Asset category | Useful life |
Buildings | 25 to 50 years |
Machinery and equipment | 10 to 20 years |
Motor vehicles | 6.2 to 10 years |
Fixtures and fittings | 5 to 10 years |
Computers | 2 to 10 years |
Asset category | Useful life |
Other intangibles | 3 to 10 years |
Internally generated intangibles | 5 to 10 years |
Contractual specified | 1 year |
IN EURO | 31 December 2024 | 31 December 2023 |
Cyprus (domicile) | 2,163 | 2,433 |
Greece | 26,733,365 | 20,317,921 |
Germany | 20,183,827 | - |
Other countries | 9,432,735 | 271,849 |
Total | 56,352,090 | 20,592,203 |
IN EURO | 31 December 2024 | 31 December 2023 |
Germany | 200,176,291 | 104,753,579 |
Estonia | 33,757,240 | - |
United States of America | 32,713,014 | 15,303,552 |
Other countries | 85,717,474 | 98,665,773 |
Total | 352,364,019 | 218,722,904 |
IN EURO | 2024 | 2023 |
Primary geographic markets | ||
Europe | 287,230,530 | 178,679,985 |
Asia | 24,284,986 | 22,127,515 |
Americas | 39,749,195 | 17,904,379 |
Oceania | 1,099,308 | 11,025 |
Total | 352,364,019 | 218,722,904 |
Major products categories | ||
Night | 320,997,353 | 202,674,167 |
Thermal | 27,477,822 | 12,233,656 |
Miscellaneous | 1,728,935 | 1,699,175 |
Other | 2,159,909 | 2,115,906 |
Total | 352,364,019 | 218,722,904 |
Timing of revenue recognition | ||
Products transferred at a point in time | 351,225,505 | 218,128,624 |
Services transferred over time | 1,138,514 | 594,280 |
Total | 352,364,019 | 218,722,904 |
Revenue from contracts with customers | 352,364,019 | 218,722,904 |
352,364,019 | 218,722,904 | |
Total Revenue | 352,364,019 | 218,722,904 |
IN EURO | 31 December 2024 | 31 December 2023 |
Receivables which are included in trade accounts receivable | 125,949,916 | 46,087,790 |
Contract Liabilities | (4,859,278) | (5,240,112) |
Total | 121,090,638 | 40,847,678 |
IN EURO | Client Down Payments | Deferred Income | TOTAL |
Balance as at 1 January 2023 | 20,456,989 | 5,780,220 | 26,237,209 |
Revenue recognised | (16,297,102) | (5,780,220) | (22,077,322) |
New contract liabilities outstanding at year end | 957,051 | 123,172 | 1,080,223 |
Balance as at 31 December 2023 | 5,116,938 | 123,172 | 5,240,110 |
IN EURO | Client Down Payments | Deferred Income | TOTAL |
Balance as at 1 January 2024 | 5,116,938 | 123,172 | 5,240,110 |
Arising from business combinations | 1,333,145 | - | 1,333,145 |
Revenue recognised | (4,577,327) | (123,172) | (4,700,499) |
New contract liabilities outstanding at year end | 2,986,522 | - | 2,986,522 |
Balance as at 31 December 2024 | 4,859,278 | - | 4,859,278 |
IN EURO | 2024 | 2023 |
Subsidies received | 144,750 | 370 |
Unused provisions | 100,077 | - |
Various revenues from sales | 676 | 11,026 |
Gains from disposal of property, plant and equipment | 3,228 | 20,030 |
Income from rent | 98,503 | 119,700 |
Dividends | 8,979 | - |
Day one gains from fair value measurement | 152,002 | - |
Other income | 1,127,057 | 345,515 |
Total | 1,635,272 | 496,641 |
IN EURO | 2024 | 2023 |
Taxes and duties | (32,467) | (1,247) |
Losses from disposal of property, plant, and equipment | (8,983) | - |
Prior years' expenses | (68,033) | (65,439) |
Loss from financial liabilities modifications | (82,594) | - |
Other expenses | (247,225) | (25,466) |
Total | (439,302) | (92,152) |
IN EURO | 2024 | 2023 |
Change in inventories | (218,608,990) | (130,142,070) |
Employee wages and salaries and other benefits | (16,350,945) | (10,320,191) |
Third party remuneration and expenses | (18,968, 177) | (16,243,688) |
Taxes & duties | (136,606) | (121,177) |
Depreciation & amortisation | (2,510,161) | (1,270,084) |
Foreign exchange gains | 371,674 | 107,405 |
Sundry expenses | (7,037,658) | (3,138,056) |
Provisions | (3,049) | (5,356) |
Transportation expenses | (1, 249,192) | (1,184,415) |
Travelling expenses | (1,549,412) | (1,072,190) |
Total cost of sales, administrative, selling and distribution, and research and development expenses | (266,045,516) | (163,389,822) |
IN EURO | 2024 | 2023 |
Salaries | 11,578,347 | 7,555,270 |
Employer's contributions | 2,569,268 | 1,673,295 |
Insurance | 181,788 | 111,972 |
Staff leaving indemnity | 103,505 | 23,322 |
Other benefits | 2,357,475 | 1,296,284 |
Capitalised expenses | (439,438) | (339,952) |
Total | 16,350,945 | 10,320,191 |
IN EURO | Note | 2024 | 2023 |
Interest income from bank deposit | 2,880,771 | 297,831 | |
Interest income from debt securities | 7,489 | - | |
Gain from sales of financial asset | - | 188,899 | |
Net fair value gains on financial assets at fair value through profit or loss | 104,887 | - | |
Foreign exchange gains | 2,376,065 | 182,039 | |
Other financial income | - | 12,350 | |
Finance income | 5,369,212 | 681,119 | |
Interest on long-term loans | 31. | (1, 785, 345) | (217,263) |
Interest on short-term loans | 31. | ( 1,784,824) | (2,264,423) |
Net fair value losses on financial assets at fair value through profit or loss | (5,052) | - | |
Foreign exchange losses | (2,392,198) | (3,063,483) | |
Unwinding of discount | 29. | (716,814) | (343,836) |
Other finance expenses | (1,218,804) | (1,213,548) | |
Interest on lease liabilities | 19. | (67,257) | (35,034) |
Finance costs | (7,970,294) | (7,137,587) | |
Net finance costs recognised in profit or loss | (2,601,082) | (6,456,468) |
IN EURO | 2024 | 2023 |
Current tax | (20,129,740) | (13,244,295) |
Deferred tax | 910,854 | (583,581) |
Previous year's tax expense | (40,075) | 56,747 |
Tax Expense | (19,258,961 ) | (13,771,129) |
IN EURO | 2024 | 2023 | ||
Profit before tax | 86,697,956 | 49,866,717 | ||
Tax rate using the Group's domestic tax rate | 24.5% | (21,274,582) | 40.4% | (20,161,579) |
Additional local taxes | 0.1% | (62,332) | - | - |
Tax allowances on research and development | (0.3%) | 222,162 | - | - |
Movement of deferred tax asset not recognised | (0.2%) | 182,981 | 0.4% | (192,450) |
Expenses non-deductible for tax purposes | 1.2% | (1,051, 597) | (16.1%) | 8,050,599 |
Income exempt from taxation for tax purposes | (3. 2%) | 2, 770,918 | - | - |
Prior year income tax | 0.1% | (62, 828) | (0.1%) | 56,747 |
Reversal of prior year deferred tax | - | - | 0.1% | (50,781) |
Movement of accumulated tax losses | (0.1%) | 54,834 | - | - |
Other movements | (0.0%) | 4,168 | 0.0% | (16,274) |
Overseas taxes | 0.0% | (42,685) | 2.9% | (1,457,391) |
Tax Expense | (19,258,961 ) | (13,771,129) | ||
Effective tax rate | 22.2% | 27.6% |
IN EURO | 2024 |
Expire | 1,098,098 |
Never expire | 5,579,824 |
2023 | RECOGNISED IN | BALANCE AT 31 DECEMBER | |||||
IN EURO | NET BALANCE AT 1 JANUARY | ARISING FROM BUSINESS COMBINATIONS | PNL | OCI | NET | DEFERRED TAX ASSETS | DEFERRED TAX LIABILITIES |
Property, plant and equipment | - | - | (131,680) | - | (131,680) | - | (131,680) |
Trade receivables | 316,118 | - | (288,610) | - | 27,508 | 27,508 | - |
Lease liabilities | 193,949 | - | (12,698) | - | 181,251 | 181,251 | - |
Right of use assets | (185,824) | - | 16,168 | - | (169,656) | - | (169,656) |
Derivatives | (9,211) | - | (1,566) | - | (10,777) | - | (10,777) |
Inventories | - | - | 125,704 | - | 125,704 | 125,704 | - |
Employee benefits | 33,133 | - | 6,301 | 70 | 39,504 | 39,504 | - |
Provision/ accruals | - | - | 44,537 | - | 44,537 | 44,537 | - |
Deferred income | 328,163 | - | (328,163) | - | - | - | - |
Trade payables | (83,629) | - | 40,044 | - | (43,585) | - | (43,585) |
Other items | 39,070 | - | (53,618) | - | (14,548) | - | (14,548) |
Net tax assets (liabilities) | 631,769 | - | (583,581) | 70 | 48,258 | 418,504 | (370,247) |
2024 | RECOGNISED IN | BALANCE AT 31 DECEMBER | |||||
IN EURO | NET BALANCE AT 1 JANUARY | ARISING FROM BUSINESS COMBINATIONS | PNL | OCI | NET | DEFERRED TAX ASSETS | DEFERRED TAX LIABILITIES |
Property, plant and equipment | (131,680) | (960,825) | 93,078 | - | (999,427) | 10,908 | (1,010,335) |
Trade receivables | 27,508 | - | 107,277 | - | 134,785 | 134,785 | - |
Lease liabilities | 181,251 | - | 26,263 | - | 207,514 | 207,514 | - |
Right of use assets | (169,656) | - | (36,853) | - | (206,509) | - | (206,509) |
Intangible assets | - | (680) | (90,082) | - | (90,762) | - | (90,762) |
Derivatives | (10,777) | - | (7,504) | - | (18,281) | - | (18,281) |
Inventories | 125,704 | (18,494) | 568,234 | - | 675,444 | 755,171 | (79,727) |
Employee benefits | 39,504 | - | 1,088 | 10,877 | 51,469 | 51,469 | - |
Provision / accruals | 44,537 | 3,802 | 93,577 | - | 141,916 | 141,916 | - |
Trade payables | (43,585) | - | 85,321 | - | 41,736 | 41,736 | - |
Other payable | - | - | 681 | - | 681 | 3,432 | (2,751) |
Other items | (14,548) | - | 69,774 | - | 55,226 | 55,226 | - |
Net tax assets (liabilities) | 48,258 | (976,197) | 910,854 | 10,877 | (6,208) | 1,402,157 | (1,408,365) |
2024 | 2023 | |
Discount rate | 2.8% | 3.0% |
Future salary growth | 2.4% | 2.4% |
Inflation rate | 2.0% | 2.1% |
Longevity | Eurostat 2019_GR | EVK 2000 |
Incapability | EVK 2000 * 50% | EVK 2000 * 50% |
Retirement age | 62 | 62 |
IN EURO | INCREASE 2024 | INCREASE 2023 | DECREASE 2024 | DECREASE 2023 |
Discount rate (0,5% movement) | 229,027 | 176,213 | 239,151 | 183,091 |
Future salary growth (0,5% movement) | 239,104 | 183,094 | 228,985 | 176,179 |
IN EURO | 2024 | 2023 |
Balance at 1 January | 198,320 | 162,026 |
Arising from business combinations | 33,866 | - |
Included in Profit and Loss | ||
Current service cost | 97,092 | 52,837 |
Interest cost / (income) | 5,351 | 5,316 |
Total | 102, 443 | 58,153 |
Included in Other Comprehensive Income | ||
Actuarial loss / (gain) arising from: | ||
Financial assumptions | 2,157 | 3,676 |
Experience adjustment | 47,285 | (3,359) |
Total | 49,442 | 317 |
Other | ||
Benefits paid | (89,931) | (22,176) |
Balance at 31 December | 294,140 | 198,320 |
IN EURO | 2024 | 2023 |
Profit for the year after tax | 67,438, 995 | 36,095,588 |
IN EURO | 2024 | 2023 |
Issued ordinary shares 1st January | 60,000,000 | 200,000 |
Issued ordinary shares 14th November 2023 | - | 400,000 |
Issued ordinary shares 7th February 2024 | 10,000,000 | - |
Total issued ordinary shares | 70,000,000 | 600,000 |
Share split from €1 to €0.01 14th November 2023 | - | 60,000,000 |
Weighted average number of ordinary shares at 31 December | 69,166,667 | 60,000,000 |
Basic and Diluted earnings (in euro) per share | 0.98 | 0.60 |
IN EURO | LAND | BUILDINGS | MACHINERY & EQUIPMENT | MOTOR VEHICLES | FIXTURES & FITTINGS | UNDER CONSTRUCTION | TOTAL |
Cost | |||||||
Balance at 1 January 2023 | 1,055,447 | 7,516,123 | 6,342,507 | 641,402 | 4,104,203 | 43,000 | 19,702,682 |
Additions | - | 2,478,948 | 1,097,857 | 105,558 | 1,071,861 | 2,247,997 | 7,002,221 |
Transfers | - | 688,540 | - | - | - | - | 688,540 |
Disposals | - | - | (91,401) | - | (441) | - | (91,842) |
Balance at 31 December 2023 | 1,055,447 | 10,683,611 | 7,348,963 | 746,960 | 5,175,623 | 2,290,997 | 27,301,601 |
Balance at 1 January 2024 | 1,055,447 | 10,683,611 | 7,348,963 | 746,960 | 5,175,623 | 2,290,997 | 27,301,601 |
Arising from business combinations | 485,268 | 8,249,219 | 9,377,707 | 44,580 | 690,913 | 2,654,525 | 21,502,212 |
Additions | 792,929 | 586,539 | 1,483,504 | 10,770 | 1,108,354 | 590,450 | 4,572,546 |
Transfers | - | 938 | 385,720 | - | 511,800 | (898,458) | - |
Exchange differences | - | 9 | 1 | - | 20 | 1 | 31 |
Disposals | (891) | (9,389) | (160,686) | (8,470) | (206,914) | (2,050,000) | (2,436,350) |
Balance at 31 December 2024 | 2,332,753 | 19,510,927 | 18,435,209 | 793,840 | 7,279,796 | 2,587,515 | 50,940,040 |
Accumulated depreciation | |||||||
Balance at 1 January 2023 | - | 2,631,926 | 3,616,401 | 68,594 | 2,748,738 | - | 9,065,659 |
Depreciation | - | 296,585 | 355,270 | 52,299 | 210,081 | - | 914,235 |
Transfers | - | 55,083 | - | - | - | - | 55,083 |
Disposals | - | - | (91,401) | - | (442) | - | (91,843) |
Balance at 31 December 2023 | - | 2,983,594 | 3,880,270 | 120,893 | 2,958,377 | - | 9,943,134 |
Balance at 1 January 2024 | - | 2,983,594 | 3,880,270 | 120,893 | 2,958,377 | - | 9,943,134 |
Arising from business combinations | - | 1,631,786 | 5,131,730 | - | 426,761 | - | 7,190,277 |
Depreciation | - | 392,185 | 845,361 | 62,905 | 502,194 | - | 1,802,645 |
Disposals | - | (9,389) | (155,849) | (8,018) | (205,491) | - | (378,747) |
Balance at 31 December 2024 | - | 4,998,176 | 9,701,512 | 175,780 | 3,681,841 | - | 18,557,309 |
Carrying amount 31 December 2024 | 2,332,753 | 14,512,751 | 8,733,697 | 618,060 | 3,597,955 | 2,587,515 | 32,382,731 |
Carrying amount 31 December 2023 | 1,055,447 | 7,700,017 | 3,468,693 | 626,067 | 2,217,246 | 2,290,997 | 17,358,467 |
IN EURO | NOTE | OTHER INTANGIBLES | SOFTWARE | INTERNALLY GENERATED DEVELOPMENT COSTS | PROPERTY RIGHTS AND PATENTS | UNDER DEVELOPMENT | GOODWILL | TOTAL |
Cost | ||||||||
Balance at 1 January 2023 | 193,834 | 1,318,065 | 2,787,236 | 6,790 | - | - | 4,305,925 | |
Additions | - | 118,753 | 450,697 | 3,900 | - | - | 573,350 | |
Balance at 31 December 2023 | 193,834 | 1,436,818 | 3,237,933 | 10,690 | - | - | 4,879,275 | |
Balance at 1 January 2024 | 193,834 | 1,436,818 | 3,237,933 | 10,690 | - | - | 4,879,275 | |
Arising from business combinations | 21. | 23,147 | 375,020 | - | - | - | 14,584,287 | 14,982,454 |
Additions | - | 548,866 | 524,925 | 50,000 | 5,030,854 | - | 6,154,645 | |
Disposals | (900) | (28,388) | - | (190) | - | - | (29,478) | |
Balance at 31 December 2024 | 216,081 | 2,332,316 | 3,762,858 | 60,500 | 5,030,854 | 14,584,287 | 25,986,896 | |
Accumulated amortisation | ||||||||
Balance at 1 January 2023 | 14,043 | 1,222,400 | 2,238,375 | 6,790 | - | - | 3,481,608 | |
Amortisation | 1,313 | (112,839) | 37,444 | 1,654 | - | - | (72,428) | |
Balance at 31 December 2023 | 15,356 | 1,109,561 | 2,275,819 | 8,444 | - | - | 3,409,180 | |
Balance at 1 January 2024 | 15,356 | 1,109,561 | 2,275,819 | 8,444 | - | - | 3,409,180 | |
Arising from business combinations | 22,796 | 326,674 | - | - | - | - | 349,470 | |
Amortisation | 795 | 101,275 | 37,149 | 2,985 | - | - | 142,204 | |
Disposals | (900) | (28,388) | - | (190) | - | - | (29,478) | |
Balance at 31 December 2024 | 38,047 | 1,509,122 | 2,312,968 | 11,239 | - | - | 3,871,376 | |
Carrying amount 31 December 2024 | 178,034 | 823,194 | 1,449,890 | 49,261 | 5,030,854 | 14,584,287 | 22,115,520 | |
Carrying amount 31 December 2023 | 178,478 | 327,257 | 962,114 | 2,246 | - | - | 1,470,095 |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2023 | |||
Balance at 1 January | 595,414 | 249,239 | 844,653 |
Depreciation charge for the year | (219,609) | (102,535) | (322,144) |
Derecognition of depreciation | - | 44,984 | 44,984 |
Additions to right-of-use assets | 192,728 | 193,670 | 386,398 |
Derecognition of right-of-use assets | - | (44,984) | (44,984) |
Balance at 31 December | 568,533 | 340,374 | 908,907 |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2024 | |||
Balance at 1 January | 568,533 | 340,374 | 908,907 |
Depreciation charge for the year | (263,896) | (232,262) | (496,158) |
Derecognition of depreciation | 419,372 | 129,953 | 549,325 |
Additions to right-of-use assets | 138,041 | 634,881 | 772,922 |
Derecognition of right-of-use assets | (545,486) | (155,278) | (700,764) |
Balance at 31 December | 316,564 | 717,668 | 1,034,232 |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2023 | |||
Balance at 1 January | 624,467 | 257,119 | 881,586 |
Interest charge for the year | 22,372 | 12,663 | 35,035 |
Interest payments | (18,450) | (12,663) | (31,113) |
Repayments | (204,323) | (132,460) | (336,783) |
Additions to lease liabilities | 192,729 | 193,670 | 386,399 |
Derecognition of lease liabilities | - | 31,036 | 31,036 |
Balance at 31 December | 616,795 | 349,366 | 966,160 |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2024 | |||
Balance at 1 January | 616,795 | 349,365 | 966,160 |
Interest charge for the year | 28,034 | 39,223 | 67,257 |
Interest payments | (28,034) | (39,223) | (67,257) |
Repayments | (254,547) | (248,750) | (503,297) |
Additions to lease liabilities | 138,041 | 634,881 | 772,922 |
Derecognition of lease liabilities | (164,135) | (25,326) | (189,461) |
Balance at 31 December | 336,154 | 710,170 | 1,046,324 |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2023 | |||
Amounts recognised in profit or loss | (241, 981) | (115,198) | (357,179) |
Depreciation | (219,609) | (102,535) | (322,144) |
Interest | (22,372) | (12,663) | (35,035) |
Amounts recognised in statement of cash flows | (222,773) | (145,123) | (367,896) |
Interest payments | (18,450) | (12,663) | (31,113) |
Repayments | (204,323) | (132,460) | (336,783) |
IN EURO | LAND AND BUILDINGS | MOTOR VEHICLES | TOTAL |
2024 | |||
Amounts recognised in profit or loss | (291, 930) | (271, 485) | (563, 415) |
Depreciation | (263,896) | (232,262) | (496,158) |
Interest | (28,034) | (39,223) | (67,257) |
Amounts recognised in statement of cash flows | (282,581) | (287,973) | (570,554) |
Interest payments | (28,034) | (39,223) | (67,257) |
Repayments | (254,547) | (248,750) | (503,297) |
IN EURO | COST | ACCUMULATED DEPRECIATION | CARRYING AMOUNT |
Balance at 1 January | 1,509,728 | (97,374) | 1,412,354 |
Reclassification to property, plant and equipment | (688,540) | 55,083 | (633,457) |
Depreciation | - | (75,095) | (75,095) |
Balance at 31 December | 821,188 | (117,386) | 703,802 |
IN EURO | COST | ACCUMULATED DEPRECIATION | CARRYING AMOUNT |
Balance at 1 January | 821,188 | (117,386) | 703,802 |
Acquisitions | 7,014 | - | 7,014 |
Depreciation | - | (69,154) | (69,154) |
Balance at 31 December | 828,202 | (186,540) | 641,662 |
IN EURO | 2024 | 2023 |
Within 1 year | 50,014 | 50,014 |
Between 1 and 2 years | 25,307 | 50,014 |
Between 2 and 3 years | - | 25,307 |
Total | 75,321 | 125,335 |
IN EURO | 2024 |
Cash capital contribution | 13,500,000 |
Contingent consideration | 18,808,118 |
Total purchase consideration | 32,308,118 |
IN EURO | Fair Value |
Cash | 14,069,685 |
Trade receivables | 2,164,631 |
Receivables from related parties | 18,808,564 |
Inventories | 8,154,474 |
Prepayments | 633,410 |
Financial assets | 27,154 |
Other assets | 610,046 |
Land and buildings | 7,102,701 |
Machinery and equipment | 4,554,708 |
Plants under construction | 2,654,525 |
Intangible assets: software | 48,347 |
Intangible assets: other | 350 |
Deferred tax asset | 90,551 |
Trade payables | (8,175,325) |
Contract liabilities | (1,333,145) |
Loans | (17,496,378) |
Deferred tax liability | (1,066,741) |
Other liabilities | (1,307,838) |
Net identifiable assets acquired | 29,539,719 |
Less: non-controlling interests | (11,815,888) |
Add: goodwill | 14,584,287 |
Net assets acquired | 32,308,118 |
IN EURO | |
Cash consideration | 13,500,000 |
Less: balances acquired | |
Cash | 14,069,685 |
14,069,685 | |
Net inflow of cash – investing activities | (569,685) |
HENSOLDT THEON NIGHTVISION GMBH | HENSOLDT-THEON GBR | |||
IN EURO | 31 DEC 2024 | 31 DEC 2023 | 31 DEC 2024 | 31 DEC 2023 |
Assets | ||||
Property, Plant and Equipment | 220,978 | 248,307 | - | - |
Non-current assets | 220,978 | 248,307 | - | - |
Inventories | 2,699,780 | 2,635,584 | - | - |
Trade accounts receivable | 28,303,507 | 15,442,849 | - | - |
Cash and cash equivalents | 2,361,096 | 1,386,761 | 14,988,086 | 784,203 |
Current assets | 33,364,383 | 19,465,194 | 14,988,086 | 784,203 |
Total assets | 33,585,361 | 19,713,501 | 14,988,086 | 784,203 |
Liabilities | ||||
Trade accounts payable | (21,762,485) | (15,441,554) | (14,713,640) | (733,558) |
Income tax payable | (2,608,734) | (490,950) | - | - |
Accrued and other current liabilities | (1,931,466) | (1,582,421) | (272,338) | (39,363) |
Current liabilities | (26,302,685) | (17,514,925) | (14,985,978) | (772,921) |
Total liabilities | (26,302,685) | (17,514,925) | (14,985,978) | (772,921) |
Net assets (100%) | 7,282,676 | 2,198,576 | 2,108 | 11,282 |
49.9%/50% of ownership | 3,634,055 | 1,097,089 | 1,052 | 5,630 |
Goodwill | 1,996 | 1,996 | - | - |
Carrying amount of interest in associate | 3,636,051 | 1,099,085 | 1,052 | 5,630 |
HENSOLDT THEON NIGHTVISION GMBH | HENSOLDT-THEON GBR | |||
IN EURO | 2024 | 2023 | 2024 | 2023 |
Revenue | 59,170,860 | 20,723,253 | 3 | 845 |
Operating profit | 7,185,075 | 1,729,475 | 3 | 845 |
Profit for the year after tax | 5,084,100 | 1,241,242 | (34) | 576 |
Prior years' losses | - | (67,667) | - | - |
Accumulated profit | 5,084,100 | 1,173,575 | (34) | 576 |
49,9%/50% of ownership | 2,536,966 | 585,614 | (17) | 287 |
IN EURO | 31 December 2024 | 31 December 2023 |
Balance at 1 January | 1,099,085 | 45,425 |
Additions | - | 513,471 |
Disposals | - | (45,425) |
Share of profit for the year | 2,536,966 | 585,614 |
Unrealised profit of downstream transactions | (89,779) | - |
Balance at | 3,546,272 | 1,099,085 |
NAME OF SUBSIDIARIES AND ASSOCIATES | COUNTRY OF INCORPORATION | CONSOLIDATION METHOD | DIRECT % | |
* | Theon International PLC | Cyprus | Holding | - |
* | Hensoldt Theon NightVision GmbH | Germany | Equity | 49.99% |
* | T Industries DK APS | Denmark | Full | 100% |
* | T Industries INC | USA | Full | 100% |
* | Theon Sensors AG | Switzerland | Full | 100% |
- Theon Deutschland GmbH | Germany | Full | 100% | |
- Theon Sensors Far East Long Ltd | Singapore | Full | 100% | |
- Theon Sensors SA | Greece | Full | 100% | |
- Hensoldt–Theon Gbr | Germany | Equity | 50% | |
- Theon Sensors USA Inc | USA | Full | 100% | |
- Theon Sensors MEA FZC | UAE | Full | 99.33% | |
* | T-Industries Belgium | Belgium | Full | 100% |
* | Harder Digital Ingenieur-und Industriegesellschaft mbH | Germany | Full | 60% |
- Turm Thurau GmbH | Germany | Full | 100% | |
- GIDS GmbH | Germany | Full | 80% | |
- Harder Digital SOVA D.O.O. | Serbia | Full | 100% | |
- Photon Optronics D.O.O. | Serbia | Full | 100% | |
- Real Electronics D.O.O. | Serbia | Full | 100% | |
- Baltic Photonics SIA | Latvia | Full | 70% | |
- InfiGamma SIA | Latvia | Full | 80% |
IN EURO | 31 December 2024 | 31 December 2023 |
Finished goods and work in progress | 23,171,600 | 16,578,514 |
Raw materials and various materials | 50,760,157 | 41,157,191 |
Raw materials and various materials in transit | 1,844,404 | 5,877,757 |
Merchandise inventory | 120,922 | - |
Inventories | 75,897,083 | 63,613,462 |
IN EURO | 31 December 2024 | 31 December 2023 |
Trade accounts receivable | 127,244,828 | 46,606,320 |
Provision for doubtful debts | (1,294,912) | (518,530) |
Total trade accounts receivable | 125,949,916 | 46,087,790 |
IN EURO | 31 December 2024 | 31 December 2023 |
V.A.T. and other receivables from state | 2, 553,493 | 1,455,306 |
Accrued income - Prepaid expenses | 2,982,536 | 1,960,303 |
Sundry creditors prepayments | 312,601 | - |
Other short-term receivables | 1,787,147 | 7,562,248 |
Provision for doubtful debts of other receivables | (15,153) | - |
Total other receivables | 7,620,624 | 10,977,857 |
Total trade and other receivables | 133, 570,540 | 57,065,647 |
IN EURO | 31 December 2024 | 31 December 2023 |
Balance as at 1 January | (518,530) | (578,006) |
Arising from business combinations | (129,659) | - |
Impairment loss recognized | (661,876) | - |
Impairment loss reversed | - | 59,476 |
Balance as at 31 December | (1,310,065) | (518,530) |
31 December 2024 | 31 December 2023 | |||||
IN EURO | Current | Non current | Total | Current | Non current | Total |
Loans to third parties | 200,021 | 14,505 | 214,526 | - | - | - |
Total | 200,021 | 14,505 | 214,526 | - | - | - |
31 December 2023 | ||||||
CARRYING AMOUNT | FAIR VALUE SCALE | |||||
IN EURO | FVTPL | TOTAL | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
Derivatives | 48,988 | 48,988 | - | 48,988 | - | 48,988 |
Equity securities | 159,168 | 159,168 | 159,168 | - | - | 159,168 |
Total | 208,156 | 208,156 | 159,168 | 48,988 | - | 208,156 |
31 December 2024 | ||||||
Debt securities | 257,670 | 257,670 | - | - | 257,670 | 257,670 |
Equity securities | 264,055 | 264,055 | 264,055 | - | - | 264,055 |
Total | 521,725 | 521,725 | 264,055 | - | 257,670 | 521,725 |
IN EURO | NOTE | 31 December 2024 | 31 December 2023 |
LEVEL 1 | |||
Opening Balance at 1 January | 159,168 | 460,804 | |
Gains (losses) from measurement at fair value/disposals | 11a. | 104,887 | 11,245 |
Purchases | - | 147,923 | |
Sales | - | (460,804) | |
Closing Balance | 264,055 | 159,168 | |
LEVEL 2 | |||
Opening Balance at 1 January | 48,988 | 1,600 | |
Gains (losses) from measurement at fair value | (48,988) | 47,388 | |
Closing Balance | - | 48,988 | |
LEVEL 3 | |||
Opening Balance at 1 January | - | - | |
Gains (losses) from measurement at fair value/disposals | 11a. | (5,052) | - |
Purchases | 256,000 | - | |
Interest income from debt securities | 12. | 6,722 | - |
Closing Balance | 257,670 | - | |
Total | 521,725 | 208,156 |
IN EURO | 31 December 2024 | 31 December 2023 |
Cash in hand | 31,315 | 37,894 |
Cash at banks | 87,774,105 | 65,601,173 |
Total | 87,805,420 | 65,639,067 |
IN EURO | Harder Digital Group 31 December 2024 |
NCI percentage | 40% |
Current assets | 34,471,417 |
Current liabilities | 11,970,026 |
Current net assets | 22,501,391 |
Non-current assets | 15,045,574 |
Non-current liabilities | 7,780,418 |
Non-current net assets | 7,265,156 |
Net assets | 29,766,547 |
NCI of Harder Digital Group | (69,394) |
Accumulated NCI | 11,837,225 |
IN EURO | Harder Digital Group 31 December 2024 |
NCI percentage | 40% |
Revenue | 2,661,096 |
Profit for the period | 220,565 |
Total comprehensive income | 220,565 |
NCI of Harder Digital Group | (69,394) |
Profit allocated to NCI | 18,832 |
IN EURO | Harder Digital Group 31 December 2024 |
Cash flows used in operating activities | (2,792,597) |
Cash flows used in investing activities | (596,588) |
Cash flows from financing activities | 5,741,832 |
Net increase in cash and cash equivalents | 2,352,647 |
IN EURO | Note | 31 December 2024 | 31 December 2023 |
Opening Balance at 1 January | 13,640,243 | - | |
Repurchase of ordinary shares | - | 17,173,938 | |
Repayments | (7,778,157) | (2,425,391) | |
Loss from financial liabilities modifications | 11b. | 82,594 | - |
Discounting at present value | - | (1,452,140) | |
Unwinding of discount | 12. | 716,814 | 343,836 |
Closing Balance | 6,661,494 | 13,640,243 |
IN EURO | 31 December 2024 | 31 December 2023 |
Total liabilities | 156,232,820 | 133,163,381 |
Less: Cash and cash equivalent | (87,805,420) | (65,639,067) |
Net debt | 68,427,400 | 67,524,314 |
Total equity | 236,202,621 | 77,357,508 |
Adjusted equity | 236,202,621 | 77,357,508 |
Net debt to adjusted equity ratio | 0.29 | 0.87 |
IN EURO | NOTE | 31 December 2024 | 31 December 2023 |
Non-current liabilities | |||
Secured bank loans | 8,009,241 | 1,505,000 | |
Guaranteed bank loans | - | 416,669 | |
Bond loans | 31,333,334 | 23,600,000 | |
Third party loans | 7,424,756 | - | |
Lease liabilities | 19. | 533,644 | 564,634 |
47,300,975 | 26,086,303 | ||
Current liabilities | |||
Secured bank loans | 220,000 | 220,000 | |
Guaranteed bank loans | 22,412,804 | 21,277,393 | |
Bond loans | 2,774,529 | 1,408,268 | |
Third party loans | 1,855,928 | - | |
Lease liabilities | 19. | 512,680 | 401,526 |
Non guaranteed bank loans | 1,017,134 | 2,486,039 | |
28,793,075 | 25,793,226 |
IN EURO | 31 December 2024 | 31 December 2023 |
Up to 1 year | 28,280,397 | 25,391,700 |
Between 1 and 2 years | 29,546,223 | 21,753,336 |
Between 2 and 5 years | 12,307,238 | 3,143,333 |
Over 5 years | 4,913,868 | 625,000 |
Total | 75,047,726 | 50,913,369 |
IN EURO | LONG-TERM LOANS | SHORT-TERM LOANS | SHORT-TERM PART OF LONG- TERM LOANS | TOTAL BANK LOANS |
Balance at 1 January 2023 | 3,075,002 | 30,265,757 | 732,910 | 34,073,669 |
New Loans | 4,000,000 | 85,617,241 | - | 89,617,241 |
Repayments | - | (72,195,249) | (753,332) | (72,948,581) |
Interest expense | - | 2,264,423 | 217,263 | 2,481,686 |
Interest repayments | - | (2,073,420) | (237,227) | (2,310,647) |
Transfers between accounts | 18,446,667 | (20,000,000) | 1,553,333 | - |
Balance at 31 December 2023 | 25,521,669 | 23,878,753 | 1,512,947 | 50,913,369 |
IN EURO | LONG-TERM LOANS | SHORT-TERM LOANS | SHORT-TERM PART OF LONG- TERM LOANS | TOTAL BANK LOANS |
Balance at 1 January 2024 | 25,521,669 | 23,878,753 | 1,512,947 | 50,913,369 |
Arising from business combinations | 15,013,495 | 2,095,818 | 387,066 | 17,496,379 |
New Loans | 21,724,241 | 131,439,382 | 1,000,000 | 154,163,623 |
Repayments | (11,394,105) | (132,331,901) | (3,812,624) | (147,538,630) |
Interest expense | - | 1,784,825 | 1,785,345 | 3,570,170 |
Interest repayments | - | (1,673,408) | (1,731,775) | (3,405,183) |
Day one gain | (120,878) | (31,124) | - | (152,002) |
Transfers between accounts | (3,977,091) | - | 3,977,091 | - |
Balance at 31 December 2024 | 46,767,331 | 25,162,345 | 3,118,050 | 75,047,726 |
2024 | 2023 | ||||||
IN EURO | CURRENCY | NOMINAL INTEREST RATE | YEAR OF MATURITY | FACE VALUE | CARRYING AMOUNT | FACE VALUE | CARRYING AMOUNT |
Bond loans | EUR | 2.35% + Eur3m | 2029 | 7,000,000 | 7,098,508 | 1,000,000 | 607,067 |
Guaranteed bank loans | EUR | 3.75% + Eur3m | n/a | 1,500,000 | - | 1,500,000 | 754,114 |
Secured bank loans | EUR | 1.90% + Eur3m | 2029 | 2,000,000 | 1,505,000 | 2,000,000 | 1,748,990 |
Secured bank loans | EUR | 3.80% | 2039 | 7,910,872 | 4,202,650 | - | - |
Secured bank loans | EUR | 2.8% + Eur6m | 2039 | 7,910,872 | 2,521,590 | - | - |
Guaranteed bank loans | EUR | 2.50% + Eur3m / Eur6m + 0.6% | 2025 | 4,000,000 | 4,132,214 | 4,000,000 | 3,648,218 |
Bond loans | EUR | 2.25% + Eur3m | 2028 | 6,000,000 | 5,009,357 | 6,000,000 | 4,000,000 |
Bond loans | EUR | 2.00% + Eur3m | 2026 | 20,000,000 | 20,000,000 | 20,000,000 | 20,039,764 |
Bond loans | EUR | 2.50% + Eur3m | 2027 | 2,000,000 | 2,000,000 | - | - |
Non guaranteed bank loans | EUR | 3.00% + Eur3m + 0.6% | 2025 | 1,000,000 | 1,017,134 | 3,500,000 | 2,486,039 |
Guaranteed bank loans | EUR | 3.25% + Eur3m + 0.6% | 2025 | 17,000,000 | 2,068,661 | 17,000,000 | 3,426,222 |
Guaranteed bank loans | EUR | 3.25% + Eur3m + 0.6% | n/a | 6,000,000 | 4,000,000 | 6,000,000 | 2,000,000 |
Guaranteed bank loans | EUR | 1.90% + Eur3m + 0.6% | 2025 | 12,000,000 | 12,211,928 | 12,000,000 | 12,202,954 |
Third party loans | EUR | 0.68% | 2025 | 1,354,285 | 1,357,456 | - | - |
Third party loans | EUR | 1.00% | 2026 | 4,388,220 | 4,384,598 | - | - |
Third party loans | EUR | 0.00% | 2026 | 1,947,694 | 1,939,359 | - | - |
Third party loans | USD | 0.00% | 2028 | 1,175,970 | 1,165,750 | - | - |
Third party loans | RSD | 0.00% | 2025 | 188,415 | 188,415 | - | - |
Third party loans | RSD | 8% + Eur | 2029 | 204,672 | 204,672 | - | - |
Third party loans | EUR | 0.00% | 2029 | 40,434 | 40,434 | - | - |
Lease liabilities | EUR | n/a | n/a | - | 1,046,324 | - | 966,161 |
76,094,050 | 51,879,529 |
IN EURO | 2024 | 2023 |
Government grants | 620,737 | 698,067 |
Depreciated government grants | (570,114) | (569,810) |
Net debt | 50,623 | 128,257 |
IN EURO | 31 December 2024 | 31 December 2023 |
Trade payables | 36,382,023 | 41,811,689 |
Total trade accounts payable | 36,382,023 | 41,811,689 |
IN EURO | 31 December 2024 | 31 December 2023 |
Salaries and employee-related payables | 834,422 | 702,680 |
Sundry creditors | 2,563,355 | 1,506,640 |
Sales and other taxes due | 1,711,015 | 226,816 |
Accrued expenses - Deferred income | 10,945,410 | 9,854,526 |
Total other payables | 16,054,202 | 12,290,662 |
Total trade and other payables | 52,436,225 | 54,102,351 |
IN EURO | WARRANTIES | TOTAL |
Balance at 1 January | - | - |
Provisions made during the year | 202,441 | 202,441 |
Balance at 31 December | 202,441 | 202,441 |
Current | 202,441 | 202,441 |
Total | 202,441 | 202,441 |
IN EURO | WARRANTIES | TOTAL |
Balance at 1 January | 202,441 | 202,441 |
Arising from business combinations | 50,987 | 50,987 |
Provisions made during the year | 519,750 | 519,750 |
Balance at 31 December | 733,178 | 733,178 |
Current | 773,178 | 773,178 |
Total | 773,178 | 773,178 |
IN EURO | 31 December 2024 | 31 December 2023 |
Letters of Guarantee - Customs | 19,758,500 | 16,569,000 |
Letters of Guarantee - Project Performance | 7,857,496 | 251,069 |
Letters of Guarantee - Equipment Substandard Performance | 809,178 | 816,239 |
Letters of Guarantee - Customers advance payments | 4,868,005 | 9,431,964 |
Letters of Guarantee - Third Parties | - | 191,744 |
Total | 33,293,179 | 27,260,016 |
NAME | TYPE | COUNTRY OF INCORPORATION | OWNERSHIP INTEREST 2024 | OWNERSHIP INTEREST 2023 |
Venetus Limited | Immediate parent entity | Cyprus | 69.66% | 88.44% |
Christianos Hadjiminas | Ultimate controlling party | - | 74.95% | 94.04% |
Christianos Chatziminas (Vice-Chairman of the Board of Directors and Chief Executive Officer) |
Kolinda Grabar-Kitarovic |
Stelios Anastasiou |
Philippe Jean Mennicken |
Efstathios Potamitis |
Hans Peter Bartels |
Maria Athienitou Anastasiou |
Petros Christou (resigned on 19 January 2024) |
IN EURO | 2024 | 2023 |
Key Management and Board Members compensation | 951,247 | 345,133 |
IN EURO | NATURE | 31 December 2024 | 31 December 2023 |
Receivables | 22,118,256 | 16,247,838 | |
Venetus Limited | IPO expenses | - | 701,555 |
Interad Hellas Single Member SA | Rent | 261 | 404 |
Ucandrone Anonymi Etaireia | Rent | 21,320 | 26,385 |
Eyropaika Systimata Aisthitiron Anonymos Etaireia (ESS) | Rent | 321,063 | 136,799 |
European Finance & Aerospace Ventures Single Member SA | Rent | - | (270) |
Interoperability Systems International Hellas Single Member Societe Anonyme (Scytalis) | Services | 12,779 | - |
Management personnel | Expenses | 840 | - |
Related parties | 356,263 | 864,872 | |
Hensoldt Theon NightVision GmbH | Goods | 21,761,993 | 15,382,966 |
Associates | 21,761,993 | 15,382,966 | |
Payables | 1,340 | (136,097) | |
Eyropaika Systimata Aisthitiron Anonymos Etaireia (ESS) | Products | - | (148,410) |
European Finance & Aerospace Ventures Single Member SA | Rent | 1,340 | 12,313 |
Related parties | 1,340 | (136,097) |
IN EURO | NATURE | RELATIONSHIP | 2024 | 2023 |
Sales of goods and services | 51,676,077 | 21,307,388 | ||
Hensoldt Theon NightVision GmbH | Goods | Associate | 51,446,374 | 21,307,388 |
Interoperability Systems International Hellas Single Member Societe Anonyme (Scytalis) | Services | Related party | 229,703 | - |
Income from rebilled expenses | 86,497 | 100,537 | ||
Interad Hellas Single Member SA | Rent | Related party | 784 | 715 |
Ucandrone Anonymi Etairia | Rent | Related party | 28,747 | 23,200 |
Eyropaika Systimata Aisthitiron Anonymos Etaireia (ESS) | Rent | Related party | 56,966 | 62,159 |
European Finance & Aerospace Ventures Single Member SA | Rent | Related party | - | 14,463 |
Total Sales | 51,762,574 | 21,407,925 | ||
Purchases of Products & Services | 288,823 | 24,095 | ||
Eyropaika Systimata Aisthitiron Anonymos Etaireia (ESS) | Products | Related party | 276,767 | 22,410 |
European Finance & Aerospace Ventures Single Member SA | Rent | Related party | 12,056 | 1,685 |
Total Purchases | 288,823 | 24,095 |
IN EURO | 31 December 2024 | 31 December 2023 |
Trade accounts receivable | 125,949,916 | 46,087,790 |
Term deposits | 30,000,000 | - |
Cash at banks | 87,774,105 | 65,601,173 |
Financial assets at amortised cost | 200,021 | - |
Other receivables | 25,245 | - |
Total | 243,949,287 | 111,688,963 |
IN EURO | Note | 2024 | 2023 |
Reversal of / (Impairment) of trade receivables | 25. | (646,723) | 59,476 |
Impairment of other receivables | 25. | (15,153) | - |
Impairment of debt instruments measured at amortised cost | 26. | (746) | - |
Total | (662,622) | 59,476 |
IN EURO | 31 December 2024 | 31 December 2023 |
Europe | 100,061,827 | 28,587,570 |
5 EYES & Japan | 10,255,017 | 7,679,817 |
Middle East | 8,808,857 | 6,186,135 |
Asia Pacific | 6,059,074 | 2,229,720 |
LATAM | 494,782 | 1,382,231 |
Africa | 13,516 | 13,516 |
Central Asia | 256,843 | 8,801 |
Total | 125,949,916 | 46,087,790 |
CATEGORY | GROSS CARRYING AMOUNT – TRADE RECEIVABLES | LOSS ALLOWANCE | CARRYING AMOUNT | EXPECTED LOSS RATE (%) | CREDIT- IMPAIRED |
Current | 22,853,874 | - | 22,853,874 | 0.0% | No |
0-60 Days | 11,496,242 | - | 11,496,242 | 0.0% | No |
61-120 Days | 6,835,056 | - | 6,835,056 | 0.0% | No |
121-180 Days | 2,479,746 | - | 2,479,746 | 0.0% | No |
181-360 Days | 2,314,518 | - | 2,314,518 | 0.0% | No |
360+ Days | 626,886 | (518,530) | 108,356 | 82.7% | Yes |
Total | 46,606,321 | (518,530) | 46,087,791 |
CATEGORY | GROSS CARRYING AMOUNT – TRADE RECEIVABLES | LOSS ALLOWANCE | CARRYING AMOUNT | EXPECTED LOSS RATE (%) | CREDIT- IMPAIRED |
Current | 107,538,730 | (209,432) | 107,329,298 | 0.2% | No |
0-60 Days | 15,013,377 | (188,069) | 14,825,308 | 1.3% | No |
61-120 Days | 1,292,380 | (21,797) | 1,270,583 | 1.7% | No |
121-180 Days | 672,010 | (12,982) | 659,028 | 1.9% | No |
181-360 Days | 1,339,557 | (116,372) | 1,223,185 | 8.7% | No |
360+ Days | 1,388,774 | (746,260) | 642,514 | 53.7% | Yes |
Total | 127,244,828 | (1,294,912) | 125,949,916 |
IN EURO | 31 December 2024 | 31 December 2023 |
AAA | 2,638,123 | 74,861 |
Aa1 | - | 2,085 |
AA- | 162,683 | 6,653,542 |
A+ | 69,925,840 | 380,113 |
A | 437,086 | - |
B+ | 491,269 | - |
BB+ | 2,680,630 | 8,895,594 |
BB | 12,781,981 | 54,851 |
BB- | 14,205,406 | 48,720,335 |
BBB- | 14,324,601 | - |
n/a | 126,486 | 819,792 |
Total | 117,774,105 | 65,601,173 |
31 December 2023 | Contractual undiscounted cash flows | |||||
IN EURO | UP TO 12 MONTHS | 1 TO 2 YEARS | 2 TO 5 YEARS | OVER 5 YEARS | TOTAL | CARRYING AMOUNTS |
Loans and Borrowings | 26,988,117 | 22,606,937 | 3,584,824 | 625,000 | 53,804,878 | 50,913,369 |
Lease Liabilities | 433,393 | 421,746 | 165,012 | - | 1,020,150 | 966,160 |
Trade Accounts Payable | 41,811,689 | - | - | - | 41,811,689 | 41,811,689 |
Contract Liabilities | 5,240,112 | - | - | - | 5,240,112 | 5,240,112 |
Accrued and Other Current Liabilities | 12,290,662 | - | - | - | 12,290,662 | 12,290,662 |
Total Liabilities | 86,763,972 | 23,028,683 | 3,749,836 | 625,000 | 114,167,492 | 111,221,992 |
31 December 2024 | Contractual undiscounted cash flows | |||||
IN EURO | UP TO 12 MONTHS | 1 TO 2 YEARS | 2 TO 5 YEARS | OVER 5 YEARS | TOTAL | CARRYING AMOUNTS |
Loans and Borrowings | 29,478,181 | 31,167,329 | 13,673,172 | 5,336,818 | 79,655,500 | 75,047,726 |
Lease Liabilities | 559,573 | 283,317 | 294,271 | - | 1,137,161 | 1,046,324 |
Trade Accounts Payable | 36,382,023 | - | - | - | 36,382,023 | 36,382,023 |
Contract Liabilities | 4,859,278 | - | - | - | 4,859,278 | 4,859,278 |
Accrued and Other Current Liabilities | 16,054,202 | - | - | - | 16,054,202 | 16,054,202 |
Total Liabilities | 87,333,257 | 31,450,646 | 13,967,443 | 5,336,818 | 138,088,164 | 133,389,553 |
IN EURO | 31 December 2024 | 31 December 2023 |
Short-term loans | 26,424,468 | 25,391,700 |
Long-term loans | 35,344,596 | 25,521,669 |
Bank loans | 61,769,064 | 50,913,369 |
Short-term loans | 512,680 | 401,526 |
Long-term loans | 533,644 | 564,634 |
Lease liabilities | 1,046,324 | 966,160 |
Total interest-bearing liabilities | 62,815,388 | 51,879,529 |
PROFIT OR LOSS | ||
IN EURO | INCREASE BY 100 BASE POINTS | DECREASE BY 100 BASE POINTS |
Impact in € at 31 December 2024 | ||
Financial instruments of variable rate | (573,475) | 573,475 |
Impact in € at 31 December 2023 | ||
Financial instruments of variable rate | (380,733) | 380,733 |
IN EURO | EUR | USD | GBP | OTHER | TOTAL |
Trade and Other Receivables | 47,911,836 | 7,989,321 | 1,164,490 | - | 57,065,647 |
Cash and Cash Equivalents | 62,403,726 | 2,771,483 | 289,129 | 174,729 | 65,639,067 |
Total Assets | 110,315,562 | 10,760,804 | 1,453,619 | 174,729 | 122,704,714 |
Loans, Borrowings & Lease Liabilities | 51,879,529 | - | - | - | 51,879,529 |
Trade and Other Payables | 46,025,049 | 7,910,494 | 10,909 | 155,899 | 54,102,351 |
Contract Liabilities | 5,240,112 | - | - | - | 5,240,112 |
Total Liabilities | 103,144,690 | 7,910,494 | 10,909 | 155,899 | 111,221,992 |
Net Total Risk | 7,170,872 | 2,850,310 | 1,442,710 | 18,830 | 11,482,722 |
IN EURO | EUR | USD | GBP | OTHER | TOTAL |
Trade and Other Receivables | 102,701,115 | 29,749,477 | 709,144 | 410,804 | 133,570,540 |
Term Deposits | 30,000,000 | - | - | - | 30,000,000 |
Cash and Cash Equivalents | 72,941,622 | 14,682,354 | 83,483 | 97,961 | 87,805,420 |
Total Assets | 205,642,237 | 44,431,831 | 792,627 | 508,765 | 251,375,960 |
Loans, Borrowings & Lease Liabilities | 74,529,790 | 1,171,173 | 393,087 | - | 76,094,050 |
Trade and Other Payables | 41,810,803 | 6,665,850 | 3,870,864 | 88,709 | 52, 436,225 |
Contract Liabilities | 4,317,518 | 411,974 | 129,786 | - | 4,859,278 |
Total Liabilities | 120,658,111 | 8,248,997 | 4,393,737 | 88,709 | 133,389,553 |
Net Total Risk | 84,984,626 | 36,182,834 | (3,601,110) | 420,056 | 117,986,407 |
Rate | Year-end spot rate | |||
2024 | 2023 | 31 December 2024 | 31 December 2023 | |
USD 1 | 0.924 | 0.925 | 0.963 | 0.952 |
GBP 1 | 1.181 | 1.150 | 1.206 | 1.151 |
DKK 1 | 0.134 | 0.134 | 0.134 | 0.134 |
CHF 1 | 1.050 | 1.029 | 1.062 | 1.080 |
PROFIT OR LOSS | ||
IN EURO | STRENGTHENING | WEAKENING |
2024 | ||
USD (10% movement) | 3,618,283 | (3,618,283) |
GBP (10% movement) | (360,111) | 360,111 |
2023 | ||
USD (10% movement) | 285,031 | (285,031) |
GBP (10% movement) | 144,271 | (144,271) |
IN EURO | NOTE | 2024 | 2023 |
Profit after tax | 67,438,995 | 36,095,588 | |
Income tax expense | 13. | 20,169,815 | 13,187,548 |
Deferred tax | 14. | (910,854) | 583,581 |
Profit before tax | 86,697,956 | 49,866,717 | |
Adjustments for: | |||
Interest income and related income | 12. | (5,369,212) | (681,119) |
Financial expenses | 12. | 7,970,294 | 7,137,587 |
Revenues from holdings and investments | (2,447,187) | (585,614) | |
EBIT | 86,851,851 | 55,737,571 | |
Non recurring items | 11.c. | 1,534,335 | 733,516 |
Adjusted EBIT | 88,386,186 | 56,471,087 | |
Depreciation of property, plant and equipment | 17. | 1,802,645 | 914,238 |
Depreciation of investment property | 20. | 69,154 | 75,095 |
Amortisation of intangibles | 18. | 142,204 | (72,427) |
Depreciation of right of use assets | 19. | 496,158 | 353,178 |
Adjusted EBITDA | 90,896,347 | 57,741,171 |