• TEDINVEST Ltd | 50,02% |
• Eftichia Koutsoureli | 25,25% |
• Other investors | 23,41% |
• Treasury shares | 1,32% |
Total | 100% |
Record date | Number of shares | Vesting period |
15 June 2023 | 233.815 | 3 year |
31 December 2023 | 195.362 | 3 year |
31 December 2024 | 178.532 | 3 year |
Total at 31 December 2024 | 607.709 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Trade receivables (Note 19) | 212.662 | 222.245 | 1.484 | 968 |
Receivables from related parties (Note 37) | 889 | 729 | 203 | 224 |
Less: Impairment provision | (33.163) | (38.121) | (25) | (25) |
180.388 | 184.853 | 1.662 | 1.167 | |
Lease receivables (Note 13) | 1.038 | 1.802 | - | - |
Contract assets (Note 19a) | 60.526 | 37.805 | - | - |
31 December 2024 | |||||
GROUP | Credit rating | Weighted average loss rate | Gross carrying amount | Insured amount | Impairment provision |
Very low credit risk | 01-20 | 0% | 2.065 | 1.865 | - |
Low credit risk | 21-40 | 0% | 5.715 | 5.690 | 0 |
Medium credit risk | 41-60 | 2% | 48.696 | 47.398 | 767 |
High credit risk | 61-80 | 5% | 43.541 | 35.028 | 2.177 |
Very high credit risk | 81-100 | 100% | 25.353 | 0 | 25.353 |
125.370 | 89.981 | 28.297 |
31 December 2023 | |||||
GROUP | Credit rating | Weighted average loss rate | Gross carrying amount | Insured amount | Impairment provision |
Very low credit risk | 01-20 | 0% | 2.247 | 1.956 | - |
Low credit risk | 21-40 | 0% | 15.339 | 14.418 | 15 |
Medium credit risk | 41-60 | 3% | 29.195 | 17.631 | 837 |
High credit risk | 61-80 | 5% | 44.299 | 32.300 | 2.067 |
Very high credit risk | 81-100 | 100% | 24.234 | 0 | 24.211 |
115.314 | 66.305 | 27.130 |
31 December 2024 | |||
GROUP | Weighted average loss rate | Gross carrying amount | Impairment provision |
Current (not past due) | 0% | 21.937 | 0 |
1-30 days past due | 1% | 39.398 | 274 |
31-60 days past due | 2% | 6.008 | 133 |
61-90 days past due | 7% | 3.450 | 227 |
More than 90 days past due | 24% | 17.388 | 4.231 |
88.181 | 4.865 |
31 December 2023 | |||
GROUP | Weighted average loss rate | Gross carrying amount | Impairment provision |
Current (not past due) | 0% | 18.139 | 57 |
1-30 days past due | 1% | 45.258 | 670 |
31-60 days past due | 1% | 20.769 | 309 |
61-90 days past due | 2% | 7.636 | 137 |
More than 90 days past due | 62% | 15.859 | 9.819 |
107.661 | 10.992 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at 1 January | 38.121 | 38.186 | 25 | 25 |
Additional provision for the year | 453 | (97) | - | - |
Write-off of receivables | (5.216) | (3) | - | - |
Unused provision reversed | (195) | - | - | - |
Acquisition of a subsidiary | - | 35 | - | - |
Balance at 31 December | 33.163 | 38.121 | 25 | 25 |
31/12/2024 | <1 year | 1-2 years | 2-5 years | Over 5 years | Total | |
Loans and borrowings | 87.638 | 22.081 | 15.659 | 8.254 | 133.632 | |
Lease liabilities | 6.375 | 6.421 | 13.428 | 11.896 | 38.120 | |
Trade and other payables | 268.493 | 1.561 | - | - | 270.054 | |
362.506 | 30.063 | 29.087 | 20.150 | 441.806 |
31/12/2023 | <1 year | 1-2 years | 2-5 years | Over 5 years | Total | |
Loans and borrowings | 78.535 | 9.832 | 38.654 | 11.108 | 138.129 | |
Lease liabilities | 6.056 | 6.008 | 11.565 | 9.391 | 33.020 | |
Trade and other payables | 196.734 | 683 | - | - | 197.417 | |
281.325 | 16.523 | 50.219 | 20.499 | 368.566 |
Year | Increase / Decrease in basis points | Effect on profit before tax |
2024 | -0,25% | 334 |
-0,50% | 668 | |
-0,75% | 1.003 | |
-1,00% | 1.337 | |
0,25% | (334) | |
0,50% | (668) | |
0,75% | (1.003) | |
1,00% | (1.337) | |
2023 | ||
-0,25% | 317 | |
-0,50% | 633 | |
-0,75% | 950 | |
-1,00% | 1.267 | |
0,25% | (317) | |
0,50% | (633) | |
0,75% | (950) | |
1,00% | (1.267) |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Total borrowings (Note 23) | 133.633 | 138.129 | - | - |
Lease liabilities (Note 42) | 38.120 | 33.020 | 1.211 | 398 |
Less : Cash and cash equivalents (Note 20) | (215.741) | (121.116) | (77.654) | (10.415) |
Net Debt | (43.988) | 50.033 | (76.443) | (10.017) |
Total equity | 356.765 | 262.330 | 210.088 | 144.740 |
Total capital employed | 312.777 | 312.363 | 133.645 | 134.723 |
Leverage ratio | -14,06% | 16,02% | -57,20% | -7,44% |
Business segment | Operations |
Commercial activities | Includes sales of a wide range of products, mostly IT related, such as IT equipment, Apple and Xiaomi mobile phone devices, air conditioning devices and other home appliances |
Information technology services | Concerns production and maintenance services of IT software |
Postal services | Relates to rendering of services (courier and post) for the handling of shipments for customers |
Production of electric power from renewable energy sources | Relates to production and sale of electric power generated from renewable energy sources |
1 January to 31 December 2024 | ||||||
Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total | |
Total gross segment sales | 1.051.903 | 243.022 | 158.099 | 10.850 | - | 1.463.874 |
Inter-segment sales | (135.820) | (1.582) | (819) | (300) | - | (138.521) |
Net sales | 916.083 | 241.440 | 157.280 | 10.550 | - | 1.325.353 |
Operating profit/ (loss) | 29.916 | 18.907 | 21.695 | 7.004 | 933 | 78.455 |
Finance (costs) / income | (10.317) | (1.327) | (426) | (1.913) | 593 | (13.391) |
Share of profit/ (loss) of Associates | (80) | - | - | - | - | (80) |
Profit/ (Loss) before income tax | 19.519 | 17.580 | 21.269 | 5.091 | 1.526 | 64.985 |
Income tax expense | (15.144) | |||||
Profit/ (Loss) after tax for the period | 49.841 |
1 January to 31 December 2023 | ||||||
Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total | |
Total gross segment sales | 948.610 | 216.332 | 150.777 | 10.297 | - | 1.326.016 |
Inter-segment sales | (125.790) | (2.147) | (1.071) | (404) | - | (129.412) |
Net sales | 822.820 | 214.186 | 149.706 | 9.893 | - | 1.196.604 |
Operating profit/ (loss) | 27.343 | 16.704 | 20.279 | 6.558 | (32) | 70.852 |
Finance (costs) / income | (8.954) | (636) | (607) | (2.007) | 263 | (11.942) |
Profit/ (Loss) before income tax | 18.390 | 16.068 | 19.672 | 4.551 | 231 | 58.911 |
Income tax expense | (13.538) | |||||
Profit/ (Loss) after tax for the period | 45.373 |
2024 | Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total |
Depreciation of property, plant and equipment (Note 7) | 1.331 | 982 | 3.237 | 1.085 | 87 | 6.722 |
Depreciation of right-of-use assets (Note 41) | 3.873 | 1.756 | 863 | 205 | 216 | 6.913 |
Amortisation of intangible assets (Note 9) | 840 | 131 | 284 | 590 | 2 | 1.847 |
Impairment of receivables | (53) | 310 | - | - | - | 257 |
2023 | Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total |
Depreciation of property, plant and equipment (Note 7) | 1.120 | 554 | 2.869 | 1.025 | 44 | 5.612 |
Depreciation of right-of-use assets (Note 41) | 3.767 | 1.558 | 749 | 139 | 157 | 6.370 |
Amortisation of intangible assets (Note 9) | 828 | 63 | 264 | 480 | - | 1.635 |
Impairment of receivables | 91 | (189) | - | - | - | (98) |
31 December 2024 | Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total |
Assets | 391.117 | 237.791 | 115.902 | 86.178 | 96.473 | 927.461 |
Liabilities | 317.278 | 184.971 | 34.716 | 41.766 | (8.036) | 570.695 |
Equity | 73.839 | 52.819 | 81.186 | 44.412 | 104.509 | 356.765 |
Capital expenditure (Notes 7 & 9) | 2.456 | 5.623 | 7.754 | 24 | 291 | 16.148 |
31 December 2023 | Commercial Activities | Information technology services | Postal services | Production of electric power from renewable energy sources | Unallocated | Total |
Assets | 338.088 | 181.490 | 107.282 | 86.502 | 15.729 | 729.091 |
Liabilities | 278.630 | 132.870 | 34.524 | 45.912 | (25.175) | 466.761 |
Equity | 59.458 | 48.620 | 72.758 | 40.590 | 40.905 | 262.331 |
Capital expenditure (Notes 7 & 9) | 3.045 | 2.811 | 7.248 | 7.820 | 402 | 21.326 |
Sales | Total assets | Capital expenditure | ||||
Amounts in '000 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Greece | 961.097 | 881.177 | 835.313 | 614.634 | 16.145 | 21.272 |
Eurozone | 294.214 | 305.987 | 81.423 | 109.077 | (1) | 34 |
European countries out of Eurozone | 67.514 | 7.936 | 10.461 | 5.239 | 1 | 19 |
Other countries | 2.527 | 1.504 | 263 | 142 | 3 | 2 |
Total | 1.325.352 | 1.196.604 | 927.460 | 729.092 | 16.148 | 21.327 |
Amounts in '000 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 |
Sales of goods | 953.474 | 853.122 |
Revenue from services | 371.878 | 343.482 |
Total | 1.325.352 | 1.196.604 |
GROUP | Land and buildings | Vehicles and machinery | Buildings under construction | Furniture and fittings | Total |
Cost | |||||
1 January 2023 | 65.893 | 58.206 | 4.406 | 37.876 | 166.381 |
Additions | 3.067 | 3.475 | 2.022 | 6.565 | 15.129 |
Disposals / Write-offs | - | (90) | - | (476) | (566) |
Acquisition of subsidiaries | 50 | 343 | - | 582 | 975 |
Reclassifications | (1.337) | (322) | - | - | (1.659) |
31 December 2023 | 67.673 | 61.612 | 6.428 | 44.547 | 180.260 |
Accumulated depreciation | |||||
1 January 2023 | (12.860) | (19.066) | - | (21.964) | (53.890) |
Depreciation charge | (1.085) | (1.721) | - | (2.806) | (5.612) |
Disposals / Write-offs | - | 58 | - | 450 | 508 |
Acquisition of subsidiaries | (32) | (34) | - | (506) | (572) |
Reclassifications | 23 | 130 | - | - | 153 |
31 December 2023 | (13.954) | (20.633) | - | (24.826) | (59.413) |
Net book value at 31 December 2023 | 53.719 | 40.979 | 6.428 | 19.721 | 120.847 |
Cost | |||||
1 January 2024 | 67.673 | 61.612 | 6.428 | 44.547 | 180.260 |
Additions | 2.193 | 1.594 | - | 10.074 | 13.861 |
Disposals / Write-offs | - | (23) | - | (1.327) | (1.350) |
Reclassifications | 6.450 | - | (6.428) | - | 22 |
31 December 2024 | 76.316 | 63.183 | - | 53.294 | 192.793 |
Accumulated depreciation | |||||
1 January 2024 | (13.954) | (20.633) | - | (24.826) | (59.413) |
Depreciation charge | (1.275) | (1.889) | - | (3.558) | (6.722) |
Disposals / Write-offs | - | 21 | - | 1.241 | 1.262 |
Reclassifications | (12) | - | - | 1 | (11) |
31 December 2024 | (15.241) | (22.501) | - | (27.142) | (64.884) |
Net book value at 31 December 2024 | 61.075 | 40.682 | - | 26.152 | 127.909 |
COMPANY | Land and buildings | Vehicles and machinery | Buildings under construction | Furniture and fittings | Total |
Cost | |||||
1 January 2023 | 12.980 | 321 | - | 1.682 | 14.983 |
Additions | 87 | - | - | 315 | 402 |
Disposals / Write-offs | - | - | - | (1) | (1) |
31 December 2023 | 13.066 | 321 | - | 1.997 | 15.384 |
Accumulated depreciation | |||||
1 January 2023 | (5.644) | (321) | - | (1.532) | (7.497) |
Depreciation charge | (17) | - | - | (27) | (44) |
Disposals / Write-offs | - | - | - | 1 | 1 |
31 December 2023 | (5.661) | (321) | (1.559) | (7.540) | |
Net book value at 31 December 2023 | 7.404 | 1 | - | 438 | 7.844 |
1 January 2024 | 13.066 | 321 | - | 1.997 | 15.384 |
Additions | 78 | 3 | - | 191 | 272 |
31 December 2024 | 13.144 | 324 | - | 2.188 | 15.656 |
Accumulated depreciation | |||||
1 January 2024 | (5.661) | (321) | - | (1.559) | (7.540) |
Depreciation charge | (27) | (1) | - | (60) | (88) |
Reclassifications | - | 2 | - | - | 2 |
31 December 2024 | (5.688) | (320) | - | (1.619) | (7.626) |
Net book value at 31 December 2024 | 7.456 | 4 | - | 569 | 8.029 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
At the beginning of the year | 37.051 | 33.780 |
Additions | - | 3.271 |
At the end of the year | 37.051 | 37.051 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
At the beginning of the year | 37.051 | 33.780 |
Additions | - | 3.271 |
At the end of the year | 37.051 | 37.051 |
Subsidiary | WACC | Recoverable amount |
ACS | 40,32% | 84.912 |
Epafos | 29,28% | 7.456 |
iSquare | 23,13% | 30.146 |
Intelli | 25,03% | 9.357 |
G.E. Dimitriou | 9,05% | 8.911 |
Quest Energy | 11,21% | 39.918 |
IT Software & others | Total | |
COMPANY - Cost | ||
1 January 2023 | 50 | 50 |
Additions | - | - |
31 December 2023 | 50 | 50 |
Accumulated depreciation | ||
1 January 2023 | (47) | (47) |
Amortization charge | (1) | (1) |
31 December 2023 | (48) | (48) |
Net book value at 31 December 2023 | 2 | 2 |
1 January 2024 | 50 | 50 |
Additions | 17 | 17 |
31 December 2024 | 67 | 67 |
Accumulated depreciation | ||
1 January 2024 | (48) | (48) |
Depreciation charge | (2) | (2) |
31 December 2024 | (50) | (50) |
Net book value at 31 December 2024 | 17 | 17 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 2.735 | 2.735 |
Balance at the end of the year | 2.735 | 2.735 |
Valuation technique | Significant unobservable inputs used for fair value measurement | Inter-relationship between key unobservable inputs and fair value measurement |
For the estimation of fair value, the Discounted Cash Flows method was used in combination with the Residual Approach Method (determination of the best scenario for exploitation of property) and the Income Method (determination of market value based on the best scenario for exploitation). The DCF method determines the fair value of the property by calculating the present value of the future net cash flows to be generated from the property exploitation discounted using a risk-adjusted discount rate. For the implementation of the above methods several assumptions were used such as lease per sq. meter, borrowing rate, other borrowing costs, other incremental construction costs, capitalisation rate, risk-adjusted discount rate, taxes and duties imposed upon the sale of property. The amount of lease per sq. meter is based among others on location and general state of property, year of construction, extra facilities, and surface. | - Lease (€/sq.m.): 15,10 - Risk-adjusted discount rate: 8% | The estimated fair value would increase (decrease) if: - lease (€/sq.m.) were higher (lower) - discount rate were lower (higher) |
COMPANY | ||
31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 127.871 | 113.902 |
Additions | 69 | 13.969 |
Share capital decrease of subsidiaries | (3.039) | - |
Disposals / Write-offs | (474) | - |
Balance at the end of the year | 124.427 | 127.871 |
Non current assets | 124.427 | 127.871 |
Current assets | - | - |
124.427 | 127.871 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 1.018 | 709 | 64 | 10 |
Additions | - | 309 | - | 54 |
Share on profit of equity-accounted investees | (80) | - | - | - |
Balance at the end of the year | 938 | 1.018 | 64 | 64 |
Group | ||
31/12/2024 | 31/12/2023 | |
Lease Receivables | ||
<1year | 8 | 344 |
1 to 5 years | 984 | 1.309 |
>5 years | 46 | 149 |
Total | 1.038 | 1.802 |
31/12/2024 | 31/12/2023 | ||
Current assets | 8 | 344 | |
Non-current assets | 1.030 | 1.458 | |
Lease receivables | 1.038 | 1.802 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 68.146 | 59.810 |
Revenue recognition upon satisfaction of performance obligations | (43.750) | (21.876) |
Billings during the fiscal year | 65.672 | 30.212 |
Balance at the end of the year | 90.068 | 68.146 |
Non-current contract liabilities | 58.256 | 23.197 |
Current contract liabilities | 31.811 | 44.949 |
90.068 | 68.146 |
GROUP | GROUP | |||
31/12/2024 | 31/12/2023 | |||
Assets | Liabilities | Assets | Liabilities | |
Derivatives held for trading | ||||
Foreign exchange forward contracts | 71 | (35) | 49 | 8 |
Total | 71 | (35) | 49 | 8 |
Break call option & call option in fair value | ||||
Other | 13.787 | 13.065 | - | - |
Total | 13.787 | 13.065 | - | - |
Total | 13.858 | 13.030 | - | - |
Non-current liabilities | - | - | - | - |
Current liabilities | 13.858 | 13.030 | 49 | 8 |
Total | 13.858 | 13.030 | 49 | 8 |
COMPANY | COMPANY | |||
31/12/2024 | 31/12/2023 | |||
Assets | Liabilities | Assets | Liabilities | |
Break call option & call option in fair value | ||||
Other | 13.787 | 13.065 | - | - |
Total | 13.787 | 13.065 | - | - |
Total | 13.787 | 13.065 | - | - |
Non-current liabilities | - | - | - | - |
Current liabilities | 13.787 | 13.065 | - | - |
Total | 13.787 | 13.065 | - | - |
COMPANY | GROUP | |||
21/10/2024 | 31/12/2024 | 21/10/2024 | 31/12/2024 | |
Call option in fair value - Liabilities (a) | 14.295 | 12.795 | 14.295 | 12.795 |
Break Put in fair value - Liabilities (b) | 281 | 269 | 281 | 269 |
Break Call in fair value - Assets (c) | 13.094 | 13.787 | 13.094 | 13.787 |
Total (a+b-c) | 1.482 | (723) | 1.482 | (723) |
Impact to equity | - | - | (1.482) | (1.482) |
Impact to Profit before tax | (1.482) | 723 | - | 2.205 |
Total | (1.482) | 723 | (1.482) | 723 |
21/10/2024 | 31/12/2024 | 21/10/2024 | 31/12/2024 | 21/10/2024 | 31/12/2024 | |
Call option in fair value - Liabilities (a) | 9.295 | 8.558 | 14.295 | 12.795 | 19.836 | 17.741 |
Break Put in fair value - Liabilities (b) | 90 | 106 | 281 | 269 | 610 | 568 |
Break Call in fair value - Assets (c) | 11.547 | 11.861 | 13.094 | 13.787 | 15.537 | 16.203 |
Total (a+b-c) | (2.162) | (3.197) | 1.482 | (723) | 4.909 | 2.106 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 489 | 573 | 50 | 100 |
Additions | 661 | 86 | - | - |
Disposals / Write-offs | (285) | (170) | (130) | (50) |
Fair value adjustments | 131 | - | 80 | - |
Balance at the end of the year | 996 | 489 | - | 50 |
Non-current assets | 996 | 489 | 0 | 50 |
Current assets | 0 | 0 | - | - |
996 | 489 | 0 | 50 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Deferred tax assets: | ||||
Deferred tax assets to be recovered after more than 12 months | 11.288 | 11.568 | 3 | 2 |
11.288 | 11.568 | 3 | 2 | |
Offsetting | (7.825) | (8.322) | - | - |
Deferred tax assets after offsetting | 3.463 | 3.246 | 3 | 2 |
Deferred tax liabilities: | ||||
Deferred tax liabilities to be recovered after more than 12 months | 19.436 | 19.168 | 912 | 874 |
19.436 | 19.168 | 912 | 874 | |
Offsetting | (7.825) | (8.322) | - | - |
Deferred tax liabilities after offsetting | 11.611 | 10.846 | 912 | 874 |
(8.148) | (7.600) | (909) | (872) |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of year | (7.600) | (8.372) | (872) | (830) |
Reclassifications | (3) | (48) | - | - |
Acquisition of subsidiaries | - | (9) | - | - |
Tax charged to profit or loss | (622) | 776 | (37) | (42) |
Tax charged directly to equity | 77 | 53 | - | - |
Balance at the end of year | (8.148) | (7.600) | (909) | (872) |
Deferred Tax Liabilities: | ||||
Accelerated tax depreciation | Fair value gains | Other | Total | |
1 January 2023 | 9.835 | 179 | 6.152 | 16.166 |
Debited / (credited) to the income statement | 192 | (3) | 133 | 322 |
Charged to equity | - | - | (1) | (1) |
Acquisition of subsidiaries | 14 | - | - | 14 |
Reclassifications | (9) | - | 2.676 | 2.667 |
31 December 2023 | 10.032 | 176 | 8.960 | 19.170 |
Debited / (credited) to the income statement | 2.548 | - | 1.529 | 4.077 |
Charged to equity | (58) | - | (4) | (62) |
Reclassifications | (4.047) | - | 300 | (3.747) |
31 December 2024 | 8.475 | 176 | 10.785 | 19.436 |
Deferred Tax Assets: | ||||||
Provisions/ Ιmpairment losses | Accelerated tax depreciation | Tax losses | Fair value gains | Other | Total | |
1 January 2023 | 626 | 923 | - | 1.668 | 4.579 | 7.796 |
Debited / (credited) to the income statement | (110) | (19) | - | 3.822 | (2.595) | 1.098 |
Charged to equity | - | 17 | - | - | 35 | 52 |
Acquisition of subsidiaries | - | - | - | - | 5 | 5 |
Reclassifications | - | - | - | - | 2.617 | 2.617 |
31 December 2023 | 516 | 921 | - | 5.490 | 4.641 | 11.568 |
Debited / (credited) to the income statement | (19) | (30) | - | 10 | 3.494 | 3.455 |
Charged to equity | - | - | - | - | 15 | 15 |
Reclassifications | - | (4.047) | - | - | 297 | (3.750) |
31 December 2024 | 497 | (3.156) | - | 5.500 | 8.448 | 11.288 |
COMPANY | ||||
Deferred Tax Liabilities: | Accelerated tax depreciation | Fair value gains | Other | Total |
1 January 2023 | 1.177 | 3 | (349) | 831 |
Debited / (credited) to the income statement | (229) | (3) | 275 | 43 |
31 December 2023 | 948 | - | (74) | 874 |
Debited / (credited) to the income statement | 217 | - | (179) | 38 |
31 December 2024 | 1.165 | - | (253) | 912 |
Deferred Tax Assets: | ||||||
Provisions/ Ιmpairment losses | Accelerated tax depreciation | Tax losses | Fair value gains | Other | Total | |
1 January 2023 | - | - | - | - | 1 | 1 |
Debited / (credited) to the income statement | - | - | - | - | - | - |
31 December 2023 | - | - | - | - | 2 | 2 |
Charged / (credited) to the income statement | - | - | - | - | 1 | 1 |
31 December 2024 | - | - | - | - | 3 | 3 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Raw materials | 314 | 444 | - | - |
Finished goods | 41 | 55 | - | - |
Merchandize | 118.724 | 92.168 | - | - |
Other | 1.235 | 1.103 | - | - |
Total | 120.314 | 93.770 | - | - |
Less: Provision for obsolete and slow-moving inventories | ||||
Raw materials | 10 | 24 | - | - |
Finished goods | 184 | 186 | ||
Merchandize | 5.348 | 5.729 | - | - |
Other | 269 | 196 | - | - |
5.811 | 6.135 | - | - | |
Total net realisable value | 114.503 | 87.635 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
At the beginning of the year | 6.135 | 5.572 | - | - |
Additional provision for the year | 540 | 629 | - | - |
Provision used | (867) | (98) | - | - |
Reclassifications | 3 | 32 | - | |
At the end of the year | 5.811 | 6.135 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Trade receivables | 212.662 | 222.245 | 1.484 | 968 |
Less: Provision for impairment of receivables | (33.163) | (38.121) | (25) | (25) |
Trade receivables - net | 179.499 | 184.124 | 1.459 | 943 |
Receivables from related parties (Note 37) | 889 | 729 | 203 | 224 |
Advances to suppliers | 21.455 | 26.532 | 61 | 78 |
Prepaid expenses | 53.726 | 30.154 | 44 | 81 |
Accrued income | 11.109 | 4.842 | 3 | 4 |
Other receivables | 12.602 | 7.114 | 3.255 | 2.198 |
Total | 279.280 | 253.495 | 5.025 | 3.528 |
Non-current assets | 33.370 | 16.578 | 2.175 | 2.241 |
Current assets | 245.910 | 236.917 | 2.850 | 1.287 |
279.280 | 253.495 | 5.025 | 3.528 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Euro | 168.053 | 183.778 | 1.662 | 1.167 |
US Dollar | 1 | 48 | - | - |
Bulgarian Lev | 80 | 91 | - | - |
Romanian RON | 11.712 | 863 | - | - |
Dinars | 38 | 73 | - | - |
180.388 | 184.853 | 1.662 | 1.167 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 37.805 | 40.169 |
Reclassification to trade receivables | (30.046) | (36.111) |
Revenue recognition upon satisfaction of performance obligations | 52.768 | 33.747 |
Balance at the end of the year | 60.527 | 37.805 |
Non-current contract assets | 6.328 | 3.206 |
Current contract assets | 54.198 | 34.599 |
60.526 | 37.805 |
GROUP | ||
31/12/2024 | 31/12/2023 | |
Aggregate amount of the transaction price allocated to long-term contracts that are partially or fully unsatisfied as at 31 December | 686.057 | 517.714 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Cash in hand | 343 | 362 | - | - |
Short-term bank deposits | 215.397 | 120.753 | 77.654 | 10.415 |
Total | 215.740 | 121.115 | 77.654 | 10.415 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Euro | 206.955 | 114.129 | 77.541 | 10.282 |
US Dollar | 4.849 | 3.309 | 113 | 133 |
Bulgarian Lev | 223 | 200 | - | - |
Romanian RON | 3.694 | 3.374 | - | - |
Dinar | 12 | 96 | - | - |
Other | 7 | 7 | - | - |
215.740 | 121.115 | 77.654 | 10.415 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
A+ | - | 10.434 | - | - |
A- | 8.837 | - | 38 | - |
A1 | 333 | 6.118 | - | - |
Aa2 | - | 8.538 | - | 38 |
Aa3 | - | 6 | - | - |
A3 | 225 | 202 | - | - |
B | 19.033 | 28.332 | 957 | 1.440 |
B+ | - | 36.186 | - | 8.681 |
B2 | - | 28 | - | - |
BB | - | 30.784 | - | 256 |
BBB+ | 14.126 | - | - | - |
Ba2 | 120.985 | - | 76.094 | - |
Baa1 | 1.251 | - | - | - |
Baa2 | 50.607 | 125 | 565 | - |
215.397 | 120.753 | 77.654 | 10.415 |
Number of shares | Share capital | Total value | |
1 January 2023 | 107.222.688 | 47.178 | 47.178 |
31 December 2023 | 107.222.688 | 47.178 | 47.178 |
1 January 2024 | 107.222.688 | 47.178 | 47.178 |
31 December 2024 | 107.222.688 | 47.178 | 47.178 |
Total | |
GROUP | |
1 January 2023 | 18.141 |
Changes during the year | 2.784 |
31 December 2023 | 20.925 |
1 January 2024 | 20.925 |
Changes during the year | 5.936 |
31 December 2024 | 26.861 |
Total | |
COMPANY | |
1 January 2023 | 11.240 |
Changes during the year | 2.719 |
31 December 2023 | 13.959 |
1 January 2024 | 13.959 |
Changes during the year | 5.100 |
31 December 2024 | 19.059 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Non-current borrowings | ||||
Bank borrowings | - | 1.607 | - | - |
Bond loans | 45.994 | 57.987 | - | - |
Total non-current borrowings | 45.994 | 59.594 | - | - |
Current borrowings | ||||
Bank borrowings | 60.930 | 67.338 | - | - |
Bond loans | 26.705 | 11.197 | - | - |
Other borrowings (Factoring) | 2 | - | - | - |
Total current borrowings | 87.638 | 78.535 | - | - |
Total borrowings | 133.633 | 138.130 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 138.130 | 139.501 | - | - |
Repayment of borrowings | (27.735) | (49.787) | - | - |
Proceeds from borrowings | 23.238 | 48.199 | - | - |
Acquisition of subsidiaries | - | 217 | - | - |
Balance at the end of the year | 133.633 | 138.130 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Between 1 and 2 years | 22.081 | 9.832 | - | - |
Between 2 and 3 years | 6.927 | 29.312 | - | - |
Between 3 and 5 years | 8.732 | 9.342 | - | - |
Over 5 years | 8.254 | 11.108 | - | - |
45.994 | 59.594 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance sheet obligations for: | ||||
Pension benefits | 6.186 | 5.552 | 14 | 9 |
Total | 6.186 | 5.552 | 14 | 9 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Income statement charge: | ||||
Pension benefits | 1.296 | 1.110 | 24 | 3 |
Total | 1.296 | 1.110 | 24 | 3 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Comprehensive income statement charge: | ||||
Pension benefits | (169) | (200) | 1 | 1 |
Total | (169) | (200) | 1 | 1 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Current service cost | 647 | 573 | 4 | 3 |
Interest cost / (income) | 229 | 169 | - | - |
Past service cost | 55 | 106 | - | - |
Termination benefits | 365 | 262 | 20 | - |
Total included in employee benefit expenses | ||||
1.296 | 1.110 | 24 | 3 |
GROUP | COMPANY | |
Present value of obligations | Present value of obligations | |
Balance 1 January 2023 | 4.731 | 6 |
Currect service cost | 572 | 3 |
Interest cost / (income) | 169 | - |
Termination benefits | 262 | - |
Past service cost | 106 | - |
Loss due to staff absorptions | 29 | |
Staff movement | (29) | - |
Acquisition of subsidiaries | 65 | - |
Contributions paid | (597) | - |
Reclassifications | 2 | - |
(Gains) / Losses from change in financial assumptions | 192 | - |
(Gains) / Losses from experience adjustments | 51 | - |
Balance 31 December 2023 | 5.553 | 9 |
Current service cost | 647 | 3 |
Interest cost / (income) | 229 | 1 |
Termination benefits | 373 | 20 |
Past service cost | 55 | (1) |
Loss due to staff absorptions | (8) | - |
Contributions paid | (868) | (20) |
Reclassifications | 9 | 2 |
(Gains) / Losses from change in demographic assumptions | (93) | - |
(Gains) / Losses from change in financial assumptions | 213 | - |
(Gains) / Losses from experience adjustments | 79 | - |
Balance 31 December 2024 | 6.187 | 14 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
% | % | % | % | |
Discount rate | 2,88% | 3,14% | 3,23% | 3,69% |
Inflation rate | 2,20% | 2,70% | 2,20% | 2,70% |
Future salary increase rate | 5,50% | 2,70% | 5,50% | 2,70% |
Impact on obligations | ||||
2024 | 2023 | |||
Change in assumption | Change in obligations | Change in assumption | Change in obligations | |
Discount rate | 0,10% | 2,88% | 0,10% | -0,36% |
GROUP | |||||
Balance 31 December 2024 | Up to 1 year | Between 1 and 2 years | Between 2 and 3 years | Above 5 years | Total |
Employee benefits | 1.416 | 1.023 | 1.527 | 2.091 | 6.057 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at beginning of the year | 1.839 | 2.364 | - | - |
Additions | 3.684 | 1.712 | - | - |
Transfer to profit and loss (amortization) | (2.468) | (2.237) | - | - |
Balance at end of the year | 3.055 | 1.839 | - | - |
Non-current grants | 878 | 695 | - | - |
Current grants | 2.177 | 1.144 | - | - |
3.055 | 1.839 | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Trade payables | 157.035 | 115.782 | 236 | 263 |
Amounts due to related parties (Note 37) | 2.614 | 2.580 | 2.501 | 2.493 |
Accrued expenses | 50.968 | 41.709 | 479 | 276 |
Social security contributions and other taxes and duties payable | 16.684 | 14.511 | 70 | 80 |
Advances from customers | 4.092 | 2.366 | - | - |
Deferred income | 14.398 | 2.348 | 1 | 23 |
Amounts payable from collections of 'cash on delivery' | 9.102 | 10.616 | - | - |
Other liabilities | 15.161 | 7.505 | 1.685 | 1.050 |
Total | 270.054 | 197.417 | 4.972 | 4.185 |
Non-current liabilities | 1.561 | 683 | 72 | 596 |
Current liabilities | 268.493 | 196.734 | 4.900 | 3.589 |
Total | 270.054 | 197.417 | 4.972 | 4.185 |
GROUP | COMPANY | ||||
Note | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Employee benefit expenses | 28 | (126.821) | (114.797) | (1.278) | (1.207) |
Costs of inventories recognised as expense | (846.743) | (759.618) | - | - | |
Depreciation of property, plant and equipment | 7 | (6.722) | (5.612) | (87) | (44) |
Depreciation of right-of-use assets | 41 | (6.912) | (6.369) | (215) | (156) |
Amortisation of intangible assets | 9 | (1.846) | (1.634) | (1) | (1) |
Repair and maintenance expenses | (1.676) | (1.353) | (128) | (55) | |
Impairment on trade receivables | (257) | 97 | - | - | |
Advertising expenses | (16.634) | (15.084) | (29) | (12) | |
Third parties fees | (212.297) | (197.004) | (420) | (701) | |
Other | (35.625) | (30.103) | (874) | (751) | |
Total | (1.255.533) | (1.131.477) | (3.031) | (2.927) | |
Allocation of total expenses by function: | |||||
Cost of sales | (1.143.450) | (1.024.787) | - | - | |
Selling expenses | (64.820) | (64.816) | - | - | |
Administrative expenses | (47.263) | (41.874) | (3.030) | (2.926) | |
(1.255.533) | (1.131.477) | (3.030) | (2.926) |
GROUP | COMPANY | |||
1/01/2023- 31/12/2023 | 1/01/2022- 31/12/2022 | 1/01/2023- 31/12/2023 | 1/01/2022- 31/12/2022 | |
Wages and salaries | (100.186) | (80.222) | (1.069) | (755) |
Treasury share distribution program (Note 3.26) | (1.058) | (1.089) | - | - |
Social security costs | (17.942) | (16.518) | (185) | (166) |
Pension costs - defined benefit plans (Note 24) | (1.296) | (1.110) | (24) | (3) |
Sundry employee benefits | (6.339) | (15.858) | - | (283) |
Total | (126.821) | (114.797) | (1.278) | (1.207) |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Finance costs | ||||
- Bank borrowings | (5.980) | (4.298) | - | - |
- Bond loans | (3.857) | (4.053) | - | - |
- Lease liabilities | (1.339) | (1.405) | (48) | (33) |
- Guarantees | (896) | (702) | (12) | (43) |
- Gains / (losses) from foreing exchange differences | (356) | (563) | 7 | (6) |
- Other | (3.262) | (2.329) | (1) | - |
Total | (15.690) | (13.350) | (54) | (82) |
Finance income | ||||
- Interest income on cash at banks | 1.289 | 780 | 504 | 346 |
-Interest income on loans to related parties | - | 85 | - | - |
- Interest income on finance leases | 92 | 90 | - | - |
-Other | 917 | 454 | - | - |
Total | 2.298 | 1.409 | 504 | 346 |
Net finance costs | (13.392) | (11.941) | 450 | 264 |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Current tax | (14.522) | (14.313) | - | - |
Deferred tax | (622) | 775 | (37) | (42) |
Total | (15.144) | (13.538) | (37) | (42) |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Profit before tax | 64.984 | 58.910 | 89.215 | 10.728 |
22% | 22% | 22% | 22% | |
Tax calculated at domestic tax rate applicable to profits in the respective countries | (14.296) | (12.960) | (19.627) | (2.360) |
Income not subject to tax | 2.852 | 1.946 | 20.191 | 2.403 |
Expenses not deductible for tax purposes | (2.058) | (2.897) | 68 | (44) |
Effect of change in tax rates | - | - | - | - |
Utilisation of tax losses brought forward | (935) | 338 | - | (41) |
Tax losses of current period carried forward | (707) | 35 | (669) | - |
Tax charge | (15.144) | (13.538) | (37) | (42) |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Dividend income | 48 | 191 | 14.967 | 10.804 |
Amortization of grants received | 2.468 | 2.238 | - | - |
Other income from grants | 12 | 13 | - | - |
Rental income | 752 | 603 | 431 | 389 |
Insurance reimbursement | 10 | 52 | - | - |
Other | 3.160 | 1.487 | 1.293 | 1.367 |
Total | 6.450 | 4.581 | 16.691 | 12.561 |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Profit / (Loss) on disposal of subsidiaries and associates | 187 | 1.130 | 80 | 815 |
Profit / (Loss) on derivatives not qualifying as hedges | 2.204 | (339) | 723 | - |
Profit from the sale of 20% of the subsidiary ACS S.A. | - | - | 74.304 | - |
Other | (205) | (17) | (3) | 16 |
Total | 2.186 | 774 | 75.104 | 831 |
Sale contribution of 20% of ACS S.A. | 77.093 |
Less | |
Net value of 20% of subsidiary (Note 11) | 474 |
Direct selling expenses | 2.315 |
Profit from disposal of 20% of subsidiary (a) | 74.304 |
Initial valuation of derivative option at transaction date (October 21, 2024) | 1.482 |
Derivative valuation at December 31, 2024 (b) | -723 |
Total gain/(loss) on transaction (a)-(b) | 75.027 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Letters of guarantee to customers securing contract performance | 39.860 | 31.231 | 1.126 | 536 |
Letters of guarantee for participation in tenders | 3.274 | 2.548 | - | - |
Letters of guarantee for advances | 37.301 | 28.549 | - | - |
Letters of guarantee to banks on behalf of subsidiaries | 165.150 | 159.250 | 165.150 | 159.250 |
Letters of guarantee to creditors on behalf of subsidiaries | 71.824 | 43.515 | 71.824 | 43.515 |
Other | 12.156 | 20.162 | - | - |
329.565 | 285.255 | 238.100 | 203.302 |
GROUP | COMPANY | |||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | 1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
i) Sales of goods and services | ||||
Sales of goods to: | 21 | 5.803 | - | - |
- Other related parties | 21 | 5.803 | - | - |
Sales of services to: | 53 | 3.685 | 1.393 | 1.474 |
-Unisystems Group | - | - | 514 | 598 |
-Info Quest Technologies | - | - | 192 | 193 |
-ACS | - | - | 295 | 301 |
-iStorm | - | - | 15 | 15 |
-iSquare | - | - | 179 | 179 |
- Other direct subsidiaries | - | - | 196 | 186 |
- Other related parties | 53 | 3.685 | 2 | 2 |
Dividends | - | - | 14.967 | 10.804 |
-Unisystems | - | - | 964 | 5.009 |
-Info Quest Technologies | - | - | 2.000 | 1.802 |
-ACS | - | - | 8.003 | - |
-iStorm | - | - | 1.000 | 993 |
-iSquare | - | - | 3.000 | 3.000 |
74 | 9.488 | 16.360 | 12.278 | |
ii) Purchases of goods and services | ||||
Purchases of goods from: | - | 1.598 | 3 | - |
-iSquare | - | - | 3 | - |
- Other direct subsidiaries | - | - | - | - |
- Other related parties | - | 1.598 | - | - |
Purchases of services from: | 3.133 | 4.060 | 308 | 223 |
-Unisystems | - | - | 141 | 62 |
- Info Quest Technologies | - | - | 65 | 48 |
-ACS | - | - | 7 | 7 |
- Other direct subsidiaries | - | - | 7 | - |
- Other indirect subsidiaries | - | - | - | - |
- Other related parties | 3.133 | 4.060 | 88 | 105 |
3.133 | 5.658 | 311 | 223 | |
iii) Benefits to management | ||||
Salaries and other short-term employment benefits | 6.192 | 10.783 | 572 | 572 |
6.192 | 10.783 | 572 | 572 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Receivables from related parties: | ||||
-Unisystems | - | - | 123 | 133 |
-Info Quest Technologies | - | - | 9 | 15 |
-ACS | - | - | 22 | 22 |
-iStorm | - | - | 2 | 1 |
-iSquare | - | - | 19 | 18 |
- Other direct subsidiaries | - | - | 22 | 17 |
- Other related parties | 889 | 729 | 8 | 18 |
889 | 729 | 205 | 223 | |
Payables to related parties: | ||||
-Unisystems | - | - | - | - |
-Info Quest Technologies | - | - | 3 | 3 |
-ACS | - | - | 15 | 15 |
- Other direct subsidiaries | - | - | 11 | 2 |
- Other related parties | 2.614 | 2.580 | 2 | 2.473 |
2.614 | 2.580 | 31 | 2.493 | |
v) Receivables from management and BOD members | - | - | - | - |
vi) Payables to management and BOD members | - | - | - | - |
GROUP | COMPAΝY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
BriQ Properties REIC | ||||
Lease liabilities, opening balance | 13.896 | 13.126 | 290 | 354 |
Lease payments | (3.134) | (3.024) | (88) | (105) |
Contract modifications | 8.631 | 3.204 | (115) | 29 |
Interest expense | 563 | 591 | 8 | 13 |
Lease liabilities, ending balance | 19.956 | 13.896 | 95 | 290 |
GROUP | ||
1/01/2024- 31/12/2024 | 1/01/2023- 31/12/2023 | |
Earnings/ (Losses) from continuing operations attributable to equity holders of the Company | 49.112 | 44.797 |
Weighted average number of ordinary shares in issue (in thousand) | 105.947 | 106.316 |
Basic earnings/ (losses) per share (Euro per share) | 0,4636 | 0,4214 |
Earnings/ (Losses) from continuing operations attributable to equity holders of the Company | 49.112 | 44.797 |
Weighted average number of ordinary shares in issue (in thousand) | 105.947 | 106.316 |
Impact of treasury shares distribution | 608 | 429 |
Weighted and diluted average number of ordinary shares in issue (in thousand) | 106.555 | 106.745 |
Basic and diluted earnings/ (losses) per share (Euro per share) | 0,4609 | 0,4197 |
Company Name | Website | Country of incorporation | % Participation (Direct) | % Participation (Indirect) | Consolidation Method | Open tax years | |
** | Quest Holdings S.A. | www.quest.gr | - | - | - | - | 2019-2024 |
* | Unisystems S.A. | www.unisystems.com | Greece | 100,00% | Full | 2019-2024 | |
- Unisystems Belgium S.A.- Branch | - | Belgium | 100,00% | 100,00% | Full | 2019-2024 | |
- UniSystems Luxembourg S.à r.l. | - | Luxembourg | 100,00% | 100,00% | Full | - | |
- Unisystems Italy - (Branch of Unisystems Luxemburg) | Italy | 100,00% | 100,00% | Full | - | ||
- Unisystems Imperia - Spain - (subsidiary of Unisystems Luxemburg) | Spain | 100,00% | 100,00% | Full | - | ||
- Intelli Solustions S.A. | https://intelli-corp.com/ | Greece | 90,00% | 90,00% | Full | - | |
-Intelli d.o.o. Beograd | - | Serbia | 90,00% | 90,00% | Full | - | |
-Intelli Solutions Bulgaria eood | - | Bulgaria | 90,00% | 90,00% | Full | - | |
- Probotek Ι.Κ.Ε. | https://probotek.eu/en/ | Greece | 24,98% | 24,98% | - | - | |
- OPTECHAIN Ι.Κ.Ε. | https://www.optechain.com/ | Greece | 46,68% | 46,68% | - | - | |
- Museotek Α.Ε. | https://museotek.net/ | Greece | 33,33% | 33,33% | - | ||
- Unisystems Cyprus Ltd | - | Cyprus | 100,00% | Full | 2019-2024 | ||
- Unisystems Information Technology Systems SRL | - | Romania | 100,00% | 100,00% | Full | 2019-2024 | |
* | ACS S.A. | www.acscourier.net | Greece | 80,00% | Full | 2019-2024 | |
- GPS Postal Services ΜΙΚΕ | www.genpost.gr | Greece | 100,00% | 80,00% | Full | - | |
- ACS Cyprus ltd | - | Greece | 20,00% | 16,00% | Equity Method | - | |
* | Quest Energy S.A. | www.questenergy.gr | Greece | 100,00% | Full | 2019-2024 | |
- Wind farm of Viotia Amalia S.A. | www.aioliko-amalia.gr | Greece | 100,00% | 0,00% | Full | 2019-2024 | |
- Wind farm of Viotia Megalo Plai S.A. | www.aioliko-megaloplai.gr | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
- Quest Aioliki Distomou Megalo Plai Ltd | www.questaioliki-megaloplai.gr | Greece | 98,67% | 98,67% | Full | 2019-2024 | |
- Xylades Energeiaki S.A. | www.xyladesenergiaki.gr/ | Greece | 99,00% | 99,00% | Full | 2019-2024 | |
- Mylopotamos Fos 2 S.A. | www.mylofos2.gr | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
- Wind Sieben S.A. | www.windsieben.gr/ | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
- ADEPIO LTD | - | Cyprus | 100,00% | Full | - | ||
- Kinigos S.A. | www.atgke-kinigos.gr | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
* | iSquare S.A. | www.isquare.gr | Greece | 100,00% | Full | 2019-2024 | |
iQbility M Ltd | www.iqbility.com | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
* | Info Quest Technologies S.A. | www.infoquest.gr | Greece | 100,00% | Full | 2019-2024 | |
- Info Quest Technologies LTD | - | Cyprus | 100,00% | 100,00% | Full | - | |
- Team Candi S.A. | https://candi.gr/ | Greece | 100,00% | 100,00% | Full | 2019-2024 | |
- Info Quest Technologies Romania SRL | Romania | 100,00% | 100,00% | Full | - | ||
* | EPAFOS S.M.S.A. | www.epafos.gr | Greece | 100,00% | Full | 2019-2024 | |
* | RETAILCO HELLENIC M.Α.Ε. | - | Ελλάδα | 100,00% | Ολική | 2024 | |
* | iStorm S.A. | www.store.istorm.gr | Greece | 100,00% | Full | 2019-2024 | |
- iStorm Cyprus ltd | - | Cyprus | 100,00% | 100,00% | Full | - | |
* | QuestOnLine S.A. | www.qol.gr | Greece | 100,00% | Full | 2019-2024 | |
* | Clima Quest S.A. | www.climaquest.gr | Greece | 100,00% | Full | 2020-2024 | |
* | FOQUS S.A. | www.foqus.gr | Greece | 100,00% | Full | 2019-2024 | |
* | G.E. Dimitriou A.E.E. | www.gedsa.gr | Greece | 100,00% | Full | 2019-2024 | |
- Spiros Tassoglou & SIA O.E. | - | Greece | 95,00% | 95,00% | - | - | |
* | Nubis S.A. | www.nubis.gr | Greece | 43.26% | Equity Method | 2021-2024 | |
* | Pleiades IoT Innovation Cluster | Greece | 50,00% | 100,00% | - | - | |
* | Direct investment | ||||||
** | Parent Company |
Company | Auditor |
- Unisystems S.A. | KPMG S.A. |
- ACS S.A. | KPMG S.A. |
- Quest Energy S.A. | SOL S.A. |
- Wind farm of Viotia Amalia S.A. | SOL S.A. |
- Wind farm of Viotia Megalo Plai S.A. | SOL S.A. |
- Quest Aioliki Distomou Megalo Plai Ltd | Grant Thornton S.A. |
- I Square S.A. | KPMG S.A. |
- Info Quest Technologies S.A. | KPMG S.A. |
- iStorm S.A. | Grant Thornton S.A. |
- iQbility M ltd | Unaudited |
- QuestOnLine S.A. | Grant Thornton S.A. |
- iStorm Cyprus ltd | Unaudited |
- Xylades Energeiaki S.A. | SOL S.A. |
- Wind Sieben S.A. | SOL S.A. |
- G.E. Dimitriou A.E.E. | KPMG S.A. |
- Mylopotamos fos 2 S.A. | SOL S.A. |
- Kinigos S.A. | SOL S.A. |
- Epafos S.A. | SOL S.A. |
- Clima Quest S.A. | SOL S.A. |
- Team Candi S.A. | SOL S.A. |
- FOQUS S.A. | SOL S.A. |
GROUP | |||
Land and buildings | Vehicles | Total | |
1 January 2023 | 22.190 | 2.220 | 24.409 |
Translation differences | 14 | - | 14 |
Additions | 7.134 | 3.099 | 10.233 |
Depreciation charge | (5.095) | (1.275) | (6.370) |
Acquisition of subsidiaries | 474 | 20 | 494 |
Reclassifications | 1.267 | 192 | 1.459 |
Changes in contract estimates | 33 | (33) | - |
31 December 2023 | 26.017 | 4.223 | 30.239 |
GROUP | |||
Land and buildings | Vehicles | Total | |
1st January 2024 | 26.017 | 4.223 | 30.239 |
Additions | 10.281 | 2.336 | 12.617 |
Depreciation charge | (5.247) | (1.665) | (6.912) |
Early termination of contracts | 20 | 31 | 51 |
Reclassifications | (72) | - | (72) |
Changes in contract estimates | 101 | 6 | 107 |
31 December 2024 | 31.099 | 4.931 | 36.029 |
COMPANY | |||
Land and buildings | Vehicles | Total | |
1 January 2023 | 1.588 | 19 | 1.606 |
Additions | - | 125 | 125 |
Depreciation charge | (135) | (22) | (156) |
Reclassifications | (1.199) | - | (1.199) |
31 December 2023 | 255 | 122 | 375 |
COMPANY | |||
Land and buildings | Vehicles | Total | |
1st January 2024 | 253 | 122 | 375 |
Additions | 1.019 | - | 1.019 |
Depreciation charge | (184) | (31) | (215) |
31 December 2024 | 1.088 | 90 | 1.179 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Lease liabilities | 18.164 | 19.124 | 102 | 131 |
Amounts due to related parties | 19.956 | 13.896 | 1.109 | 267 |
Total | 38.120 | 33.020 | 1.211 | 398 |
Non-current liabilities | 31.616 | 26.908 | 1.044 | 272 |
Current liabilities | 6.504 | 6.112 | 167 | 126 |
38.120 | 33.020 | 1.211 | 398 |
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Within 1 year | 6.375 | 6.056 | 167 | 126 |
Between 1 and 2 years | 6.421 | 6.008 | 190 | 131 |
Between 2 and 5 years | 13.428 | 11.565 | 431 | 139 |
More than 5 years | 11.896 | 9.391 | 422 | 2 |
38.120 | 33.020 | 1.210 | 398 |
GROUP | COMPANY | |||
31/12/2022 | 31/12/2021 | 31/12/2022 | 31/12/2021 | |
Balance at the beginning of the year | 33.020 | 29.207 | 398 | 1.646 |
Additions/changes in contract estimates | 12.901 | 9.385 | 1.019 | (1.075) |
Lease payments | (9.126) | (7.439) | (241) | (173) |
Interest expense | 1.339 | 1.405 | 48 | 33 |
Reclassifications | (14) | 95 | (13) | (33) |
Acquisition of subsidiary | - | 367 | - | - |
Balance at the end of the year | 38.120 | 33.020 | 1.211 | 398 |
Amounts in thousand euros | |
Cash | 2.514 |
Contingent consideration | 2.470 |
Total consideration transferred | 4.984 |
Amounts in thousand euros | |
EPAFOS S.M.S.A. | |
- Consideration | 4.984 |
Assets | |
Non-current assets | 123 |
Other short-term receivables | 2.214 |
Cash & cash equivalents | 646 |
Total assets | 2.983 |
Liabilities | |
Long-term liabilities | 49 |
Short-term liabilities | 1.195 |
Total liabilities | 1.244 |
Total net assets | 1.739 |
Percentage (%) acquired | 100% |
Net assets acquired | 1.739 |
Consideration paid in cash | 2.514 |
Contingent consideration (earn-out) | 2.470 |
Net assets acquired | 1.739 |
Goodwill | 3.245 |
Consideration paid-out | 2.514 |
Cash on acquisition date | 646 |
Net cash outflow | 1.868 |
Amounts in thousand euros | |
G.E. Dimitriou A.E.E. | |
- Consideration | 5.094 |
Fair values 31/08/2022 | |
Assets | |
Non-current assets | 4.717 |
Short-term receivables | 3.310 |
Cash & cash equivalents | 5.136 |
Total assets | 13.163 |
Liabilities | |
Long-term liabilities | 1.563 |
Short-term liabilities | 20.541 |
Total liabilities | 22.105 |
Total net assets | (8.941) |
Percentage (%) acquired | 99% |
Net assets acquired | (8.860) |
Consideration | 5.094 |
Net assets acquired | (8.860) |
Goodwill | 13.954 |
Consideration paid-out | 5.094 |
Cash on acquisition date | 5.136 |
Net cash outflow | (42) |
In thousands of euro | Book values 31/08/2022 | Adjustments to fair value | Fair values 31/8/2022 |
Property, plant and equipment | 1.388 | 1.388 | |
Intangible assets | 1.000 | 3.296 | 4.296 |
Investments in associates | 136 | 136 | |
Other long-term receivables | 61 | 61 | |
Inventories | 574 | 574 | |
Trade and other receivables | 1.572 | 1.572 | |
Cash and cash equivalents | 5.136 | 5.136 | |
Loans and borrowings | (5.977) | (5.977) | |
Deferred tax liabilities | (266) | (725) | (991) |
Employee benefits | (396) | (396) | |
Other provisions | (60) | (60) | |
Trade and other receivables | (14.680) | (14.680) | |
Total identifiable net assets acquired | (11.512) | 2.571 | (8.941) |
GROUP | |
1 January 2023 | 102 |
Unused amounts reversed | (42) |
31 December 2023 | 60 |
31 December 2024 | 60 |
31/12/2024 | 31/12/2023 | |
Current | - | - |
Non-current | 60 | 60 |
60 | 60 |
GROUP | COMPANY | |
Audit fees | 2024 | 2024 |
Statutory audit fees | 222 | 22 |
Review audit fees | 7 | 7 |
Tax certificate fees | 109 | 6 |
Other audit fees | 79 | 77 |
Non-audit fees | 43 | 23 |
Total fees | 460 | 134 |
GROUP | COMPANY | |
Audit fees | 2023 | 2023 |
Statutory audit fees | 207 | 20 |
Review audit fees | 7 | 7 |
Tax certificate fees | 103 | 5,5 |
Other audit fees | 44 | 43 |
Total fees | 361 | 75 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the year | 1.293 | 1.253 | - | 281 |
Changes due to business combinations | - | - | - | - |
Disposal of subsidiaries | - | - | - | (281) |
Reclassifications | - | 40 | - | - |
Balance at the end of the year | 1.293 | 1.293 | - | - |