Consolidated Subsidiary | Percentage and Participation | Headquarters | Activity | Consolidation method |
JUMBO TRADING LTD | 100% Direct | Cyprus | Commercial | Full Consolidation |
JUMBO EC.B LTD | 100% Direct | Bulgaria | Commercial | Full Consolidation |
JUMBO EC.R SRL | 100% Direct | Romania | Commercial | Full Consolidation |
GEOCAM | 100% Indirect | Cyprus | Investment | Full Consolidation |
HOLDINGS LIMITED | ||||
GEOFORM LIMITED | 100% Indirect | Cyprus | Investment | Full Consolidation |
INTROSERVE PROPERTIES LIMITED | 100% Indirect | Cyprus | Investment | Full Consolidation |
INDENE PROPERTIES LIMITED | 100% Indirect | Cyprus | Investment | Full Consolidation |
INGANE PROPERTIES LIMITED | 100% Indirect | Cyprus | Investment | Full Consolidation |
NIVAMO PROPERTIES LIMITED | 100% Indirect | Cyprus | Investment | Full Consolidation |
Buildings | 30 – 35 years |
Mechanical equipment | 5 - 20 years |
Vehicles | 5 – 10 years |
Other equipment | 4 - 10 years |
Computers and software | 3 – 5 years |
01/01/2024-31/12/2024 | |||||
(amounts in €) | Greece | Cyprus | Bulgaria | Romania | Total |
Sales | 916.703.370 | 122.353.424 | 114.769.161 | 253.368.940 | 1.407.194.896 |
Intragroup Sales | (255.177.420) | (405.380) | (569.968) | (1.168.863) | (257.321.631) |
Total net sales | 661.525.950 | 121.948.044 | 114.199.193 | 252.200.077 | 1.149.873.264 |
Cost of sales | (285.246.577) | (58.442.260) | (50.915.508) | (115.784.641) | (510.388.988) |
Gross Profit | 376.279.373 | 63.505.784 | 63.283.685 | 136.415.436 | 639.484.277 |
Other operating income/expenses | 17.327.002 | 4.041.848 | (526.317) | 790.317 | 21.632.850 |
Administrative / Distribution expenses | (178.565.293) | (22.022.253) | (22.116.935) | (54.916.996) | (277.621.476) |
Profit before tax, interest and investment results | 215.041.083 | 45.525.379 | 40.640.433 | 82.288.757 | 383.495.651 |
Finance Costs, net | 70.635.113 | 2.514.584 | 157.144 | 3.459.332 | 76.766.173 |
Intragroup Financial results | (70.000.000) | - | - | - | (70.000.000) |
Earnings before tax | 215.676.196 | 48.039.963 | 40.797.577 | 85.748.090 | 390.261.824 |
Depreciation and amortization | (23.193.319) | (4.054.312) | (3.827.338) | (9.983.380) | (41.058.349) |
01/01/2023-31/12/2023 | |||||
(amounts in €) | Greece | Cyprus | Bulgaria | Romania | Total |
Sales | 862.469.603 | 119.511.798 | 107.909.152 | 231.732.966 | 1.321.623.519 |
Intragroup Sales | (238.994.648) | (251.003) | (365.266) | (626.900) | (240.237.817) |
Total net sales | 623.474.955 | 119.260.795 | 107.543.886 | 231.106.067 | 1.081.385.702 |
Cost of sales | (269.393.503) | (57.097.664) | (47.860.944) | (103.995.001) | (478.347.111) |
Gross Profit | 354.081.452 | 62.163.131 | 59.682.942 | 127.111.065 | 603.038.591 |
Other operating income/expenses | 4.017.409 | 1.579.611 | 67.184 | 2.021.771 | 7.685.974 |
Administrative / Distribution expenses | (162.992.662) | (20.326.510) | (19.820.272) | (46.002.562) | (249.142.005) |
Profit before tax, interest and investment results | 195.106.200 | 43.416.232 | 39.929.854 | 83.130.275 | 361.582.560 |
Finance Costs, net | 240.895.949 | 2.076.485 | 1.883.110 | 2.787.932 | 247.643.476 |
Intragroup Financial results | (240.000.000) | - | - | - | (240.000.000) |
Earnings before tax | 196.002.149 | 45.492.717 | 41.812.964 | 85.918.206 | 369.226.036 |
Depreciation and amortization | (21.661.334) | (3.787.642) | (3.495.136) | (7.574.045) | (36.518.156) |
31/12/2024 | |||||
(amounts in €) | Greece | Cyprus | Bulgaria | Romania | Total |
Non-current Assets | 390.344.845 | 149.536.966 | 83.298.823 | 228.409.753 | 851.590.386 |
Current Assets | 493.959.300 | 92.661.421 | 52.841.948 | 214.494.249 | 853.956.917 |
Non-current assets held for sale | - | - | 825.731 | - | 825.731 |
Consolidated Assets | 884.304.145 | 242.198.387 | 136.966.502 | 442.904.002 | 1.706.373.035 |
Non-current Liabilities | 76.216.675 | 15.278.316 | 6.399.602 | 2.768.162 | 100.682.354 |
Current Liabilities | 156.978.212 | 14.811.270 | 8.429.191 | 17.347.825 | 197.546.899 |
Consolidated Liabilities | 233.194.887 | 30.089.586 | 14.828.793 | 20.115.987 | 298.229.252 |
31/12/2023 | |||||
(amounts in €) | Greece | Cyprus | Bulgaria | Romania | Total |
Non-current Assets | 375.014.338 | 137.088.280 | 87.726.323 | 223.050.266 | 822.879.206 |
Current Assets | 473.707.917 | 106.047.218 | 51.628.174 | 163.845.937 | 795.229.246 |
Consolidated Assets | 848.722.255 | 243.135.498 | 139.354.497 | 386.896.203 | 1.618.108.452 |
Non-current Liabilities | 69.835.709 | 15.013.248 | 6.661.227 | 3.272.687 | 94.782.871 |
Current Liabilities | 148.427.805 | 21.941.156 | 7.560.235 | 17.823.059 | 195.752.255 |
Consolidated Liabilities | 218.263.514 | 36.954.404 | 14.221.462 | 21.095.746 | 290.535.126 |
Group’s fixed asset additions (amounts in €) | ||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Greece | 33.850.367 | 29.913.365 |
Cyprus | 12.940.929 | 15.211.290 |
Bulgaria | 22.189 | 3.217.744 |
Romania | 19.287.879 | 54.758.737 |
Total | 66.101.364 | 103.101.136 |
Sales per product type for the period 01/01/2024-31/12/2024 | ||
Product Type | Sales in € | Percentage |
Toy | 216.551.175 | 18,83% |
Baby products | 30.545.979 | 2,66% |
Stationery | 86.595.038 | 7,53% |
Seasonal | 269.170.693 | 23,41% |
Home products | 449.581.138 | 39,10% |
Snacks, candies and other mini-market products | 95.910.431 | 8,34% |
Other | 1.518.810 | 0,13% |
Total | 1.149.873.264 | 100% |
Sales per product type for the period 01/01/2023-31/12/2023 | ||
Product Type | Sales in € | Percentage |
Toy | 207.682.668 | 19,21% |
Baby products | 32.310.636 | 2,99% |
Stationery | 83.565.039 | 7,73% |
Seasonal | 249.533.842 | 23,08% |
Home products Snacks, candies and other mini-market products | 417.463.949 89.699.657 | 38,60% 8,29% |
Other | 1.129.911 | 0,10% |
Total | 1.081.385.702 | 100% |
THE GROUP | THE COMPANY | |||
(amounts in €) | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Inventory at the beginning of the year | 237.438.399 | 239.079.426 | 183.852.964 | 197.957.363 |
Inland purchases | 115.136.194 | 107.393.240 | 113.908.717 | 106.069.074 |
Purchases from third countries | 424.643.278 | 373.474.536 | 423.668.705 | 372.870.049 |
Purchases from the Eurozone | 25.362.552 | 27.925.213 | 26.298.210 | 27.685.759 |
Purchases Returns | (2.442.295) | (2.211.933) | (1.360.719) | (1.106.700) |
Discounts on purchases / Turnover Discounts | (27.087.510) | (26.898.140) | (27.034.398) | (26.772.598) |
Inventory at the end of the year | (260.050.383) | (237.612.923) | (194.799.733) | (183.852.964) |
Income from self-use of inventory/imputed income | (2.611.248) | (2.802.307) | (2.544.156) | (2.726.566) |
Total | 510.388.988 | 478.347.111 | 521.989.589 | 490.123.417 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
Distribution expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Provision for compensation of personnel due to retirement | 111.074 | 176.092 | 95.218 | 163.314 |
Payroll expenses | 119.123.873 | 106.859.472 | 74.848.668 | 67.958.584 |
Third party expenses and fees | 8.142.460 | 7.243.343 | 924.946 | 799.596 |
Services received | 19.948.434 | 19.607.565 | 12.652.020 | 13.540.198 |
Assets repair and maintenance cost | 4.646.219 | 4.478.533 | 3.107.693 | 3.086.387 |
Rentals | 7.645.100 | 7.446.190 | 5.427.870 | 4.835.242 |
Taxes and duties | 5.502.937 | 3.988.411 | 3.029.797 | 2.153.561 |
Advertising | 13.356.784 | 12.684.090 | 9.049.965 | 8.200.418 |
Other various expenses | 21.388.104 | 16.682.864 | 19.153.047 | 15.887.384 |
Packaging materials & consumables | 5.047.745 | 4.938.623 | 3.852.158 | 3.703.040 |
Depreciation of tangible and intangible assets | 39.338.636 | 34.827.486 | 22.560.860 | 20.988.054 |
Total | 244.251.366 | 218.932.670 | 154.702.242 | 141.315.778 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
Administrative expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Provision for compensation of personnel due to retirement | 63.479 | 108.876 | 63.479 | 108.876 |
Payroll expenses | 17.792.583 | 16.827.527 | 15.276.463 | 14.556.407 |
Third party expenses and fees | 3.782.247 | 2.985.347 | 3.633.669 | 2.870.449 |
Services received | 3.775.341 | 3.147.857 | 1.737.106 | 1.374.398 |
Assets repair and maintenance cost | 528.714 | 399.362 | 503.079 | 377.506 |
Rentals | 98.785 | 119.501 | 13.339 | 28.791 |
Taxes and duties | 384.954 | 369.929 | 289.979 | 239.043 |
Advertising | 8.760 | 10.379 | 8.760 | 10.379 |
Other various expenses | 5.101.031 | 4.549.888 | 1.704.718 | 1.437.755 |
Depreciation of tangible and intangible assets | 1.834.216 | 1.690.670 | 632.459 | 673.280 |
Total | 33.370.110 | 30.209.336 | 23.863.051 | 21.676.884 |
(amounts in €) | THE GROUP | THE COMPANY | ||
Other operating income | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Income from related activities | 10.693.835 | 11.547.899 | 10.011.152 | 8.617.870 |
Other operating income | 16.251.144 | 5.761.722 | 11.179.642 | 263.573 |
Total | 26.944.980 | 17.309.621 | 21.190.793 | 8.881.443 |
Other operating expenses | ||||
Property tax | 1.906.289 | 1.863.626 | 1.003.674 | 1.012.186 |
Other operating expenses | 3.405.840 | 7.760.021 | 2.860.117 | 3.851.848 |
Total | 5.312.129 | 9.623.647 | 3.863.791 | 4.864.034 |
Other losses | - | - | - | - |
Total | 5.312.129 | 9.623.647 | 3.863.791 | 4.864.034 |
Finance costs – net | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Finance costs: | ||||
Finance cost of provision for compensation of personnel due to retirement | 333.958 | 370.000 | 329.003 | 366.563 |
Bank loans | - | 3.972.310 | - | 3.972.310 |
Interest expense on lease liabilities | 2.526.806 | 2.664.523 | 1.946.824 | 2.070.406 |
Commissions for letters of guarantee | 196 | 242 | 196 | 242 |
Commissions for credit cards | 4.202.786 | 3.852.387 | 2.194.726 | 2.084.314 |
Other Banking Expenses | 278.467 | 231.126 | 394 | - |
7.342.213 | 11.090.588 | 4.471.142 | 8.493.836 | |
Finance income | ||||
Deposits | 13.513.745 | 18.138.227 | 5.106.255 | 9.389.785 |
Corporate Bonds | 594.641 | 595.837 | - | - |
Other financial results | - | - | 70.000.000 | 240.000.000 |
14.108.386 | 18.734.064 | 75.106.255 | 249.389.785 | |
Total | 6.766.173 | 7.643.476 | 70.635.113 | 240.895.949 |
THE GROUP | THE COMPANY | |||
(amounts in €) | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Current Income tax | 68.148.486 | 66.100.429 | 49.360.759 | 47.174.971 |
Pillar II tax | 2.167.836 | - | 683.270 | - |
Deferred income tax | (151.253) | 129.087 | (45.838) | 157.058 |
Total income tax | 70.165.069 | 66.229.516 | 49.998.191 | 47.332.029 |
THE GROUP | THE COMPANY | |||
(amounts in €) | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Profit before tax | 460.261.824 | 609.226.036 | 304.110.604 | 454.266.883 |
Nominal tax rate | 22% | 22% | ||
Expected tax expense | 88.248.062 | 121.219.715 | 66.904.333 | 99.938.714 |
Adjustments for non-taxable income | ||||
- Tax free income | (22.298.359) | (56.811.912) | (17.888.360) | (52.800.000) |
- Pillar II tax | 2.167.836 | - | 683.270 | - |
Adjustments for expenses not deductible for tax purposes | ||||
- Non-deductible expenses | 2.921.713 | 1.422.255 | 156.838 | 339.349 |
- Other | (874.184) | 399.458 | 142.110 | (146.035) |
Total income tax | 70.165.069 | 66.229.516 | 49.998.191 | 47.332.028 |
Basic earnings per share | THE GROUP | THE COMPANY | ||
Amounts in € | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Earnings attributable to the shareholders of the parent | 320.096.756 | 302.996.520 | 254.112.412 | 406.934.854 |
Weighted average number of shares | 135.949.012 | 136.059.759 | 135.949.012 | 136.059.759 |
Basic earnings per share (euro per share) | 2,3545 | 2,2269 | 1,8692 | 2,9909 |
Buildings | 30 – 35 years |
Mechanical equipment | 5 - 20 years |
Vehicles | 5 – 10 years |
Other equipment | 4 - 10 years |
Computers and software | 3 – 5 years |
THE GROUP | ||||||||||||
Land - Freehold | Buildings and fixtures on buildings - Freehold | Transportation means | Machinery - furniture and other equipment | Software | Fixed assets under construction | Total | Leasehold land | Leasehold building | Leased means of transportation | Total of leasehold fixed assets | Total Property Plant and Equipment | |
Net Cost as at 31/12/2022 | 177.900.146 | 363.120.284 | 6.819.415 | 30.403.306 | 501.425 | 54.648.865 | 633.393.441 | 2.991.101 | 79.425.161 | 200.941 | 82.617.203 | 716.010.644 |
Cost 31/12/2023 | 186.875.435 | 687.598.097 | 9.868.264 | 163.669.345 | 5.800.448 | 23.399.412 | 1.077.210.999 | 4.272.123 | 109.444.929 | 392.264 | 114.109.316 | 1.191.320.320 |
Accumulated depreciation | - | (247.096.821) | (3.420.097) | (117.055.652) | (5.036.304) | (55.800) | (372.664.673) | (1.371.342) | (36.969.690) | (280.468) | (38.621.499) | (411.286.172) |
Net Cost as at 31/12/2023 | 186.875.435 | 440.501.276 | 6.448.167 | 46.613.693 | 764.144 | 23.343.612 | 704.546.326 | 2.900.781 | 72.475.239 | 111.796 | 75.487.819 | 780.034.145 |
Cost 31/12/2024 | 183.644.266 | 716.588.198 | 9.902.478 | 179.045.615 | 6.311.987 | 26.885.628 | 1.122.378.172 | 4.919.388 | 117.228.969 | 414.717 | 122.563.074 | 1.244.941.246 |
Accumulated depreciation | - | (266.926.289) | (3.799.408) | (125.518.205) | (5.353.404) | (55.800) | (401.653.105) | (1.577.930) | (44.966.545) | (370.432) | (46.914.907) | (448.568.012) |
Net Cost as at 31/12/2024 | 183.644.266 | 449.661.910 | 6.103.070 | 53.527.411 | 958.583 | 26.829.828 | 720.725.066 | 3.341.458 | 72.262.424 | 44.285 | 75.648.167 | 796.373.234 |
THE COMPANY | ||||||||||||
Land - Freehold | Buildings and fixtures on buildings - Freehold | Transportation means | Machinery - furniture and other equipment | Software | Fixed assets under construction | Total | Leasehold land | Leasehold building | Leased means of transportation | Total of leasehold fixed assets | Total Property Plant and Equipment | |
Net Cost as at 31/12/2022 | 90.557.216 | 182.259.720 | 144.167 | 15.951.143 | 192.998 | 9.171.923 | 297.464.807 | 392.480 | 61.571.498 | - | 61.963.978 | 359.428.785 |
Cost 31/12/2023 | 90.557.278 | 369.874.609 | 469.580 | 104.211.520 | 3.731.349 | 875.670 | 569.720.007 | 597.491 | 85.159.133 | - | 85.756.624 | 655.476.631 |
Accumulated depreciation | - | (168.280.622) | (324.542) | (86.425.379) | (3.538.351) | - | (258.568.894) | (254.354) | (29.544.013) | - | (29.798.367) | (288.367.260) |
Net Cost as at 31/12/2023 | 90.557.278 | 201.593.987 | 145.038 | 17.786.141 | 192.998 | 875.670 | 311.151.114 | 343.137 | 55.615.120 | - | 55.958.258 | 367.109.372 |
Cost 31/12/2024 | 91.002.603 | 394.530.180 | 508.790 | 111.773.256 | 3.731.349 | 357.138 | 601.903.315 | 1.197.806 | 90.664.622 | - | 91.862.428 | 693.765.743 |
Accumulated depreciation | - | (180.734.258) | (360.345) | (90.069.712) | (3.731.349) | - | (274.895.665) | (310.004) | (35.795.906) | - | (36.105.910) | (311.001.575) |
Net Cost as at 31/12/2024 | 91.002.603 | 213.795.921 | 148.445 | 21.703.544 | - | 357.138 | 327.007.651 | 887.802 | 54.868.716 | - | 55.756.518 | 382.764.169 |
THE GROUP | ||||||||||||
Land - Freehold | Buildings and fixtures on buildings - Freehold | Transportati on means | Machinery - furniture and other equipment | Software | Fixed assets under construction | Total | Leasehold land | Leasehold buiding | Leased means of transportation | Total of leasehold fixed assets | Total Property Plant and Equipment | |
Net Cost as at 31/12/2022 | 177.900.146 | 590.728.855 | 9.846.737 | 142.168.703 | 5.439.557 | 54.704.665 | 980.788.667 | 4.167.506 | 108.787.435 | 392.264 | 113.347.205 | 1.094.135.874 |
- Additions | 9.201.601 | 101.193.491 | 40.892 | 23.550.386 | 416.304 | 31.857.140 | 166.259.813 | - | 692.521 | - | 692.521 | 166.952.334 |
- Decreases - transfers | - | (3.392.217) | (19.070) | (1.847.680) | (50.029) | (63.158.677) | (68.467.673) | 104.617 | (9.712) | - | 94.905 | (68.372.768) |
- Exchange differences | (226.312) | (932.032) | (294) | (202.064) | (5.385) | (3.716) | (1.369.804) | - | (25.314) | - | (25.314) | (1.395.118) |
Net Cost as at 31/12/2023 | 186.875.435 | 687.598.097 | 9.868.264 | 163.669.345 | 5.800.448 | 23.399.412 | 1.077.210.999 | 4.272.123 | 109.444.929 | 392.264 | 114.109.316 | 1.191.320.320 |
- Additions | 1.926.048 | 43.626.903 | 90.086 | 15.981.896 | 518.492 | 21.264.216 | 83.407.641 | 647.265 | 7.782.782 | 22.453 | 8.452.500 | 91.860.141 |
- Decreases - transfers | (4.500.711) | (14.594.361) | (55.858) | (596.000) | (6.696) | (17.596.980) | (37.641.310) | - | - | - | - | (37.641.310) |
-Non-current assets held for sale | (645.548) | - | - | - | - | (180.183) | (825.731) | - | - | - | - | (825.731) |
- Exchange differences | (10.958) | (42.440) | (15) | (9.626) | (257) | (837) | (64.132) | - | 1.258 | - | 1.258 | (64.132) |
Net Cost as at 31/12/2024 | 183.644.266 | 716.588.198 | 9.902.478 | 179.045.615 | 6.311.987 | 26.885.628 | 1.122.378.172 | 4.919.388 | 117.228.969 | 414.717 | 122.563.074 | 1.244.941.246 |
Depreciation | ||||||||||||
Net Cost as at 31/12/2022 | - | (227.608.571) | (3.027.322) | (111.765.397) | (4.938.133) | (55.800) | (347.395.230) | (1.176.405) | (29.362.274) | (191.323) | (30.730.002) | (378.125.230) |
- Additions | - | (21.041.081) | (405.103) | (6.758.242) | (150.970) | - | (28.355.396) | (194.936) | (7.658.093) | (89.145) | (7.942.175) | (36.297.570) |
- Decreases - transfers | - | 1.432.480 | 12.205 | 1.399.817 | 50.029 | - | 2.894.531 | - | 39.298 | - | 39.298 | 2.933.829 |
- Exchange differences | - | 120.351 | 124 | 68.169 | 2.769 | - | 191.413 | - | 11.380 | - | 11.380 | 202.793 |
Net Cost as at 31/12/2023 | - | (247.096.821) | (3.420.097) | (117.055.652) | (5.036.304) | (55.800) | (372.664.673) | (1.371.342) | (36.969.690) | (280.468) | (38.621.499) | (411.286.172) |
- Additions | - | (22.943.646) | (408.177) | (8.563.899) | (323.930) | - | (32.239.651) | (206.588) | (7.996.303) | (89.964) | (8.292.855) | (40.532.506) |
- Decreases - transfers | - | 3.108.341 | 28.860 | 98.035 | 6.696 | - | 3.241.932 | - | - | - | - | 3.241.932 |
- Exchange differences | - | 5.837 | 6 | 3.311 | 134 | - | 9.287 | - | (552) | - | (552) | 9.287 |
Net Cost as at 31/12/2024 | - | (266.926.289) | (3.799.408) | (125.518.205) | (5.353.404) | (55.800) | (401.653.105) | (1.577.930) | (44.966.545) | (370.432) | (46.914.907) | (448.568.012) |
THE COMPANY | ||||||||||||
Land - Freehold | Buildings and fixtures on buildings - Freehold | Transportati on means | Machinery - furniture and other equipment | Software | Fixed assets under construction | Total | Leasehold land | Leasehold buiding | Leased means of transportation | Total of leasehold fixed assets | Total Property Plant and Equipment | |
Net Cost as at 31/12/2022 | 90.557.216 | 338.987.911 | 447.758 | 99.232.664 | 3.757.165 | 9.171.923 | 542.154.640 | 597.491 | 85.159.133 | - | 85.756.624 | 627.911.264 |
- Additions | 62 | 31.339.961 | 40.892 | 6.828.703 | - | 15.844.051 | 54.053.669 | - | - | - | - | 54.053.669 |
- Decreases - transfers | - | (453.264) | (19.070) | (1.849.848) | (25.816) | (24.140.304) | (26.488.301) | - | - | - | - | (26.488.301) |
Net Cost as at 31/12/2023 | 90.557.278 | 369.874.609 | 469.580 | 104.211.520 | 3.731.349 | 875.670 | 569.720.007 | 597.491 | 85.159.133 | - | 85.756.624 | 655.476.631 |
- Additions | 530.684 | 25.350.567 | 39.210 | 8.448.438 | - | 11.002.664 | 45.371.563 | 600.315 | 5.505.489 | - | 6.105.804 | 51.477.367 |
- Decreases - transfers | (85.359) | (694.996) | - | (886.702) | - | (11.521.197) | (13.188.255) | - | - | - | - | (13.188.255) |
Net Cost as at 31/12/2024 | 91.002.603 | 394.530.180 | 508.790 | 111.773.256 | 3.731.349 | 357.138 | 601.903.315 | 1.197.806 | 90.664.622 | - | 91.862.428 | 693.765.744 |
Depreciation | ||||||||||||
Net Cost as at 31/12/2022 | - | (156.728.192) | (303.593) | (84.093.883) | (3.654.167) | - | (244.689.833) | (205.011) | (23.587.636) | - | (23.792.646) | (268.482.479) |
- Additions | - | (11.773.688) | (33.154) | (3.648.488) | - | - | (15.455.331) | (49.343) | (5.956.377) | - | (6.005.720) | (21.461.051) |
- Decreases - transfers | - | 221.258 | 12.205 | 1.316.992 | 25.816 | - | 1.576.271 | - | - | - | - | 1.576.271 |
Net Cost as at 31/12/2023 | - | (168.280.622) | (324.542) | (86.425.379) | (3.538.351) | - | (258.568.892) | (254.354) | (29.544.013) | - | (29.798.367) | (288.367.260) |
- Additions | - | (12.763.214) | (35.803) | (3.693.267) | (192.998) | - | (16.685.283) | (55.650) | (6.251.893) | - | (6.307.543) | (22.992.826) |
- Decreases - transfers | - | 309.578 | - | 48.934 | - | - | 358.513 | - | - | - | - | 358.513 |
Net Cost as at 31/12/2024 | - | (180.734.258) | (360.345) | (90.069.712) | (3.731.349) | - | (244.689.832) | (310.004) | (35.795.906) | - | (36.105.910) | (311.001.575) |
(amounts in €) | |||
Location of asset | Description – operation of asset | Rental Income- Group | |
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | ||
Thessaloniki port | An area of 6.422,17 sq. m. (parking space for 198 vehicles) on the first floor of a building | 59.608 | 57.536 |
Rentis | Coffee shop | 26.531 | 25.610 |
Monagrouli district of Limassol | Logistic Center | 240.000 | 60.000 |
Pafos | Mall | 971.259 | - |
Total | 1.297.398 | 143.146 |
Location of asset | Description – operation of asset | Rental Income-Company | |
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | ||
Thessaloniki port | An area of 6.422,17 sq. m. (parking space for 198 vehicles) on the first floor of a building | 59.608 | 57.536 |
Rentis | Coffee shop | 26.531 | 25.610 |
Total | 86.139 | 83.146 |
Investment Property (buildings) | ||
(amounts in €) | Group | Company |
Cost 31/12/2023 | 7.748.069 | 6.014.505 |
Accumulated depreciation | (4.363.170) | (4.342.867) |
Net Book Value as at 31/12/2023 | 3.384.899 | 1.671.638 |
Additions | 9.281.572 | - |
Cost 31/12/2024 | 17.029.641 | 6.014.505 |
Accumulated depreciation | (4.889.013) | (4.543.150) |
Net Book Value as at 31/12/2024 | 12.140.628 | 1.471.355 |
Investment Property (buildings) | ||
(amounts in €) | Group | Company |
Depreciation | ||
Balance as at 31/12/2022 | (4.142.584) | (4.142.584) |
- Additions | (220.586) | (200.283) |
- Decreases – transfers | - | |
Balance as at 31/12/2023 | (4.363.170) | (4.342.867) |
- Additions | (281.371) | (200.283) |
- Decreases – transfers | - | |
Balance as at 31/12/2024 | (4.644.541) | (4.543.150) |
Company | Head offices | % of Investment | Amount of participation |
JUMBO TRADING LTD | Avraam Antoniou 9- 2330 Kato Lakatamia Nicosia - Cyprus | 100% | 11.003.819 |
JUMBO EC.B LTD | Sofia, Bu.Bulgaria 51-Bulgaria | 100% | 31.776.075 |
JUMBO EC.R SRL | Bucharest (administrative area 3, B-dul Theodor Pallady, number.51, building Centrul de Calcul, 5th floor ) – Romania | 100% | 93.908.540 |
136.688.434 |
(amounts in €) | 31/12/2024 | 31/12/2023 |
Opening Balance 01/01/2024 and 01/01/2023 | 136.688.434 | 136.688.434 |
Share Capital Increase of subsidiaries | - | - |
Share Capital Decrease of subsidiaries | - | - |
Closing Balance 31/12/2024 and 31/12/2023 | 136.688.434 | 136.688.434 |
THE GROUP | ||||||||
31/12/2024 | 31/12/2023 | |||||||
Amounts in € value through other | Financial instruments at fair comprehensive income | Financial instruments at fair value through profit or loss | Financial instruments at amortized cost | Total | Financial instruments at fair value through other comprehensive income | Financial instruments at fair value through profit or loss | Financial instruments at amortized cost | Total |
Financial Assets | ||||||||
Financial instruments at fair value through other comprehensive income | 23.585.165 | - | - | 23.585.165 | 19.933.540 | - | - | 19.933.540 |
Long-term restricted bank accounts | - | - | 10.550.000 | 10.550.000 | - | - | 10.500.000 | 10.500.000 |
Trade debtors and other trade receivables | - | - | 9.792.479 | 9.792.479 | - | - | 11.292.392 | 11.292.392 |
Other Receivables | - | - | 21.936.942 | 21.936.942 | - | - | 15.624.094 | 15.624.094 |
Short term restricted bank accounts | - | - | 2.995.273 | 2.995.273 | - | - | 10.422.162 | 10.422.162 |
Other current financial assets | - | - | 825.731 | 825.731 | - | - | - | - |
Cash and cash equivalents | - | - | 444.815.962 | 444.815.962 | - | - | 434.000.394 | 434.000.394 |
Financial Assets | 23.585.165 | - | 490.916.387 | 514.501.552 | 19.933.540 | - | 481.839.042 | 501.772.582 |
THE COMPANY | ||||||||
31/12/2024 | 31/12/2023 | |||||||
Amounts in € | Financial instruments at fair value through other comprehensive income | Financial instruments at fair value through profit or loss | Financial instruments at amortized cost | Total | Financial instruments at fair value through other comprehensive income | Financial instruments at fair value through profit or loss | Financial instruments at amortized cost | Total |
Financial Assets | ||||||||
Trade debtors and other trade receivables | - | - | 10.498.705 | 10.498.705 | - | - | 12.048.644 | 12.048.644 |
Other Receivables | - | - | 18.845.567 | 18.845.567 | - | - | 13.246.908 | 13.246.908 |
Other current financial assets | - | - | - | - | - | - | - | - |
Cash and cash equivalents | - | - | 159.157.382 | 159.157.382 | - | - | 183.673.619 | 183.673.619 |
Financial Assets | - | - | 188.501.654 | 188.501.654 | - | - | 208.969.171 | 208.969.171 |
THE GROUP | ||
31/12/2024 | 31/12/2023 | |
Amounts in € | Other Financial Liabilities (at amortized cost) | Other Financial Liabilities (at amortized cost) |
Financial Liabilities | ||
Other Long-term liabilities | - | - |
Trade and other payables | 38.183.371 | 45.868.580 |
Loans | 122.719 | - |
Other current liabilities | 51.778.323 | 49.450.351 |
Lease liabilities | 75.183.110 | 74.009.714 |
165.267.523 | 169.328.645 |
THE COMPANY | ||
31/12/2024 | 31/12/2023 | |
Amounts in € | Other Financial Liabilities (at amortized cost) | Other Financial Liabilities (at amortized cost) |
Financial Liabilities | ||
Trade and other payables | 45.295.023 | 44.376.950 |
Loans | - | - |
Other current liabilities | 39.335.885 | 28.696.365 |
Lease liabilities | 59.815.580 | 59.823.631 |
144.446.488 | 132.896.945 |
Movements during the period: | THE GROUP | |
Amounts in € | 31/12/2024 | 31/12/2023 |
Opening balance | 19.933.540 | 12.191.224 |
Additions | - | 2.453.171 |
Sale of bonds | - | - |
Profits/(losses) on measurement of financial assets at fair value through other comprehensive income | 3.651.625 | 5.289.145 |
Closing Balance | 23.585.165 | 19.933.540 |
THE GROUP | ||||
Amounts in € | Valuation at fair value at the end of the fiscal year using: | |||
31/12/2024 | Level 1 | Level 2 | Level 3 | |
Description | ||||
-Bonds | 9.239.576 | 9.239.576 | - | - |
-Shares | 14.345.589 | 14.345.589 | - | - |
Total assets at fair value | 23.585.165 | 23.585.165 | - | - |
THE GROUP | ||||
Amounts in € | Valuation at fair value at the end of the fiscal year using: | |||
31/12/2023 | Level 1 | Level 2 | Level 3 | |
Description | ||||
-Bonds | 11.162.617 | 11.162.617 | - | - |
-Shares | 8.770.923 | 8.770.923 | - | - |
Total assets at fair value | 19.933.540 | 19.933.540 | - | - |
THE GROUP | THE COMPANY | |||
Other long-term receivables (amounts in euro) | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Guarantees | 6.400.513 | 6.482.700 | 6.109.322 | 6.233.329 |
Prepaid expenses | 2.540.848 | 2.543.923 | - | - |
Total | 8.941.361 | 9.026.623 | 6.109.322 | 6.233.329 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Merchandise | 260.870.129 | 238.333.559 | 194.799.733 | 183.852.964 |
Total | 260.870.129 | 238.333.559 | 194.799.733 | 183.852.964 |
Total net realizable value | 260.870.129 | 238.333.559 | 194.799.733 | 183.852.964 |
Trade Debtors and other trade receivables | THE GROUP | THE COMPANY | ||
(amounts in euro) | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Customers | 9.177.543 | 9.241.795 | 9.883.769 | 9.998.047 |
Cheques receivable | 775.406 | 2.211.067 | 775.406 | 2.211.067 |
Less: Impairment Provisions | (160.470) | (160.470) | (160.470) | (160.470) |
Net trade Receivables | 9.792.479 | 11.292.391 | 10.498.705 | 12.048.644 |
Advances for inventory purchases | 67.186.324 | 43.999.939 | 67.186.324 | 43.999.939 |
Less: Impairment Provisions | (17.972) | (17.972) | (17.972) | (17.972) |
Total | 76.960.832 | 55.274.358 | 77.667.057 | 56.030.611 |
(amounts in euro) | THE GROUP | THE COMPANY |
Balance as at 1st January 2023 | 178.442 | 178.442 |
Movements during the period | - | - |
Balance as at December 31st , 2023 | 178.442 | 178.442 |
Balance as at 1stJanuary 2024 | 178.442 | 178.442 |
Movements during the period | - | - |
Balance as at December 31st , 2024 | 178.442 | 178.442 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Expected collection period: | ||||
Less than 3 months | 63.702.473 | 45.214.082 | 64.408.698 | 46.052.741 |
Between 3 and 6 months | 13.258.359 | 9.977.870 | 13.258.359 | 9.977.870 |
Between 6 months and 1 year | - | 82.406 | - | - |
Total | 76.960.832 | 55.274.358 | 77.667.057 | 56.030.611 |
THE GROUP | THE COMPANY | |||
Other receivables | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Sundry debtors | 7.638.630 | 6.706.027 | 7.177.910 | 6.179.130 |
Receivables from the State | 40.093.983 | 37.361.423 | 39.506.920 | 36.442.262 |
Other receivables | 15.935.371 | 10.555.126 | 13.304.717 | 8.704.837 |
Less: Impairment Provisions | (1.637.059) | (1.637.059) | (1.637.059) | (1.637.059) |
Net receivables | 62.030.926 | 52.985.517 | 58.352.487 | 49.689.170 |
THE GROUP | THE COMPANY | |||
Other current assets | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Prepaid expenses | 3.775.528 | 4.079.734 | 2.185.890 | 1.206.539 |
Accrued income | 2.341.269 | - | 2.341.269 | - |
Discounts on purchases under settlement | 167.000 | 133.521 | 167.000 | 133.521 |
Total | 6.283.796 | 4.213.255 | 4.694.159 | 1.340.060 |
Amounts in € | THE GROUP | THE COMPANY | ||
Restricted bank deposits | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2022 |
Long-term restricted bank deposits | 10.550.000 | 10.500.000 | - | - |
Short Term restricted bank deposits | 2.995.273 | 10.422.161 | - | - |
Total | 13.545.273 | 20.922.162 | - | - |
THE GROUP | THE COMPANY | |||
Cash and cash equivalents | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Cash in hand | 2.907.616 | 3.067.113 | 2.267.892 | 2.426.085 |
Bank overdraft | 9.151.188 | 9.244.492 | 9.151.188 | 9.244.492 |
Sight and time deposits | 432.757.158 | 421.688.789 | 147.738.302 | 172.003.042 |
Total | 444.815.962 | 434.000.394 | 159.157.382 | 183.673.619 |
THE GROUP | THE COMPANY | |||
Non-current assets held for sale | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Non-current assets held for sale | 825.731 | - | - | - |
Total | 825.731 | - | - | - |
Number of shares | Nominal share value | Value of ordinary shares (Share Capital) | |
Balance as at December 31st 2023 | 136.059.759 | 0,88 | 119.732.588 |
Changes during the financial year | - | - | - |
Balance as at December 31st 2024 | 136.059.759 | 0,88 | 119.732.588 |
THE GROUP | ||||||||
(amounts in euro) | Share premium | Statutory reserve | Fair value reserve | Tax free reserves | Extraordinary reserves | Special reserves | Total of other reserves | Total |
Balance at January 1st 2023 | 50.026.742 | 53.786.617 | (6.555.191) | 1.797.944 | 385.230.202 | (1.411.506) | 432.848.065 | 482.874.807 |
Movements during the financial year | - | - | 5.289.145 | - | (276.157.022) | 374.270 (270.493.607) | (270.493.607) | |
Balance at 31st December 2023 | 50.026.742 | 53.786.617 | (1.266.046) | 1.797.944 | 109.073.180 | (1.037.236) | 162.354.459 | 212.381.201 |
Movements during the financial year | - | - | 3.651.625 | - | 188.364.145 | (23.481.545) | 168.534.225 | 168.534.225 |
Balance at 31st December 2024 | 50.026.742 | 53.786.617 | 2.385.579 | 1.797.944 | 297.437.325 | (24.518.781) | 330.888.684 | 380.915.426 |
THE COMPANY | |||||||
(amounts in euro) | Share premium | Statutory reserve | Tax free reserves | Extraordinary reserves | Special reserves | Total of other reserves | Total |
Balance at January 1st 2023 | 50.026.742 | 53.786.617 | 1.797.944 | 385.230.202 | (1.473.931) | 439.340.831 | 489.367.573 |
Movements during the financial year | - | - | - | (276.157.022) | 406.060 | (275.750.962) | (275.750.962) |
Balance at 31st December 2023 | 50.026.742 | 53.786.617 | 1.797.944 | 109.073.180 | (1.067.871) | 163.589.870 | 213.616.612 |
Movements during the financial year | - | - | - | 188.364.145 | (23.479.045) | 164.885.100 | 164.885.100 |
Balance at 31st December 2024 | 50.026.742 | 53.786.617 | 1.797.944 | 297.437.325 | (24.546.916) | 328.474.970 | 378.501.712 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Present value of non-funded liabilities | 10.288.382 | 10.023.963 | 10.173.707 | 9.927.922 |
Net liability recognized in the statement of financial position | 10.288.382 | 10.023.963 | 10.173.707 | 9.927.922 |
Amounts recognized in the income statement | ||||
Current service cost | 486.888 | 559.503 | 469.647 | 546.725 |
Interest Cost on liability / (asset) | 333.958 | 370.000 | 329.003 | 366.563 |
Ordinary expense recognized in the income statement | 820.846 | 929.503 | 798.650 | 913.288 |
Cost of curtailments / settlements / terminations | 522.005 | 396.342 | 522.005 | 396.342 |
Total expense recognized in the income statement | 1.342.851 | 1.325.845 | 1.320.655 | 1.309.630 |
Change in the present value of the liability | ||||
Present value of the liability at the beginning of the year | 9.927.922 | 9.854.263 | 9.927.922 | 9.809.759 |
Current service cost | 486.888 | 559.503 | 469.647 | 546.725 |
Interest cost | 333.958 | 370.000 | 329.003 | 366.563 |
Benefits paid by the employer | (832.955) | (670.877) | (832.955) | (670.877) |
Cost of curtailments / settlements / terminations | 522.005 | 396.342 | 522.005 | 396.342 |
Actuarial loss / (profit) -financial assumptions | (534.356) | (608.898) | (540.507) | (623.039) |
Actuarial loss / (profit) –demographic assumptions | 2.134 | 299.461 | - | 301.117 |
Actuarial loss / (profit) | 293.085 | (175.831) | 298.592 | (198.668) |
Present value of the liability at the end of the year | 10.198.681 | 10.023.963 | 10.173.707 | 9.927.922 |
Change in the net liability recognized in the statement of financial position | ||||
Net liability at the beginning of the year | 10.023.963 | 9.854.263 | 9.927.922 | 9.809.759 |
Benefits paid by the employer | (839.295) | (670.877) | (832.955) | (670.877) |
Total expense recognized in the income statement | 1.342.851 | 1.325.845 | 1.320.655 | 1.309.630 |
Total amount recognized in equity | (239.137) | (485.268) | (241.915) | (520.590) |
Net liability at year end | 10.288.382 | 10.023.963 | 10.173.707 | 9.927.922 |
Accumulated amount to equity (before tax) | (1.094.257) | (1.333.394) | (1.127.176) | (1.369.091) |
31/12/2024 | 31/12/2023 | |
Discount rate | 3,50% | 3,35% |
Inflation | 2,00% | 2,20% |
Increase in salaries and wages | 2,00% | 2,20% |
Duration of liabilities | 15,46 | 16,84 |
THE GROUP & THE COMPANY | ||
31/12/2024 | 31/12/2023 | |
Discount rate plus 0,25% -% Change in Liabilities P.V. | -3,60% | -3,90% |
Discount rate minus 0,25% -% Change in Liabilities P.V. | 3,80% | 4,10% |
Assumption of wage increase plus 0,25% -% Change in Liabilities P.V. | 3,80% | 4,20% |
Assumption of wage increase minus 0,25% -% Change in Liabilities P.V. | -3,60% | -4,00% |
Loans | THE GROUP | THE COMPANY | ||
(amounts in euro) | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Short-term loan liabilities | ||||
Revolving loan Account | 122.719 | - | - | - |
Total | 122.719 | - | - | - |
THE GROUP | THE COMPANY | |||
(amounts in euro) | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Short term lease liabilities | 7.630.467 | 7.257.064 | 5.825.135 | 5.668.856 |
Long-term lease liabilities (Between 1 year and 5 years) | 44.061.124 | 29.869.055 | 36.636.150 | 23.113.935 |
Long-term lease liabilities (More than 5 years) | 23.491.519 | 36.883.595 | 17.354.295 | 31.040.840 |
Total lease liabilities | 75.183.110 | 74.009.714 | 59.815.580 | 59.823.631 |
THE GROUP | THE COMPANY | |||
Minimum future payments on 31/12/2024 | Minimum future payments | Net present value | Minimum future payments | Net present value |
Up to 1 year | 10.105.237 | 7.630.467 | 8.075.016 | 5.825.135 |
Between 1 year and 5 years | 51.821.696 | 44.061.124 | 43.413.290 | 36.636.150 |
More than 5 year | 26.645.905 | 23.491.519 | 17.945.774 | 17.354.295 |
Total of Minimum future payments | 88.572.838 | 75.183.110 | 69.434.080 | 59.815.580 |
Minus: Amounts that represent finance costs | (13.389.728) | (9.618.500) | ||
75.183.110 | 75.183.110 | 59.815.580 | 59.815.580 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
Minimum future payments on 31/12/2023 | Minimum future payments | Net present value | Minimum future payments | Net present value |
Up to 1 year | 9.296.053 | 7.257.064 | 7.511.257 | 5.668.856 |
Between 1 year and 5 years | 36.342.455 | 29.869.055 | 28.621.556 | 23.113.935 |
More than 5 year | 43.191.466 | 36.883.596 | 34.428.223 | 31.040.840 |
Total of Minimum future payments | 88.829.974 | 74.009.714 | 70.561.035 | 59.823.631 |
Minus: Amounts that represent finance costs | (14.820.260) | (10.737.404) | ||
74.009.714 | 74.009.714 | 59.823.631 | 59.823.631 |
(amounts in euro) | THE GROUP | THE COMPANY | ||
Liabilities to creditors | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Opening balance | - | - | - | - |
Additions | 5.700.000 | - | 5.700.000 | - |
Reductions | - | - | - | - |
Total | 5.700.000 | - | 5.700.000 | - |
Guarantees obtained | ||||
Opening balance | 12.214.396 | 1.757.082 | 33.997 | 33.997 |
Additions | 13.462 | 11.444.572 | - | - |
Reductions | (1.356.781) | (987.258) | (120) | - |
Total | 10.871.078 | 12.214.396 | 33.877 | 33.997 |
Total | 16.571.078 | 12.214.396 | 5.733.877 | 33.997 |
(amounts in euro) | THE GROUP | |||
Deferred tax liabilities / (receivables) | Balance as at 01/01/2024 | Tax recognized in other comprehensive income | Tax recognized in the income statement | Balance as at 31/12/2024 |
Short-term liabilities | ||||
Other short-term liabilities | 122.997 | - | 4.389 | 127.386 |
Non-current assets | ||||
Tangible assets | 8.422.722 | - | (34.256) | 8.388.466 |
Right-of-use assets | (358.041) | - | (11.884) | (369.924) |
Long-term liabilities | - | |||
Provisions | (15.777) | - | 2.540 | (13.237) |
Employee benefits | (2.207.185) | 53.221 | (108.636) | (2.262.600) |
Short- term receivables | ||||
Other short- term receivables | (191.686) | - | - | (191.686) |
5.773.030 | 53.221 | (147.847) | 5.678.405 |
Deferred tax liabilities / (receivables) | Balance as at 01/01/2023 | Tax recognized in other comprehensive income | Tax recognized in the income statement | Balance as at 31/12/2023 |
Short-term liabilities | ||||
Other short-term liabilities | - | - | 122.997 | 122.997 |
Non-current assets | ||||
Tangible assets | 8.516.092 | - | (93.370) | 8.422.722 |
Right-of-use assets | (616.561) | - | 258.520 | (358.041) |
Long-term liabilities | ||||
Provisions | (9.741) | - | (6.036) | (15.777) |
Employee benefits | (2.173.192) | 114.530 | (148.523) | (2.207.185) |
Long- term loans | 22.262 | - | (22.262) | - |
Short- term receivables | ||||
Other short- term receivables | (205.700) | - | 14.014 | (191.686) |
5.533.161 | 114.530 | 125.341 | 5.773.030 |
(amounts in euro) | THE COMPANY | |||
Deferred tax liabilities / (receivables) | Balance as at 01/01/2024 | Tax recognized in other comprehensive income | Tax recognized in the income statement | Balance as at 31/12/2024 |
Short-term liabilities | ||||
Other short-term liabilities | 122.997 | - | 4.389 | 127.386 |
Non-current assets | ||||
Tangible assets | 8.798.077 | - | 99.678 | 8.897.755 |
Right-of-use assets | (850.382) | - | (42.612) | (892.994) |
Long-term liabilities | ||||
Employee benefits | (2.184.143) | 53.221 | (107.294) | (2.238.216) |
Short- term receivables | ||||
Other short- term receivables | (167.533) | - | - | (167.533) |
5.719.015 | 53.221 | (45.838) | 5.726.399 |
Deferred tax liabilities / (receivables) | Balance as at 01/01/2023 | Tax recognized in other comprehensive income | Tax recognized in the income statement | Balance as at 31/12/2023 |
Short-term liabilities | ||||
Other short-term liabilities | - | - | 122.997 | 122.997 |
Non-current assets | ||||
Tangible assets | 8.594.821 | - | 203.256 | 8.798.077 |
Right-of-use assets | (829.960) | - | (20.422) | (850.382) |
Long-term liabilities | ||||
Employee benefits | (2.158.147) | 114.530 | (140.526) | (2.184.143) |
Long- term loans | 22.262 | - | (22.262) | - |
Short- term receivables | ||||
Other short- term receivables | (181.548) | - | 14.015 | (167.533) |
5.447.427 | 114.530 | 157.059 | 5.719.015 |
THE GROUP – THE COMPANY | ||
Provisions for pending legal cases | Total | |
(amounts in euro) | ||
Balance as at 31st December 2022 | 592.248 | 592.248 |
Additional provisions for the year | - | - |
Provisions used for the year | - | - |
Balance as at 31st December 2023 | 592.248 | 592.248 |
Additional provisions for the year | - | - |
Provisions used for the year | - | - |
Balance as at 31st December 2024 | 592.248 | 592.248 |
THE GROUP | THE COMPANY | |||
Trade and other payables | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Suppliers | 5.524.880 | 12.410.674 | 12.636.531 | 10.919.044 |
Notes payable & promissory notes | 27.554 | 244.767 | 27.554 | 244.767 |
Cheques payable | 32.630.938 | 33.213.139 | 32.630.938 | 33.213.139 |
Advances from customers | 7.140.881 | 4.880.435 | 7.140.881 | 4.880.435 |
Total | 45.324.252 | 50.749.014 | 52.435.903 | 49.257.385 |
THE GROUP | THE COMPANY | |||
Current tax liabilities | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Income tax Liabilities | 69.546.341 | 65.721.420 | 65.415.066 | 62.937.083 |
Other taxes liabilities | 23.144.395 | 22.000.988 | 3.358.155 | 3.074.696 |
Total | 92.690.736 | 87.722.408 | 68.773.221 | 66.011.779 |
THE GROUP | THE COMPANY | |||
Other short term liabilities | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
(amounts in euro) | ||||
Fixed assets suppliers | 5.681.108 | 6.246.078 | 3.368.459 | 2.733.718 |
Salaries payable to personnel | 5.789.389 | 5.174.345 | 3.366.081 | 2.794.195 |
Sundry creditors | 27.088.253 | 28.158.651 | 23.409.322 | 17.633.879 |
Social security liabilities | 6.293.132 | 5.925.133 | 4.764.471 | 4.161.056 |
Dividends payable | 222.681 | 188.416 | 222.681 | 188.416 |
Accrued expenses | 5.494.901 | 2.244.094 | 4.179.883 | 1.150.339 |
Other liabilities | 1.208.858 | 1.513.633 | 24.987 | 34.763 |
Total | 51.778.323 | 49.450.351 | 39.335.885 | 28.696.365 |
THE GROUP | THE COMPANY | |||
(amounts in euro) | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Cash flows from operating activities | ||||
Profit Before Tax | 390.261.824 | 369.226.036 | 304.110.604 | 454.266.883 |
Adjustments for: | ||||
Depreciation of tangible/ intangible assets | 41.058.349 | 36.518.156 | 23.193.319 | 21.661.334 |
Pension liabilities provisions (net) | 169.598 | 284.968 | 158.697 | 272.190 |
(Profit)/ loss from sales and destruction of tangible and intangible assets | (1.786.281) | 255.475 | (154.786) | 243.195 |
Other provisions | 22.351 | (13.994) | - | - |
Interest and related income | (14.108.662) | (18.734.064) | (5.106.255) | (9.389.785) |
Interest and related expenses | 7.293.789 | 11.088.614 | 4.471.142 | 8.493.836 |
Dividends received | (828.384) | (133.043) | (70.000.000) | (240.000.000) |
Other non-cash adjustments | 74.511 | 119.111 | - | - |
Other Exchange Differences | 622 | 14.065 | 622 | (1.574) |
Operating profit before working capital changes | 422.157.717 | 398.625.324 | 256.673.343 | 235.546.078 |
Changes in working capital | ||||
(Increase)/ decrease in inventories | (22.550.600) | 952.369 | (10.946.769) | 14.104.399 |
(Increase)/ decrease in trade and other receivables | (34.927.776) | (4.959.320) | (21.636.446) | (1.422.089) |
(Increase)/ decrease in other current assets | 10.206.160 | 9.734.669 | 11.774.329 | 2.905.347 |
Non-short-term restricted bank deposits | (50.000) | (9.600.000) | - | - |
Increase/ (decrease) in liabilities (excluding bank loans) | (3.273.846) | (4.550.381) | (1.891.052) | 1.740.855 |
Other | - | (58.867) | - | - |
(50.596.062) | (8.481.530) | (22.699.937) | 17.328.512 | |
Cash flows from operating activities | 371.561.655 | 390.143.794 | 233.973.406 | 252.874.589 |
THE GROUP | THE COMPANY | |||
(amounts in euro) | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Up to 1 year | 4.374.273 | 5.976.030 | 3.474.332 | 4.007.387 |
From 1 to 5 years | 17.427.679 | 20.687.711 | 13.841.977 | 15.323.792 |
After 5 years | 18.890.727 | 21.208.782 | 18.890.727 | 20.997.914 |
Company | Unaudited Fiscal Years |
JUMBO SA | From 01.07.2019 to 31.12.2024 |
JUMBO TRADING LTD | From 01.01.2022 - 31.12.2022 to 01.01.2024-31.12.2024 |
JUMBO EC.B LTD | From 01.01.2019-31.12.2019 to 01.01.2024-31.12.2024 |
JUMBO EC.R S.R.L | From 01.08.2020-31.12.2020 to 01.01.2024-31.12.2024 |
GEOCAM HOLDING LIMITED | from 13.03.2015 to 31.12.2024- Inactive |
GEOFORM LIMITED | from 13.03.2015 to 31.12.2024 |
INTROSERVE PROPERTIES LIMITED | 19.12.2019-31.12.2024 |
INDENE PROPERTIES LIMITED | 19.12.2019-31.12.2024 |
INGANE PROPERTIES LIMITED | 19.12.2019-31.12.2024 |
NIVAMO PROPERTIES LIMITED | 27.04.2018-31.12.2024 |
THE GROUP | THE COMPANY | |||
Sales of merchandise | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Subsidiaries | - | - | 255.177.420 | 238.994.648 |
Total | - | - | 255.177.420 | 238.994.648 |
Sales of services | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Subsidiaries | - | - | 1.318.957 | 1.177.407 |
Total | - | - | 1.318.957 | 1.177.407 |
Sales of tangible assets and other services | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Subsidiaries | - | - | 854.275 | 497.735 |
Total | - | - | 854.275 | 497.735 |
THE GROUP | THE COMPANY | |||
Purchases of merchandise | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Subsidiaries | - | - | 2.144.211 | 1.243.169 |
Total | - | - | 2.144.211 | 1.243.169 |
Purchases of tangible assets and other services | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Subsidiaries | - | - | 1.097.088 | 1.122.221 |
Other Related parties | 250.775 | 250.775 | 250.775 | 250.775 |
Total | 250.775 | 250.775 | 1.347.863 | 1.372.996 |
THE GROUP | THE COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Receivables | ||||
Subsidiaries | - | - | 711.518 | 878.507 |
Total | - | - | 711.518 | 878.507 |
Liabilities | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Subsidiaries | - | - | 9.462.304 | 1.869.199 |
Total | - | - | 9.462.304 | 1.869.199 |
Transactions with Directors and Board Members | THE GROUP | THE COMPANY |
Amounts in euro | 01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 |
Wages and salaries | 943.439 | 503.152 |
Social security cost | 93.727 | 47.161 |
Other fees and transactions with the members of the Board of Directors (AGM Decision) | 1.263.452 | 1.263.452 |
Compensation due to termination of employment | 5.607 | 5.607 |
Total | 2.306.225 | 1.819.372 |
Pension Benefits: | 01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 |
Other Benefits scheme | 121.564 | 121.564 |
Total | 121.564 | 121.564 |
Transactions with Directors and Board Members | THE GROUP | THE COMPANY |
Amounts in euro | 01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 |
Wages and salaries | 935.285 | 417.367 |
Social security cost | 90.251 | 46.438 |
Other fees and transactions with the members of the Board of Directors (AGM Decision) | 1.072.554 | 1.072.554 |
Compensation due to termination of employment | 5.778 | 5.778 |
Total | 2.103.868 | 1.542.137 |
Pension Benefits: | 01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 |
Other Benefits scheme | 117.943 | 117.943 |
Total | 117.943 | 117.943 |
Foreign currency risk | 31/12/2024 | 31/12/2024 | ||
Nominal Amounts | US$ | RON | US$ | RON |
Financial Assets | - | 184.389.077 | - | - |
Financial Liabilities | 27.554 | 17.347.824 | 27.554 | - |
Short Term Exposure | (27.554) | 167.041.252 | (27.554) | - |
Financial Assets | - | 57.787 | - | - |
Financial Liabilities | - | 2.883.736 | - | - |
Long-term Exposure | - | 2.825.949 | - | - |
Amounts in € | THE GROUP | THE COMPANY | ||
Foreign currency risk | 31/12/2023 | 31/12/2023 | ||
Nominal Amounts | US$ | RON | US$ | RON |
Financial Assets | 222 | 134.397.672 | 222 | - |
Financial Liabilities | 244.767 | 17.823.059 | 244.767 | - |
Short Term Exposure | (244.545) | 116.574.613 | (244.545) | - |
Financial Assets | - | 61.471 | - | - |
Financial Liabilities | - | 3.272.686 | - | - |
Long-term Exposure | - | (3.211.215) | - | - |
THE GROUP | THE COMPANY | |||
Amounts in € | 31/12/2024 | 31/12/2024 | ||
US$ | US$ | |||
+5% | -5% | +5% | -5% | |
Net profit for the year | (1.378) | 1.378 | (1.378) | 1.378 |
Equity | (1.378) | 1.378 | (1.378) | 1.378 |
THE GROUP | THE COMPANY | |||
Amounts in € | 31/12/2024 | 31/12/2024 | ||
RON | RON | |||
+5% | -5% | +5% | -5% | |
Net profit for the year | 8.210.765 | (8.210.765) | - | - |
Equity | 8.210.765 | (8.210.765) | - | - |
THE GROUP | THE COMPANY | |||
Amounts in € | 31/12/2023 | 31/12/2023 | ||
US$ | US$ | |||
+5% | -5% | +5% | -5% | |
Net profit for the year | (12.227) | 12.227 | (12.227) | 12.227 |
Equity | (12.227) | 12.227 | (12.227) | 12.227 |
THE GROUP | THE COMPANY | |||
Amounts in € | 31/12/2023 | 31/12/2023 | ||
RON | RON | |||
+5% | -5% | +5% | -5% | |
Net profit for the year | 5.668.170 | (5.668.170) | - | - |
Equity | 5.668.170 | (5.668.170) | - | - |
THE GROUP | ||||
1/1/2024-31/12/2024 | 1/1/2023-31/12/2023 | |||
Amounts in € | +0.5% | +0.5% | +0.5% | -0.5% |
Net profit for the year | 900.024 | (900.024) | 2.131.629 | (2.131.629) |
Equity | 900.024 | (900.024) | 2.131.629 | (2.131.629) |
THE COMPANY | ||||
1/1/2024-31/12/2024 | 1/1/2023-31/12/2023 | |||
Amounts in € | +0.5% | +0.5% | +0.5% | +0.5% |
Net profit for the year | 329.684 | (329.684) | 666.491 | (666.491) |
Equity | 329.684 | (329.684) | 666.491 | (666.491) |
THE GROUP | |
31/12/2024 | |
AA- (Fitch) , AA2 (Moody's) | 1.584.198 |
BB- (S&P) | 2.079.000 |
BB+ (Fitch) / Baa2 (Moody's) / BB+ (S&P) | 1.256.555 |
BBB- (Fitch) / Baa1 (Moody's) / BBB- (S&P) | 68.051.891 |
BBB- (Fitch) / Baa2 (Moody's) / BBB- (S&P) | 184.738.793 |
BBB- (Fitch) , Baa1 (Moody's) | 29.576 |
BBB- (S&P) | 39.874.234 |
BBΒ+ (Fitch) / Baa1 (Moody's) | 20.787.116 |
BBΒ+ (Fitch) / Baa1 (Moody's) / BBB (S&P) | 112.899.941 |
BBB (BCRA), Baa3 (Moody's) | 10.607.043 |
441.908.346 |
31/12/2024 | ||||
Amounts in € | Short Term | Long Term | ||
Up to 6-months | 6-12 months | 1-5 years | More than 5 years | |
Long-term Bank Loans | - | - | - | - |
Short Term Bank Loans | - | - | - | - |
Leases liabilities | 5.055.169 | 5.050.068 | 51.821.696 | 26.645.906 |
Trade payables | 45.324.252 | - | - | - |
Other liabilities | 51.778.323 | - | - | - |
Total | 102.157.743 | 5.050.068 | 51.821.696 | 26.645.906 |
31/12/2023 | ||||
Amounts in € | Short Term | Long Term | ||
Up to 6-months | 6-12 months | 1-5 years | More than 5 years | |
Long-term Bank Loans | - | - | - | - |
Short Term Bank Loans | - | - | - | - |
Leases liabilities | 4.652.468 | 4.646.732 | 35.907.405 | 43.641.467 |
Trade payables | 50.749.014 | - | - | - |
Other liabilities | 49.450.351 | - | - | - |
Total | 104.851.834 | 4.646.732 | 35.907.405 | 43.641.467 |
31/12/2024 | ||||
Amounts in € | Short Term | Long Term | ||
Up to 6-months | 6-12 months | 1-5 years | More than 5 years | |
Long-term Bank Loans | - | - | - | - |
Short Term Bank Loans | - | - | - | - |
Leases liabilities | 4.040.058 | 4.034.958 | 43.413.290 | 17.945.775 |
Trade payables | 52.435.903 | - | - | |
Other liabilities | 39.335.885 | - | - | |
Total | 95.811.847 | 4.034.958 | 43.413.290 | 17.945.775 |
31/12/2023 | ||||
Amounts in € | Short Term | Long Term | ||
Up to 6-months | 6-12 months | 1-5 years | More than 5 years | |
Long-term Bank Loans | - | - | - | - |
Short Term Bank Loans | - | - | - | - |
Leases liabilities | 3.758.496 | 3.752.760 | 28.621.556 | 34.428.223 |
Trade payables | 49.257.385 | - | - | - |
Other liabilities | 28.696.365 | - | - | - |
Total | 81.712.246 | 3.752.760 | 28.621.556 | 34.428.223 |
THE GROUP | ||
Amounts in € | 31/12/2024 | 31/12/2023 |
Total Debt | 122.719 | - |
Leases liabilities | 75.183.110 | 74.009.714 |
Minus: Less: Short-term restricted bank deposits | 2.995.273 | 10.422.162 |
Minus: Cash & cash equivalents | 444.815.962 | 434.000.394 |
Net Debt | (372.505.406) | (370.412.841) |
31/12/2024 | 31/12/2023 | |
Total Equity | 1.408.143.782 | 1.327.573.325 |
Minus: Subordinated Loans | - | - |
Adjusted Equity | 1.408.143.782 | 1.327.573.325 |
Debt-to-Equity ratio | (26,45%) | (27,90%) |
THE COMPANY | ||
Amounts in € | 31/12/2024 | 31/12/2023 |
Total Debt | - | - |
Leases liabilities | 59.815.580 | 59.823.631 |
Minus: Cash & cash equivalents | 159.157.382 | 183.673.619 |
Net Debt | (99.341.802) | (123.849.988) |
31/12/2024 | 31/12/2023 | |
Total Equity | 779.117.277 | 766.226.854 |
Minus: Subordinated Loans | - | - |
Adjusted Equity | 779.117.277 | 766.226.854 |
Debt-to-Equity ratio | (12,75%) | (16,16%) |