 |
| Debts for investments in subsidiaries | 600 | 600 | - | - | - | 600 | - |
| Cash incentive liabilities | 146 | 146 | - | - | 140 | 6 | - |
| Provis. and other non-curr. Liab. | 146 | 146 | - | - | 140 | 6 | - |
| Non-current liabilities | 133,563 | 158,313 | 352 | 297 | 26,321 | 47,265 | 84,078 |
| Trade payables | 653,693 | 656,405 | 654,142 | 449 | 922 | 885 | 7 |
| Short-term financial liabilities | 113,708 | 114,244 | 95,913 | 18,331 | - | - | - |
| Lease liabilities | 8,822 | 12,872 | 5,998 | 6,874 | - | - | - |
| Payables to assoc. and subsidiaries | 26,632 | 26,632 | 26,632 | - | - | - | - |
| Social security liabilities | 3,219 | 3,219 | 3,219 | - | - | - | - |
| Payables to others | 8,638 | 8,638 | 8,638 | - | - | - | - |
| Accrued expenses (insurance) | 326 | 326 | 326 | - | - | - | - |
| Provisions and other liabilities | 38,815 | 38,815 | 38,815 | - | - | - | - |
| Current liabilites | 815,038 | 822,336 | 794,868 | 25,654 | 922 | 885 | 7 |
| (euro/000) | Carrying amount 31/12/2023 | Future cash flow | in 6 months | 6-12 months | 1-2 years | 2-5 years | after 5 years |
| Borrowings | 39,480 | 42,407 | 694 | 624 | 24,771 | 16,318 | - |
| Lease liabilities | 78,792 | 91,054 | - | - | 10,205 | 28,341 | 52,508 |
| Debts for investments in subsidiaries | 600 | 600 | - | - | - | 600 | - |
| Cash incentive liabilities | 57 | 57 | - | - | 57 | - | - |
| Provis. and other non-curr. Liab. | 57 | 57 | - | - | 57 | - | - |
| Non-current liabilities | 118,929 | 134,118 | 694 | 624 | 35,033 | 45,259 | 52,508 |
| Trade payables | 729,949 | 734,152 | 730,508 | 559 | 1,047 | 2,038 | - |
| Short-term financial liabilities | 69,388 | 69,746 | 55,655 | 14,091 | - | - | - |
| Lease liabilities | 8,124 | 10,680 | 5,379 | 5,301 | - | - | - |
| Debts for investments in subsidiaries | 5,764 | 5,764 | 5,764 | - | - | - | - |
| Payables to assoc. and subsidiaries | 1,245 | 1,245 | 1,245 | - | - | - | - |
| Social security liabilities | 3,840 | 3,840 | 3,840 | - | - | - | - |
| Payables to others | 9,424 | 9,424 | 9,424 | - | - | - | - |
| Accrued expenses (insurance) | 253 | 253 | 253 | - | - | - | - |
| Provisions and other liabilities | 14,762 | 14,762 | 14,762 | - | - | - | - |
| Current liabilites | 827,987 | 835,104 | 812,068 | 19,951 | 1,047 | 2,038 | - |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||
| Net equity | Profit/(loss) | Net equity | Profit/(loss) | |
| Financial receivables | 123 | 123 | 171 | 171 |
| Cash and cash equivalents | 271 | 271 | 336 | 336 |
| Debts for investments in subsidiaries | - | - | 17 | 17 |
| Financial liabilities | - | (1,487) | (1,527) | (1,527) |
| Total | 394 | (1,093) | (1,003) | (1,003) |
| (euro/000) | 31/12/2024 | 31/12/2023 | ||
| Net equity | Profit/(loss) | Net equity | Profit/(loss) | |
| Financial receivables | (123) | (123) | (171) | (171) |
| Cash and cash equivalents | (271) | (271) | (336) | (336) |
| Debts for investments in subsidiaries | - | - | (17) | (17) |
| Financial liabilities | 1,487 | 1,487 | 1,354 | 1,354 |
| Total | 1,093 | 1,093 | 830 | 830 |
| Description | Provider of serivice | Entity | Fees (euro/000) | |
| 2024 | 2023 | |||
| Auditing services | ||||
| PwC S.p.A. | Esprinet S.p.A. | 632.6 | 410.8 | |
| Other services | ||||
| PwC S.p.A. | Esprinet S.p.A. | - | 8.7 | |
| PwC network | Esprinet S.p.A. | - | 14.0 | |
| Total | 632.6 | 433.5 | ||