Group | Company | ||||
Notes | 2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | ||
Revenue | 8 | 13,523,836 | 31,270,094 | ||
Other operating income | 52,270 | 14,222 | |||
Operating costs | 12 | ( | ( | (1,574,254) | (2,148,174) |
Staff costs | 9 | ( | ( | (3,870,169) | (3,825,546) |
Depreciation | 16,18 | ( | ( | (569,050) | (589,297) |
(Loss)/gain on revaluation of investment properties | 17 | ( | (200,000) | (362,933) | |
Movement in fair value of financial asset | 21 | - | - | 435,447 | (637,955) |
Gain/(loss) on disposal of financial assets | - | - | 1,608,500 | (595,700) | |
Operating profit/(loss) | ( | 9,406,580 | 23,124,711 | ||
Share of results of associates and joint ventures | 20 | - | - | ||
Finance income | 10 | 2,971,034 | 2,597,998 | ||
Finance costs | 11 | ( | ( | (3,716,351) | (3,678,631) |
Profit/(loss) before taxation | ( | 8,661,263 | 22,044,078 | ||
Taxation | 14 | ( | 980,951 | (2,175,406) | |
Profit/(loss) for the year | ( | 9,642,214 | 19,868,672 | ||
Attributable to: | |||||
Owners of the parent | ( | - | - | ||
Non-controlling interest | - | - | |||
( | - | - | |||
Basic earnings/(loss) per share | 15 | ( | - | - | |
Other comprehensive income | |||||
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods | |||||
Gain on property revaluations | 16 | - | - | ||
Taxation | 14 | ( | ( | - | - |
Other comprehensive income net of tax | - | - | |||
Total comprehensive income/(loss) | ( | 9,642,214 | 19,868,672 | ||
Attributable to: | |||||
Owners of the parent | ( | - | - | ||
Non-controlling interest | - | - | |||
Total comprehensive income/(loss) | ( | 9,642,214 | 19,868,672 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | EUR | EUR | EUR | EUR | |
ASSETS | |||||
Non-current assets | |||||
Property, plant and equipment | 16 | 935,592 | 1,029,965 | ||
Investment properties | 17 | 9,592,854 | 9,792,134 | ||
Right-of-use assets | 18 | 4,944,268 | 5,284,855 | ||
Net investment in the lease | 18 | - | - | 1,063,394 | 1,303,744 |
Investment in subsidiaries | 19 | - | - | 87,866,933 | 82,472,590 |
Investments in associates and joint ventures | 20 | - | - | ||
Loans receivable | 21 | 62,485,306 | 42,779,811 | ||
Financial assets | 21 | - | - | 11,080,392 | 16,813,945 |
177,968,739 | 159,477,044 | ||||
Current assets | |||||
Inventories | 22 | 3,179,131 | 3,179,131 | ||
Trade and other receivables | 23 | 12,542,163 | 9,849,491 | ||
Net investment in the lease | 18 | - | - | 240,350 | 230,941 |
Current tax asset | 2,488,557 | 3,536,449 | |||
Cash at bank and in hand | 24 | 183,596 | 39,843 | ||
18,633,797 | 16,835,855 | ||||
Total assets | 196,602,536 | 176,312,899 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | EUR | EUR | EUR | EUR | |
EQUITY AND LIABILITIES | |||||
Capital and reserves | |||||
Share capital | 26 | 1,164,688 | 1,164,688 | ||
Revaluation reserve | 26 | 3,886,290 | 4,066,290 | ||
Other reserves | 285,342 | 285,342 | |||
Retained earnings | 26 | 98,276,514 | 93,454,300 | ||
103,612,834 | 98,970,620 | ||||
Non-controlling interest | - | - | |||
Total equity | 103,612,834 | 98,970,620 | |||
Non-current liabilities | |||||
Trade and other payables | 27 | 1,399,991 | - | ||
Bank borrowings | 28 | - | - | ||
Other financial liabilities | 29 | - | - | 3,912,273 | 2,700,848 |
Debt securities in issue | 30 | 64,186,996 | 24,773,154 | ||
Non-current lease liabilities | 18 | 5,705,411 | 6,079,868 | ||
Deferred tax liabilities | 31 | 333,633 | 522,562 | ||
75,538,304 | 34,076,432 | ||||
Current liabilities | |||||
Trade and other payables | 27 | 1,704,479 | 3,843,671 | ||
Bank borrowings | 28 | - | - | ||
Other financial liabilities | 29 | 12,282,994 | 38,319,182 | ||
Debt securities in issue | 30 | 3,089,469 | 746,712 | ||
Current lease liabilities | 18 | 374,456 | 356,282 | ||
17,451,398 | 43,265,847 | ||||
Total liabilities | 92,989,702 | 77,342,279 | |||
Total equity and liabilities | 196,602,536 | 176,312,899 |
Profit for the year | |||||||
Other comprehensive income for the year, net of tax | |||||||
Total comprehensive income for the year | |||||||
Dividends (Note 26) | ( | ( | ( | ( | |||
Derecognition of non-controlling interest (Note 4) | ( | ||||||
Fair value movement of investment properties, net of tax | ( | ||||||
At 31 October 2024 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | EUR | EUR | EUR | EUR | |
Cash flows from operating activities | |||||
Profit/(Loss) before taxation | ( | 8,661,263 | 22,044,078 | ||
Adjustments for: | |||||
Depreciation | 16,18 | 569,050 | 589,297 | ||
Dividend receivable | 8 | - | - | (11,171,486) | (29,498,155) |
Share of results of associates and joint ventures | 20 | ( | ( | - | - |
Movement in fair value of investment properties | 17 | ( | 200,000 | 362,933 | |
Movement in fair value of financial asset | 21 | - | - | (435,447) | 637,955 |
(Gain)/ loss on disposal of financial asset | - | - | (1,608,500) | 595,700 | |
Movement in expected credit loss | 12 | ( | ( | 44,358 | 13,632 |
Movement in provision for litigation | 12 | ( | - | - | |
Movement in provision for obsolete stock | ( | - | - | ||
Other short-term employee benefits | 9 | 137,153 | 613,526 | ||
Issue cost amortization | 11 | 102,838 | 36,980 | ||
Interest expense | 11 | 3,613,513 | 3,641,651 | ||
Interest income | 10 | ( | ( | (2,971,034) | (2,597,998) |
Operating profit/(loss) before working capital changes | (2,858,292) | (3,560,401) | |||
Movement in inventories | 16,17,22 | ( | ( | - | - |
Movement in trade and other receivables | ( | ( | (651,284) | (766,631) | |
Movement in trade and other payables | (22,837,600) | 5,652,277 | |||
Cash flows from/(used in) operating activities | ( | (26,347,176) | 1,325,245 | ||
Interest paid | ( | ( | (862,500) | (864,863) | |
Interest received | 10 | 68,737 | 65,456 | ||
Taxation credit received/(paid) | ( | 1,707,812 | - | ||
Net cash flows from/(used in) operating activities | ( | (25,433,127) | 525,838 | ||
Cash flows from investing activities | |||||
Purchase of property, plant and equipment | ( | ( | (134,089) | (152,129) | |
Payments to acquire investment properties | ( | ( | - | - | |
Dividends received | 20 | - | - | ||
Disposal of financial assets | - | - | 7,776,780 | 2,441,300 | |
Movement in loan to subsidiary | - | - | 7,352,705 | (1,688,689) | |
Net cash flows (used in)/from investing activities | ( | ( | 14,995,396 | 600,482 | |
Cash flows from financing activities | |||||
Bank loan drawdowns | - | - | |||
Bank loan repayments | ( | ( | - | - | |
Movement on other loans | ( | - | - | ||
Proceeds from debt securities in issue | 10,924,704 | - | |||
Payment of lease liabilities | 18 | ( | ( | (343,220) | (628,408) |
Dividends paid | ( | - | (605,000) | ||
Dividends to non-controlling interest | ( | ( | - | - | |
Net cash flows from/(used in) financing activities | 10,581,484 | (1,233,408) | |||
Net movement in cash and cash equivalents | ( | 143,753 | (107,088) | ||
Cash and cash equivalents at beginning of year | 39,843 | 146,931 | |||
Cash and cash equivalents at end of year | 24 | 183,596 | 39,843 |
Capua Palace Investments Limited31 October 2022 | |
EUR | |
ASSETS | |
Non-current assets | |
Right-of-use asset | 495,527 |
Other receivables | 1,534,685 |
Total non-current assets | 2,030,212 |
Current assets | |
Trade and other receivables | 2,863,507 |
Total current assets | 2,863,507 |
TOTAL ASSETS | 4,893,719 |
LIABILITIES | |
Current liabilities | |
Trade and other payables | 2,364,639 |
Current tax payable | 25,207 |
Total current liabilities | 2,389,846 |
Non-current liabilities | |
Deferred tax liabilities | 278,141 |
Other payables | 1,269,615 |
Total non-current liabilities | 1,547,756 |
TOTAL LIABILITIES | 3,937,602 |
EQUITY | |
Retained earnings | 956,117 |
TOTAL EQUITY | 956,117 |
TOTAL EQUITY AND LIABILITIES | 4,893,719 |
Group % of equityand voting rights held | ||
2024 | 2023 | |
AX Construction Limited | 100 | 100 |
AX Finance Limited | 100 | 100 |
AX Hotel Operations p.l.c. | 100 | 100 |
AX Investments p.l.c. | 100 | 100 |
AX Port Holding Company Limited | 100 | 100 |
AX Port Investments Company Limited | 100 | 100 |
Capua Palace Investments Limited (merged into the Company per Note 3) | - | - |
Central Leisure Developments Limited * | 100 | 100 |
Harbour Connections Limited (merged into Verdala Mansions Limited) | - | 100 |
Heritage Developments Limited * | 100 | 100 |
Hilltop Gardens Retirement Village Limited | 100 | 100 |
Hilltop Management Services Limited | 100 | 100 |
AX Business Park Limited | 100 | 100 |
Palazzo Merkanti Leisure Limited * | 100 | 100 |
Prime Buildings Limited ** | - | 75 |
Renewables Limited | 100 | 100 |
Royal Hotels Limited * | 100 | 100 |
Simblija Developments Limited * | 100 | 100 |
Skyline Developments Limited * | 100 | 100 |
Suncrest Hotels p.l.c.* | 100 | 100 |
Palazzo Lucia Limited | 100 | 100 |
Verdala Mansions Limited | 100 | 100 |
AX Real Estate p.l.c. | 91.13 | 91.13 |
Engage People Limited | 100 | 100 |
Verdala Terraces Limited | 100 | 100 |
Improvements | 10% per annum |
Furniture, fixtures and fittings | 5% - 33% per annum |
Computer equipment | 16% - 20% per annum |
Plant and machinery | 5% - 20% per annum |
Buildings | 2% per annum |
Hospitality | Construction | Healthcare | Real estate andproperty rentals | Admin,finance andinvestment | Adjustmentsandeliminations | Consolidated | |
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
External customers | 61,300,161 | 11,573,486 | 7,203,940 | 2,424,579 | 841,440 | - | 83,343,606 |
Inter-segment | - | 6,443,338 | - | 31,299,755 | 15,554,685 | (53,297,778) | - |
Revenue | 61,300,161 | 18,016,824 | 7,203,940 | 33,724,334 | 16,396,125 | (53,297,778) | 83,343,606 |
Other operatingIncome | - | 23,392 | 35,346 | 95,858 | 52,270 | - | 206,866 |
Other operatingcosts | (25,083,042) | (10,788,747) | (1,712,377) | (1,309,291) | (1,589,826) | 13,121,240 | (27,362,043) |
Staff costs | (19,946,846) | (5,948,306) | (3,939,352 | (329,095) | (3,991,023) | 1,999,312 | (32,155,310) |
Adjusted EBITDA | 16,270,273 | 1,303,163 | 1,587,557 | 32,181,806 | 10,867,546 | (38,177,226) | 24,033,119 |
Depreciation | (2,951,725) | (289,446) | (34,098) | (532) | (240,479) | (6,561,642) | (10,077,922) |
Loss on revaluation | - | - | - | (2,277,613) | (200,000) | - | (2,477,613) |
Operating profit | 11,477,584 | ||||||
Share of resultsof associates and joint ventures | 2,104,953 | ||||||
Net finance costs | (7,770,523) | ||||||
Profit before tax | 5,812,014 | ||||||
Taxation | (744,664) | ||||||
Profit for the year | 5,067,350 | ||||||
Segment assets | 171,172,506 | 18,094,792 | 53,447,203 | 515,103,207 | 235,165,341 | (479,870,580) | 513,112,469 |
Segment liabilities | (165,582,402) | (16,077,945) | (63,910,305) | (242,296,299) | (106,284,199) | 329,868,239 | (264,282,911) |
Hospitality | Construction | Healthcare | Real estate andproperty rentals | Admin,finance andinvestment | Adjustmentsandeliminations | Consolidated | |
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
External customers | 36,528,735 | 4,138,979 | 6,841,329 | 1,680,464 | 675,749 | - | 49,865,256 |
Inter-segment | - | 17,167,039 | - | 19,205,997 | 32,840,491 | (69,213,527) | - |
Revenue | 36,528,735 | 21,306,018 | 6,841,329 | 20,886,461 | 33,516,240 | (69,213,527) | 49,865,256 |
Other operatingIncome | - | 9,405 | 24,073 | 379,573 | 14,222 | - | 427,273 |
Other operatingcosts | (13,861,053) | (12,735,941) | (1,986,115) | (285,416) | (2,249,602) | 14,160,882 | (16,957,245) |
Staff costs | (15,529,459) | (7,539,282) | (3,842,714) | (294,385) | (3,977,920) | 5,293,817 | (25,889,943) |
Adjusted EBITDA | 7,138,223 | 1,040,200 | 1,036,573 | 20,686,233 | 27,302,940 | (49,758,828) | 7,445,341 |
Depreciation | (2,797,501) | (302,400) | (35,207) | (747) | (253,144) | (5,948,752) | (9,337,751) |
Gain/(loss) on revaluation | - | - | - | 468,827 | (365,666) | - | 103,161 |
Operating loss | (1,789,249) | ||||||
Share of resultsof associates and joint ventures | 975,602 | ||||||
Net finance costs | (6,003,519) | ||||||
Loss before tax | (6,817,166) | ||||||
Taxation | 2,995,582 | ||||||
Loss for the year | (3,821,584) | ||||||
Segment assets | 170,944,801 | 12,392,471 | 56,113,153 | 556,596,240 | 243,716,678 | (565,735,110) | 474,028,233 |
Segment liabilities | (166,735,645) | (10,806,676) | (66,103,751) | (283,536,118) | (128,124,492) | 424,818,747 | (230,487,935) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Construction works and building materials | 11,573,486 | 4,138,978 | - | - |
Hospitality and entertainment | 60,986,343 | 36,237,054 | - | - |
Healthcare | 6,976,408 | 6,623,179 | - | - |
Sale of property and real estate | 1,119,628 | 651,000 | - | - |
Rental income | 1,951,219 | 1,663,845 | 135,113 | 124,945 |
Management services | 736,522 | 551,200 | 2,217,237 | 1,646,994 |
Dividend receivable | - | - | 11,171,486 | 29,498,155 |
83,343,606 | 49,865,256 | 13,523,836 | 31,270,094 |
2024 | 2023 | |
EUR | EUR | |
At a point in time | ||
Sale of property and real estate | 1,119,628 | 651,000 |
Hospitality and entertainment | 23,007,414 | 13,183,397 |
Healthcare | 2,228,547 | 2,138,604 |
26,355,589 | 15,973,001 | |
Over time | ||
Construction works and building materials | 11,573,486 | 4,138,978 |
Hospitality and entertainment | 37,978,929 | 23,053,657 |
Healthcare | 4,747,861 | 4,484,575 |
Management services | 736,522 | 551,200 |
55,036,798 | 32,228,410 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Personnel costs | ||||
Wages and salaries | 27,424,666 | 22,785,483 | 3,839,119 | 3,419,137 |
Social security costs | 1,783,587 | 1,462,663 | 130,543 | 123,234 |
29,208,253 | 24,248,146 | 3,969,662 | 3,542,371 | |
Subcontracted labour | 3,492,922 | 3,861,972 | - | - |
Salaries capitalised (i) | (1,999,312) | (5,293,817) | - | - |
Salaries recharged to subsidiaries | - | - | (236,646) | (330,351) |
Other short-term employee benefits (ii) | 1,453,447 | 3,073,642 | 137,153 | 613,526 |
32,155,310 | 25,889,943 | 3,870,169 | 3,825,546 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Management and administration | 184 | 206 | 32 | 43 |
Operations and distribution | 819 | 716 | - | 2 |
1,003 | 922 | 32 | 45 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Interest income on loans and receivables | 231,417 | 110,382 | 68,737 | 65,456 |
Interest income on loans to subsidiary | - | - | 2,314,511 | 1,826,742 |
Interest on net investment in the lease | - | - | 57,184 | 66,225 |
Interest income on investments | - | - | 530,602 | 639,575 |
231,417 | 110,382 | 2,971,034 | 2,597,998 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Interest on bank loans and overdrafts | 3,068,590 | 1,928,723 | - | - |
Interest on debt securities in issue | 4,363,429 | 3,684,967 | 3,205,257 | 864,863 |
Interest on lease liabilities | 95,211 | 19,785 | 275,062 | 289,470 |
Interest on amounts payable to subsidiary | - | - | 133,194 | 2,487,318 |
Amortisation of bond issue costs | 179,102 | 154,797 | 102,838 | 36,980 |
Bank loan fees | 295,608 | 325,629 | - | - |
8,001,940 | 6,113,901 | 3,716,351 | 3,678,631 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Auditors’ remuneration | ||||
For audit services – statutory audit | 220,000 | 190,000 | 55,200 | 43,000 |
For audit services – other assurance | - | 27,000 | - | 27,000 |
For non-audit services | 8,800 | 10,000 | 400 | 400 |
Stock consumed | 7,773,936 | 4,939,470 | - | - |
Cost of constructing property sold | 208,617 | 152,482 | - | - |
Construction costs | 5,182,861 | 640,276 | - | - |
Movement in allowance for expected credit losses | (81,134) | (237,241) | 44,358 | 13,632 |
Provision for litigation | - | 247,887 | - | - |
Water and electricity | 2,570,218 | 1,872,746 | 9,375 | 11,280 |
Repairs and maintenance | 797,601 | 1,145,314 | 83,361 | 270,290 |
Professional fees | 980,549 | 871,059 | 468,343 | 299,723 |
Commissions | 3,200,307 | 2,405,973 | 11,290 | 24,097 |
Cleaning | 851,080 | 551,935 | 5,577 | 1,890 |
Advertising and marketing | 583,310 | 427,247 | 184,951 | 95,984 |
Insurance | 568,031 | 433,977 | 73,265 | 59,352 |
Bank charges | 117,312 | 156,510 | 12,685 | 5,465 |
Licences and permits | 228,339 | 403,987 | - | 74,887 |
Printing and stationery | 229,937 | 121,157 | 66,845 | 20,387 |
Entertainment | 358,786 | 176,651 | 12,180 | 4,515 |
Recruitment and other staff related expenses | 591,784 | 206,248 | 10,714 | - |
Waiver of amount due from subsidiary | - | - | - | 1,000,000 |
Other administrative costs | 2,971,709 | 2,214,567 | 535,710 | 196,272 |
27,362,043 | 16,957,245 | 1,574,254 | 2,148,174 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Directors’ compensation | ||||
Short-term benefits | 1,319,761 | 990,153 | 1,276,761 | 947,153 |
Other key managementpersonnel compensation | ||||
Salaries and social security contributions | 1,203,053 | 856,789 | 699,287 | 512,469 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Profit/(loss) before taxation | 5,812,014 | (6,817,166) | 8,661,263 | 22,044,078 |
-Tax thereon at 35% | 2,034,205 | (2,386,008) | 3,031,442 | 7,715,427 |
Tax effect of: | ||||
Income not subject to tax | (736,734) | (341,461) | (3,271,948) | (5,220,135) |
Lower rate of tax on immoveable property fair value | (309,186) | (57,903) | - | - |
Lower rate of tax on rental and other income | (1,784,491) | (1,138,009) | 60,542 | 118,281 |
Disallowed expenses | 1,540,870 | 927,799 | - | - |
Other permanent differences | - | - | (800,987) | (438,167) |
Income tax charge/(credit) for the year | 744,664 | (2,995,582) | (980,951) | 2,175,406 |
2024 | 2023 | |
EUR | EUR | |
Weighted average number of shares in issue (Note 26) | 1,164,688 | 1,164,688 |
EUR | EUR | |
Basic earnings/(loss) per share | 3.82 | (3.31) |
Group | Land and buildings | Improvements | Plant and machinery | Motor vehicles | Furniture, fixtures and equipment | Total |
EUR | EUR | EUR | EUR | EUR | EUR | |
Fair value/Cost | ||||||
At 01.11.2022 | 252,872,240 | 29,333 | 25,687,722 | 839,127 | 51,560,501 | 330,988,923 |
Additions | 22,418,750 | - | 8,044,222 | 51,141 | 11,296,727 | 41,810,840 |
Revaluation | 3,632,933 | - | - | - | - | 3,632,933 |
Transfer from Inventory (i) | 6,428,078 | - | - | - | - | 6,428,078 |
Other transfer (ii) | (3,147,122) | - | - | - | - | (3,147,122) |
At 31.10.2023 | 282,204,879 | 29,333 | 33,731,944 | 890,268 | 62,857,228 | 379,713,652 |
Additions | 11,695,029 | - | 5,445,852 | 53,723 | 5,562,430 | 22,757,034 |
Revaluation | 7,072,651 | - | - | - | - | 7,072,651 |
Other transfer (ii) | (3,509,948) | - | - | - | - | (3,509,948) |
At 31.10.2024 | 297,462,611 | 29,333 | 39,177,796 | 943,991 | 68,419,658 | 406,033,389 |
Depreciation | ||||||
At 01.11.2022 | - | 29,333 | 15,248,933 | 656,716 | 33,616,693 | 49,551,675 |
Provision for the year | 3,221,263 | - | 2,188,916 | 77,185 | 3,821,669 | 9,309,033 |
Transfer (ii) | (3,147,122) | - | - | - | - | (3,147,122) |
At 31.10.2023 | 74,141 | 29,333 | 17,437,849 | 733,901 | 37,438,362 | 55,713,586 |
Provision for the year | 3,435,807 | - | 2,202,667 | 25,313 | 4,365,198 | 10,028,985 |
Transfer (ii) | (3,509,948) | - | - | - | - | (3,509,948) |
At 31.10.2024 | - | 29,333 | 19,640,516 | 759,214 | 41,803,560 | 62,232,623 |
Net book value | ||||||
At 31.10.2024 | 297,462,611 | - | 19,537,280 | 184,777 | 26,616,098 | 343,800,766 |
Net book value | ||||||
At 31.10.2023 | 282,130,738 | - | 16,294,095 | 156,367 | 25,418,866 | 324,000,066 |
Net book value | ||||||
At 31.10.2022 | 252,872,240 | - | 10,438,789 | 182,411 | 17,943,808 | 281,437,248 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Transfer from inventory with a view to be occupied by the Group | - | 6,428,078 | - | - |
Group | Company | |
EUR | EUR | |
Fair value | ||
At 31 October 2022 | 57,887,382 | 9,552,294 |
Additions | 3,289,228 | 602,773 |
Fair value gain/(loss) | 103,161 | (362,933) |
Transfers from inventory (i) | 423,562 | - |
At 31 October 2023 | 61,703,333 | 9,792,134 |
Additions | 2,101,426 | 720 |
Fair value loss | (2,477,613) | (200,000) |
Transfers from inventory (i) | 115,856 | - |
At 31 October 2024 | 61,443,002 | 9,592,854 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Transfer from inventory with a view to earn rentals or for capital appreciation | 115,856 | 979,367 | - | - |
Transfer to inventory with a view to sell | - | (555,805) | - | - |
115,856 | 423,562 | - | - |
Type of Property | Level 3 | Total | Date of Valuation |
EUR | EUR | ||
Land | 19,008,995 | 19,008,995 | 31/10/2022 |
Commercial property | 3,700,000 | 3,700,000 | 31/10/2021 |
22,320,603 | 22,320,603 | 31/10/2024 | |
Residential | 5,319,379 | 5,319,379 | 31/10/2024 |
612,000 | 612,000 | 31/10/2021 | |
10,482,025 | 10,482,025 | 31/10/2023 | |
Total | 61,443,002 | 61,443,002 |
Type of Property | Level 3 | Total | Date of Valuation |
EUR | EUR | ||
Commercial property | 297,462,611 | 297,462,611 | 31/10/2024 |
Total | 297,462,611 | 297,462,611 |
Type of Property | Valuation Technique | Inputs | Sensitivity |
Residential property amounting to EUR4,498,025 (2023: EUR3,769,000) | Income capitalisation approach | Income capitalization approach: total projected stabilised EBITDA of EUR617,251 (2023: EUR746,476) using an average growth of 3% (2023: 2%) and discount rate of future income of 10.5% (2023: 12.83%). | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Commercial property amounting to EUR2,210,000 (2023: EUR2,712,963) | Income capitalisation approach | The valuation relies on estimated commercial rental rates and yearly return of the various components of the existing building capitalized at a rate of 7% (2023: 7%). Annual rental rate of EUR350 per sqm (2023: EUR425) is assumed and EUR276,000 (2023: EUR320,000) for the ancillary property. | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Commercial property amounting to EUR13,187,881 *(2023: EUR13,340,619) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return in the range of EUR40 and EUR268 per square meter (2023: in the range of EUR40 and EUR268) at a capitalisation rate of 6% (2023: 6%). | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Land amounting to EUR19,008,995(2023: EUR19,000,000) | Income capitalisation approach | The inputs used to calculate the total value of the property on completion is an annual return of EUR145 per square meter (2023: EUR 145) at a capitalisation rate of 7% (2023: 7%) less costs to implement. | The higher the capitalisation rate, the lower the fair value. The higher the annual return per square meter the higher the fair value. |
Commercial property amounting to EUR6,922,722(2023: EUR7,340,014) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return of EUR205 (2023: EUR550) per square meter at a capitalisation rate of 6.5% (2023: 6.25%) less costs to implement. | The higher the capitalisation rate, the lower the fair value. The higher the annual return per square meter the higher the fair value. |
Residential property amounting to EUR612,000 (2023: EUR612,000) | Market approach | Market transaction. | The higher the market rates, the higher the fair value |
Residential property amounting to EUR5,319,379 (2023: EUR5,308,737) | Replacement cost approach | This method takes into account the actual physical building fabric constituting the facility, together with an estimated land value. The valuation relies on estimated going rates of the various components of the existing building. | The higher the rates for construction, finishings, services and fittings the higher the fair value. |
Residential property amounting to EUR5,984,000 (2023 EUR5,720,000) | Market approach | The valuation of investment property was based on market rates for comparable advertised properties taking into account the size, fit out of the subject units, location of the property and current situation of the residential and commercial property market. | The higher the market rates, the higher the fair value. |
Commercial property amounting to EUR3,700,000 (2023: EUR3,900,000) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return of EUR100-EUR300 per square meter (2023: EUR100-EUR300) at a capitalisation rate of 5.5% (2023: 5.5%). | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Type of Property | Valuation Technique | Inputs | Sensitivity |
Commercial property amounting to EUR8,231,321 (2023: EUR8,124,822) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return in the range of EUR40 and EUR270 per square meter (2023: EUR40 and EUR270 per square meter) at a capitalisation rate in the range of 5.75% to 6% (2023: 5.75% to 6%). | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Commercial property amounting to EUR42,918,024(2023: EUR42,009,911) | Average of profits method; income capitalisation approach and replacement cost approach | Profits method: stabilised EBIDTA of EUR1,601,381 (2023: EUR2,136,690), capitalisation yield of 5.5% (2023: 5.5%), land appreciation of 4.5% per annum (2023: 4.5%), discount rate for commercial property sale at termination 5% (2023: 5%) and EBITDA multipliers ranging between 11.5X to 16X (2023: 11.6X to 16.4X).Income capitalization approach: stabilised EBIDTA of EUR1,601,381 (2023: EUR2,136,690), capitalisation yield of 5.5% (2023: 5.5%), land appreciation of 4.5% per annum (2023: 4.5%), discount rate for commercial property sale at termination 5% (2023: 5%) and discount rate for future income ranging 7.5%-11.83% (2023: 7.5%-11.83%).Replacement cost approach: This method takes into account the actual physical building fabric constituting the facility, together with an estimated land value. The valuation relies on estimated going rates of the various components of the existing building. | Profits method: The higher the EBITDA and capitalisation yield, the higher the fair value.Income capitalization approach: The higher the EBITDA and capitalisation yield, the higher the fair value. Replacement cost approach: The higher the rates for construction, finishings, services and fittings, the higher the fair value. |
Commercial property amounting to EUR6,622,583 (2023: EUR6,420,000) | Income capitalisation approach | Income capitalization approach: total projected stabilised EBITDA of EUR2,049,732 (2023: EUR1,952,779) using an average growth of 3% (2023: 2%) and discount rate of future income of 11.83% (2023: 12.83%). | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
Commercial property amounting to EUR219,753,362* (2023: EUR210,558,733) | Income capitalisation approach | Income capitalization approach: total projected stabilised EBITDA of EUR24,695,000 using an average growth of 3% (2023: 3%), discount rate of 9.48%-11% (2023: 10%-11.83%). | The higher the EBITDA and capitalisation yield, the higher the fair value. |
Commercial property amounting to EUR12,947,321 (2023: EUR8,504,376)** | Residual Method | The valuation of the property was based on market rates for comparable advertised properties using the residual method, taking into account the size, fit out of the subject units, location of the property and current situation of the residential and commercial property market. The gross development value is deducting all projected development costs as well as a developer’s profit. | The higher the market rates, the higher the fair value. |
Type of Property | Valuation Technique | Inputs | Sensitivity |
Commercial property amounting to EUR6,990,000 (2023: EUR6,587,037) | Income capitalisation approach*** | The valuation relies on estimated commercial rental rates and yearly return of the various components of the existing building capitalized at a rate of 7% (2023: 7%). Annual rental rate of EUR350 per sqm (2023: EUR425) is assumed and EUR276,000 (2023: EUR320,000) for the ancillary property. | The higher the capitalisation rate, the lower the fair value. The higher the rental income and growth rate the higher the fair value. |
2024 | 2023 | |
EUR | EUR | |
Within one year | 1,713,726 | 1,252,010 |
Between two and five years | 4,143,948 | 1,844,112 |
Over five years | 839,450 | 951,783 |
6,697,124 | 4,047,905 |
Group | Company | |
EUR | EUR | |
Opening balance at 1 November 2022 | - | 5,129,916 |
Effect of merger (Note 3) | - | 495,527 |
Recognition of a new lease | 422,397 | - |
Depreciation on right-of-use assets | (28,718) | (340,588) |
Closing balance at 31 October 2023 | 393,679 | 5,284,855 |
Recognition of a new lease | 3,362,158 | - |
Depreciation on right-of-use assets | (48,938) | (340,587) |
Closing balance at 31 October 2024 | 3,706,899 | 4,944,268 |
Group | Company | |
EUR | EUR | |
Opening balance at 1 November 2022 | - | 5,321,900 |
Effect of merger (Note 3) | - | 1,453,188 |
Recognition of new lease | 411,036 | - |
Accretion of interest | 19,785 | 289,470 |
Amounts set-off in respect of payments | (36,500) | (628,408) |
Closing balance at 31 October 2023 | 394,321 | 6,436,150 |
Current | 22,217 | 356,282 |
Non-current | 372,104 | 6,079,868 |
394,321 | 6,436,150 | |
Recognition of new lease | 3,362,157 | - |
Accretion of interest | 95,211 | 275,062 |
Amounts set-off in respect of payments | (174,953) | (631,345) |
Closing balance as at 31 October 2024 | 3,676,736 | 6,079,867 |
Current | 54,549 | 374,456 |
Non-current | 3,622,187 | 5,705,411 |
3,676,736 | 6,079,867 |
EUR | |
At 31 October 2022 | 8,250,655 |
Share of results | 975,602 |
Dividends | (1,337,248) |
At 31 October 2023 | 7,889,009 |
Share of results | 2,104,953 |
Dividends | (1,348,025) |
At 31 October 2024 | 8,645,937 |
2024 | 2023 | |
EUR | EUR | |
Current assets | 7,253,566 | 6,606,838 |
Non-current assets | 52,100,417 | 52,019,501 |
Current liabilities | 8,274,608 | 6,018,027 |
Non-current liabilities | 31,482,206 | 35,049,467 |
Revenue | 19,659,547 | 14,421,411 |
Profit for the year | 5,577,772 | 2,418,435 |
Loans receivable from shareholders | Loans receivable from other related party | Total | |
EUR | EUR | EUR | |
At 31 October 2022 | 863,011 | 900,000 | 1,763,011 |
New loan origination | 412,144 | - | 412,144 |
At 31 October 2023 | 1,275,155 | 900,000 | 2,175,155 |
Repayment of loan | (886,263) | (900,000) | (1,786,263) |
At 31 October 2024 | 388,892 | - | 388,892 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Property held for development and re-sale | 64,304,393 | 47,070,934 | 3,179,131 | 3,179,131 |
Raw materials and consumables | 1,929,741 | 2,030,568 | - | - |
66,234,134 | 49,101,502 | 3,179,131 | 3,179,131 | |
Current (i) | 66,234,134 | 49,101,502 | 3,179,131 | 3,179,131 |
Non-current | - | - | - | - |
66,234,134 | 49,101,502 | 3,179,131 | 3,179,131 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Trade receivables (i) | 6,599,302 | 6,464,973 | 72,171 | 212,799 |
Provision for doubtful debts (i) | (215,266) | (386,856) | - | - |
Allowance for ECL on trade receivables (i) | (234,554) | (195,485) | - | - |
6,149,482 | 5,882,632 | 72,171 | 212,799 | |
Amounts owed by associates (ii) | 115,102 | 678,425 | - | - |
Amounts owed by other related parties (ii) | 41,587 | 215,363 | 38,549 | 21,761 |
Amounts owed by subsidiaries (ii) | - | - | 7,484,382 | 5,862,448 |
Shareholders’ current account (ii) | 2,240,833 | 3,111,344 | 2,236,623 | 2,942,227 |
Allowance for ECL on balances owed by related parties | - | - | (11,340) | (8,882) |
Advanced payments to suppliers (iii) | 1,415,992 | 1,695,032 | - | 3,466 |
Indirect taxation | 486,040 | 712,577 | - | - |
Other receivables | 3,270,480 | 1,033,143 | 2,371,000 | 319,250 |
Prepayments and accrued income | 3,987,706 | 1,813,486 | 350,779 | 496,422 |
17,707,222 | 15,142,002 | 12,542,163 | 9,849,491 |
Current | >30 days | >60 days | >90 days | >180 days | >365 days | Total | ||
Expected credit loss rate | % | 0.02-1.25 | 0.04-1.95 | 0.07-94.66 | 0.11-100 | 0.39-100 | 100 | |
Gross carrying amount | EUR | 2,813,220 | 1,489,271 | 734,497 | 565,076 | 465,071 | 532,167 | 6,599,302 |
Lifetime expected credit loss | EUR | 56,933 | 24,133 | 20,470 | 53,879 | 49,381 | 29,758 | 234,554 |
Provision for doubtful debts | EUR | - | - | - | - | 215,266 | - | 215,266 |
Current | >30 days | >60 days | >90 days | >180 days | >365 days | Total | ||
Expected credit loss rate | % | 0.20-1.72 | 0.04-3.99 | 0.07-52.53 | 0.11-89.61 | 0.39-89.61 | 100 | |
Gross carrying amount | EUR | 3,894,019 | 715,842 | 820,053 | 586,449 | 364,507 | 84,103 | 6,464,973 |
Lifetime expected credit loss | EUR | 34,947 | 14,163 | 23,984 | 85,811 | 12,425 | 24,155 | 195,485 |
Provision for doubtful debts | EUR | - | - | - | - | 386,856 | - | 386,856 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Cash at bank and in hand | 10,569,146 | 10,656,902 | 183,596 | 39,843 |
Bank overdrafts (Note 28) | (1,224,400) | (327,217) | - | - |
9,344,746 | 10,329,685 | 183,596 | 39,843 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Non-cash operating activities | ||||
Property sold to shareholder (Note 34) | 1,000,000 | 600,000 | - | - |
Waiver of amount owed by subsidiary (Note 12 and Note 34) | - | - | - | 1,000,000 |
Non-cash investing activities | ||||
Assets taken over upon merger (Note 3) | - | - | - | 4,893,719 |
Non-cash financing activities | ||||
Dividend declared by Company | 5,000,000 | 495,000 | 5,000,000 | 495,000 |
Dividend declared by subsidiary (Note 8) | - | - | 11,171,486 | 29,498,155 |
Increase in capital contribution (Note 19) | - | - | 9,000,000 | 419,275 |
2024 | 2023 | |
EUR | EUR | |
Authorised | ||
300,000,000 ordinary shares of EUR1 each | 300,000,000 | 300,000,000 |
Called up issued and fully paid up | ||
1,164,688 (2023: 1,164,688) ordinary shares of EUR1 each | 1,164,688 | 1,164,688 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Trade payables (i) | 11,271,918 | 10,172,884 | 103,190 | 327,306 |
Other payables | 6,879,162 | 5,525,007 | 2,417,397 | 2,656,836 |
Indirect taxation and social security | - | - | 220,187 | 195,077 |
Accruals and deferred income (ii) | 33,889,528 | 25,288,401 | 363,696 | 664,452 |
52,040,608 | 40,986,292 | 3,104,470 | 3,843,671 | |
Current | 39,522,736 | 29,469,209 | 1,704,479 | 3,843,671 |
Non-current | 12,517,872 | 11,517,083 | 1,399,991 | - |
52,040,608 | 40,986,292 | 3,104,470 | 3,843,671 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Bank loans | 92,300,721 | 80,092,333 | - | - |
Bank overdrafts (Note 24) | 1,224,400 | 327,217 | - | - |
93,525,121 | 80,419,550 | - | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
On demand or within one year | 29,903,372 | 11,431,154 | - | - |
Between two and five years | 24,321,821 | 21,608,479 | - | - |
After five years | 39,299,928 | 47,379,917 | - | - |
93,525,121 | 80,419,550 | - | - | |
Current | 29,903,372 | 11,431,154 | - | - |
Non-current | 63,621,749 | 68,988,396 | - | - |
93,525,121 | 80,419,550 | - | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Amounts owed to subsidiaries (i) | - | - | 16,048,941 | 41,020,030 |
Amounts owed to shareholders (ii) | - | - | 146,326 | - |
Amounts owed to other related parties (iii) | 8,449 | 5,973 | - | - |
Total other financial liabilities | 8,449 | 5,973 | 16,195,267 | 41,020,030 |
Current | 8,449 | 5,973 | 12,282,994 | 38,319,182 |
Non-current | - | - | 3,912,273 | 2,700,848 |
Total other financial liabilities | 8,449 | 5,973 | 16,195,267 | 41,020,030 |
2024 | 2023 | |
EUR | EUR | |
At beginning of year | 85,442,763 | 82,423,921 |
Bonds issued during the year (Note i) | 45,739,007 | 2,863,916 |
Bond matured during the year | (40,000,000) | - |
Bond issue costs | (688,996) | - |
Bond issue costs amortization for the year | 179,102 | 154,926 |
90,671,876 | 85,442,763 | |
Accrued interest | 3,810,761 | 2,879,169 |
At end of year | 94,482,637 | 88,321,932 |
Current | 3,810,761 | 42,692,823 |
Non-current | 90,671,876 | 45,629,109 |
94,482,637 | 88,321,932 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
EUR | EUR | EUR | EUR | |
Arising on: | ||||
Excess of capital allowances over depreciation | (62,679) | (161,515) | (282,730) | (320,820) |
Provision for doubtful debts | (251,958) | (240,893) | (38,329) | (22,804) |
Provision for obsolete stock | (9,842) | (15,326) | - | - |
Provision for litigation | - | (86,760) | - | - |
Unabsorbed tax losses and capital allowances | (9,747,018) | (8,017,142) | (120,159) | - |
Revaluation of investment properties | 30,567,489 | 28,881,503 | 716,000 | 732,000 |
Net lease position | 53,368 | - | 58,851 | 134,186 |
20,549,360 | 20,359,867 | 333,633 | 522,562 |
2024 | 2023 | |
EUR | EUR | |
Authorised and contracted | 18,088,909 | 22,125,869 |
Authorised but not contracted | 14,113,587 | 35,407,849 |
2024 | 2023 | |
EUR | EUR | |
Management services (Note 8) | 736,522 | 551,200 |
Dividend issued to shareholders (Note 26) | 5,000,000 | 1,100,000 |
Property sold to shareholder (Note 24) | 1,000,000 | 600,000 |
2024 | Less than 6 months | From 6 to 12 months | From 1 to 5 years | More than 5 years | Total |
EUR | EUR | EUR | EUR | EUR | |
Bank borrowings | 20,047,400 | 12,286,362 | 33,979,729 | 44,382,844 | 110,696,335 |
Debt securities in issue | 1,973,556 | 1,973,556 | 29,813,444 | 86,328,044 | 120,088,600 |
Lease liabilities | 156,703 | 33,016 | 778,994 | 17,984,528 | 18,953,241 |
Other payables | 18,151,078 | - | - | - | 18,151,078 |
Total | 40,328,737 | 14,292,934 | 64,572,167 | 148,695,416 | 267,889,254 |
2023 | Less than 6 months | From 6 to 12 months | From 1 to 5 years | More than 5 years | Total |
EUR | EUR | EUR | EUR | EUR | |
Bank borrowings | 4,900,487 | 10,052,093 | 33,100,075 | 54,805,146 | 102,857,801 |
Debt securities in issue | 42,643,607 | 803,556 | 20,940,944 | 35,003,044 | 99,391,151 |
Lease liabilities | 18,250 | 18,250 | 149,535 | 356,407 | 542,442 |
Other payables | 15,697,891 | - | - | - | 15,697,891 |
Total | 63,260,235 | 10,873,899 | 54,190,554 | 90,164,597 | 218,489,285 |
Group | ||
2024 | 2023 | |
EUR | EUR | |
Interest bearing loans and borrowings (Note 18, 28, 30) | 191,684,494 | 169,135,803 |
Other financial liabilities (Note 29) | 8,449 | 5,973 |
Trade and other payables (Note 27) | 52,040,608 | 40,986,292 |
Less: cash and cash equivalents (Note 24) | (10,569,146) | (10,656,902) |
Net Debt | 233,164,405 | 199,471,166 |
Equity (Note 26) | 1,164,688 | 1,164,688 |
Other reserves | 235,551,172 | 229,636,900 |
Total capital | 236,715,860 | 230,801,588 |
Capital and net debt | 469,880,265 | 430,272,754 |
Gearing ratio | 49.6% | 46.4% |