| Group | Company | ||||
| Notes | 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | ||
| Revenue | 7 | 9,350,675 | 13,523,836 | ||
| Other operating income | 65,478 | 52,270 | |||
| Operating costs | 11 | ( | ( | (1,429,334) | (1,574,254) |
| Staff costs | 8 | ( | ( | (4,658,404) | (3,870,169) |
| Depreciation | 15,17 | ( | ( | (659,257) | (569,050) |
| Gain/(loss) on fair valuation of investment properties | 16 | ( | (132,854) | (200,000) | |
| Gain on fair value of financial asset | 20 | - | - | 303,242 | 435,447 |
| (Loss)/gain on disposal of financial assets | - | - | (324,908) | 1,608,500 | |
| Operating profit | 2,514,638 | 9,406,580 | |||
| Share of results of associates and joint ventures | 19 | - | - | ||
| Finance income | 9 | 3,364,375 | 2,971,034 | ||
| Finance costs | 10 | ( | ( | (3,970,946) | (3,716,351) |
| Profit before taxation | 1,908,067 | 8,661,263 | |||
| Taxation | 13 | ( | 1,687,890 | 980,951 | |
| Profit for the year | 3,595,957 | 9,642,214 | |||
| Attributable to: | |||||
| Owners of the parent | - | - | |||
| Non-controlling interest | - | - | |||
| - | - | ||||
| Basic earnings per share | 14 | - | - | ||
| Other comprehensive income | |||||
| Other comprehensive income that will not be reclassified to profit or loss in subsequent periods | |||||
| Gain on property revaluations | 15 | - | - | ||
| Taxation | 13 | ( | ( | - | - |
| Other comprehensive income net of tax | - | - | |||
| Total comprehensive income | 3,595,957 | 9,642,214 | |||
| Attributable to: | |||||
| Owners of the parent | - | - | |||
| Non-controlling interest | - | - | |||
| Total comprehensive income | 3,595,957 | 9,642,214 | |||
| Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | EUR | EUR | EUR | EUR | |
| ASSETS | |||||
| Non-current assets | |||||
| Property, plant and equipment | 15 | 1,129,104 | 935,592 | ||
| Investment properties | 16 | 12,106,934 | 9,592,854 | ||
| Right-of-use assets | 17 | 4,627,574 | 4,944,268 | ||
| Net investment in the lease | 17 | - | - | 813,252 | 1,063,394 |
| Investment in subsidiaries | 18 | - | - | 89,451,933 | 87,866,933 |
| Investments in associates and joint ventures | 19 | - | - | ||
| Loans receivable | 20 | 68,178,188 | 62,485,306 | ||
| Financial assets | 20 | - | - | 7,332,434 | 11,080,392 |
| 183,639,419 | 177,968,739 | ||||
| Current assets | |||||
| Inventories | 21 | 3,239,354 | 3,179,131 | ||
| Trade and other receivables | 22 | 17,363,196 | 12,542,163 | ||
| Net investment in the lease | 17 | - | - | 250,142 | 240,350 |
| Current tax asset | 757,863 | 2,488,557 | |||
| Cash at bank and in hand | 23 | 296,372 | 183,596 | ||
| 21,906,927 | 18,633,797 | ||||
| Total assets | 205,546,346 | 196,602,536 | |||
| Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | EUR | EUR | EUR | EUR | |
| EQUITY AND LIABILITIES | |||||
| Capital and reserves | |||||
| Share capital | 25 | 1,164,688 | 1,164,688 | ||
| Revaluation reserve | 25 | 3,789,682 | 3,886,290 | ||
| Other reserves | 285,342 | 285,342 | |||
| Retained earnings | 25 | 101,969,079 | 98,276,514 | ||
| 107,208,791 | 103,612,834 | ||||
| Non-controlling interest | - | - | |||
| Total equity | 107,208,791 | 103,612,834 | |||
| Non-current liabilities | |||||
| Trade and other payables | 26 | 1,224,981 | 1,399,991 | ||
| Bank borrowings | 27 | - | - | ||
| Other financial liabilities | 28 | - | - | 15,391,959 | 3,912,273 |
| Debt securities in issue | 29 | 64,289,834 | 64,186,996 | ||
| Non-current lease liabilities | 17 | 5,274,629 | 5,705,411 | ||
| Deferred tax liabilities | 30 | 361,623 | 333,633 | ||
| 86,543,026 | 75,538,304 | ||||
| Current liabilities | |||||
| Trade and other payables | 26 | 2,335,067 | 1,704,479 | ||
| Bank borrowings | 27 | - | - | ||
| Other financial liabilities | 28 | 5,976,847 | 12,282,994 | ||
| Debt securities in issue | 29 | 3,084,349 | 3,089,469 | ||
| Current tax liability | - | - | |||
| Current lease liabilities | 17 | 398,266 | 374,456 | ||
| 11,794,529 | 17,451,398 | ||||
| Total liabilities | 98,337,555 | 92,989,702 | |||
| Total equity and liabilities | 205,546,346 | 196,602,536 | |||
| At 31 October 2024 | |||||||
| Profit for the year | |||||||
| Other comprehensive income for the year, net of tax | |||||||
| Total comprehensive income for the year | |||||||
| Dividends (Note 25) | ( | ( | |||||
| Fair value movement of investment properties, net of tax | ( | ||||||
| At 31 October 2025 |
| Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | EUR | EUR | EUR | EUR | |
| Cash flows from operating activities | |||||
| Profit before taxation | 1,908,067 | 8,661,263 | |||
| Adjustments for: | |||||
| Depreciation | 15,17 | 659,257 | 569,050 | ||
| Dividend receivable | 7 | - | - | (6,656,447) | (11,171,486) |
| Share of results of associates and joint ventures | 19 | ( | ( | - | - |
| Movement in fair value of investment properties | 16 | ( | 132,854 | 200,000 | |
| Movement in fair value of financial asset | 20 | - | - | (303,242) | (435,447) |
| Loss/(gain) on disposal of financial asset | - | - | 324,908 | (1,608,500) | |
| Gain on termination of lease | - | - | (52,978) | - | |
| Movement in expected credit loss | 11 | ( | ( | 20,223 | 44,358 |
| Movement in provision for litigation | ( | - | - | ||
| Movement in provision for obsolete stock | ( | - | - | ||
| Other short-term employee benefits | 8 | 400,453 | 137,153 | ||
| Issue cost amortisation | 10 | 102,838 | 102,838 | ||
| Interest expense | 10 | 3,868,108 | 3,613,513 | ||
| Interest income | 9 | ( | ( | (3,364,375) | (2,971,034) |
| Operating profit/(loss) before working capital changes | (2,960,334) | (2,858,292) | |||
| Movement in inventories | 15,16,21 | ( | (60,223) | - | |
| Movement in trade and other receivables | ( | ( | (2,182,143) | (651,284) | |
| Movement in trade and other payables | (2,131,489) | (22,837,600) | |||
| Cash flows from/(used in) operating activities | (7,334,189) | (26,347,176) | |||
| Interest paid | ( | ( | (3,197,379) | (862,500) | |
| Interest received | 9 | 19,448 | 68,737 | ||
| Taxation (paid)/credit received | ( | 1,297,393 | 1,707,812 | ||
| Net cash flows from/(used in) operating activities | (9,214,727) | (25,433,127) | |||
| Cash flows from investing activities | |||||
| Purchase of property, plant and equipment | ( | ( | (510,454) | (134,089) | |
| Payments to acquire investment properties | ( | ( | (296,934) | - | |
| Dividends received | 19 | - | - | ||
| Disposal of financial assets | - | - | 3,726,292 | 7,776,780 | |
| Movement in loan to subsidiary | - | - | 7,041,319 | 7,352,705 | |
| Net cash flows (used in)/from investing activities | ( | ( | 9,960,223 | 14,995,396 | |
| Cash flows from financing activities | |||||
| Bank loan drawdowns | - | - | |||
| Bank loan repayments | ( | ( | - | - | |
| Proceeds from debt securities in issue | - | 10,924,704 | |||
| Payment of lease liabilities | 17 | ( | ( | (632,720) | (343,220) |
| Dividends to non-controlling interest | ( | ( | - | - | |
| Net cash flows (used in)/from financing activities | ( | (632,720) | 10,581,484 | ||
| Net movement in cash and cash equivalents | ( | ( | 112,776 | 143,753 | |
| Cash and cash equivalents at beginning of year | 183,596 | 39,843 | |||
| Cash and cash equivalents at end of year | 23 | 296,372 | 183,596 | ||
| Group % of equityand voting rights held | ||
| 2025 | 2024 | |
| AX Construction Limited | 100 | 100 |
| AX Developments Limited ** | 100 | - |
| AX Finance Limited | 100 | 100 |
| AX Hotel Operations p.l.c. | 100 | 100 |
| AX IP Holdings Ltd ** | 100 | - |
| AX Investments p.l.c. (merged into AX Finance Limited) | - | 100 |
| AX Port Holding Company Limited | 100 | 100 |
| AX Port Investments Company Limited | 100 | 100 |
| Central Leisure Developments Limited * | 100 | 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 |
| 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 |
| Group | ||
| Hospitality | - | 38 to 111 years |
| Company | ||
| Offices | - | 20 years |
| Hospitality | - | 15 to 20 years |
| Improvements | 10% per annum |
| Furniture, fixtures and fittings | 5% - 50% per annum |
| Computer equipment | 16% - 20% per annum |
| Plant and machinery | 5% - 20% per annum |
| Buildings | 2% per annum |
| Hospitality | Construction | Care | Real estate andDevelopment | Admin,Finance andInvestment | AdjustmentsandEliminations | Consolidated | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| External customers | 69,012,054 | 17,155,240 | 7,775,755 | 36,061,818 | 905,014 | - | 130,909,881 |
| Inter-segment | - | 3,185,805 | 57,125 | 36,056,577 | 9,846,190 | (49,145,697) | - |
| Revenue | 69,012,054 | 20,341,045 | 7,832,880 | 72,118,395 | 10,751,204 | (49,145,697) | 130,909,881 |
| Other operatingIncome | - | 1,432 | 11,831 | 194,709 | 65,478 | (52,976) | 220,474 |
| Other operatingcosts | (29,252,748) | (12,974,299) | (2,225,363) | (22,374,144) | (1,439,238) | 9,279,485 | (58,986,307) |
| Staff costs | (21,909,926) | (7,156,628) | (3,563,890) | (325,235) | (4,842,617) | 1,477,427 | (36,320,869) |
| Adjusted EBITDA | 17,849,380 | 211,550 | 2,055,458 | 49,613,725 | 4,534,827 | (38,441,761) | 35,823,179 |
| Depreciation | (3,885,779) | (306,476) | (71,336) | (532) | (328,809) | (7,341,267) | (11,934,199) |
| Gain/(loss) on revaluation | - | - | - | 967,193 | (132,854) | - | 834,339 |
| Operating profit | 24,723,319 | ||||||
| Share of resultsof associates and joint ventures | 1,536,535 | ||||||
| Net finance costs | (9,402,237) | ||||||
| Profit before tax | 16,857,617 | ||||||
| Taxation | 527,858 | ||||||
| Profit for the year | 17,385,475 | ||||||
| Segment assets | 190,574,014 | 19,180,185 | 53,429,307 | 609,119,716 | 243,008,455 | (585,924,871) | 529,386,806 |
| Segment liabilities | (183,277,850) | (17,599,303) | (62,548,597) | (314,454,063) | (114,435,564) | 435,417,782 | (256,897,595) |
| Hospitality | Construction | Care | Real estate andDevelopment | 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) |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Construction works and building materials | 17,155,240 | 11,573,486 | - | - |
| Hospitality and entertainment | 68,706,161 | 60,986,343 | - | - |
| Care | 7,551,655 | 6,976,408 | - | - |
| Sale of property and real estate | 34,619,600 | 1,119,628 | - | - |
| Rental income | 2,190,034 | 1,951,219 | 215,325 | 135,113 |
| Management services | 687,191 | 736,522 | 2,478,903 | 2,217,237 |
| Dividend receivable (Note 23) | - | - | 6,656,447 | 11,171,486 |
| 130,909,881 | 83,343,606 | 9,350,675 | 13,523,836 | |
| 2025 | 2024 | |
| EUR | EUR | |
| At a point in time | ||
| Sale of property and real estate | 34,619,600 | 1,119,628 |
| Hospitality and entertainment | 26,628,478 | 23,007,414 |
| Care | 2,486,818 | 2,228,547 |
| 63,734,896 | 26,355,589 | |
| Over time | ||
| Construction works and building materials | 17,155,240 | 11,573,486 |
| Hospitality and entertainment | 42,077,683 | 37,978,929 |
| Care | 5,064,837 | 4,747,861 |
| Management services | 687,191 | 736,522 |
| 64,984,951 | 55,036,798 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Personnel costs | ||||
| Wages and salaries | 30,914,591 | 27,424,666 | 4,370,954 | 3,839,119 |
| Social security costs | 1,926,311 | 1,783,587 | 150,188 | 130,543 |
| 32,840,902 | 29,208,253 | 4,521,142 | 3,969,662 | |
| Subcontracted labour | 3,817,179 | 3,492,922 | - | - |
| Salaries capitalised (i) | (1,477,426) | (1,999,312) | - | - |
| Salaries recharged to subsidiaries | - | - | (263,191) | (236,646) |
| Other short-term employee benefits (ii) | 1,140,214 | 1,453,447 | 400,453 | 137,153 |
| 36,320,869 | 32,155,310 | 4,658,404 | 3,870,169 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Management and administration | 233 | 184 | 64 | 55 |
| Operations and distribution | 900 | 819 | - | - |
| 1,133 | 1,003 | 64 | 55 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Interest income on loans and receivables | 72,735 | 231,417 | 19,448 | 68,737 |
| Interest income on loans to subsidiary | - | - | 2,969,258 | 2,314,511 |
| Interest on net investment in the lease | - | - | 47,775 | 57,184 |
| Interest income on investments | - | - | 327,894 | 530,602 |
| 72,735 | 231,417 | 3,364,375 | 2,971,034 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Interest on bank loans and overdrafts | 4,687,418 | 3,068,590 | - | - |
| Interest on debt securities in issue | 4,269,486 | 4,363,429 | 3,197,379 | 3,205,257 |
| Interest on lease liabilities | 208,273 | 95,211 | 253,104 | 275,062 |
| Interest on amounts payable to subsidiary | - | - | 417,625 | 133,194 |
| Amortisation of bond issue costs | 174,641 | 179,102 | 102,838 | 102,838 |
| Bank loan fees | 135,154 | 295,608 | - | - |
| 9,474,972 | 8,001,940 | 3,970,946 | 3,716,351 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Auditors’ remuneration | ||||
| For audit services – statutory audit | 250,000 | 220,000 | 70,000 | 55,200 |
| For non-audit services | 27,480 | 8,800 | 14,780 | 400 |
| Stock consumed | 8,903,621 | 7,773,936 | - | - |
| Cost of constructing property sold | 24,124,089 | 208,617 | - | - |
| Construction costs | 10,115,343 | 5,182,861 | - | - |
| Movement in allowance for expected credit losses | (100,283) | (81,134) | 20,223 | 44,358 |
| Water and electricity | 2,735,609 | 2,570,218 | 25,178 | 9,375 |
| Repairs and maintenance | 1,103,713 | 797,601 | 61,478 | 83,361 |
| Professional fees | 1,066,491 | 980,549 | 424,937 | 468,343 |
| Commissions | 3,992,615 | 3,200,307 | 9,924 | 11,290 |
| Cleaning | 977,968 | 851,080 | 8,800 | 5,577 |
| Advertising and marketing | 601,435 | 583,310 | 94,170 | 184,951 |
| Insurance | 420,909 | 568,031 | 73,591 | 73,265 |
| Bank charges | 98,065 | 117,312 | 7,636 | 12,685 |
| Licences and permits | 282,060 | 228,339 | 4,756 | - |
| Printing and stationery | 220,128 | 229,937 | 24,676 | 66,845 |
| Entertainment | 392,115 | 358,786 | - | 12,180 |
| Recruitment and other staff related expenses | 607,868 | 591,784 | 191,466 | 10,714 |
| Other administrative costs | 3,167,081 | 2,971,709 | 397,719 | 535,710 |
| 58,986,307 | 27,362,043 | 1,429,334 | 1,574,254 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Directors’ compensation | ||||
| Short-term benefits | 1,364,562 | 1,319,761 | 1,364,562 | 1,276,761 |
| Other key management personnel compensation | ||||
| Salaries and social security contributions | 1,257,671 | 1,203,053 | 652,783 | 699,287 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Profit before taxation | 16,857,617 | 5,812,014 | 1,908,067 | 8,661,263 |
| -Tax thereon at 35% | 5,900,166 | 2,034,205 | 667,823 | 3,031,442 |
| Tax effect of: | ||||
| Income not subject to tax | (537,787) | (736,734) | (2,329,757) | (3,271,948) |
| Lower rate of tax on immoveable property fair value | (219,658) | (309,186) | - | - |
| Lower rate of tax on rental, sale of property and other income | (10,314,139) | (1,784,491) | (15,073) | 60,542 |
| Disallowed expenses | 4,643,559 | 1,540,870 | - | - |
| Other permanent differences | - | - | (10,883) | (800,987) |
| Income tax (credit)/charge for the year | (527,859) | 744,664 | (1,687,890) | (980,951) |
| 2025 | 2024 | |
| EUR | EUR | |
| Weighted average number of shares in issue (Note 25) | 1,164,688 | 1,164,688 |
| EUR | EUR | |
| Basic earnings per share | 13.22 | 3.82 |
| 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 01.11.2023 | 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 |
| Additions | 7,366,756 | - | 5,650,832 | 384,885 | 7,189,885 | 20,592,358 |
| Revaluation | 9,605,072 | - | - | - | - | 9,605,072 |
| Transfer (i) | 5,430,025 | - | - | - | 1,176,497 | 6,606,522 |
| Other transfer (ii) | (3,827,210) | - | - | - | - | (3,827,210) |
| At 31.10.2025 | 316,037,254 | 29,333 | 44,828,628 | 1,328,876 | 76,786,040 | 439,010,131 |
| Depreciation | ||||||
| At 01.11.2023 | 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 |
| Other 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 |
| Provision for the year | 3,934,438 | - | 2,405,666 | 103,013 | 5,425,062 | 11,868,179 |
| Other transfer (ii) | (3,827,210) | - | - | - | - | (3,827,210) |
| At 31.10.2025 | 107,228 | 29,333 | 22,046,182 | 862,227 | 47,228,622 | 70,273,592 |
| Net book value | ||||||
| At 31.10.2025 | 315,930,026 | - | 22,782,446 | 466,649 | 29,557,418 | 368,736,539 |
| 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 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Transfer from inventories to furniture, fixtures and equipment following a change in policy | 1,176,497 | - | - | - |
| Transfer from investment property with a view to be occupied by the Group | 5,430,025 | - | - | - |
| Group | Company | |
| EUR | EUR | |
| Fair value | ||
| 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 |
| Additions | 2,980,898 | 2,646,934 |
| Fair value gain/(loss) | 834,339 | (132,854) |
| Transfer to property, plant and equipment (Note15) | (5,430,025) | - |
| At 31 October 2025 | 59,828,214 | 12,106,934 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Transfer from inventory with a view to earn rentals or for capital appreciation | - | 115,856 | - | - |
| - | 115,856 | - | - | |
| Type of Property | Level 3 | Total | Date of Valuation |
| EUR | EUR | ||
| Land | 19,055,945 | 19,055,945 | 31/10/2022 |
| Commercial property | 9,208,773 | 9,208,773 | 31/10/2024 |
| Commercial property | 20,198,496 | 20,198,496 | 31/10/2025 |
| Residential | 11,365,000 | 11,365,000 | 31/10/2025 |
| Total | 59,828,214 | 59,828,214 |
| Type of Property | Level 3 | Total | Date of Valuation |
| EUR | EUR | ||
| Commercial property | 309,047,254 | 309,047,254 | 31/10/2025 |
| Commercial property | 6,990,000 | 6,990,000 | 31/10/2024 |
| Total | 316,037,254 | 316,037,254 |
| Type of Property | Valuation Technique | Inputs | Sensitivity |
| Commercial property amounting to EUR2,210,000 (2024: EUR2,210,000) | Income capitalisation approach | The valuation relies on estimated commercial rental rates and yearly return of the various components of the existing building capitalised at a rate of 7% (2024: 7%). Annual rental rate of EUR350 per sqm (2024: EUR350) is assumed and EUR276,000 (2024: EUR276,000) 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 EUR13,851,010 (2024: EUR13,187,881) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return in the range of EUR55 and EUR419 per square meter (2024: in the range of EUR40 and EUR268) at a capitalisation rate of 5.8%-6% (2024: 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 EUR19,055,945(2024: EUR19,008,995) | 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 (2024: EUR145) at a capitalisation rate of 7% (2024: 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 EUR6,998,773(2024: EUR6,922,722) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return of EUR205 (2024: EUR205) per square meter at a capitalisation rate of 5.5% (2024: 6.5%) 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 EUR1,760,000 (2024: EUR612,000) | Market approach | The valuation of investment property is 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. |
| Residential property amounting to EUR4,030,000 (2024: EUR5,319,379) | 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 EUR5,575,000 (2024 EUR5,984,000) | Market approach | The valuation of investment property is 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 EUR2,646,934 | Market approach | Market transaction. | The higher the market rates, the higher the fair value |
| Commercial property amounting to EUR3,700,552 (2024: EUR3,700,000) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return of EUR47-EUR187 per square meter (2024: EUR100-EUR300) at a capitalisation rate of 5.8% (2024: 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 EUR9,078,841* (2024: EUR8,231,321) | Income capitalisation approach | The inputs used to calculate the total value of the property is an annual return in the range of EUR110 and EUR169 per square meter (2024: EUR40 and EUR270 per square meter) at a capitalisation rate of 5.8% (2024: 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 EUR45,221,191(2024: EUR42,918,024) | Average of profits method; income capitalisation approach and replacement cost approach | Profits method: stabilised EBIDTA of EUR1,905,366 (2024: EUR1,601,381), capitalisation yield of 5.5% (2024: 5.5%), land appreciation of 4.5% per annum (2024: 4.5%), discount rate for commercial property sale at termination 5% (2024: 5%) and EBITDA multipliers ranging between 11.5X to 16X (2024: 11.5X to 16X).Income capitalisation approach: stabilised EBIDTA of EUR1,905,366 (2024: EUR1,601,381), capitalisation yield of 5.5% (2024: 5.5%), land appreciation of 4.5% per annum (2024: 4.5%), discount rate for commercial property sale at termination 5% (2024: 5%) and discount rate for future income ranging 7.5%-11.83% (2024: 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 capitalisation 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 EUR11,773,650* (2024: EUR6,622,583) | Income capitalisation approach | Income capitalisation approach: total projected stabilised EBITDA of EUR2,756,973 (2024: EUR2,049,732) using an average growth of 3% (2024: 3%) and discount rate of future income of 10.5-11.83% (2024: 11.83%). | 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 EUR231,262,208 (2024: EUR219,753,362) | Income capitalisation approach | Income capitalization approach: total average projected stabilised EBITDA of EUR28,263,000 (2024: EUR24,695,000) using an average growth of 2%-3% (2024: 3%), discount rate of 9.48%-10.5% (2024: 9.48%-11%). | The higher the EBITDA and capitalisation yield, the higher the fair value. |
| Commercial property amounting to EUR11,711,364 (2024: EUR12,947,321) | Income capitalisation approach** | The inputs used to calculate the total value of the property is an average annual net return of EUR188 per square meter at a capitalisation rate of 6%. | 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 EUR6,990,000 (2024: EUR6,990,000) | Income capitalisation approach | The valuation relies on estimated commercial rental rates and yearly return of the various components of the existing building capitalised at a rate of 7% (2024: 7%). Annual rental rate of EUR350 per sqm (2024: EUR350 per sqm) is assumed and EUR276,000 (2024: EUR276,000) 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. |
| 2025 | 2024 | |
| EUR | EUR | |
| Within one year | 1,616,654 | 1,713,726 |
| Between two and five years | 3,434,095 | 4,143,948 |
| Over five years | 673,664 | 839,450 |
| 5,724,413 | 6,697,124 |
| Group | Company | |
| EUR | EUR | |
| Opening balance at 1 November 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 |
| Recognition of a new lease | 542,184 | 412,221 |
| Termination of lease | (361,761) | (386,599) |
| Depreciation on right-of-use assets | (66,020) | (342,316) |
| Closing balance at 31 October 2025 | 3,821,302 | 4,627,574 |
| Group | Company | |
| EUR | EUR | |
| Opening balance at 1 November 2023 | 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 at 31 October 2024 | 3,676,736 | 6,079,867 |
| Current | 54,549 | 374,456 |
| Non-current | 3,622,187 | 5,705,411 |
| Closing balance at 31 October 2024 | 3,676,736 | 6,079,867 |
| Recognition of new lease | 122,184 | 412,221 |
| Termination of lease | (374,736) | (439,577) |
| Accretion of interest | 208,273 | 253,104 |
| Amounts set-off in respect of payments | (162,735) | (632,720) |
| Closing balance as at 31 October 2025 | 3,469,722 | 5,672,895 |
| Current | 30,065 | 398,266 |
| Non-current | 3,439,657 | 5,274,629 |
| Closing balance as at 31 October 2025 | 3,469,722 | 5,672,895 |
| EUR | |
| At 31 October 2023 | 7,889,009 |
| Share of results | 2,104,953 |
| Dividends | (1,348,025) |
| At 31 October 2024 | 8,645,937 |
| Share of results | 1,536,535 |
| Dividends | (443,751) |
| At 31 October 2025 | 9,738,721 |
| 2025 | 2024 | |
| EUR | EUR | |
| Current assets | 8,586,917 | 7,253,566 |
| Non-current assets | 50,811,849 | 52,100,417 |
| Current liabilities | 6,993,772 | 8,274,608 |
| Non-current liabilities | 29,774,750 | 31,482,206 |
| Revenue | 20,507,046 | 19,659,547 |
| Profit for the year | 4,324,264 | 5,577,772 |
| Loans receivable from shareholders | Loans receivable from other related party | Total | |
| EUR | EUR | EUR | |
| 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 |
| Repayment of loan | - | - | - |
| At 31 October 2025 | 388,892 | - | 388,892 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Property held for development and re-sale | 54,270,813 | 64,304,393 | 3,239,354 | 3,179,131 |
| Raw materials and consumables | 992,786 | 1,929,741 | - | - |
| 55,263,599 | 66,234,134 | 3,239,354 | 3,179,131 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Trade receivables (i) | 8,518,605 | 6,599,302 | 42,917 | 72,171 |
| Provision for doubtful debts (i) | (248,786) | (215,266) | - | - |
| Allowance for ECL on trade receivables (i) | (136,176) | (234,554) | - | - |
| 8,133,643 | 6,149,482 | 42,917 | 72,171 | |
| Amounts owed by associates (ii) | 27 | 115,102 | - | - |
| Amounts owed by other related parties (ii) | 60,131 | 41,587 | 49,846 | 38,549 |
| Amounts owed by subsidiaries (ii) | - | - | 13,862,959 | 7,484,382 |
| Shareholders’ current account (ii) | 4,072,257 | 2,240,833 | 3,160,379 | 2,236,623 |
| Allowance for ECL on balances owed by related parties | - | - | (17,557) | (11,340) |
| Advanced payments to suppliers (iii) | 95,554 | 1,415,992 | 10,750 | - |
| Indirect taxation | - | 486,040 | - | - |
| Other receivables | 4,411,022 | 3,270,480 | 2,875 | 2,371,000 |
| Prepayments and accrued income | 4,243,744 | 3,987,706 | 251,027 | 350,779 |
| 21,016,378 | 17,707,222 | 17,363,196 | 12,542,163 | |
| Current | >30days | >60 days | >90 days | >180 days | >365 days | Total | ||
| Expected credit loss rate | % | 0.02-1.25 | 0.04-1.81 | 0.07-16.77 | 0.11-29.10 | 0.39-33.18 | 100 | |
| Gross carrying amount | EUR | 5,812,856 | 1,180,664 | 964,561 | 34,362 | 341,751 | 184,411 | 8,518,605 |
| Lifetime expected credit loss | EUR | 25,193 | 20,847 | 26,142 | 19,964 | 12,780 | 31,250 | 136,176 |
| Provision for doubtful debts | EUR | - | - | - | - | 248,786 | - | 248,786 |
| Current | >30days | >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 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Cash at bank and in hand | 10,593,161 | 10,569,146 | 296,372 | 183,596 |
| Bank overdrafts (Note 27) | (1,956,991) | (1,224,400) | - | - |
| 8,636,170 | 9,344,746 | 296,372 | 183,596 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Non-cash operating activities | ||||
| Property sold to shareholder (Note 33) | - | 1,000,000 | - | - |
| Non-cash financing activities | ||||
| Dividend declared by Company | - | 5,000,000 | - | 5,000,000 |
| Dividend declared by subsidiary (Note 7) | - | - | 6,656,447 | 11,171,486 |
| Increase in capital contribution (Note 18) | - | - | 1,565,000 | 9,000,000 |
| 2025 | 2024 | |
| 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 (2024: 1,164,688) ordinary shares of EUR1 each | 1,164,688 | 1,164,688 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Trade payables (i) | 13,365,286 | 11,271,918 | 155,513 | 103,190 |
| Other payables | 4,587,424 | 6,879,162 | 2,273,502 | 2,417,397 |
| Indirect taxation and social security | 1,319,724 | - | 351,881 | 220,187 |
| Accruals and deferred income (ii) | 34,836,151 | 33,889,528 | 779,152 | 363,696 |
| 54,108,585 | 52,040,608 | 3,560,048 | 3,104,470 | |
| Current | 42,584,863 | 39,522,736 | 2,335,067 | 1,704,479 |
| Non-current | 11,523,722 | 12,517,872 | 1,224,981 | 1,399,991 |
| 54,108,585 | 52,040,608 | 3,560,048 | 3,104,470 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Bank loans | 80,734,800 | 92,300,721 | - | - |
| Bank overdrafts (Note 23) | 1,956,991 | 1,224,400 | - | - |
| 82,691,791 | 93,525,121 | - | - | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| On demand or within one year | 28,801,274 | 29,903,372 | - | - |
| Between two and five years | 23,355,079 | 24,321,821 | - | - |
| After five years | 30,535,438 | 39,299,928 | - | - |
| 82,691,791 | 93,525,121 | - | - | |
| Current | 28,801,274 | 29,903,372 | - | - |
| Non-current | 53,890,517 | 63,621,749 | - | - |
| 82,691,791 | 93,525,121 | - | - | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Amounts owed to subsidiaries (i) | - | - | 21,239,501 | 16,048,941 |
| Amounts owed to shareholders (ii) | - | - | 129,305 | 146,326 |
| Amounts owed to other related parties (iii) | 732,395 | 8,449 | - | - |
| Total other financial liabilities | 732,395 | 8,449 | 21,368,806 | 16,195,267 |
| Current | 732,395 | 8,449 | 5,976,847 | 12,282,994 |
| Non-current | - | - | 15,391,959 | 3,912,273 |
| Total other financial liabilities | 732,395 | 8,449 | 21,368,806 | 16,195,267 |
| 2025 | 2024 | |
| EUR | EUR | |
| At beginning of year | 90,671,876 | 85,442,763 |
| Bonds issued during the year (Note i) | 3,682,794 | 45,739,007 |
| Bond matured during the year | - | (40,000,000) |
| Bond issue costs | - | (688,996) |
| Bond issue costs amortisation for the year | 174,641 | 179,102 |
| 94,529,311 | 90,671,876 | |
| Accrued interest | 3,911,729 | 3,810,761 |
| At end of year | 98,441,040 | 94,482,637 |
| Current | 3,911,729 | 3,810,761 |
| Non-current | 94,529,311 | 90,671,876 |
| 98,441,040 | 94,482,637 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| EUR | EUR | EUR | EUR | |
| Arising on: | ||||
| Excess of capital allowances over depreciation | (10,590) | (62,679) | (272,216) | (282,730) |
| Provision for doubtful debts | (239,908) | (251,958) | (45,407) | (38,329) |
| Provision for obsolete stock | (9,842) | (9,842) | - | - |
| Unabsorbed tax losses and capital allowances | (11,509,336) | (9,747,018) | (239,567) | (120,159) |
| Revaluation of land and buildings and investment properties | 28,949,557 | 30,567,489 | 912,488 | 716,000 |
| Net lease position | (30,740) | 53,368 | 6,325 | 58,851 |
| 17,149,141 | 20,549,360 | 361,623 | 333,633 | |
| 2025 | 2024 | |
| EUR | EUR | |
| Authorised and contracted | 18,496,922 | 18,088,909 |
| Authorised but not contracted | 11,217,157 | 14,113,587 |
| 2025 | 2024 | |
| EUR | EUR | |
| Management services (Note 7) | 687,191 | 736,522 |
| Dividend issued to shareholders (Note 25) | - | 5,000,000 |
| Property sold to shareholder (Note 23) | - | 1,000,000 |
| 2025 | 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 | 19,304,458 | 10,647,006 | 30,949,982 | 34,662,769 | 95,564,215 |
| Debt securities in issue | 1,973,556 | 1,973,556 | 38,950,944 | 69,783,822 | 112,681,878 |
| Lease liabilities | 141,522 | 17,835 | 666,961 | 17,815,081 | 18,641,399 |
| Other payables | 17,952,710 | - | - | - | 17,952,710 |
| Total | 39,372,246 | 12,638,397 | 70,567,887 | 122,261,672 | 244,840,202 |
| 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 |
| 2025 | 2024 | |
| EUR | EUR | |
| Interest bearing loans and borrowings (Note 17, 27, 29) | 184,602,553 | 191,684,494 |
| Other financial liabilities (Note 28) | 732,395 | 8,449 |
| Trade and other payables (Note 26) | 54,108,585 | 52,040,608 |
| Less: cash and cash equivalents (Note 23) | (10,593,161) | (10,569,146) |
| Net Debt | 228,850,372 | 233,164,405 |
| Equity (Note 25) | 1,164,688 | 1,164,688 |
| Other reserves | 257,863,489 | 235,551,172 |
| Total capital | 259,028,177 | 236,715,860 |
| Capital and net debt | 487,878,549 | 469,880,265 |
| Gearing ratio | 46.9% | 49.6% |