GROUP STRUCTURE | ||||
Company | Domicile | Direct Participation Percentage | Indirect Participation Percentage | Total |
Full Consolidation Method | ||||
GR. SARANTIS S.A. | GREECE | PARENT | ||
SARANTIS BULGARIA LTD | BULGARIA | 100.00% | 0.00% | 100.00% |
SARANTIS ROMANIA S.A. | ROMANIA | 100.00% | 0.00% | 100.00% |
SARANTIS BELGRADE D.O.O. | SERBIA | 100.00% | 0.00% | 100.00% |
SARANTIS BANJA LUKA D.O.O. | BOSNIA-HERZEGOVINA | 0.00% | 100.00% | 100.00% |
SARANTIS LJUBLJANA D.O.O. | SLOVENIA | 0.00% | 100.00% | 100.00% |
SARANTIS SKOPJE D.O.O. | N.MACEDONIA | 0.00% | 100.00% | 100.00% |
SARANTIS POLSKA S.A. | POLAND | 100.00% | 0.00% | 100.00% |
POLIPAK SP. Z.O.O. | POLAND | 0.00% | 100.00% | 100.00% |
STELLA PACK S.A. | POLAND | 0.00% | 100.00% | 100.00% |
STELLA PACK S.R.L. | ROMANIA | 0.00% | 100.00% | 100.00% |
STELLA PACK UKRAINE LLC | UKRAINE | 0.00% | 79.00% | 79.00% |
SARANTIS CZECH REPUBLIC SRO | CZECH REPUBLIC | 100.00% | 0.00% | 100.00% |
SARANTIS HUNGARY KFT. | HUNGARY | 100.00% | 0.00% | 100.00% |
ZETAFIN LTD | CYPRUS | 100.00% | 0.00% | 100.00% |
ELODE FRANCE S.A.R.L | FRANCE | 100.00% | 0.00% | 100.00% |
SARANTIS FRANCE S.A.R.L | FRANCE | 100.00% | 0.00% | 100.00% |
SARANTIS PORTUGAL LDA | PORTUGAL | 100.00% | 0.00% | 100.00% |
ASTRID T.M. A.S. | CZECH REPUBLIC | 100.00% | 0.00% | 100.00% |
SARANTIS SLOVAKIA S.R.O | SLOVAKIA | 0.00% | 100.00% | 100.00% |
IVYBRIDGE VENTURES LTD | CYPRUS | 100.00% | 0.00% | 100.00% |
ERGOPACK LLC | UKRAINE | 0.00% | 100.00% | 100.00% |
Buildings | from 10 to 60 years |
Mechanical Equipment | from 3 to 20 years |
Transportation Means | from 4 to 10 years |
Other Equipment | from 3 to 20 years |
Group | ||
Amounts in € | 31.12.2024 | 31.12.2023 |
Total Debt | 59,442,235 | 70,345,269 |
Minus | ||
Cash & cash equivalents | (47,356,665) | (111,009,417) |
Financial assets at fair value through profit and loss | (3,609,955) | (2,955,187) |
Net Debt (A) | 8,475,615 | (43,619,335) |
Shareholders' Equity (B) | 374,627,113 | 353,641,101 |
Total Employed Capital (A+B) | 383,102,728 | 310,021,765 |
Leverage Ratio | 2.2% | -14.1% |
Group | Company | |||
Amounts in € | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Non-current assets | ||||
Other long-term receivables | 19,734,874 | 40,013,906 | 74,540 | 714,809 |
Total | 19,734,874 | 40,013,906 | 74,540 | 714,809 |
Current assets | ||||
Trade receivables | 114,932,919 | 101,298,653 | 45,433,913 | 44,230,796 |
Other short-term receivables | 33,636,275 | 8,024,535 | 44,782,974 | 41,023,829 |
Cash & cash equivalents | 47,356,665 | 111,009,417 | 7,216,231 | 9,389,672 |
Financial assets at fair value through profit and loss (FVTPL) | 3,609,955 | 2,955,187 | 3,609,955 | 2,955,187 |
Total | 199,535,814 | 223,287,793 | 101,043,072 | 97,599,484 |
Long-term Liabilities | ||||
Loans | 49,558,789 | 56,107,412 | 58,558,789 | 56,107,412 |
Lease liabilities | 17,361,656 | 13,568,292 | 5,818,954 | 8,934,799 |
Provisions and other long-term liabilities | 8,255,960 | 8,506,224 | 0 | 0 |
Total | 75,176,404 | 78,181,928 | 64,377,743 | 65,042,211 |
Short-term Liabilities | ||||
Loans | 9,883,446 | 14,237,857 | 9,883,446 | 14,237,857 |
Lease liabilities | 6,856,565 | 5,142,009 | 2,085,604 | 2,255,766 |
Suppliers | 84,880,011 | 70,025,872 | 41,371,749 | 38,068,257 |
Other liabilities | 21,346,405 | 16,413,444 | 11,240,085 | 11,409,911 |
Total | 122,966,427 | 105,819,182 | 64,580,884 | 65,971,792 |
Group | ||||
Assets | Level 1 | Level 2 | Level 3 | Total |
Tangible fixed assets | 0 | 68,284,411 | 0 | 68,284,411 |
Investments in property | 0 | 8,228,721 | 0 | 8,228,721 |
Financial assets at fair value through profit and loss | 3,609,955 | 0 | 0 | 3,609,955 |
Impact | P&L | Equity |
PLN | 891,290 | 11,456,081 |
RON | 826,323 | 1,041,163 |
RSD | 205,716 | 2,102,318 |
UAH | 33,246 | 1,099,923 |
HUF | 50,834 | 225,149 |
CZK | 239,617 | 863,110 |
Group | |||||
Lender / Bank | Currency | Nominal interest rate | Year of maturity | Pledge type | Carrying amount |
Unsecured bank loans | 9,000,000 | ||||
EUR | Euribor 1m + 1,9% | 2025 | - | 2,000,000 | |
EUR | Euribor 1m + 2,2% | 2025 | - | 2,000,000 | |
EUR | Euribor 6m +1,35% | 2028 | - | 5,000,000 | |
Bond loans | 49,396,319 | ||||
EUR | Euribor 6m + 1,3% | 2025 | - | 2,375,000 | |
EUR | Euribor 3m + 1,3% | 2026 | - | 25,778,126 | |
EUR | Euribor 6m + 1,2% | 2028 | - | 12,000,000 | |
EUR | Euribor 6m + 1,2% | 2029 | - | 7,500,000 | |
EUR | Euribor 6m + 1,0% | 2031 | - | 1,743,193 | |
Total | 58,396,319 |
Group | |||
31.12.2024 | Performing | Non-Performing | Total |
Trade receivables | 115,439,167 | 5,078,664 | 120,517,832 |
Other short-term receivables | 33,636,275 | 290,924 | 33,927,199 |
Other long-term receivables | 19,734,874 | 0 | 19,734,874 |
Total | 168,810,316 | 5,369,588 | 174,179,904 |
Group | |||
31.12.2023 | Performing | Non-Performing | Total |
Trade receivables | 101,949,170 | 4,831,330 | 106,780,500 |
Other short-term receivables | 8,024,535 | 607,592 | 8,632,127 |
Other long-term receivables | 40,013,906 | 0 | 40,013,906 |
Total | 149,987,612 | 5,438,922 | 155,426,534 |
Company | |||
31.12.2024 | Performing | Non-Performing | Total |
Trade receivables | 45,676,175 | 3,687,368 | 49,363,543 |
Other short-term receivables | 44,782,974 | 247,977 | 45,030,951 |
Other long-term receivables | 74,540 | 0 | 74,540 |
Total | 90,533,689 | 3,935,345 | 94,469,033 |
Company | |||
31.12.2023 | Performing | Non-Performing | Total |
Trade receivables | 44,577,161 | 3,929,329 | 48,506,490 |
Other short-term receivables | 41,023,829 | 558,243 | 41,582,072 |
Other long-term receivables | 714,809 | 0 | 714,809 |
Total | 86,315,799 | 4,487,572 | 90,803,371 |
Group | ||||||
Maturity of liabilities 2024 | Book value | Total | within 6 months | 6 to 12 months | 1 to 5 years | over 5 years |
Loans | 59,442,235 | 65,679,011 | 8,932,037 | 3,543,916 | 52,794,689 | 408,368 |
Lease liabilities | 24,218,221 | 27,313,756 | 3,928,375 | 3,836,220 | 14,713,582 | 4,835,578 |
Suppliers | 84,880,011 | 84,880,011 | 84,692,630 | 20,567 | 166,815 | 0 |
Other liabilities | 11,291,170 | 11,291,170 | 10,956,385 | 0 | 311,549 | 23,236 |
Total | 179,831,637 | 189,163,948 | 108,509,428 | 7,400,703 | 67,986,635 | 5,267,182 |
Group | ||||||
Maturity of liabilities 2023 | Book value | Total | within 6 months | 6 to 12 months | 1 to 5 years | over 5 years |
Loans | 70,345,269 | 79,571,206 | 11,437,876 | 6,284,237 | 59,618,162 | 2,230,931 |
Lease liabilities | 18,710,300 | 20,185,906 | 2,947,577 | 2,636,522 | 11,937,935 | 2,663,872 |
Suppliers | 70,025,872 | 70,025,872 | 70,021,266 | 4,277 | 329 | 0 |
Other liabilities | 9,045,646 | 9,045,646 | 8,140,146 | 63,170 | 778,667 | 63,662 |
Total | 168,127,087 | 178,828,630 | 92,546,865 | 8,988,207 | 72,335,094 | 4,958,465 |
Company | ||||||
Maturity of liabilities 2024 | Book value | Total | within 6 months | 6 to 12 months | 1 to 5 years | over 5 years |
Loans | 68,442,235 | 74,679,011 | 8,932,037 | 3,543,916 | 61,794,689 | 408,368 |
Lease liabilities | 7,904,558 | 9,112,782 | 1,218,963 | 1,190,556 | 5,032,964 | 1,670,299 |
Suppliers | 41,371,749 | 41,371,749 | 41,371,749 | 0 | 0 | 0 |
Other liabilities | 7,555,596 | 7,555,596 | 7,555,596 | 0 | 0 | 0 |
Total | 125,274,139 | 132,719,139 | 59,078,345 | 4,734,473 | 66,827,654 | 2,078,667 |
Company | ||||||
Maturity of liabilities 2023 | Book value | Total | within 6 months | 6 to 12 months | 1 to 5 years | over 5 years |
Loans | 70,345,269 | 79,571,206 | 11,437,876 | 6,284,237 | 59,618,162 | 2,230,931 |
Lease liabilities | 11,190,565 | 12,265,026 | 1,269,991 | 1,266,198 | 7,525,667 | 2,203,170 |
Suppliers | 38,068,257 | 38,068,257 | 38,066,395 | 1,862 | 0 | 0 |
Other liabilities | 9,123,284 | 9,123,284 | 5,310,712 | 2,349,738 | 1,462,834 | 0 |
Total | 128,727,375 | 139,027,773 | 56,084,974 | 9,902,036 | 68,606,663 | 4,434,101 |
Commercial Activity Sectors | Beauty/Skin/Sun Care | Personal Care | Home Care Solutions | Private Label | Strategic Partnerships | Mass Distribution | Selective Distribution | Other Sales | Total |
Income from external customers | 59,766,675 | 116,492,875 | 211,963,328 | 59,770,101 | 150,615,485 | 99,121,841 | 51,493,644 | 1,449,587 | 600,058,051 |
Earnings before interest & tax (EBIT) | 8,913,685 | 17,936,598 | 24,447,926 | 413,251 | 9,890,758 | 6,967,927 | 2,922,831 | (630,459) | 60,971,760 |
Interest income | 112,856 | 219,972 | 400,247 | 112,863 | 284,405 | 187,170 | 97,235 | 2,737 | 1,133,080 |
Interest expenses | (484,722) | (944,786) | (1,719,074) | (484,750) | (1,221,528) | (803,902) | (417,626) | (11,757) | (4,866,617) |
Earnings before tax | 8,489,772 | 17,110,337 | 22,944,510 | (10,687) | 8,822,471 | 6,264,875 | 2,557,596 | (640,741) | 56,715,662 |
Income tax | 1,578,167 | 3,180,647 | 4,265,163 | 0 | 1,640,012 | 1,164,580 | 475,432 | 0 | 10,663,989 |
Earnings / losses after tax | 6,911,605 | 13,929,690 | 18,679,347 | (10,687) | 7,182,458 | 5,100,295 | 2,082,163 | (640,741) | 46,051,673 |
Depreciation / amortization | 1,877,615 | 3,659,710 | 6,658,986 | 3,639,201 | 4,731,698 | 3,113,986 | 1,617,711 | 45,540 | 20,612,749 |
Earnings before interest, tax, depreciation & amortization (EBITDA) | 10,791,300 | 21,596,309 | 31,106,912 | 4,052,452 | 14,622,455 | 10,081,914 | 4,540,542 | (584,919) | 81,584,508 |
Commercial Activity Sectors | Beauty/Skin/S un Care | Personal Care | Home Care Solutions | Private Label | Strategic Partnerships | Mass Distribution | Selective Distribution | Other Sales | Total |
Income from external customers | 48,170,834 | 102,766,319 | 164,063,953 | 30,701,749 | 132,551,736 | 85,964,607 | 46,587,129 | 3,915,286 | 482,169,875 |
Earnings before interest & tax (EBIT) | 5,386,239 | 13,185,987 | 22,382,128 | (257,981) | 7,431,600 | 6,002,114 | 1,429,486 | (1,076,758) | 47,051,216 |
Interest income | 301,711 | 643,663 | 1,027,592 | 192,296 | 830,220 | 538,428 | 291,792 | 24,523 | 3,020,005 |
Interest expenses | (373,247) | (796,276) | (1,271,235) | (237,890) | (1,027,065) | (666,089) | (360,976) | (30,337) | (3,736,051) |
Earnings before tax | 5,545,322 | 13,525,368 | 22,923,942 | (156,590) | 7,869,346 | 6,286,008 | 1,583,338 | (1,063,828) | 48,643,560 |
Income tax | 1,070,850 | 2,611,868 | 4,426,815 | 0 | 1,519,640 | 1,213,884 | 305,757 | 0 | 9,629,174 |
Earnings / losses after tax | 4,474,471 | 10,913,500 | 18,497,127 | (156,590) | 6,349,706 | 5,072,124 | 1,277,582 | (1,063,828) | 39,014,386 |
Depreciation / amortization | 1,355,880 | 2,892,597 | 4,617,962 | 1,835,409 | 3,730,977 | 2,419,674 | 1,311,303 | 110,205 | 14,543,029 |
Earnings before interest, tax, depreciation & amortization (EBITDA) | 6,742,120 | 16,078,584 | 27,000,090 | 1,577,428 | 11,162,577 | 8,421,788 | 2,740,790 | (966,554) | 61,594,245 |
Group | Beauty/Skin/Sun Care | Personal Care | Home Care Solutions | Private Label | Strategic Partnerships | Mass Distribution | Selective Distribution | Other Sales | ||||||||||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Total Assets | 600,268,594 | 553,543,277 | 56,735,245 | 51,762,385 | 110,584,231 | 110,428,435 | 201,212,321 | 176,296,336 | 87,384,628 | 68,414,305 | 142,976,106 | 142,434,612 | 94,094,275 | 92,374,010 | 48,881,831 | 50,060,602 | 1,376,062 | 4,207,204 |
Total Liabilities | 225,361,027 | 199,902,176 | 22,348,284 | 19,609,153 | 43,559,656 | 41,833,622 | 79,258,493 | 66,786,370 | 23,333,587 | 16,120,687 | 56,318,970 | 53,958,528 | 37,064,183 | 34,994,062 | 19,254,786 | 18,964,466 | 542,037 | 1,593,816 |
Geographical Area | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Greece (includ. Portugal) | 170,598,346 | 156,012,584 |
Greece (Domestic Market) | 151,333,257 | 138,803,578 |
Greece (Selected International Markets & Portugal) | 19,265,089 | 17,209,007 |
Poland | 184,125,054 | 110,378,361 |
Poland (excl. Private Label) | 128,038,140 | 79,676,613 |
Poland (Private Label) | 56,086,914 | 30,701,749 |
Romania | 98,877,710 | 79,119,174 |
Bulgaria | 45,840,976 | 41,126,852 |
West Balkans | 40,449,310 | 37,522,169 |
Czech-Slovakia | 25,035,225 | 25,265,021 |
Hungary | 21,883,035 | 19,736,376 |
Ukraine | 13,248,394 | 13,009,338 |
Total | 600,058,051 | 482,169,875 |
Geographical Area | 31.12.2024 | 31.12.2023 |
Greece (includ. Portugal) | 92,378,168 | 90,035,647 |
Greece (Domestic Market) | 83,189,600 | 81,556,089 |
Greece (Selected International Markets & Portugal) | 9,188,568 | 8,479,559 |
Poland | 134,588,765 | 64,484,150 |
Poland (excl. Private Label) | 69,369,953 | 10,835,671 |
Poland (Private Label) | 65,218,812 | 53,648,479 |
Romania | 19,367,456 | 39,139,655 |
Bulgaria | 16,096,494 | 15,801,463 |
West Balkans | 13,330,913 | 14,486,143 |
Czech-Slovakia | 7,539,475 | 5,463,825 |
Hungary | 1,865,883 | 1,880,486 |
Ukraine | 1,832,800 | 1,649,665 |
Cyprus | 1,558,868 | 1,941,829 |
France | 633 | 633 |
Total | 288,559,456 | 234,883,496 |
Company | Direct participation Domicile Gr.Sarantis SA | 31.12.2024 | 31.12.2023 |
SARANTIS POLSKA S.A. | 100.00% POLAND | 106,071,382 | 106,026,195 |
IVYBRIDGE VENTURES LTD | 100.00% CYPRUS | 25,604,443 | 25,590,456 |
SARANTIS ROMANIA S.A. | 100.00% ROMANIA | 15,946,296 | 15,914,796 |
ASTRID T.M. A.S. | 100.00% CZECH REPUBLIC | 15,242,278 | 15,242,278 |
SARANTIS HUNGARY KFT. | 100.00% HUNGARY | 8,389,219 | 8,378,619 |
SARANTIS BELGRADE D.O.O | 100.00% SERBIA | 7,618,650 | 7,601,383 |
SARANTIS BULGARIA LTD | 100.00% BULGARIA | 4,439,246 | 4,423,436 |
SARANTIS CZECH REPUBLIC SRO | 100.00% CZECH REPUBLIC | 1,776,838 | 1,746,269 |
ZETAFIN LTD | 100.00% CYPRUS | 17,500 | 17,500 |
SARANTIS PORTUGAL LDA | 100.00% PORTUGAL | 5,000 | 5,000 |
ELODE FRANCE SARL | 100.00% FRANCE | 0 | 0 |
SARANTIS FRANCE SARL | 100.00% FRANCE | 0 | 0 |
Total | id member : ITIES nvalid Member Na | 185,110,851 | 184,945,932 |
Company | 31.12.2024 | 31.12.2023 |
Opening Balance | 184,945,932 | 116,062,279 |
Acquisitions | 164,919 | 74,080 |
Share capital increase | 0 | 68,814,573 |
Impairment | 0 | (5,000) |
Closing balance | 185,110,851 | 184,945,932 |
Amounts in € | Book value | Fair Value adjustment | Fair Value |
Tangible fixed assets & Right of use | 24,685,003 | 1,668,642 | 26,353,645 |
Intangible assets & Trademarks | 2,154,064 | 32,138,801 | 34,292,865 |
Inventories | 11,619,784 | (106,284) | 11,513,499 |
Trade & other receivables | 11,120,338 | (32,487) | 11,087,851 |
Cash & cash equivalents | 4,140,939 | 0 | 4,140,939 |
Loans | (33,602,092) | 0 | (33,602,092) |
Lease liabilities | (7,994,551) | 0 | (7,994,551) |
Deferred tax liabilities | (266,797) | (6,430,337) | (6,697,135) |
Provisions | (1,461,755) | 0 | (1,461,755) |
Trade & other payables | (13,337,452) | 210,121 | (13,127,332) |
Total FV of the Net Assets and Liabilities | (2,942,522) | 27,448,455 | 24,505,934 |
Total FV of the Net Assets and Liabilities of NCI | 259,711 | ||
Total FV of the Net Assets and Liabilities of the Owners | 24,246,223 | ||
Goodwill recognized at the acquisition | 6,916,583 | ||
Total acquisition price | 31,162,806 |
Amounts in € | 31.12.2024 Book value | Impairment | 31.12.2024 Fair value |
ASSETS | |||
Non-current assets | 212,997 | (96,221) | 116,776 |
Tangible fixed assets | 176,095 | (79,550) | 96,544 |
Right of use | 29,523 | (13,337) | 16,186 |
Intangible assets | 7,380 | (3,334) | 4,046 |
Current assets | 1,446,113 | (458,823) | 987,291 |
Inventories | 681,408 | (307,825) | 373,584 |
Trade receivables | 331,154 | (149,995) | 181,159 |
Other short-term receivables | 7,390 | (1,003) | 6,386 |
Cash & cash equivalents | 426,161 | - | 426,161 |
Total Assets | 1,659,111 | (555,044) | 1,104,067 |
Shareholders' EQUITY: | |||
Share capital | (143,580) | - | (143,580) |
Translation Reserve | 49,971 | - | 49,971 |
Retained Earnings | (1,241,890) | 555,044 | (686,846) |
Total Equity | (1,335,498) | 555,044 | (780,455) |
LIABILITIES | |||
Long-term liabilities | (35,429) | - | (35,429) |
Lease liabilities | (14,693) | - | (14,693) |
Provisions - long-term liabilities | (20,736) | - | (20,736) |
Short-term liabilities | (288,183) | - | (288,183) |
Suppliers | (213,430) | - | (213,430) |
Other liabilities | (38,042) | - | (38,042) |
Income taxes - other taxes payable | (21,489) | - | (21,489) |
Lease liabilities | (15,222) | - | (15,222) |
Total Equity & Liabilities | (1,659,111) | 555,044 | (1,104,067) |
Amounts in Euros | Group | Company |
Balance as at 1.1.2024 | 7,771,991 | 1,100,000 |
Acquisitions | 6,983,171 | 0 |
Impairment | (544,744) | 0 |
Foreign exchange differences | 88,450 | 0 |
Balance as at 31.12.2024 | 14,298,868 | 1,100,000 |
Amounts in Euros | Group | Company |
Balance as at 1.1.2023 | 7,631,304 | 1,100,000 |
Foreign exchange differences | 140,687 | 0 |
Balance as at 31.12.2023 | 7,771,991 | 1,100,000 |
Assumptions 2024 | D. Koukouzelis - Greece (PIC) | Elmiplant- Romania | Polipak-Poland | Trade 90- Hungary | Astrid Τ.Μ.- Czech Rep. | Indulona- Slovakia &Czech Rep. | Ergopack- Ukraine | Stella- Poland |
WACC | 9.7% | 11.5% | 10.8% | 13.6% | 9.3% | 8.2% | 19.7% | 10.8% |
Risk free rate | 2.3% | 2.3% | 2.3% | 2.3% | 2.3% | 2.3% | 2.3% | 2.3% |
Rate of Increase rate 5+ | 1.2% | 3.0% | 4.0% | 3.0% | 2.0% | 4.5% | 5.0% | 4.0% |
ΕΒIΤ (4yr horizon) | 8,2% - 10,4% | 19,8% - 20,8% | 1,6% - 3,9% | 7,7% - 10,4% | 17,3% - 18,5% | 14,0% - 16,0% | 3,4% - 8,8% | 6,6% - 7,5% |
Goodwill balance | 1,100,000 | 2,148,551 | 2,224,111 | 1,285,763 | 236,776 | 265,683 | 0 | 7,037,984 |
Assumptions 2024 | D. Koukouzelis - Greece (PIC) | Elmiplant- Romania | Polipak-Poland | Trade 90- Hungary | Astrid Τ.Μ.- Czech Rep. | Indulona- Slovakia &Czech Rep. | Ergopack- Ukraine | Stella- Poland |
WACC | 25.6% | 155.9% | 11.8% | 42.9% | 45.3% | 163.9% | 19.7% | 14.0% |
Group | 31.12.2024 | 31.12.2023 |
Merchandise | 74,450,232 | 62,855,615 |
Products | 16,573,656 | 13,521,958 |
Raw materials | 21,107,443 | 19,227,537 |
Impairment due to obsolescence | (1,062,073) | (233,122) |
Total | 111,069,257 | 95,371,988 |
Company | 31.12.2024 | 31.12.2023 |
Merchandise | 18,846,560 | 18,060,328 |
Products | 13,544,884 | 11,368,825 |
Raw materials | 13,113,338 | 13,261,891 |
Impairment due to obsolescence | (290,000) | 0 |
Total | 45,214,782 | 42,691,044 |
Group | 31.12.2024 | 31.12.2023 |
Opening Balance | 233,122 | 1,419,462 |
Additions due to acquisition | 759,233 | 0 |
Provision | 3,444,676 | 2,915,324 |
Use of provision | (3,240,195) | (4,104,789) |
Provision reserve | (135,591) | 0 |
Foreign exchange differences | 828 | 3,125 |
Closing balance | 1,062,073 | 233,122 |
Company | 31.12.2024 | 31.12.2023 |
Opening Balance | 0 | 780,861 |
Provision | 1,378,969 | 1,375,916 |
Use of provision | (1,088,969) | (2,156,777) |
Closing balance | 290,000 | 0 |
Group | 31.12.2024 | 31.12.2023 |
Trade receivables | 103,007,451 | 89,021,882 |
Minus provisions | (3,184,912) | (3,081,847) |
Net trade receivables | 99,822,539 | 85,940,035 |
Checks and notes receivable | 17,510,380 | 17,758,618 |
Minus provisions | (2,400,000) | (2,400,000) |
Net checks and notes receivable | 15,110,380 | 15,358,618 |
Total | 114,932,919 | 101,298,653 |
Company | 31.12.2024 | 31.12.2023 |
Trade receivables | 33,521,054 | 32,254,120 |
Minus provisions | (1,529,630) | (1,875,694) |
Net trade receivables | 31,991,424 | 30,378,426 |
Checks and notes receivable | 15,842,489 | 16,252,370 |
Minus provisions | (2,400,000) | (2,400,000) |
Net checks and notes receivable | 13,442,489 | 13,852,370 |
Total | 45,433,913 | 44,230,796 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Current (Not past due) | 102,849,894 | 88,989,360 | 38,796,306 | 35,868,199 |
0-90 days | 6,877,731 | 6,596,367 | 1,175,872 | 2,326,861 |
91-180 days | 3,197,827 | 1,819,540 | 2,983,892 | 1,765,144 |
over 180 days | 7,592,379 | 9,375,234 | 6,407,472 | 8,546,287 |
120,517,832 | 106,780,500 | 49,363,543 | 48,506,490 |
Group | |||||
Trade receivables 2024 | Current | <90 | 90-180 | 181+ | Total |
Total trade receivables | 102,849,894 | 6,877,731 | 3,197,827 | 7,592,379 | 120,517,832 |
Expected credit loss | 19,887 | 104,745 | 131,249 | 5,329,031 | 5,584,912 |
Percentage expected credit loss | 0.02% | 1.52% | 4.10% | 70.19% | 4.63% |
Group | |||||
Trade receivables 2023 | Current | <90 | 90-180 | 181+ | Total |
Total trade receivables | 88,989,360 | 6,596,367 | 1,819,540 | 9,375,234 | 106,780,500 |
Expected credit loss | 43,289 | 86,774 | 104,992 | 5,246,792 | 5,481,847 |
Percentage expected credit loss | 0.05% | 1.32% | 5.77% | 55.96% | 5.13% |
Company | |||||
Trade receivables 2024 | Current | <90 | 90-180 | 181+ | Total |
Total trade receivables | 38,796,306 | 1,175,872 | 2,983,892 | 6,407,472 | 49,363,543 |
Expected credit loss | 19,887 | 15,691 | 50,625 | 3,843,428 | 3,929,630 |
Percentage expected credit loss | 0.05% | 1.33% | 1.70% | 59.98% | 7.96% |
Company | |||||
Trade receivables 2023 | Current | <90 | 90-180 | 181+ | Total |
Total trade receivables | 35,868,199 | 2,326,861 | 1,765,144 | 8,546,287 | 48,506,490 |
Expected credit loss | 24,930 | 36,017 | 34,862 | 4,179,885 | 4,275,694 |
Percentage expected credit loss | 0.07% | 1.55% | 1.98% | 48.91% | 8.81% |
Group | ||||||
31.12.2024 | 31.12.2023 | |||||
Geographical Area | Total amount of trade receivables | Expected credit loss | Net amount of trade receivables | Total amount of trade receivables | Expected credit loss | Net amount of trade receivables |
Greece (incl. Portugal and Selected International Markets) | 43,512,812 | 3,929,630 | 39,583,182 | 45,733,374 | 4,275,694 | 41,457,680 |
Poland | 23,618,237 | 632,404 | 22,985,834 | 16,528,677 | 183,667 | 16,345,010 |
Romania | 20,685,989 | 24,013 | 20,661,976 | 15,378,464 | 22,112 | 15,356,352 |
West Balkans | 11,605,309 | 39,830 | 11,565,479 | 10,000,840 | 34,831 | 9,966,009 |
Ukraine | 8,090,657 | 661,305 | 7,429,352 | 7,398,834 | 638,928 | 6,759,906 |
Bulgaria | 5,373,178 | 216,320 | 5,156,857 | 5,010,052 | 191,831 | 4,818,221 |
Czech-Slovakia | 5,574,598 | 65,482 | 5,509,116 | 4,794,360 | 89,139 | 4,705,220 |
Hungary | 2,057,052 | 15,928 | 2,041,124 | 1,935,900 | 45,644 | 1,890,256 |
Total | 120,517,832 | 5,584,912 | 114,932,919 | 106,780,500 | 5,481,847 | 101,298,653 |
Group | 31.12.2024 | 31.12.2023 |
Accounts receivable in legal contest | 319,707 | 474,485 |
Sundry debtors | 26,426,065 | 3,353,806 |
Advances to Suppliers for Goods | 3,929,395 | 2,563,489 |
Deferred expenses and accrued income | 3,221,565 | 2,205,140 |
Short-term Receivables from employees | 30,466 | 35,207 |
Minus provisions | (290,924) | (607,592) |
Total | 33,636,275 | 8,024,535 |
Company | 31.12.2024 | 31.12.2023 |
Accounts receivable in legal contest | 276,761 | 425,136 |
Sundry debtors | 2,613,636 | 758,273 |
Receivables from dividends | 37,454,944 | 37,279,552 |
Advances to Suppliers for Goods | 3,094,931 | 1,776,282 |
Deferred expenses and accrued income | 1,560,213 | 1,307,622 |
Short-term Receivables from employees | 30,466 | 35,207 |
Minus provisions | (247,977) | (558,243) |
Total | 44,782,974 | 41,023,829 |
Group | 31.12.2024 | 31.12.2023 |
Opening Balance | 6,089,439 | 5,305,057 |
Additions for the year | 687,942 | 855,274 |
Receivables written off | (1,187,344) | (13,572) |
Amounts offset | (163,065) | (20,500) |
Foreign exchange differences | (22,525) | (36,819) |
Additions due to acquisition | 472,259 | 0 |
Reclassification to assets held for sale | (871) | 0 |
Closing balance | 5,875,836 | 6,089,439 |
Company | 31.12.2024 | 31.12.2023 |
Opening Balance | 4,833,937 | 4,186,280 |
Additions for the year | 477,023 | 647,657 |
Receivables written off | (1,029,250) | 0 |
Amounts offset | (104,103) | 0 |
Closing balance | 4,177,607 | 4,833,937 |
Group | 31.12.2024 | 31.12.2023 |
Other long-term receivables | 19,734,874 | 39,418,906 |
Long-term restricted cash | 0 | 595,000 |
Other long-term receivables | 19,734,874 | 40,013,906 |
Company | 31.12.2024 | 31.12.2023 |
Other long-term receivables | 74,540 | 119,809 |
Long-term restricted cash | 0 | 595,000 |
Other long-term receivables | 74,540 | 714,809 |
Group | 31.12.2024 | 31.12.2023 |
Cash in hand | 134,112 | 89,982 |
Bank deposits | 47,222,553 | 110,919,435 |
Total | 47,356,665 | 111,009,417 |
Company | 31.12.2024 | 31.12.2023 |
Cash in hand | 126,571 | 81,747 |
Bank deposits | 7,089,660 | 9,307,925 |
Total | 7,216,231 | 9,389,672 |
Category based on Fitch Ratings | Number of banks | 31.12.2024 | 31.12.2023 |
A+/A/A- | 12 | 12,874,817 | 14,661,911 |
BBB+/BBB/BBB- | 7 | 10,551,965 | 14,541,256 |
BB+/BB/BB- | 11 | 23,795,709 | 81,710,233 |
CCC+/CCC/CCC-/CC/C | 1 | 62 | 6,035 |
Total | 31 | 47,222,553 | 110,919,435 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Opening Balance | 2,955,187 | 2,738,925 | 2,955,187 | 2,738,925 |
Acquisitions | 2,340,938 | 5,414,824 | 2,340,938 | 5,414,824 |
Cost of disposals | (1,746,318) | (5,680,520) | (1,746,318) | (5,680,520) |
Fair value adjustments | 60,148 | 481,958 | 60,148 | 481,958 |
Closing balance | 3,609,955 | 2,955,187 | 3,609,955 | 2,955,187 |
Group | 31.12.2024 | 31.12.2023 |
Suppliers | 76,576,590 | 61,461,538 |
Supplier finance arrangements (reverse factoring) | 7,026,394 | 4,257,603 |
Checks payable | 1,277,027 | 4,306,732 |
Total | 84,880,011 | 70,025,872 |
Company | 31.12.2024 | 31.12.2023 |
Suppliers | 36,552,665 | 33,761,526 |
Supplier finance arrangements (reverse factoring) | 3,542,057 | 0 |
Checks payable | 1,277,027 | 4,306,732 |
Total | 41,371,749 | 38,068,257 |
Group | 31.12.2024 | 31.12.2023 |
Carrying amount of financial liabilities | ||
Presented within trade and other payables | 7,026,394 | 4,257,603 |
- of which suppliers have received payment from the bank | 6,335,333 | 3,401,967 |
Range of payment due dates | ||
Trade payables subject to supplier finance arrangement (days after invoice date) | 60 - 180 | 60 - 120 |
Comparable trade payables (days after invoice date) | 14 - 120 | 14 - 120 |
Company | 31.12.2024 | 31.12.2023 |
Carrying amount of financial liabilities | ||
Presented within trade and other payables | 3,542,057 | 0 |
- of which suppliers have received payment from the bank | 3,306,826 | 0 |
Range of payment due dates | ||
Trade payables subject to supplier finance arrangement (days after invoice date) | 150 - 180 | - |
Comparable trade payables (days after invoice date) | 90 - 120 | - |
Group | 31.12.2024 | 31.12.2023 |
Social security funds | 3,245,482 | 2,238,176 |
Customer prepayments | 2,070,738 | 1,684,563 |
Long-term liabilities payable in the following year | 24,562 | 31,831 |
Government grants | 543,316 | 518,802 |
Dividends payable | 28,906 | 29,605 |
Deferred income | 1,347,516 | 616,508 |
Αccrued expenses | 8,499,187 | 6,459,254 |
Sundry creditors | 1,902,603 | 1,054,523 |
Other Taxes Payable | 3,684,093 | 3,780,182 |
Total | 21,346,405 | 16,413,444 |
Company | 31.12.2024 | 31.12.2023 |
Social security funds | 1,670,798 | 1,447,292 |
Customer prepayments | 3,054,349 | 4,176,351 |
Short-term liabilities towards Related Companies | 514,767 | 530,610 |
Dividends payable | 28,906 | 29,605 |
Deferred income | 359,830 | 282,585 |
Αccrued expenses | 3,324,659 | 2,004,042 |
Sundry creditors | 116,648 | 127,627 |
Other Taxes Payable | 2,170,128 | 2,811,798 |
Total | 11,240,085 | 11,409,911 |
Group | 31.12.2024 | 31.12.2023 |
Long-term Government Grants | 7,921,175 | 8,279,458 |
Other provisions | 2,772,834 | 2,129,435 |
Other long-term liabilities | 334,785 | 226,766 |
Total | 11,028,794 | 10,635,659 |
Group | 31.12.2024 | 31.12.2023 |
Opening Balance | 2,129,435 | 2,539,300 |
Additions for the year | 607,981 | 543,271 |
Use of provision | (604,640) | (968,085) |
Amounts offset | (446,318) | 0 |
Foreign exchange differences | 8,347 | 14,950 |
Additions due to acquisition | 1,098,603 | 0 |
Reclassification to liabilities directly associated with the assets held for sale | (20,575) | 0 |
Closing balance | 2,772,834 | 2,129,435 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Short-term loans | 9,883,446 | 14,237,857 | 9,883,446 | 14,237,857 |
Bank loans | 4,110,000 | 7,920,000 | 4,110,000 | 7,920,000 |
Bond Loans | 5,773,446 | 6,317,857 | 5,773,446 | 6,317,857 |
Long-term loans | 49,558,789 | 56,107,412 | 58,558,789 | 56,107,412 |
Bank loans | 4,890,000 | 11,240,000 | 4,890,000 | 11,240,000 |
Bond Loans | 44,668,789 | 44,867,412 | 44,668,789 | 44,867,412 |
Long-term Liabilities to Subsidiaries | 0 | 0 | 9,000,000 | 0 |
Total | 59,442,235 | 70,345,269 | 68,442,235 | 70,345,269 |
Group | ||
Analysis of Bond Loans | ||
Bank | Maturity | Amount |
ALPHA BANK | 22/2/2026 | 750,000 |
ALPHA BANK | 22/8/2026 | 750,000 |
ALPHA BANK | 22/2/2027 | 750,000 |
ALPHA BANK | 22/8/2027 | 750,000 |
ALPHA BANK | 22/2/2028 | 750,000 |
ALPHA BANK | 22/8/2028 | 750,000 |
ALPHA BANK | 22/2/2029 | 750,000 |
ALPHA BANK | 22/8/2029 | 2,250,000 |
ALPHA BANK | 7,500,000 | |
EUROBANK | 18/3/2025 | 2,087,500 |
EUROBANK | 18/9/2025 | 287,500 |
EUROBANK | 20/3/2026 | 25,778,126 |
EUROBANK | 28,153,126 | |
NATIONAL BANK OF GREECE | 31/3/2025 | 1,500,000 |
NATIONAL BANK OF GREECE | 30/6/2025 | 199,223 |
NATIONAL BANK OF GREECE | 30/9/2025 | 1,500,000 |
NATIONAL BANK OF GREECE | 31/12/2025 | 199,223 |
NATIONAL BANK OF GREECE | 31/3/2026 | 1,500,000 |
NATIONAL BANK OF GREECE | 30/6/2026 | 199,223 |
NATIONAL BANK OF GREECE | 30/9/2026 | 1,500,000 |
NATIONAL BANK OF GREECE | 31/12/2026 | 199,223 |
NATIONAL BANK OF GREECE | 31/3/2027 | 1,500,000 |
NATIONAL BANK OF GREECE | 30/6/2027 | 199,223 |
NATIONAL BANK OF GREECE | 30/9/2027 | 1,500,000 |
NATIONAL BANK OF GREECE | 31/12/2027 | 199,223 |
NATIONAL BANK OF GREECE | 31/3/2028 | 1,500,000 |
NATIONAL BANK OF GREECE | 30/6/2028 | 199,224 |
NATIONAL BANK OF GREECE | 30/9/2028 | 1,500,000 |
NATIONAL BANK OF GREECE | 31/12/2028 | 199,225 |
NATIONAL BANK OF GREECE | 30/6/2029 | 199,226 |
NATIONAL BANK OF GREECE | 31/12/2029 | 199,226 |
NATIONAL BANK OF GREECE | 30/6/2030 | 199,227 |
NATIONAL BANK OF GREECE | 31/12/2030 | 199,228 |
NATIONAL BANK OF GREECE | 30/6/2031 | 199,228 |
NATIONAL BANK OF GREECE | 31/12/2031 | 199,187 |
NATIONAL BANK OF GREECE | 14,789,109 | |
Total | 50,442,235 |
Group | Non Current Loans & Borrowings | Current Loans & Borrowings | Total |
1.1.2023 | 20,710,000 | 27,363,527 | 48,073,527 |
Cash Flows | 42,492,412 | (20,876,200) | 21,616,211 |
Non Cash Flows | |||
-Effects of Foreign exchange | 0 | 655,530 | 655,530 |
-Loans and borrowings classified as non current at 31 December 2022 becoming current during 2023 | (7,095,000) | 7,095,000 | 0 |
31.12.2023 | 56,107,412 | 14,237,857 | 70,345,269 |
Group | Non Current Loans & Borrowings | Current Loans & Borrowings | Total |
1.1.2024 | 56,107,412 | 14,237,857 | 70,345,269 |
Cash Flows | 437,091 | (19,847,618) | (19,410,527) |
Loans and borrowings liabilities from the Acquisition | 2,759,890 | 5,688,611 | 8,448,501 |
Non Cash Flows | |||
-Effects of Foreign exchange | 19,271 | 39,722 | 58,993 |
-Loans and borrowings classified as non current at 31 December 2023 becoming current during 2024 | (9,764,875) | 9,764,875 | 0 |
31.12.2024 | 49,558,789 | 9,883,446 | 59,442,235 |
Company | Non Current Loans & Borrowings | Current Loans & Borrowings | Total |
1.1.2023 | 20,710,000 | 7,095,000 | 27,805,000 |
Cash Flows | 42,492,412 | 47,857 | 42,540,269 |
Non Cash Flows | |||
-Loans and borrowings classified as non current at 31 December 2022 becoming current during 2023 | (7,095,000) | 7,095,000 | 0 |
31.12.2023 | 56,107,412 | 14,237,857 | 70,345,269 |
Company | Non Current Loans & Borrowings | Current Loans & Borrowings | Total |
1.1.2024 | 56,107,412 | 14,237,857 | 70,345,269 |
Cash Flows | 12,216,252 | (14,119,286) | (1,903,034) |
Non Cash Flows | |||
-Loans and borrowings classified as non current at 31 December 2023 becoming current during 2024 | (9,764,875) | 9,764,875 | 0 |
31.12.2024 | 58,558,789 | 9,883,446 | 68,442,235 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Long-term Lease Liabilities | 17,361,656 | 13,568,292 | 5,818,954 | 8,934,799 |
Short-term Lease Liabilities | 6,856,565 | 5,142,009 | 2,085,604 | 2,255,766 |
Σύνολο | 24,218,221 | 18,710,300 | 7,904,558 | 11,190,565 |
Group | 31.12.2024 | 31.12.2023 |
Opening Balance | 18,710,300 | 17,044,676 |
Additions due to acquisition | 8,070,686 | 0 |
Acquisitions | 4,195,075 | 6,199,817 |
Effect of lease terms modification | (63,417) | (126,598) |
Payment of lease liabilities | (7,651,298) | (4,960,210) |
Reclassification to liabilities directly associated with the assets held for sale | (29,915) | 0 |
Foreign exchange differences | 37,148 | 86,947 |
Interest Expense on Leasing | 949,641 | 465,670 |
Closing Balance | 24,218,221 | 18,710,300 |
Company | 31.12.2024 | 31.12.2023 |
Opening Balance | 11,190,565 | 10,967,507 |
Acquisitions | 595,662 | 2,134,216 |
Effect of lease terms modification | (1,602,902) | (80,614) |
Payment of lease liabilities | (2,586,816) | (2,110,471) |
Interest Expense on Leasing | 308,049 | 279,927 |
Closing Balance | 7,904,558 | 11,190,565 |
Group | Company | |||||||
01.01-31.12.2024 | 01.01-31.12.2023 | 01.01-31.12.2024 | 01.01-31.12.2023 | |||||
Current income tax | (11,268,382) | (8,751,267) | (2,106,769) | (735,831) | ||||
Deferred tax | 604,393 | (877,907) | 957,128 | (1,442,993) | ||||
Total | (10,663,989) | (9,629,174) | (1,149,641) | (2,178,824) | ||||
Profit before tax from continuing operations | 56,715,662 | 48,643,560 | 36,886,826 | 21,022,281 | ||||
Tax using the Company's domestic tax rate | 22.0% | 12,477,446 | 22% | 10,701,583 | 22.0% | 8,115,102 | 22% | 4,624,902 |
Effect of tax rates in foreign juristictions | -4.5% | (2,543,153) | -5.3% | (2,561,915) | 0.0% | 0 | 0.0% | 0 |
Increase/(Reduction) in tax rate | 0.0% | 0 | 0.0% | 1,908 | 0.0% | 0 | 0.0% | 0 |
Tax effect of: | 0 | 0 | 0 | 0 | ||||
- Non-deductible expenses | 2.3% | 1,297,624 | 3.4% | 1,645,047 | 1.3% | 487,919 | 2.2% | 454,872 |
- Tax-exempt income | 0.0% | 0 | 0.0% | 0 | -19.3% | (7,110,230) | -17.4% | (3,661,649) |
- Tax incentives | -1.6% | (909,240) | -1.8% | (855,227) | -0.9% | (326,699) | -1.6% | (332,590) |
- Current year losses for which no deferred tax asset is recognised | 0.0% | 17,269 | 0.4% | 202,339 | 0.0% | 0 | 0.0% | 0 |
Recognition of previously unrecognised tax losses | 0.0% | 27,450 | 0.0% | (19,623) | 0.0% | 0 | 0.0% | 0 |
Recognition of previously unrecognised (derecognition of previously recognised) deductible temporary differences | 0.3% | 150,889 | 1.1% | 515,061 | -0.4% | (141,562) | 5.2% | 1,093,290 |
Changes in estimates related to prior years | 0.3% | 145,703 | 0.0% | 0 | 0.3% | 125,111 | 0.0% | 0 |
Total | 18.8% | 10,663,989 | 19.8% | 9,629,174 | 3.1% | 1,149,641 | 10.4% | 2,178,824 |
Company | Domicile | Unaudited tax years |
GR. SARANTIS S.A. | GREECE | 2019 - 2024 |
SARANTIS BULGARIA LTD | BULGARIA | 2018 - 2024 |
SARANTIS ROMANIA S.A. | ROMANIA | 2019 - 2024 |
SARANTIS BELGRADE D.O.O. | SERBIA | 2019 - 2024 |
SARANTIS BANJA LUKA D.O.O. | BOSNIA-HERZEGOVINA | 2022 - 2024 |
SARANTIS LJUBLJANA D.O.O. | SLOVENIA | 2022 - 2024 |
SARANTIS SKOPJE D.O.O. | N.MACEDONIA | 2019 - 2024 |
SARANTIS POLSKA S.A. | POLAND | 2018 - 2024 |
POLIPAK SP. Z.O.O. | POLAND | 2018 - 2024 |
STELLA PACK S.A. | POLAND | 2018 - 2024 |
STELLA PACK S.R.L. | ROMANIA | 2019 - 2024 |
STELLA PACK UKRAINE LLC | UKRAINE | 2019 - 2024 |
SARANTIS CZECH REPUBLIC SRO | CZECH REPUBLIC | 2021 - 2024 |
SARANTIS HUNGARY KFT. | HUNGARY | 2020 - 2024 |
ZETAFIN LTD | CYPRUS | 2019 - 2024 |
ELODE FRANCE S.A.R.L | FRANCE | 2011 - 2024 |
SARANTIS FRANCE S.A.R.L | FRANCE | 2011 - 2024 |
SARANTIS PORTUGAL LDA | PORTUGAL | 2020 - 2024 |
ASTRID T.M. A.S. | CZECH REPUBLIC | 2021 - 2024 |
SARANTIS SLOVAKIA S.R.O | SLOVAKIA | 2019 - 2024 |
IVYBRIDGE VENTURES LTD | CYPRUS | 2019 - 2024 |
ERGOPACK LLC | UKRAINE | 2023 - 2024 |
Deferred tax assets | 31.12.2024 | 31.12.2023 |
Differences of intangible assets | (284,257) | (298,387) |
Differences of tangible assets | (314,422) | (243,583) |
Write-off of trade receivables | 29,918 | 35,213 |
Provisions for employee benefits | 31,225 | 27,517 |
Provisions | 1,299,128 | 1,252,676 |
Foreign exchange differences | (79,548) | (67,030) |
Total | 682,044 | 706,406 |
Deferred liabilities | 31.12.2024 | 31.12.2023 |
Differences of intangible assets | (6,819,422) | (7,400,778) |
Differences of tangible assets | (6,072,742) | (2,750,969) |
Provisions for doubtful debts | 421,429 | 252,700 |
Provisions for employee benefits | 620,270 | 297,260 |
Provisions | 1,388,896 | 517,936 |
Other movements | 742,581 | 0 |
Recognition of tax loss | 43,382 | 0 |
Foreign exchange differences | (71,740) | 948 |
Addition due to acquisition | (6,574,711) | 0 |
Total | (16,322,058) | (9,082,904) |
Deferred taxes income / (expense) | 31.12.2024 | 31.12.2023 |
Differences of intangible assets | (43,309) | (339,319) |
Differences of tangible assets | (1,810,940) | (2,381,587) |
Provisions for doubtful debts | 77,261 | 175,847 |
Provisions for employee benefits | 324,959 | (15,103) |
Provisions | 249,030 | 524,716 |
Other movements | 742,581 | 0 |
Recognition of tax loss | 43,044 | 0 |
Foreign exchange differences | (69,715) | (70,605) |
Total | (487,090) | (2,106,051) |
Total deferred tax recognized on Comprehensive Income (a) | 604,393 | (877,907) |
Total deferred tax recognized on Other Comprehensive Income (b) | (1,091,483) | (1,228,144) |
Deferred tax assets / (liabilities) | 31.12.2024 | 31.12.2023 |
Differences of intangible assets | (3,361,749) | (3,693,093) |
Differences of tangible assets | (3,631,487) | (1,858,756) |
Provisions for doubtful debts | 244,582 | 162,540 |
Provisions for employee benefits | 444,201 | 285,127 |
Provisions | 534,768 | (65,159) |
Other movements | 742,581 | 0 |
Total | (5,027,105) | (5,169,342) |
Deferred taxes income / (expense) | 31.12.2024 | 31.12.2023 |
Differences of intangible assets | 331,344 | (233,075) |
Differences of tangible assets | (1,772,731) | (2,167,886) |
Provisions for doubtful debts | 82,042 | 121,763 |
Provisions for employee benefits | 159,074 | (26,017) |
Provisions | 599,927 | (329,987) |
Other movements | 742,581 | 0 |
Total | 142,237 | (2,635,201) |
Total deferred tax recognized on Comprehensive Income (a) | 957,128 | (1,442,993) |
Total deferred tax recognized on Other Comprehensive Income (b) | (814,891) | (1,192,208) |
Group | 31.12.2024 | 31.12.2023 |
Employee salaries | 67,503,703 | 45,184,432 |
Employee benefits | 3,633,853 | 2,572,682 |
Employer contributions | 12,626,786 | 9,186,978 |
Employment termination indemnities | 1,483,866 | 1,536,159 |
Remuneration of BoD members | 2,714,087 | 2,631,450 |
Total activities | 87,962,295 | 61,111,700 |
Average number of employees | 3,111 | 2,324 |
Company | 31.12.2024 | 31.12.2023 |
Employee salaries | 25,970,914 | 22,163,026 |
Employee benefits | 1,875,519 | 1,453,549 |
Employer contributions | 5,626,988 | 5,359,620 |
Employment termination indemnities | 1,347,780 | 1,243,063 |
Remuneration of BoD members | 2,677,188 | 2,631,450 |
Total activities | 37,498,389 | 32,850,707 |
Average number of employees | 892 | 898 |
Cycle | Date | Shares based on the value of issuance (Amounts in Euros) | Maturity Period | Maturity Conditions | |
1st | 31 December 2024 | 580,488 | 2023 - 2025 | 3-year service condition and non-market performance conditions for years 1-3. | |
2nd | 31 December 2024 | 334,856 | 2024 - 2026 | 3-year service condition and non-market performance conditions for years 1-3. | |
Total | 915,344 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Income from Rents | 331,185 | 284,599 |
Other Revenue | 856,305 | 743,599 |
Gain from Revaluation of Fixed Asset | 47,079 | 0 |
Total | 1,234,570 | 1,028,197 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Income from Royalties | 1,003,233 | 734,323 |
Income from Rents | 195,029 | 194,816 |
Other Revenue | 2,077,875 | 2,186,647 |
Total | 3,276,136 | 3,115,786 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Cost of goods sold | 373,823,066 | 299,860,631 |
Employee expenses | 67,100,596 | 52,267,246 |
Third-party fees | 9,089,147 | 5,770,516 |
Third-party benefits | 11,950,152 | 10,312,529 |
Taxes - duties | 3,714,062 | 3,511,232 |
Sundry expenses | 60,090,032 | 53,703,352 |
Fixed asset depreciation | 13,680,182 | 10,721,351 |
Total activities | 539,447,237 | 436,146,857 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Cost of goods sold | 129,240,792 | 120,588,033 |
Employee expenses | 33,554,139 | 29,330,711 |
Third-party fees | 4,342,081 | 3,064,492 |
Third-party benefits | 4,223,393 | 3,861,649 |
Taxes - duties | 1,812,085 | 1,705,585 |
Sundry expenses | 24,161,257 | 23,081,712 |
Fixed asset depreciation | 6,346,414 | 6,047,913 |
Total activities | 203,680,162 | 187,680,094 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Cost of goods | 330,279,418 | 280,923,580 |
Employee expenses | 20,861,700 | 8,844,455 |
Third-party fees | 8,019,841 | 4,705,108 |
Third-party benefits | 14,472,160 | 8,256,096 |
Taxes - duties | 319,304 | 101,474 |
Sundry expenses | 1,326,785 | 734,503 |
Fixed asset depreciation | 6,932,567 | 3,821,675 |
Inventory own use | (8,388,709) | (7,526,258) |
Total activities | 373,823,066 | 299,860,631 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Cost of goods | 120,708,486 | 112,899,517 |
Employee expenses | 3,944,251 | 3,519,996 |
Third-party fees | 1,962,611 | 1,853,242 |
Third-party benefits | 908,016 | 954,407 |
Taxes - duties | 8,143 | 6,196 |
Sundry expenses | 345,386 | 358,161 |
Fixed asset depreciation | 2,185,530 | 1,700,369 |
Inventory own use | (821,631) | (703,854) |
Total activities | 129,240,792 | 120,588,033 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Employee expenses | 17,744,621 | 13,698,248 |
Third-party fees | 4,184,825 | 2,892,005 |
Third-party benefits | 4,324,476 | 3,484,123 |
Taxes - duties | 216,577 | 195,778 |
Sundry expenses | 2,112,986 | 1,084,331 |
Fixed asset depreciation | 3,671,536 | 2,724,028 |
Total activities | 32,255,020 | 24,078,512 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Employee expenses | 8,809,564 | 7,864,604 |
Third-party fees | 1,794,208 | 1,403,946 |
Third-party benefits | 3,226,676 | 2,790,354 |
Taxes - duties | 147,240 | 135,494 |
Sundry expenses | 1,211,070 | 560,008 |
Fixed asset depreciation | 2,568,390 | 2,155,379 |
Total activities | 17,757,148 | 14,909,784 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Employee expenses | 49,355,975 | 38,568,998 |
Third-party fees | 4,904,323 | 2,878,511 |
Third-party benefits | 7,625,676 | 6,828,405 |
Taxes - duties | 3,497,485 | 3,315,455 |
Sundry expenses | 57,977,046 | 52,619,022 |
Fixed asset depreciation | 10,008,646 | 7,997,323 |
Total activities | 133,369,151 | 112,207,714 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Employee expenses | 24,744,575 | 21,466,108 |
Third-party fees | 2,547,873 | 1,660,546 |
Third-party benefits | 996,718 | 1,071,294 |
Taxes - duties | 1,664,844 | 1,570,091 |
Sundry expenses | 22,950,187 | 22,521,704 |
Fixed asset depreciation | 3,778,025 | 3,892,534 |
Total activities | 56,682,222 | 52,182,277 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Impairment loss on trademarks | 328,880 | 0 |
Impairment loss on goodwill | 544,744 | 0 |
Total activities | 873,624 | 0 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Impairment loss on trademarks | 328,880 | 0 |
Loss from Revaluation of Fixed Asset | 61,542 | 0 |
Total activities | 390,422 | 0 |
Group | 01.01-31.12.2024 | 01.01-31.12.2023 |
Interest expense | (3,821,096) | (3,268,206) |
Interest expense on leasing | (1,045,521) | (467,845) |
Interest income | 1,133,080 | 3,019,264 |
Interest income on leasing | 0 | 741 |
Foreign exchange differences | 33,539 | 767,409 |
Income and gain from sale of participations & securities | 514,838 | 1,436,066 |
Loss from sale of participations & securities | (77,932) | (103,486) |
Other financial income/(expenses) | (993,005) | 493,201 |
Total | (4,256,097) | 1,877,145 |
Company | 01.01-31.12.2024 | 01.01-31.12.2023 |
Interest expense | (3,894,463) | (2,503,596) |
Interest expense on leasing | (308,049) | (279,927) |
Interest income | 81,176 | 79,807 |
Interest income on leasing | 0 | 741 |
Foreign exchange differences | (145,947) | (222,643) |
Gain from sale of participations & securities | 514,838 | 1,436,066 |
Loss from sale of participations & securities | (77,932) | (103,486) |
Dividends from subsidiaries | 32,319,227 | 16,643,858 |
Other financial income/(expenses) | (605,315) | 219,380 |
Total | 27,883,534 | 15,270,200 |
Share Capital | |||||
Number of shares | Nominal value of shares | Share capital | Share premium | Total | |
31.12.2024 | 66,850,563 | 0.78 | 52,143,439 | 40,676,356 | 92,819,795 |
31.12.2023 | 66,850,563 | 0.78 | 52,143,439 | 40,676,356 | 92,819,795 |
31.12.2022 | 69,877,484 | 0.78 | 54,504,438 | 40,676,356 | 95,180,793 |
Group | Company | |||
01.01 - 31.12.2024 | 01.01 - 31.12.2023 | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 | |
Earnings after tax attributed to the owners of the Company | 46,020,473 | 39,308,160 | 35,737,186 | 18,843,457 |
Weighted average number of shares | 64,589,609 | 66,650,873 | 64,589,609 | 66,650,873 |
Basic earnings per share (€) | 0.7125 | 0.5898 | 0.5533 | 0.2827 |
Diluted earnings per share (€) | 0.7125 | 0.5898 | 0.5533 | 0.2827 |
Group | 31.12.2024 | 31.12.2023 |
Ordinary reserve | 18,360,467 | 16,361,974 |
Special reserve | 1,020,893 | 153,269 |
Extraordinary reserve | 165,377 | 165,377 |
Tax-free reserves on special law provisions | 3,601,875 | 3,601,875 |
Reserve for treasury shares | (27,040,542) | (11,204,177) |
Reserve from revaluation of fixed assets | 27,092,300 | 23,295,862 |
Total | 23,200,369 | 32,374,180 |
Company | 31.12.2024 | 31.12.2023 |
Ordinary reserve | 14,778,364 | 13,860,349 |
Special reserve | 1,002,586 | 266,620 |
Tax-free reserves on special law provisions | 3,601,875 | 3,601,875 |
Reserve for treasury shares | (27,040,542) | (11,204,177) |
Reserve from revaluation of fixed assets | 22,069,572 | 19,257,272 |
Total | 14,411,854 | 25,781,939 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Acquisition cost 1.1.2023 | 11,948,194 | 62,049,222 | 8,384,212 | 49,002,726 | 3,154,748 | 14,314,634 | 18,548,228 | 167,401,963 |
Acquisitions | 0 | 129,648 | 0 | 1,205,672 | 136,659 | 1,406,897 | 5,131,936 | 8,010,813 |
Reclassifications | 0 | 248,164 | 0 | 17,245,888 | 399,964 | 809,882 | (19,618,491) | (914,593) |
Revaluation | 820,188 | 14,563,186 | (284,801) | 0 | 0 | 0 | 0 | 15,098,573 |
Write-offs | 0 | (47,695) | 0 | (214,781) | (204,485) | (164,956) | (159,100) | (791,017) |
Cost of disposals | 0 | (6,922) | 0 | (160,071) | (92,200) | (9,186) | 0 | (268,379) |
Foreign exchange differences | 177,013 | 1,035,181 | 468,148 | 1,755,049 | 101,417 | 95,354 | 638,073 | 4,270,235 |
Value as at 31.12.2023 | 12,945,395 | 77,970,785 | 8,567,559 | 68,834,483 | 3,496,103 | 16,452,625 | 4,540,646 | 192,807,595 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Depreciations 1.1.2023 | 0 | 24,614,199 | 1,679,825 | 26,492,110 | 2,060,447 | 10,581,300 | 0 | 65,427,880 |
Depreciations for the Period | 0 | 1,911,957 | 0 | 3,474,302 | 247,301 | 1,259,139 | 0 | 6,892,699 |
Revaluation | 0 | 9,620,459 | 0 | 0 | 0 | 0 | 0 | 9,620,459 |
Depreciations of reclassifications | 0 | 0 | 0 | (174,294) | 0 | 174,294 | 0 | 0 |
Depreciation on write-offs | 0 | (15,014) | 0 | (198,603) | (194,298) | (145,934) | 0 | (553,848) |
Depreciation of disposals | 0 | (4,153) | 0 | (149,346) | (69,164) | (6,740) | 0 | (229,403) |
Foreign exchange differences | 0 | (94,874) | 132,060 | 426,692 | 26,613 | 49,735 | 0 | 540,227 |
Depreciations 31.12.2023 | 0 | 36,032,575 | 1,811,885 | 29,870,860 | 2,070,899 | 11,911,795 | 0 | 81,698,014 |
Net book value as at 31.12.2023 | 12,945,395 | 41,938,210 | 6,755,674 | 38,963,623 | 1,425,204 | 4,540,830 | 4,540,646 | 111,109,581 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Acquisition cost 1.1.2024 | 12,945,395 | 77,970,785 | 8,567,559 | 68,834,483 | 3,496,103 | 16,452,625 | 4,540,646 | 192,807,595 |
Acquisitions | 519,742 | 172,083 | 691,363 | 1,157,012 | 323,533 | 1,077,558 | 8,895,671 | 12,836,962 |
Reclassifications | (245,840) | 1,098,382 | 385,509 | 3,494,263 | 189,903 | 142,349 | (6,041,187) | (976,621) |
Due to acquisition of subsidiary | 1,516,963 | 8,767,505 | 1,125,938 | 26,625,514 | 2,540,732 | 773,213 | 586,331 | 41,936,196 |
Revaluation | 1,226,871 | 11,688,744 | (128,323) | (91,684) | 0 | (14,881) | (577) | 12,680,150 |
Write-offs | 0 | (103,122) | 0 | (1,485,173) | (166,154) | (997,931) | (299,477) | (3,051,857) |
Cost of disposals | 0 | 0 | (604,286) | (466,566) | (546,996) | (26,798) | 0 | (1,644,645) |
Reclassification to assets held for sale | 0 | (109,401) | 0 | (111,270) | (32,477) | (18,060) | (700) | (271,909) |
Foreign exchange differences | 63,332 | 216,514 | 122,342 | 647,787 | 38,732 | 31,714 | 62,292 | 1,182,713 |
Value as at 31.12.2024 | 16,026,463 | 99,701,490 | 10,160,103 | 98,604,364 | 5,843,377 | 17,419,788 | 7,742,999 | 255,498,584 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Depreciations 1.1.2024 | 0 | 36,032,575 | 1,811,885 | 29,870,860 | 2,070,899 | 11,911,795 | 0 | 81,698,014 |
Depreciations for the Period | 0 | 2,795,099 | 0 | 6,201,458 | 617,430 | 1,407,993 | 0 | 11,021,981 |
Due to acquisition of subsidiary | 0 | 2,245,881 | 225,912 | 15,595,220 | 1,665,684 | 283,487 | 0 | 20,016,185 |
Revaluation | 0 | 7,755,692 | (26,472) | (78,484) | 0 | (13,926) | 0 | 7,636,810 |
Depreciations of reclassifications | 0 | (67,025) | 67,025 | (603) | 0 | 603 | 0 | 0 |
Depreciation on write-offs | 0 | (70,675) | 0 | (1,457,532) | (155,134) | (985,724) | 0 | (2,669,064) |
Depreciation of disposals | 0 | 0 | (179,447) | (409,696) | (495,820) | (22,373) | 0 | (1,107,336) |
Reclassification to assets held for sale | 0 | (31,488) | 0 | (95,250) | (32,477) | (16,901) | 0 | (176,116) |
Foreign exchange differences | 0 | (40,715) | 32,479 | 171,458 | 13,982 | 17,099 | 0 | 194,302 |
Depreciations 31.12.2024 | 0 | 48,619,342 | 1,931,382 | 49,797,433 | 3,684,565 | 12,582,053 | 0 | 116,614,775 |
Net book value as at 31.12.2024 | 16,026,463 | 51,082,148 | 8,228,721 | 48,806,931 | 2,158,812 | 4,837,735 | 7,742,999 | 138,883,808 |
Group | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Rental income from investment property | 233,114 | 187,430 |
Direct operating expenses arising from investment property that generated rental income during the period | 107,975 | 67,792 |
Direct operating expenses arising from investment property that did not generate rental income during the period | 179,970 | 221,800 |
Trademarks | Development Expenses | Other Intangible Assets | Total | |
Acquisition cost 1.1.2023 | 62,380,291 | 231,321 | 15,029,343 | 77,640,954 |
Acquisitions | 0 | 540,902 | 854,146 | 1,395,048 |
Reclassifications | 0 | 0 | 914,593 | 914,593 |
Write-offs | (110) | 0 | (265,074) | (265,184) |
Cost of disposals | 0 | 0 | (38,044) | (38,044) |
Foreign exchange differences | (127,872) | 42,039 | 141,363 | 55,529 |
Value as at 31.12.2023 | 62,252,309 | 814,261 | 16,636,326 | 79,702,897 |
Trademarks | Development Expenses | Other Intangible Assets | Total | |
Depreciations 1.1.2023 | 11,022,771 | 4,824 | 9,057,248 | 20,084,843 |
Depreciations for the Period | 1,624,744 | 14,124 | 914,686 | 2,553,553 |
Depreciation on write-offs | (110) | 0 | (265,074) | (265,184) |
Depreciation of disposals | 0 | 0 | (38,044) | (38,044) |
Foreign exchange differences | 4,997 | 607 | 99,027 | 104,630 |
Depreciations 31.12.2023 | 12,652,401 | 19,555 | 9,767,843 | 22,439,798 |
Net book value as at 31.12.2023 | 49,599,908 | 794,707 | 6,868,483 | 57,263,098 |
Trademarks | Development Expenses | Other Intangible Assets | Total | |
Acquisition cost 1.1.2024 | 62,252,309 | 814,261 | 16,636,326 | 79,702,897 |
Acquisitions | 34,334,242 | 0 | 5,528,424 | 39,862,666 |
Reclassifications | 0 | 0 | 976,621 | 976,621 |
Due to acquisition of subsidiary | 0 | 0 | 841,174 | 841,174 |
Revaluation | 0 | 0 | (5,438) | (5,438) |
Write-offs | (539,817) | 0 | (197,826) | (737,643) |
Reclassification to assets held for sale | 0 | 0 | (6,599) | (6,599) |
Foreign exchange differences | 106,235 | 14,208 | 3,699 | 124,142 |
Value as at 31.12.2024 | 96,152,969 | 828,470 | 23,776,381 | 120,757,820 |
Trademarks | Development Expenses | Other Intangible Assets | Total | |
Depreciations 1.1.2024 | 12,652,401 | 19,555 | 9,767,843 | 22,439,798 |
Depreciations for the Period | 1,874,863 | 81,726 | 1,809,829 | 3,766,417 |
Due to acquisition of subsidiary | 0 | 0 | 552,766 | 552,766 |
Revaluation | 0 | 0 | (2,130) | (2,130) |
Depreciation on write-offs | (210,937) | 0 | (197,824) | (408,761) |
Reclassification to assets held for sale | 0 | 0 | (2,585) | (2,585) |
Foreign exchange differences | (9,599) | 901 | 10,018 | 1,320 |
Depreciations 31.12.2024 | 14,306,728 | 102,181 | 11,937,918 | 26,346,827 |
Net book value as at 31.12.2024 | 81,846,241 | 726,288 | 11,838,464 | 94,410,993 |
Land - fields | Buildings, building facilities and technical projects | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Total | |
Acquisition cost 1.1.2023 | 218,124 | 23,326,594 | 15,489 | 7,248,056 | 90,839 | 30,899,101 |
Acquisitions | 29,094 | 2,296,603 | 5,208 | 4,732,192 | 0 | 7,063,096 |
Write-offs | 0 | (1,245,238) | 0 | (3,996,357) | 0 | (5,241,595) |
Foreign exchange differences | (18,655) | 209,265 | 1,451 | 71,460 | (497) | 263,025 |
Value as at 31.12.2023 | 228,562 | 24,587,224 | 22,148 | 8,055,351 | 90,342 | 32,983,627 |
Land - fields | Buildings, building facilities and technical projects | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Total | |
Depreciations 1.1.2023 | 29,692 | 9,171,512 | 1,876 | 5,117,906 | 50,908 | 14,371,894 |
Depreciations for the Period | 9,085 | 3,406,710 | 3,982 | 1,807,986 | 12,969 | 5,240,732 |
Depreciation on write-offs | 0 | (1,099,001) | 0 | (3,730,102) | 0 | (4,829,104) |
Foreign exchange differences | (2,861) | 131,042 | 326 | 53,436 | (352) | 181,592 |
Depreciations 31.12.2023 | 35,916 | 11,610,263 | 6,184 | 3,249,225 | 63,526 | 14,965,114 |
Net book value as at 31.12.2023 | 192,646 | 12,976,960 | 15,964 | 4,806,126 | 26,816 | 18,018,513 |
Land - fields | Buildings, building facilities and technical projects | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Total | |
Acquisition cost 1.1.2024 | 228,562 | 24,587,224 | 22,148 | 8,055,351 | 90,342 | 32,983,627 |
Acquisitions | 0 | 1,803,224 | 0 | 4,498,383 | 0 | 6,301,608 |
Due to acquisition of subsidiary | 0 | 5,222,590 | 0 | 0 | 0 | 5,222,590 |
Revaluation | 0 | (27,296) | 0 | 0 | 0 | (27,296) |
Write-offs | (92,655) | (3,573,825) | 0 | (2,312,730) | 0 | (5,979,210) |
Reclassification to assets held for sale | 0 | (33,127) | 0 | 0 | 0 | (33,127) |
Foreign exchange differences | (7,956) | 63,531 | 389 | (9,731) | 9 | 46,242 |
Value as at 31.12.2024 | 127,951 | 28,042,322 | 22,537 | 10,231,273 | 90,351 | 38,514,434 |
Land - fields | Buildings, building facilities and technical projects | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Total | |
Depreciations 1.1.2024 | 35,916 | 11,610,263 | 6,184 | 3,249,225 | 63,526 | 14,965,114 |
Depreciations for the Period | 5,012 | 4,087,989 | 4,472 | 2,285,831 | 12,931 | 6,396,236 |
Due to acquisition of subsidiary | 0 | 553,427 | 0 | 0 | 0 | 553,427 |
Revaluation | 0 | (14,063) | 0 | 0 | 0 | (14,063) |
Depreciation on write-offs | 0 | (1,743,638) | 0 | (2,207,201) | 0 | (3,950,838) |
Reclassification to assets held for sale | 0 | (17,067) | 0 | 0 | 0 | (17,067) |
Foreign exchange differences | (1,459) | 38,734 | 144 | (4,670) | 8 | 32,757 |
Depreciations 31.12.2024 | 39,470 | 14,515,646 | 10,800 | 3,323,185 | 76,465 | 17,965,565 |
Net book value as at 31.12.2024 | 88,482 | 13,526,676 | 11,737 | 6,908,088 | 13,887 | 20,548,869 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Acquisition cost 1.1.2023 | 9,490,451 | 38,319,640 | 2,430,698 | 23,796,080 | 1,072,889 | 13,069,996 | 1,194,810 | 89,374,564 |
Acquisitions | 0 | 103,109 | 0 | 934,184 | 25,677 | 1,309,790 | 2,935,080 | 5,307,840 |
Reclassifications | 0 | 0 | 0 | 283,779 | 0 | 164,400 | (1,362,772) | (914,593) |
Revaluation | 821,828 | 14,175,835 | (284,801) | 0 | 0 | 0 | 0 | 14,712,863 |
Write-offs | 0 | (15,325) | 0 | (176) | (6,464) | (93,736) | (140,983) | (256,684) |
Cost of disposals | 0 | 0 | 0 | 0 | 0 | (5,812) | 0 | (5,812) |
Value as at 31.12.2023 | 10,312,279 | 52,583,259 | 2,145,898 | 25,013,866 | 1,092,102 | 14,444,639 | 2,626,134 | 108,218,178 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Depreciations 1.1.2023 | 0 | 21,630,785 | 390 | 13,561,162 | 890,467 | 9,859,517 | 0 | 45,942,321 |
Depreciations for the Period | 0 | 1,348,184 | 0 | 1,391,570 | 44,889 | 1,064,920 | 0 | 3,849,563 |
Revaluation | 0 | 9,447,744 | 0 | 0 | 0 | 0 | 0 | 9,447,744 |
Depreciation on write-offs | 0 | 0 | 0 | (176) | (6,053) | (74,714) | 0 | (80,943) |
Depreciation of disposals | 0 | 0 | 0 | 0 | 0 | (5,179) | 0 | (5,179) |
Depreciations 31.12.2023 | 0 | 32,426,712 | 390 | 14,952,557 | 929,303 | 10,844,544 | 0 | 59,153,506 |
Net book value as at 31.12.2023 | 10,312,279 | 20,156,547 | 2,145,508 | 10,061,310 | 162,798 | 3,600,095 | 2,626,134 | 49,064,672 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Acquisition cost 1.1.2024 | 10,312,279 | 52,583,259 | 2,145,898 | 25,013,866 | 1,092,102 | 14,444,639 | 2,626,134 | 108,218,178 |
Acquisitions | 0 | 148,859 | 0 | 772,597 | 190,205 | 1,032,807 | 1,986,418 | 4,130,886 |
Reclassifications | 0 | 142,077 | 0 | 1,547,885 | 0 | 0 | (2,609,473) | (919,510) |
Revaluation | 125,721 | 11,046,807 | (61,542) | 0 | 0 | 0 | 0 | 11,110,987 |
Write-offs | 0 | (58,971) | 0 | (233,810) | (16,638) | (983,388) | (259,506) | (1,552,312) |
Cost of disposals | 0 | 0 | 0 | (10,895) | 0 | (26,211) | 0 | (37,106) |
Value as at 31.12.2024 | 10,438,000 | 63,862,032 | 2,084,356 | 27,089,644 | 1,265,669 | 14,467,848 | 1,743,574 | 120,951,122 |
Land - fields | Buildings, building facilities and technical projects | Investment property | Machinery, technical installations and other equipment | Vehicles | Furniture and other equipment | Fixed assets under construction and prepayments | Total | |
Depreciations 1.1.2024 | 0 | 32,426,712 | 390 | 14,952,557 | 929,303 | 10,844,544 | 0 | 59,153,506 |
Depreciations for the Period | 0 | 1,868,368 | 0 | 1,561,215 | 64,418 | 1,079,936 | 0 | 4,573,937 |
Revaluation | 0 | 7,567,015 | 0 | 0 | 0 | 0 | 0 | 7,567,015 |
Depreciation on write-offs | 0 | (58,970) | 0 | (233,794) | (16,637) | (971,325) | 0 | (1,280,726) |
Depreciation of disposals | 0 | 0 | 0 | (10,895) | 0 | (21,976) | 0 | (32,871) |
Depreciations 31.12.2024 | 0 | 41,803,126 | 390 | 16,269,082 | 977,084 | 10,931,180 | 0 | 69,980,862 |
Net book value as at 31.12.2024 | 10,438,000 | 22,058,906 | 2,083,967 | 10,820,562 | 288,584 | 3,536,668 | 1,743,574 | 50,970,261 |
Company | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Rental income from investment property | 116,424 | 116,424 |
Direct operating expenses arising from investment property that generated rental income during the period | 0 | 0 |
Direct operating expenses arising from investment property that did not generate rental income during the period | 0 | 0 |
Trademarks | Other Intangible Assets | Total | |
Acquisition cost 1.1.2023 | 32,341,953 | 8,826,965 | 41,168,918 |
Acquisitions | 0 | 69,100 | 69,100 |
Reclassifications | 0 | 914,593 | 914,593 |
Value as at 31.12.2023 | 32,341,953 | 9,810,658 | 42,152,611 |
Trademarks | Other Intangible Assets | Total | |
Depreciations 1.1.2023 | 6,718,819 | 5,540,875 | 12,259,694 |
Depreciations for the Period | 1,011,413 | 637,462 | 1,648,875 |
Depreciations 31.12.2023 | 7,730,232 | 6,178,337 | 13,908,569 |
Net book value as at 31.12.2023 | 24,611,721 | 3,632,321 | 28,244,042 |
Trademarks | Other Intangible Assets | Total | |
Acquisition cost 1.1.2024 | 32,341,953 | 9,810,658 | 42,152,611 |
Acquisitions | 0 | 5,432,668 | 5,432,668 |
Reclassifications | 0 | 919,510 | 919,510 |
Write-offs | (328,880) | (182,546) | (511,426) |
Value as at 31.12.2024 | 32,013,073 | 15,980,291 | 47,993,364 |
Trademarks | Other Intangible Assets | Total | |
Depreciations 1.1.2024 | 7,730,232 | 6,178,337 | 13,908,569 |
Depreciations for the Period | 582,841 | 1,079,664 | 1,662,506 |
Depreciation on write-offs | 0 | (182,544) | (182,544) |
Depreciations 31.12.2024 | 8,313,073 | 7,075,458 | 15,388,531 |
Net book value as at 31.12.2024 | 23,700,000 | 8,904,833 | 32,604,833 |
Buildings, building facilities and technical projects | Vehicles | Total | |
Acquisition cost 1.1.2023 | 13,780,717 | 2,975,492 | 16,756,210 |
Acquisitions | 146,108 | 2,567,143 | 2,713,251 |
Write-offs | (154,632) | (2,717,898) | (2,872,530) |
Value as at 31.12.2023 | 13,772,193 | 2,824,737 | 16,596,930 |
Buildings, building facilities and technical projects | Vehicles | Total | |
Depreciations 1.1.2023 | 3,735,128 | 2,297,382 | 6,032,510 |
Depreciations for the Period | 1,596,767 | 666,542 | 2,263,310 |
Depreciation on write-offs | (52,490) | (2,549,821) | (2,602,311) |
Depreciations 31.12.2023 | 5,279,406 | 414,103 | 5,693,509 |
Net book value as at 31.12.2023 | 8,492,787 | 2,410,634 | 10,903,421 |
Buildings, building facilities and technical projects | Vehicles | Total | |
Acquisition cost 1.1.2024 | 13,772,193 | 2,824,737 | 16,596,930 |
Acquisitions | 104,959 | 595,662 | 700,621 |
Write-offs | (2,705,387) | (143,191) | (2,848,578) |
Value as at 31.12.2024 | 11,171,766 | 3,277,208 | 14,448,973 |
Buildings, building facilities and technical projects | Vehicles | Total | |
Depreciations 1.1.2024 | 5,279,406 | 414,103 | 5,693,509 |
Depreciations for the Period | 1,542,618 | 791,057 | 2,333,675 |
Depreciation on write-offs | (1,077,039) | (118,566) | (1,195,605) |
Depreciations 31.12.2024 | 5,744,985 | 1,086,594 | 6,831,579 |
Net book value as at 31.12.2024 | 5,426,780 | 2,190,614 | 7,617,394 |
Group | Company | |||
01.01 - 31.12.2024 | 01.01 - 31.12.2023 | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 | |
Regular employees | 2,659 | 1,879 | 751 | 762 |
Day-wage employees | 452 | 445 | 141 | 136 |
Total Employees | 3,111 | 2,324 | 892 | 898 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Post-employment employee benefits | 1,693,979 | 1,551,226 | 1,263,828 | 1,296,031 |
Other long-term benefits | 755,266 | 0 | 755,266 | 0 |
Total | 2,449,245 | 1,551,226 | 2,019,095 | 1,296,031 |
0-1 year | 4.0% |
2-5 years | 3.0% |
6-10 years | 2.0% |
11-more years | 0.0% |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Current employment service cost | (68,261) | 220,432 | (10,856) | 299,397 |
Financial cost | (65,110) | (50,347) | (55,480) | (50,347) |
Actuarial losses (profit) | 88,918 | (139,217) | 98,539 | (130,792) |
Total | (44,453) | 30,868 | 32,203 | 118,258 |
Further payments | 41,046 | 1,587 | 0 | 0 |
Retirement expenses | (3,407) | 32,455 | 32,203 | 118,258 |
Balance of Liability at beginning of period | 1,551,226 | 1,574,984 | 1,296,031 | 1,414,289 |
Additions due to acquisition | 135,731 | 0 | 0 | 0 |
Retirement expenses | 3,407 | (32,455) | (32,203) | (118,258) |
Fx Diferrences | 3,615 | 8,696 | 0 | 0 |
Closing Balances | 1,693,979 | 1,551,226 | 1,263,828 | 1,296,031 |
Obligation | |||
Discount rate | Discount rate | ||
-0.50% | 0.50% | ||
37,013 | 3% | (35,313) | -3% |
Estimated salary decrease | Estimated salary increase | ||
-0.50% | 0.50% | ||
(35,272) | -3% | 36,609 | 3% |
Mortality | Mortality | ||
-10% | 10% | ||
10,075 | 1% | (9,989) | -1% |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Standard service cost | (718,743) | 0 | (718,743) | 0 |
Financial cost | (36,523) | 0 | (36,523) | 0 |
Total | (755,266) | 0 | (755,266) | 0 |
Balance of Liability at beginning of period | 0 | 0 | 0 | 0 |
Employee benefits | 755,266 | 0 | 755,266 | 0 |
Closing Balances | 755,266 | 0 | 755,266 | 0 |
Obligation | ||||
Discount rate | Discount rate | |||
-0.50% | 0.50% | |||
14,873 | 2% | (14,515) | -2% |
Average rate for the period ended | Spot rate as at | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
US dollar | 1.08 | 1.08 | 1.04 | 1.11 |
UK sterling | 0.85 | 0.87 | 0.83 | 0.87 |
Polish zloty | 4.31 | 4.54 | 4.27 | 4.35 |
Romanian leu | 4.97 | 4.95 | 4.97 | 4.97 |
Bulgarian lev | 1.96 | 1.96 | 1.96 | 1.96 |
Czech koruna | 25.12 | 24.01 | 25.19 | 24.73 |
Serbian dinar | 117.09 | 117.25 | 117.01 | 117.17 |
Macedonian dinar | 61.53 | 61.56 | 61.50 | 61.50 |
Hungarian florint | 395.21 | 381.95 | 410.09 | 382.78 |
Bosnia - Herzegovina convertible marka | 1.96 | 1.96 | 1.96 | 1.96 |
Ukrainian hryvnia | 43.46 | 39.56 | 43.93 | 42.21 |
Trade receivables | 31.12.2024 | 31.12.2023 |
Sarantis Bulgaria LTD | 105,793 | 41,532 |
Sarantis Romania S.A. | 953,577 | 477,429 |
Sarantis Polska S.A. | 3,171,642 | 1,301,238 |
Stella Pack S.A. | 6,018 | 0 |
Sarantis Czech Republic sro | 1,187,272 | 328,583 |
Polipak SP.Z.O.O. | 2,566 | 0 |
Sarantis Slovakia S.R.O | 142 | 0 |
Ergopack LLC | 462,233 | 229,563 |
Sarantis Hungary Kft. | 152,212 | 77,306 |
Sarantis Portugal Lda | 552,827 | 918,352 |
Elode France SARL | 7,322 | 2,420 |
Lenidi Romania LTD | 0 | 42 |
Zakis SINGLE-MEMBER LTD | 0 | 30,581 |
Sarkk SA | 5,332 | 25,092 |
Total | 6,606,935 | 3,432,136 |
Grand total assets | 6,606,935 | 3,432,136 |
Trade liabilities | 31.12.2024 | 31.12.2023 |
Sarantis Belgrade D.O.O | 1,207,281 | 2,202,835 |
Sarantis Banja Luka D.O.O | 4 | 1,750 |
Sarantis Skopje D.O.O | 169,598 | 608,145 |
Sarantis Bulgaria LTD | 32 | 0 |
Sarantis Romania S.A. | 28 | 144 |
Sarantis Polska S.A. | 404,024 | 244,941 |
Stella Pack S.A. | 70,028 | 0 |
Sarantis Czech Republic sro | 129 | 0 |
Polipak SP.Z.O.O. | 91,330 | 186,784 |
Sarantis Hungary Kft. | 6,362 | 5,453 |
Sarantis France SARL | 30,310 | 35,233 |
Lenidi SA | 0 | 4,565 |
Dirty Laundry SA | 0 | 129 |
Sarkk SA | 727 | 11,154 |
Total | 1,979,851 | 3,301,133 |
Liabilities from loans | 31.12.2024 | 31.12.2023 |
Sarantis Belgrade D.O.O | 9,000,000 | 0 |
Zetafin LTD | 514,767 | 530,610 |
Total | 9,514,767 | 530,610 |
Lease liabilities | 31.12.2024 | 31.12.2023 |
Lenidi SA | 4,170,154 | 6,490,835 |
Total | 4,170,154 | 6,490,835 |
Grand total liabilities | 15,664,772 | 10,322,577 |
Income from sale of merchandise | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Sarantis Belgrade D.O.O | 3,484,146 | 3,005,177 |
Sarantis Banja Luka D.O.O | 65,881 | 151,111 |
Sarantis Skopje D.O.O | 869,229 | 984,935 |
Sarantis Bulgaria LTD | 2,501,986 | 2,478,138 |
Sarantis Romania S.A. | 7,485,368 | 7,944,277 |
Sarantis Polska S.A. | 13,120,324 | 10,799,940 |
Sarantis Czech Republic sro | 10,626,526 | 8,375,853 |
Ergopack LLC | 1,282,201 | 1,066,557 |
Sarantis Hungary Kft. | 1,034,485 | 877,141 |
Sarantis Portugal Lda | 1,299,341 | 1,697,647 |
Lenidi SA | 0 | 282,436 |
Lenidi Bulgaria LTD | 146,785 | 85,992 |
Dirty Laundry SA | 1,603 | 0 |
Sarkk SA | 35,273 | 82,312 |
Total | 41,953,148 | 37,831,516 |
Other income | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Sarantis Belgrade D.O.O | 247,091 | 228,172 |
Sarantis Banja Luka D.O.O | 11,941 | 8,155 |
Sarantis Skopje D.O.O | 28,134 | 23,588 |
Sarantis Bulgaria LTD | 86,442 | 74,426 |
Sarantis Romania S.A. | 321,381 | 305,806 |
Sarantis Polska S.A. | 1,275,103 | 1,247,696 |
Stella Pack S.A. | 6,018 | 0 |
Sarantis Czech Republic sro | 366,021 | 325,166 |
Polipak SP.Z.O.O. | 90,018 | 113,175 |
Sarantis Slovakia S.R.O | 5,518 | 4,403 |
Ergopack LLC | 375,130 | 117,584 |
Sarantis Hungary Kft. | 134,054 | 97,088 |
Sarantis Portugal Lda | 104,146 | 129,231 |
Zakis SINGLE-MEMBER LTD | 180 | 840 |
Total | 3,051,176 | 2,675,328 |
Grand total income | 45,004,324 | 40,506,844 |
Purchases of merchandise - services - assets | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Sarantis Belgrade D.O.O | 12,310 | 332 |
Sarantis Bulgaria LTD | 6,838 | 6,910 |
Sarantis Romania S.A. | 5,171 | 40,671 |
Sarantis Polska S.A. | 2,107,070 | 2,154,878 |
Stella Pack S.A. | 228,324 | 0 |
Sarantis Czech Republic sro | 128 | 0 |
Polipak SP.Z.O.O. | 1,816,735 | 2,341,483 |
Sarantis Hungary Kft. | 6,464 | 5,422 |
Lenidi SA | 48,125 | 112,905 |
Dirty Laundry SA | 0 | 1,701 |
Sarkk SA | 10,605 | 12,565 |
Total | 4,241,769 | 4,676,867 |
Expenses – interest | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Sarantis Belgrade D.O.O | 233,859 | 0 |
Zetafin LTD | 15,730 | 15,687 |
Lenidi SA | 191,549 | 187,703 |
Total | 441,138 | 203,389 |
Other expenses | 01.01 - 31.12.2024 | 01.01 - 31.12.2023 |
Elode France SARL | 0 | 37,811 |
Total | 0 | 37,811 |
Grand total expenses | 4,682,907 | 4,918,067 |
Table of disclosures of related parties | ||
Group | Company | |
a) Income | 574,462 | 45,004,324 |
b) Expenses | 343,307 | 4,682,907 |
c) Receivables | 140,556 | 6,606,935 |
d) Liabilities | 4,170,881 | 15,664,772 |
e) Transactions and remuneration of senior executives and management | 2,714,087 | 2,677,188 |
f) Receivables from senior executives and management | 0 | 0 |
g) Liabilities towards senior executives and management | 2,034 | 2,034 |
h) Receivables from affiliates | 0 | 0 |
i) Liabilities to affiliates | 0 | 0 |
Analysis of Consolidated Sales | ||||
SBU Turnover (€ mil) | 2024 | % | 2023 | |
Beauty/Skin/Sun Care | 59.8 | 24.1% | 48.2 | |
% of Total | 10.0% | 10.0% | ||
Personal Care | 116.5 | 13.4% | 102.8 | |
% of Total | 19.4% | 21.3% | ||
Home Care Solutions | 212.0 | 29.2% | 164.1 | |
% of Total | 35.3% | 34.0% | ||
Private Label | 59.8 | 94.7% | 30.7 | |
% of Total | 10.0% | 6.4% | ||
Strategic Partneships | 150.6 | 13.6% | 132.6 | |
% of Total | 25.1% | 27.5% | ||
Mass Distribution | 99.1 | 15.3% | 86.0 | |
% of SBU | 65.8% | 64.9% | ||
Selective Distribution | 51.5 | 10.5% | 46.6 | |
% of SBU | 34.2% | 35.1% | ||
Other Sales | 1.4 | -63.0% | 3.9 | |
% of Total | 0.2% | 0.8% | ||
Total Turnover | 600.1 | 24.4% | 482.2 |
EBIT Analysis | ||||
SBU EBIT (€ mil) | 2024 | % | 2023 | |
Beauty/Skin/Sun Care | 8.9 | 65.5% | 5.4 | |
Margin | 14.9% | 11.2% | ||
% EBIT | 14.6% | 11.4% | ||
Personal Care | 17.9 | 36.0% | 13.2 | |
Margin | 15.4% | 12.8% | ||
% EBIT | 29.4% | 28.0% | ||
Home Care Solutions | 24.4 | 9.2% | 22.4 | |
Margin | 11.5% | 13.6% | ||
% EBIT | 40.1% | 47.6% | ||
Private Label | 0.4 | 260.2% | -0.3 | |
Margin | 0.7% | -0.8% | ||
% EBIT | 0.7% | -0.5% | ||
Strategic Partnerships | 9.9 | 33.1% | 7.4 | |
Margin | 6.6% | 5.6% | ||
% EBIT | 16.2% | 15.8% | ||
Mass Distribution | 7.0 | 16.1% | 6.0 | |
Margin | 7.0% | 7.0% | ||
% EBIT | 11.4% | 12.8% | ||
Selective Distribution | 2.9 | 104.5% | 1.4 | |
Margin | 5.7% | 3.1% | ||
% EBIT | 4.8% | 3.0% | ||
Other Sales | -0.6 | 41.4% | -1.1 | |
Margin | -43.5% | -27.5% | ||
% EBIT | -1.0% | -2.3% | ||
Total EBIT | 61.0 | 29.6% | 47.1 | |
Margin | 10.2% | 9.8% |
Analysis of Consolidated Sales | |||
Country Turnover (€mil) | 2024 | % | 2023 |
Greece (incl. Portugal and Selected International Markets) | 170.6 | 9.3% | 156.0 |
Greece (Domestic Market) | 151.3 | 9.0% | 138.8 |
Greece (Selected International Markets & Portugal) | 19.3 | 11.9% | 17.2 |
% of Total Turnover | 28.4% | 32.4% | |
Poland | 184.1 | 66.8% | 110.4 |
Poland (excl. Private Label) | 128.0 | 60.7% | 79.7 |
Poland (Private Label) | 56.1 | 82.7% | 30.7 |
Romania | 98.9 | 25.0% | 79.1 |
Czech-Slovakia | 45.8 | 11.5% | 41.1 |
West Balkans | 40.4 | 7.8% | 37.5 |
Ukraine | 25.0 | -0.9% | 25.3 |
Bulgaria | 21.9 | 10.9% | 19.7 |
Hungary | 13.2 | 1.8% | 13.0 |
International Network | 429.5 | 31.7% | 326.2 |
% of Total Turnover | 71.6% | 67.6% | |
Total Turnover | 600.1 | 24.4% | 482.2 |
Analysis of Consolidated EBIT | |||
Country EBIT (€mil) | 2024 | % | 2023 |
Greece (incl. Portugal and Selected International Markets) | 21.7 | 31.0% | 16.6 |
Greece (Domestic Market) | 16.7 | 28.2% | 13.0 |
Greece (Selected International Markets & Portugal) | 5.0 | 41.5% | 3.6 |
% of Total EBIT | 35.6% | 35.2% | |
Poland | 10.6 | 69.7% | 6.2 |
Poland (excl. Private Label) | 10.4 | 59.9% | 6.5 |
Poland (Private Label) | 0.2 | 177.3% | -0.3 |
Romania | 15.5 | 32.1% | 11.7 |
Czech-Slovakia | 6.0 | 22.3% | 4.9 |
West Balkans | 3.9 | 9.2% | 3.6 |
Ukraine | -0.4 | -132.1% | 1.3 |
Bulgaria | 3.0 | 22.1% | 2.5 |
Hungary | 0.7 | 175.8% | 0.3 |
International Network | 39.3 | 28.8% | 30.5 |
% of Total EBIT | 64.4% | 64.8% | |
Total EBIT | 61.0 | 29.6% | 47.1 |