Company | % of AVAX’s SA participation | Fiscal Years not tax audited |
AVAX S.A., Athens | Parent | 2019-2024 |
ΕΤΕTH S.A., Salonica | 100% | 2019-2024 |
ELVIEX Ltd, Ioannina | 60% | 2019-2024 |
AVAX DEVELOPMENT SINGLE MEMBER S.A., Athens | 100% | 2019-2024 |
TASK AVAX SINGLE MEMBER S.A., Athens | 100% | 2019-2024 |
CONCURRENT REAL INVESTMENΤS SRL, Romania | 95.24% | 2005-2024 |
SC BUPRA DEVELOPMENT SRL, Romania | 99.93% | 2005-2024 |
AVAX IKTEO S.A., Athens | 94% | 2019-2024 |
SC FAETHON DEVELOPMENTS SRL, Romania | 100% | 2006-2024 |
AVAX CONCESSIONS SINGLE MEMBER S.A, Athens | 100% | 2019-2024 |
ATHENS MARINA S.A., Athens | 99.96% | 2019-2024 |
AVAX INTERNATIONAL LTD, Cyprus | 100% | 2019-2024 |
AVAX MIDDLE EAST LTD, Cyprus | 100% | 2019-2024 |
GAS AND POWER TECH DMCC, United Arab Emirates | 100% | 2019-2024 |
AVAX (CYPRUS) LTD, Cyprus | 100% | 2020-2024 |
CONSPEL CYPRUS, Cyprus | 100% | 2019-2024 |
GLAVIAM HELLAS SINGLE MEMBERED COMPANY LTD | 100% | 2019-2024 |
ATHENA LIBYA COMPANY, Libya | 65% | - |
ATHENA CONCESSIONS S.A., Athens | 99% | 2019-2024 |
ERGONET S.A., Athens | 51.52% | 2019-2024 |
P.S.M. SUPPLIERS LTD, Libya | 100% | 2019-2024 |
IXION ENERGEIAKI SINGLE MEMBER S.A., Athens | 100% | 2019-2024 |
IXION STATHMOS APOTHIKEFSIS ELAION SINGLE MEMBER S.A. | 100% | 2023-2024 |
IXION AIOLIKO PARKO MELISSOVOUNI SINGLE MEMBER S.A. | 100% | 2023-2024 |
IXION YVRIDIKOS STATHMOS FYTORIO SINGLE MEMBER S.A. | 100% | 2023-2024 |
5Ν S.A., Athens | 45.00% |
ATHENS CAR PARKS S.A., Athens | 29.00% |
ATTICA DIODIA S.A., Athens | 34.22% |
ATTIKI ODOS S.A., Athens | 34.21% |
POLISPARK S.A., Athens | 33.00% |
CYCLADES ENERGY CENTER S.A., Athens | 45.00% |
SALONICA PARK S.A., Athens | 24.70% |
AEGEAN MOTORWAY S.A., Larissa | 23.61% |
KEDRINOS LOFOS S.A., Athens | 50.00% |
KEDRINOS LOFOS OPERATION S.A., Athens | 50.00% |
PIRAEUS ST. NICOLAS CAR PARK S.A., Athens | 54.79% |
MARINA LIMASSOL S.A., Limassol | 33.50% |
METROPOLITAN ATHENS PARK S.A., Athens | 25.70% |
STARWARE ENTERPRISES LTD, Cyprus | 50.51% |
VIOENERGEIA S.A., Greece | 45.00% |
ILIA WASTE MANAGEMENT PPP, Greece | 50.00% |
ILIA WASTE MANAGEMENT OPERATION, Greece | 50.00% |
OLYMPIA ODOS S.A. | 23.01% |
OLYMPIA ODOS OPERATION S.A. | 23.01% |
1. | J/V APION KLEOS (ELEFSINA-PATRA & PATRA-PYRGOS), Elefsina | 35.70% |
2. | J/V CONSTRUCTION MALIAKOS – KLEIDI, Larissa | 20.70% |
3. | J/V AVAX – GHELLA SpA, (Metro Line 3), Piraeus | 60.00% |
4. | J/V AKTOR SA – AVAX SA., Athens (New Maintenance of Attiki Odos) | 34.22% |
5. | J/V AKTOR SA – AVAX SA – TERNA SA, Athens (Tithorea-Domokos- Sub Project D, Bridge) | 31.00% |
6. | J/V AKTOR SA – AVAX SA (Construction of Gas Networks), Athens | 50.00% |
7. | J/V AKTOR SA – AVAX SA (Attica Gas Networks & Pipelines), Athens | 60.00% |
8. | J/V AVAX SA – AKTOR SA (Gas Projects, PUBLIC GAS NETWORK OPERATION), Athens | 50.00% |
9. | J/V AVAX SA. - GHELLA S.p.A. (SUBWAY Line 4), Athens | 99.99% |
10. | J/V AKTOR SA – AVAX SA – ERGOTEM (D-6684), Psitallia | 40.00% |
11. | J/V AKTOR CONCESSIONS SA – AVAX SA (Toll Station Operation & Support Services of "EGNATIAS ODOS SA"), Egnatia Odos | 35.00% |
12. | J/V AVAX SA – MYTILINEOS SA (Upgrading Eastern Ring Road Thessaloniki-FLYOVER), Thessaloniki | 50.00% |
13. | J/V MESOGEIOS SA – AVAX SA (Landfill Site Construction of Ilia Regional Unity) | 50.00% |
14. | J/V RIZZANI-AVAX (EARLY CONTRACTOR INVOLVEMENT (ECI) FOR VOULIAGMENIS MALL COMPLEX (VMC)) | 40.00% |
15. | J/V AVAX SA – ETETH SA (CONTSRUCTION OF HOSPITALS KOMOTINI, THESSALONIKI, SPARTI (SNF)) | 100.00% |
16. | J/V AVAX – BALLIAN TECHNIKI S.A. (Renovation of the Athenaeum Intercontinental Hotel) | 50.00% |
17. | BONATTI J&P-AVAX Srl, Italy | 45.00% |
18. | J&P AND J&P AVAX J/V – QATAR BUILDING, Cyprus | 45.00% |
19. | AVAX-J&P LTD-CYBARCO MARINA LIMASSOL J/V, Cyprus | 55.00% |
20. | AVAX SA – TERNA J/V MEDITERRANEAN CITY OF DREAMS | 60.00% |
21. | J/V TSO- ARCHIRODON - ERGONET (indirect participation), Alexandroupoli | 22.95% |
22. | J/V ARCHIRODON – ERGONET (indirect participation), Alexandroupoli | 25.50% |
23. | J/V PROET SA – ERGONET SA (indirect participation), Chania | 25.50% |
24. | J/V ERGONET SA – PROET SA (indirect participation), Kos | 25.50% |
25. | J/V EURARCO SA – ERGONET SA (SPERCHEIOS) (indirect participation), Larisa | 7.65% |
26. | J/V IOS SINGLE MEMBER SA - TASK AVAX SINGLE MEMBER SA (Cleaning of Refugee and Immigrant Structures), (indirect participation) | 80.00% |
27. | J/V AKTOR ATE – ETETH SINGLE MEMBER SA (Toll Station Operation & Support Services of "EGNATIAS ODOS SA"), (indirect participation), Thessaloniki | 35.00% |
1. | J/V AKTOR – AVAX OTE NETWORKS, Athens | 50.00% |
2. | J/V AKTOR – AVAX, Athens (Maintenance of National Natural Gas Network), Athens | 50.00% |
3. | J/V AVAX SA – AKTOR (“MACEDONIA” AIRPORT), Thessaloniki | 70.00% |
4. | J/V D. SIRDARIS & CO – ERGONET (indirect participation), Athens | 15.30% |
5. | J/V QUEEN ALIA AIRPORT, Jordan | 25.00% |
Operating Property (buildings) | 3% |
Machinery | 5.3% - 20% |
Vehicles | 7.5% - 20% |
Other equipment | 15% - 20% |
Title | Εffective for periods beginning on or after |
Amendments to IFRS 16 “Leases: Lease Liability in a Sale and Leaseback” | 1 January 2024 |
Amendments to IAS 1 “Classification of Liabilities as Current or Non-current” | 1 January 2024 |
Amendments to IAS 7 “Statement of Cash Flows” and IFRS 7 “Financial Instruments: Disclosures”: Supplier Finance Arrangements | 1 January 2024 |
Title | Εffective for periods beginning on or after |
Amendments to IAS 21 “The Effects of Changes in Foreign Exchange Rates: Lack of Exchangeability” | 1 January 2025 |
IFRS 9 & IFRS 7 “Amendments to the Classification and Measurement of Financial Instruments” | 1 January 2026 |
Annual Improvements to IFRS Standards-Volume 11 (effective for annual periods starting on or after 01/01/2026) | 1 January 2026 |
Amendments to IFRS 9 and IFRS 7 “Contracts Referencing Nature- | 1 January 2026 |
Title | Εffective for periods beginning on or after |
dependent Electricity” | |
IFRS 18 “Presentation and Disclosure in Financial Statements” | 1 January 2027 |
IFRS 19 “Subsidiaries without Public Accountability: Disclosures” | 1 January 2027 |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Turnover (construction) | 595,399,792 | 406,797,779 | 577,430,019 | 384,902,050 |
Sale of products | 10,658,730 | 9,856,345 | 629,693 | 405,344 |
Sale of services | 45,437,957 | 36,892,580 | 19,798,360 | 19,867,105 |
Total | 651,496,479 | 453,546,704 | 597,858,072 | 405,174,499 |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Raw Materials | (173,394,080) | (117,460,659) | (162,142,777) | (106,421,355) |
Wages and Salaries | (92,043,140) | (73,914,562) | (82,361,560) | (66,062,434) |
Third Party Fees | (202,593,253) | (136,539,389) | (184,875,187) | (122,849,801) |
Charges for Third Party Services | (49,250,208) | (35,712,312) | (48,576,363) | (35,180,438) |
Bank charges and commissions for letters of guarantee | (23,268,882) | (23,134,417) | (22,977,818) | (23,081,860) |
Other Expenses | (12,346,757) | (17,003,355) | (10,734,207) | (13,777,019) |
Depreciation | (16,257,312) | (13,005,599) | (12,944,163) | (9,111,556) |
Total | (569,153,633) | (416,770,292) | (524,612,075) | (376,484,464) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Extraordinary Income/ (expense) | (5,613,752) | 274,874 | (9,032,459) | (1,107,920) |
Extraordinary Profit/ (Loss) | (3,763,553) | (1,849,983) | (3,541,599) | (2,960,471) |
Total | (9,377,305) | (1,575,109) | (12,574,058) | (4,068,391) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Impairment of receivables & other provisions | (19,735,015) | (5,065,425) | (21,621,632) | (5,065,425) |
Total | (19,735,015) | (5,065,425) | (21,621,632) | (5,065,425) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Wages and Salaries | (8,992,850) | (8,685,025) | (3,744,542) | (4,492,522) |
Third Party Fees | (3,682,026) | (5,310,625) | (2,086,236) | (3,215,140) |
Charges for Third Party Services | (1,675,283) | (2,601,372) | (1,276,703) | (2,066,288) |
Bank charges and commissions for letters of guarantee | (2,643,224) | (1,361,112) | (2,630,990) | (1,321,412) |
Other Expenses | (2,935,769) | (2,324,016) | (2,284,092) | (1,808,771) |
Depreciation | (6,577,667) | (5,083,289) | (6,183,308) | (4,728,997) |
Total | (26,506,818) | (25,365,440) | (18,205,872) | (17,633,129) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Wages and Salaries | (2,734,690) | (2,776,188) | (2,319,680) | (2,514,784) |
Third Party Fees | (2,948,102) | (1,159,712) | (2,260,128) | (590,912) |
Charges for Third Party Services | (1,510,441) | (1,645,626) | (1,496,128) | (1,641,053) |
Bank charges and commissions for letters of guarantee | (353,500) | (86,258) | (342,705) | (74,738) |
Other Expenses | (745,275) | (730,858) | (463,727) | (235,605) |
Depreciation | (82,407) | (96,172) | (56,422) | (82,592) |
Total | (8,374,415) | (6,494,815) | (6,938,790) | (5,139,685) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Income from sub-debt | 5,976,866 | 6,556,647 | 7,091,249 | 9,374,912 |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Ventures | - | - | 5,639,200 | 8,458,800 |
Dividends from associates | 2,873,069 | - | 23,375,041 | 18,566,331 |
Profit/(loss) from associates | 35,336,573 | 32,445,281 | 430,115 | 1,080,886 |
Gains / (Losses) from sale of subsidiaries (Volterra) (Note 26) | - | - | 13,769,304 | - |
Total | 38,209,642 | 32,445,281 | 43,213,661 | 28,106,016 |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Interest income | 675,299 | 424,444 | 248,119 | 380,133 |
Interest expense (Banking) | (22,436,284) | (18,400,212) | (15,326,460) | (17,996,165) |
Interest expense (Leasing) | (2,914,929) | (2,850,837) | (1,176,836) | (1,164,092) |
Total | (24,675,914) | (20,826,605) | (16,255,177) | (18,780,124) |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Income tax | (4,186,135) | (2,307,980) | (3,492,878) | (1,450,126) |
Deferred Tax | (11,682,811) | (4,376,801) | (13,627,549) | (5,285,789) |
Taxes imputed in previous years, other taxes | (505,482) | 24,220 | (505,482) | 22,712 |
(16,374,428) | (6,660,562) | (17,625,909) | (6,713,203) |
GROUP | COMPANY | |||
Description | 1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 |
Profit/(losses) before tax | 37,983,261 | 16,686,757 | 47,966,378 | 15,503,909 |
Tax on accounting earnings | 8,356,318 | 3,671,087 | 10,552,603 | 3,410,860 |
Plus: Non deductible expenses | 9,523,665 | 9,406,758 | 5,483,782 | 6,786,993 |
Plus: taxes imputed in previous years | 213,833 | 118,145 | 213,833 | 266,529 |
Minus:compensation of loss of previous years | 8,935,485 | 5,660,950 | 11,341,690 | 6,704,857 |
Minus: non-taxed earnings | (10,290,910) | (13,116,722) | (9,289,359) | (11,241,601) |
Financial impact of different tax rates applicable in other countries that the group contacts operations | (363,962) | 920,345 | (676,640) | 785,565 |
Effective tax charge | 16,374,428 | 6,660,562 | 17,625,909 | 6,713,203 |
Construction | Concessions | Energy | Other activities | Total of operations (continuing activities) | |
Total gross sales per segment | 629,216,916 | 5,010,324 | 2,028,751 | 26,112,958 | 662,368,948 |
Inter-company sales | (6,606,738) | - | (15,305) | (4,250,426) | (10,872,469) |
Net Sales | 622,610,178 | 5,010,324 | 2,013,446 | 21,862,532 | 651,496,479 |
Gross Profit/ (Loss) | 74,853,587 | 1,200,867 | 362,213 | 5,926,180 | 82,342,846 |
Other net operating income/(expenses) | (12,502,070) | 3,360,333 | (240,617) | 128,423 | (9,253,931) |
Write-off of doubtful receivables & other provisions | (19,735,015) | - | - | - | (19,735,015) |
Administrative expenses / Selling & Marketing expenses | (18,173,835) | (12,115,890) | (981,249) | (3,610,259) | (34,881,234) |
Income from sub-debt | - | 5,976,866 | - | - | 5,976,866 |
Income/(Losses) from Investments in Associates | (308,086) | 38,273,664 | (230,696) | 474,761 | 38,209,642 |
Profit/ (Loss) from operations | 24,134,581 | 36,695,839 | (1,090,349) | 2,919,105 | 62,659,175 |
Interest | (24,675,914) | ||||
Profit/ (Loss) before tax | 37,983,261 | ||||
Tax | (16,374,428) | ||||
Profit/ (Loss) after Tax from continuing operations | 8,829,678 | ||||
Profit/ (Loss) after tax | 30,438,512 | ||||
Depreciation | 20,700,149 | 1,486,966 | 104,956 | 625,313 | 22,917,385 |
EBITDA | 64,569,745 | 38,182,805 | (985,392) | 3,544,418 | 105,311,575 |
Construction | Concessions | Energy | Other activities | Total of operations (continuing activities) | |
Total gross sales per segment | 433,829,685 | 4,016,691 | 75,279 | 25,676,407 | 463,598,063 |
Inter-company sales | (6,026,518) | - | - | (4,024,841) | (10,051,359) |
Net Sales | 427,803,167 | 4,016,691 | 75,279 | 21,651,567 | 453,546,704 |
Gross Profit/ (Loss) | 31,579,215 | 563,152 | (10,855) | 4,644,901 | 36,776,412 |
Other net operating income/(expenses) | (4,831,771) | 1,821,699 | 54,016 | 1,616,756 | (1,339,299) |
Write-off of doubtful receivables & other provisions | (5,065,425) | - | - | - | (5,065,425) |
Administrative expenses / Selling & Marketing expenses | (16,820,379) | (11,213,586) | (461,233) | (3,365,057) | (31,860,255) |
Income from sub-debt | - | 6,556,647 | - | - | 6,556,647 |
Income/(Losses) from Investments in Associates | 1,010,755 | 31,419,164 | - | 15,362 | 32,445,281 |
Profit/ (Loss) from operations | 5,872,396 | 29,147,077 | (418,072) | 2,911,961 | 37,513,362 |
Interest | (20,826,605) | ||||
Profit/ (Loss) before tax | 16,686,757 | ||||
Tax | (6,660,562) | ||||
Profit/ (Loss) after Tax from continuing operations | 381,997 | ||||
Profit/ (Loss) after tax | 10,408,192 | ||||
Depreciation | 15,738,825 | 1,474,178 | 19,182 | 952,874 | 18,185,059 |
EBITDA | 26,676,646 | 30,621,255 | (398,890) | 3,864,836 | 60,763,846 |
Construction | Concessions | Energy | Other activities | Intercompany | Total of operations (continuing activities) | |
Assets (excluding investments in associates) | 919,643,874 | 58,758,760 | 3,822,245 | 36,391,985 | (60,312,228) | 958,304,637 |
Investments in other companies | 2,991,555 | 268,701,253 | - | - | - | 271,692,808 |
Investments in tangible fixed assets, intangible,investment property and right of use assets | 120,166,486 | 31,831,313 | 935,949 | 12,634,766 | (475,677) | 165,092,838 |
Total assets | 922,635,429 | 327,460,013 | 3,822,245 | 36,391,985 | (60,312,229) | 1,229,997,444 |
Liabilities | (867,592,954) | (234,437,169) | (2,192,367) | (26,947,922) | 58,752,290 | (1,072,418,122) |
Liabilities from Bank Loans | (90,697,991) | (191,048,402) | - | (409) | 400,000 | (281,346,802) |
Liabilities from Leasing | (49,546,471) | (28,262,249) | (395,421) | (4,010,923) | 422,814 | (81,792,250) |
Restricted Cash Deposits | 770,052 | - | - | - | - | 770,052 |
Cash and cash equivalents | 59,709,116 | 6,908,879 | 697,571 | 2,888,453 | - | 70,204,020 |
Net Financial Liabilities | (79,765,292) | (212,401,772) | 302,150 | (1,122,879) | 822,814 | (292,164,979) |
Construction | Concessions | Energy | Other activities | Intercompany | Total of operations (continuing activities) | |
Assets (excluding investments in associates) | 1,048,431,363 | 35,005,756 | 2,655,226 | 35,144,278 | (295,386,452) | 825,850,171 |
Investments in other companies | 3,181,690 | 310,061,140 | - | 21,000 | (1,800,001) | 311,463,829 |
Investments in tangible fixed assets, intangible,investment property and right of use assets | 114,405,110 | 30,912,355 | 1,106,244 | 13,337,057 | (342,887) | 159,417,879 |
Total assets | 1,051,613,053 | 345,066,896 | 2,655,226 | 35,165,278 | (297,186,452) | 1,137,314,001 |
Liabilities | (869,229,530) | (371,846,770) | (1,663,027) | (27,396,581) | 269,158,980 | (1,000,976,927) |
Liabilities from Bank Loans | (159,834,810) | (99,170,471) | - | (824,813) | 400,000 | (259,430,093) |
Liabilities from Leasing | (61,599,966) | (27,746,293) | (283,196) | (2,651,703) | 429,107 | (91,852,051) |
Restricted Cash Deposits | 452,489 | - | - | - | - | 452,489 |
Cash and cash equivalents | 73,245,753 | 335,154 | 1,217,342 | 1,693,954 | - | 76,492,204 |
Net Financial Liabilities | (147,736,534) | (126,581,609) | 934,147 | (1,782,562) | 829,107 | (274,337,452) |
Greece | International Markets | Total of operations (continuing activities) | |
Total gross sales per segment | 533,250,477 | 129,118,471 | 662,368,948 |
Inter-company sales | (6,253,882) | (4,618,588) | (10,872,469) |
Net Sales | 526,996,596 | 124,499,883 | 651,496,479 |
Gross Profit/ (Loss) | 66,456,159 | 15,886,688 | 82,342,846 |
Other net operating income/(expenses) | 1,935,510 | (11,189,441) | (9,253,931) |
Write-off of doubtful receivables & other provisions | (3,148,175) | (16,586,839) | (19,735,015) |
Administrative expenses / Selling & Marketing expenses | (28,081,683) | (6,799,551) | (34,881,234) |
Income from sub-debt | 5,976,866 | - | 5,976,866 |
Income/(Losses) from Investments in Associates | 37,119,514 | 1,090,129 | 38,209,643 |
Profit/ (Loss) from operations | 80,258,191 | (17,599,014) | 62,659,175 |
Finance cost | (24,671,215) | (4,699) | (24,675,914) |
Profit/ (Loss) before tax | 55,586,975 | (17,603,713) | 37,983,261 |
Tax | (14,345,216) | (2,029,212) | (16,374,428) |
Profit/ (Loss) after tax from continuing operations | 41,241,759 | (19,632,924) | 21,608,833 |
Profit/(Loss) after tax from discontinued operations | 8,829,678 | - | 8,829,678 |
Profit/ (Loss) after tax | 50,071,438 | (19,632,924) | 30,438,512 |
Depreciation | 20,792,365 | 2,125,020 | 22,917,385 |
EBITDA | 104,198,730 | 1,112,846 | 105,311,575 |
Greece | International Markets | Total of operations (continuing activities) | |
Total gross sales per segment | 406,908,005 | 56,690,057 | 463,598,062 |
Inter-company sales | (5,816,667) | (4,234,692) | (10,051,359) |
Net Sales | 401,091,338 | 52,455,365 | 453,546,704 |
Gross Profit/ (Loss) | 64,734,436 | (27,958,024) | 36,776,412 |
Other net operating income/(expenses) | 1,051,479 | (2,390,778) | (1,339,299) |
Write-off of doubtful receivables & other provisions | (2,267,994) | (2,797,431) | (5,065,425) |
Administrative expenses / Selling & Marketing expenses | (27,901,811) | (3,958,443) | (31,860,255) |
Income from sub-debt | 6,556,647 | - | 6,556,647 |
Income/(Losses) from Investments in Associates | 27,197,855 | 5,247,426 | 32,445,281 |
Profit/ (Loss) from operations | 69,370,612 | (31,857,250) | 37,513,362 |
Finance cost | (19,759,834) | (1,066,771) | (20,826,605) |
Profit/ (Loss) before tax | 49,610,779 | (32,924,021) | 16,686,757 |
Tax | (6,995,156) | 334,594 | (6,660,562) |
Profit/ (Loss) after tax from continuing operations | 42,615,623 | (32,589,427) | 10,026,195 |
Profit/(Loss) after tax from discontinued operations | 381,997 | - | 381,997 |
Profit/ (Loss) after tax | 42,997,620 | (32,589,427) | 10,408,192 |
Depreciation | 16,275,963 | 1,909,096 | 18,185,059 |
EBITDA | 87,914,570 | (27,150,723) | 60,763,846 |
Greece | Other European countries | Gulf and Middle East countries | Total of operations | |
Turnover excluding intra-company transactions | 526,996,595 | 110,339,837 | 14,160,047 | 651,496,479 |
Non-current assets (other than deferred tax and financial assets) | 429,109,751 | 9,601,201 | 161,374 | 438,872,326 |
Capital expenses | 9,989,812 | 4,654,183 | 620,069 | 15,264,064 |
Greece | Other European countries | Gulf and Middle East countries | Total of operations | |
Turnover excluding intra-company transactions | 401,091,338 | 49,788,326 | 2,667,041 | 453,546,704 |
Non-current assets (other than deferred tax and financial assets) | 332,520,748 | 7,863,034 | - | 340,383,781 |
Capital expenses | 22,190,251 | 2,665,749 | 892 | 24,856,891 |
31.12.2024 (amounts in foreign currency) | |||||||||
USD | JOD* | QAR* | AED* | IQD* | GBP | RON | PLN | BGN (LEV)** | |
Financial assets | 13,576,866 | 1,208,802 | 2,000 | (2,516,364) | (135,009,499) | 160 | 554,385 | 33 | 57,292 |
Financial liabilities | 10,615,708 | 2,290,204 | - | 933,826 | (25,605,267) | 472,166 | 2,443,588 | 200,060 | 280,701 |
Currency exposure | 2,961,159 | (1,081,402) | 2,000 | (3,450,190) | (109,404,233) | (472,006) | (1,889,202) | (200,027) | (223,409) |
USD | |||||||||
Sub-total Currency exposure for USD, JOD, QAR, AED & IQD (in dollars) 31.12.2024 | 412,962 |
31.12.2023 (amounts in foreign currency) | |||||||||
USD | JOD* | QAR* | AED* | IQD* | GBP | RON | HRK** | BGN (LEV)** | |
Financial assets | 11,544,374 | 1,713,960 | 2,000 | (2,532,868) | 928,180 | 160 | 3,048,213 | - | 33,802 |
Financial liabilities | 49,640,687 | 1,483,961 | - | 1,518,869 | - | 601,597 | 3,460,605 | - | 1,792,212 |
Currency exposure | (38,096,313) | 229,999 | 2,000 | (4,051,737) | 928,180 | (601,437) | (412,392) | - | (1,758,410) |
USD | |||||||||
Sub-total Currency exposure for USD, JOD, QAR, AED & IQD (in dollars) 31.12.2023 | -38,873,907 |
31.12.2024 | 31.12.2023 | |||
amounts in € | USD | USD | ||
Shareholders equity/ Income statement | 5.00% 19,875 | -5.00% -19,875 | 5.00% -1,759,000 | -5.00% 1,759,000 |
GBP | GBP | |||
Shareholders equity/ Income statement | 5.00% -28,462 | -5.00% 28,462 | 5.00% -34,603 | -5.00% 34,603 |
RON | RON | |||
Shareholders equity/ Income statement | 5.00% -18,990 | -5.00% 18,990 | 5.00% -4,144 | -5.00% 4,144 |
PLN | PLN | |||
Shareholders equity/ Income statement | 5.00% -2,339 | -5.00% 2,339 | 5.00% 0 | -5.00% 0 |
Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Assets under Construction | Total Tangible Assets |
Balance 31.12.2023 (continuing and discontinued activities) | 13,616,043 | 28,651,087 | 79,811,496 | 21,801,333 | 9,131,953 | 3,735,580 | 156,747,492 |
Acquisitions during the 1.1- 31.12.2024 period | 5,900 | 3,934,300 | 8,517,386 | 971,823 | 1,696,509 | 988,945 | 16,114,863 |
Assets Revaluations | 266,600 | 196,985 | - | - | - | - | 463,585 |
Sale of Subsidiaries | - | - | - | - | (128,577) | - | (128,577) |
Net foreing currency exchange differences | - | - | 4,938 | 236 | 374 | - | 5,548 |
Disposals during the 1.1-31.12.2024 period | - | (127,777) | (6,767,839) | (902,986) | (984,453) | (516,719) | (9,299,774) |
Balance 31.12.2024 | 13,888,543 | 32,654,595 | 81,565,981 | 21,870,406 | 9,715,806 | 4,207,806 | 163,903,136 |
Accumulated Depreciation | |||||||
Balance 31.12.2023 (continuing and discontinued activities) | - | 23,021,033 | 67,623,521 | 15,971,938 | 7,919,446 | 3,675 | 114,539,614 |
Depreciation during the 1.1- 31.12.2024 period | - | 574,294 | 3,414,009 | 871,341 | 1,222,595 | - | 6,082,238 |
Assets Revaluations | - | (195,641) | - | - | 0 | - | (195,641) |
Sale of Subsidiaries | - | - | - | - | (121,277) | - | (121,277) |
Net foreing currency exchange differences | - | - | 4,940 | 236 | 374 | - | 5,550 |
Disposals during the 1.1-31.12.2024 period | - | (109,467) | (6,468,939) | (824,686) | (943,236) | - | (8,346,327) |
Balance 31.12.2024 | - | 23,290,219 | 64,573,531 | 16,018,830 | 8,077,903 | 3,675 | 111,964,158 |
Net Book Value | |||||||
Balance 31.12.2024 (continuing and discontinued activities) | 13,888,543 | 9,364,375 | 16,992,450 | 5,851,576 | 1,637,903 | 4,204,131 | 51,938,978 |
Balance 31.12.2023 (continuing and discontinued activities) | 13,616,043 | 5,630,053 | 12,187,975 | 5,829,395 | 1,212,507 | 3,731,905 | 42,207,878 |
Balance 31.12.2024 (discontinued activities) | - | - | - | - | - | - | - |
Balance 31.12.2023 (discontinued activities) | - | - | - | - | 26,178 | - | 26,178 |
Balance 31.12.2024 (continuing activities) | 13,888,543 | 9,364,375 | 16,992,450 | 5,851,576 | 1,637,903 | 4,204,131 | 51,938,978 |
Balance 31.12.2023 (continuing activities) | 13,616,043 | 5,630,053 | 12,187,975 | 5,829,395 | 1,186,329 | 3,731,905 | 42,181,700 |
Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Assets under Construction | Total Tangible Assets |
Balance 31.12.2023 | 11,426,715 | 15,178,394 | 62,509,247 | 16,452,293 | 8,356,432 | 1,509,191 | 115,432,273 |
Assets Revaluation | 232,600 | 196,985 | - | - | - | - | 429,585 |
Acquisitions during the 1.1- 31.12.2024 period | - | 3,908,577 | 8,191,696 | 826,823 | 1,572,627 | - | 14,499,723 |
Disposals during the 1.1-31.12.2024 period | - | (118,229) | (4,753,464) | (853,154) | (796,892) | (516,719) | (7,038,458) |
Balance 31.12.2024 | 11,659,315 | 19,165,727 | 65,947,479 | 16,425,962 | 9,132,167 | 992,471 | 123,323,122 |
Accumulated Depreciation | |||||||
Balance 31.12.2023 | - | 11,987,054 | 53,848,480 | 13,300,759 | 7,300,246 | - | 86,436,540 |
Depreciation during the 1.1- 31.12.2024 period | - | 403,795 | 2,448,384 | 474,813 | 1,091,053 | - | 4,418,045 |
Disposals during the 1.1-31.12.2024 period | - | (106,405) | (4,920,098) | (774,853) | (788,114) | - | (6,589,470) |
Balance 31.12.2024 | - | 12,284,445 | 51,376,766 | 13,000,719 | 7,603,185 | - | 84,265,115 |
Net Book Value | |||||||
Balance 31.12.2024 | 11,659,315 | 6,881,283 | 14,570,714 | 3,425,243 | 1,528,982 | 992,471 | 39,058,008 |
Balance 31.12.2023 | 11,426,715 | 3,191,340 | 8,660,767 | 3,151,534 | 1,056,186 | 1,509,191 | 28,995,733 |
Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Total Tangible Assets |
Balance 31.12.2023 (continuing and discontinued activities) | 39,448,195 | 38,582,212 | 54,151,946 | 9,486,694 | 300,342 | 141,969,389 |
Acquisitions during the 1.1- 31.12.2024 period | 1,484,517 | 3,543,658 | 5,508,099 | 2,226,936 | 12,426 | 12,775,637 |
Subsidiaries Disposals | - | (84,530) | - | (353,539) | - | (438,069) |
Revaluations | - | 1,140,103 | 27,699 | - | - | 1,167,802 |
Net foreing currency exchange differences | - | - | 3,080 | - | - | 3,080 |
Disposals | (246,291) | (1,034,134) | (2,764,787) | (502,460) | (153,816) | (4,701,488) |
Balance 31.12.2024 | 40,686,420 | 42,147,308 | 56,926,037 | 10,857,632 | 158,952 | 150,776,349 |
Accumulated Depreciation | ||||||
Balance 31.12.2023 (continuing and discontinued activities) | 10,329,994 | 9,349,056 | 9,074,531 | 3,460,279 | 205,436 | 32,419,295 |
Depreciation during the 1.1- 31.12.2024 period | 1,756,274 | 3,576,220 | 9,007,542 | 2,164,963 | 28,490 | 16,533,488 |
Subsidiaries Disposals | - | (84,530) | - | (312,209) | - | (396,739) |
Revaluations | - | - | 1,685 | - | - | 1,685 |
Disposals | (246,291) | (848,392) | (1,751,038) | (367,193) | (154,866) | (3,367,779) |
Balance 31.12.2024 | 11,839,977 | 11,992,353 | 16,332,720 | 4,945,841 | 79,060 | 45,189,950 |
Net Book Value | ||||||
Balance 31.12.2024 | 28,846,444 | 30,154,955 | 40,593,317 | 5,911,791 | 79,892 | 105,586,399 |
Balance 31.12.2023 (continuing and discontinued activities) | 29,118,201 | 29,233,157 | 45,077,415 | 6,026,415 | 94,906 | 109,550,093 |
Balance 1.1-31.12.2024 (discontinued activities) | - | - | - | - | - | - |
Balance 1.1-31.12.2023 (discontinued activities) | - | - | - | 191,621 | - | 191,621 |
Balance 1.1-31.12.2024 (continuing activities) | 28,846,444 | 30,154,955 | 40,593,317 | 5,911,791 | 79,892 | 105,586,399 |
Balance 1.1-31.12.2023 (continuing activities) | 29,118,201 | 29,233,157 | 45,077,415 | 5,834,794 | 94,906 | 109,358,473 |
Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Total Tangible Assets |
Balance 31.12.2023 (continuing and discontinued activities) | 39,448,195 | 38,582,212 | 54,151,946 | 9,486,694 | 300,342 | 141,969,389 |
Acquisitions during the 1.1- 31.12.2024 period | 1,484,517 | 3,543,658 | 5,508,099 | 2,226,936 | 12,426 | 12,775,637 |
Subsidiaries Disposals | - | (84,530) | - | (353,539) | - | (438,069) |
Revaluations | - | 1,140,103 | 27,699 | - | - | 1,167,802 |
Net foreing currency exchange differences | - | - | 3,080 | - | - | 3,080 |
Disposals | (246,291) | (1,034,134) | (2,764,787) | (502,460) | (153,816) | (4,701,488) |
Balance 31.12.2024 | 40,686,420 | 42,147,308 | 56,926,037 | 10,857,632 | 158,952 | 150,776,349 |
Accumulated Depreciation | ||||||
Balance 31.12.2023 (continuing and discontinued activities) | 10,329,994 | 9,349,056 | 9,074,531 | 3,460,279 | 205,436 | 32,419,295 |
Depreciation during the 1.1- 31.12.2024 period | 1,756,274 | 3,576,220 | 9,007,542 | 2,164,963 | 28,490 | 16,533,488 |
Subsidiaries Disposals | - | (84,530) | - | (312,209) | - | (396,739) |
Revaluations | - | - | 1,685 | - | - | 1,685 |
Disposals | (246,291) | (848,392) | (1,751,038) | (367,193) | (154,866) | (3,367,779) |
Balance 31.12.2024 | 11,839,977 | 11,992,353 | 16,332,720 | 4,945,841 | 79,060 | 45,189,950 |
Net Book Value | ||||||
Balance 31.12.2024 | 28,846,444 | 30,154,955 | 40,593,317 | 5,911,791 | 79,892 | 105,586,399 |
Balance 31.12.2023 (continuing and discontinued activities) | 29,118,201 | 29,233,157 | 45,077,415 | 6,026,415 | 94,906 | 109,550,093 |
Balance 1.1-31.12.2024 (discontinued activities) | - | - | - | - | - | - |
Balance 1.1-31.12.2023 (discontinued activities) | - | - | - | 191,621 | - | 191,621 |
Balance 1.1-31.12.2024 (continuing activities) | 28,846,444 | 30,154,955 | 40,593,317 | 5,911,791 | 79,892 | 105,586,399 |
Balance 1.1-31.12.2023 (continuing activities) | 29,118,201 | 29,233,157 | 45,077,415 | 5,834,794 | 94,906 | 109,358,473 |
Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Total Tangible Assets |
Balance 31.12.2023 | 949,176 | 29,506,030 | 54,151,946 | 8,118,361 | 284,101 | 93,009,614 |
Additions | 233,408 | 1,538,288 | 5,456,390 | 1,938,967 | - | 9,167,053 |
Revaluations | - | 3,516,384 | - | - | - | 3,516,384 |
Disposals | (151,797) | (66,151) | (2,764,787) | (134,202) | (153,816) | (3,270,753) |
Balance 31.12.2024 | 1,030,787 | 34,494,552 | 56,843,549 | 9,923,126 | 130,285 | 102,422,299 |
Accumulated Depreciation | ||||||
Balance 31.12.2023 | 539,015 | 7,259,278 | 9,074,531 | 2,582,086 | 189,194 | 19,644,104 |
Disposals | (151,797) | (66,151) | (1,779,342) | (134,202) | (154,866) | (2,286,357) |
Depreciation during the 1.1- 31.12.2024 period | 296,838 | 3,161,775 | 8,986,235 | 1,950,398 | 25,726 | 14,420,972 |
Balance 31.12.2024 | 684,056 | 10,354,902 | 16,281,424 | 4,398,282 | 60,055 | 31,778,719 |
Net Book Value | ||||||
Balance 31.12.2024 | 346,731 | 24,139,649 | 40,562,125 | 5,524,845 | 70,230 | 70,643,580 |
Balance 31.12.2023 | 410,162 | 22,246,752 | 45,077,415 | 5,536,275 | 94,906 | 73,365,510 |
GROUP | COMPANY | |||||
Cost | Land | Buildings | Total | Land | Buildings | Total |
Balance 31.12.2023 | 6,627,556 | 315,951 | 6,943,507 | 2,010,985 | 254,450 | 2,265,435 |
Disposals 1.1-31.12.2024 | (86,163) | (71,582) | (157,745) | (86,163) | (71,582) | (157,745) |
Additions | 125,226 | - | 125,226 | - | - | - |
Assets Revaluations | 128,114 | 2,200 | 130,314 | 11,000 | - | 11,000 |
Balance 31.12.2024 | 6,794,733 | 246,569 | 7,041,303 | 1,935,822 | 182,868 | 2,118,690 |
Balance 31.12.2023 | 6,627,556 | 315,951 | 6,943,507 | 2,010,985 | 254,450 | 2,265,435 |
S/N | PROPERTIES | Revaluation based on fair value at 31/12/2024 (€) | Revaluation based on fair value at 31/12/2023 (€) | Change (€) during the period 1/1- 31/12/2024 | Additions/ (disposals) of the period | Recognition to Income Statement |
1. | Real Estate property of Concurrent (Romania) | 1,048,900 | 1,012,460 | 36,440 | - | 36,440 |
2. | Real Estate property of Bupra (Romania) | 2,927,700 | 2,895,630 | 32,070 | - | 32,070 |
3. | Real Estate property of Faethon (Romania) | 574,260 | 548,170 | 26,090 | - | 26,090 |
4. | Real Estates of ETETH | 228,750 | 221,810 | 6,940 | 6,940 | - |
5. | AVAX Development | 143,000 | - | 143,000 | 125,226 | 17,774 |
6. | AVAX S.A. | 2,118,692 | 2,265,437 | (146,745) | (157,745) | 11,000 |
TOTAL | 7,041,303 | 6,943,507 | 97,795 | (25,579) | 123,374 |
Α/Α | PROPERTIES | Revaluation based on fair value at 31/12/2023 (€) | Revaluation based on fair value at 31/12/2022 (€) | Change (€) during the period 1/1- 31/12/2023 | Additions/ (disposals) of the period | Recognition to Income Statement |
1. | Real Estate property of Concurrent (Romania) | 1,012,460 | 990,400 | 22,060 | - | 22,060 |
2. | Real Estate property of Bupra (Romania) | 2,895,630 | 2,727,700 | 167,930 | - | 167,930 |
3. | Real Estate property of Faethon (Romania) | 548,170 | 524,000 | 24,170 | - | 24,170 |
4. | Real Estates of ETETH | 221,810 | 219,860 | 1,950 | - | 1,950 |
5. | AVAX Development | - | 4,830,000 | (4,830,000) | (4,830,000) | - |
6. | AVAX S.A. | 2,265,437 | 2,245,737 | 19,700 | - | 19,700 |
ΣΥΝΟΛΑ | 6,943,507 | 11,537,697 | (4,594,190) | (4,830,000) | 235,810 |
Cost | Software | Other Intangible Assets | Energy stations licenses | Total |
Balance 31.12.2023 (continuing and discontinued activities) | 5,130,602 | 26,200 | 505,799 | 5,662,601 |
Acquisitions during the 1.1-31.12.2024 period | 289,473 | - | 7,850 | 297,323 |
Impairment of assets | - | - | (329,329) | (329,329) |
Subsidiaries Disposals | (361,006) | (26,200) | - | (387,206) |
Disposals during the 1.1-31.12.2024 period | (868,041) | - | - | (868,041) |
Balance 31.12.2024 | 4,191,028 | - | 184,320 | 4,375,348 |
Accumulated Depreciation | ||||
Balance 31.12.2023 (continuing and discontinued activities) | 4,632,215 | 13,602 | 624 | 4,646,441 |
Amortisation charge 1.1-31.12.2024 | 395,981 | 611 | 1,321 | 397,913 |
Subsidiaries Disposals | (312,922) | (14,213) | - | (327,135) |
Disposals during the 1.1-31.12.2024 period | (868,029) | - | - | (868,029) |
Balance 31.12.2024 | 3,847,245 | - | 1,945 | 3,849,190 |
Net Book Value | ||||
Balance 31.12.2024 | 343,783 | - | 182,375 | 526,158 |
Balance 31.12.2023 (continuing and discontinued activities) | 498,387 | 12,598 | 505,175 | 1,016,160 |
Balance 31.12.2024 (discontinued activities) | - | - | - | - |
Balance 31.12.2023 (discontinued activities) | 69,886 | 12,074 | - | 81,960 |
Balance 31.12.2024 (continuing activities) | 343,783 | - | 182,375 | 526,158 |
Balance 31.12.2023 (continuing activities) | 428,500 | 524 | 505,175 | 934,199 |
Cost | Software |
Balance 31.12.2023 | 4,684,303 |
Acquisitions during the 1.1-31.12.2024 period | 264,927 |
Disposals during the 1.1-31.12.2024 period | (814,573) |
Balance 31.12.2024 | 4,134,658 |
Accumulated Depreciation | |
Balance 31.12.2023 | 4,291,134 |
Amortisation charge 1.1-31.12.2024 | 344,876 |
Disposals during the 1.1-31.12.2024 period | (814,562) |
Balance 31.12.2024 | 3,821,449 |
Net Book Value | |
Balance 31.12.2024 | 313,209 |
Balance 31.12.2023 | 393,169 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Investments in Subsidiaries | - | - | 129,658,734 | 85,333,402 |
Investments in Associates | 264,247,814 | 172,980,736 | - | - |
Other participating companies (Participating interests) | 2,991,555 | 1,402,690 | 2,858,790 | 3,032,212 |
267,239,369 | 174,383,426 | 132,517,525 | 88,365,614 |
GROUP | ||
31.12.2024 | 31.12.2023 | |
Cost of investments in Associates | 172,980,736 | 162,247,233 |
Existing participation in associated companies at fair value (deemed acquisition cost) before their transfer to associated companies | 112,638,521 | - |
Share of Post-Acquisition Profit | 35,150,121 | 31,254,000 |
Dividend received | (31,890,052) | (26,256,115) |
Return of capital invested | - | (5,250,000) |
Share of Other Comprehensive Income of companies consolidated with Equity (Cash Flow Hedge) | (14,142,337) | (2,676,430) |
Additions/ (Decrease) | (10,489,176) | 13,662,048 |
Balance | 264,247,814 | 172,980,736 |
COMPANY | ASSETS | LIABILITIES | TURNOVER | PROFIT/(LOSS) AFTER TAX |
1 ATTIKI ODOS SA | 184,460 | 14,279 | 174,779 | 79,905 |
2 AEGEAN MOTORWAY SA | 594,137 | 540,773 | 102,917 | 8,432 |
3 KEDRINOS LOFOS S.A. (FLYOVER) | 155,129 | 162,627 | 55,956 | 664 |
4 KEDRINOS LOFOS OPERATIONS S.A. (FLYOVER) | 23 | 9 | - | (6) |
5 OLYMPIA ODOS S.A. (from 5/12/2024) | 1,099,370 | 879,918 | 19,213 | 1,865 |
6 OLYMPIA ODOS OPERATION S.A. (from 5/12/2024) | 14,941 | 7,044 | 2,144 | 454 |
7 ATTIKES DIADROMES SA | 15,945 | 3,027 | 35,719 | (7,674) |
8 ATHENS CAR PARKS SA | 16,111 | 4,664 | 6,254 | 2,069 |
9 ENERGY CENTRE R.E.S. CYCLADES S.A. | 149 | 218 | - | (71) |
10 ATTICA DIODIA S.A. | 3,252 | 9 | - | 31 |
11 AG.NIKOLAOS CAR PARKS S.A. | 3,320 | 322 | 1,139 | 234 |
12 METROPOLITAN ATHENS PARK S.A. | 8,000 | 7,917 | - | (364) |
13 SALONICA PARK Α.Ε. | 2,683 | 8,694 | 362 | (626) |
14 VIOENERGIA SA EXPLOITATION OF ENERGY RESOURCES | 196 | 149 | 133 | 1 |
15 5Ν S.A. | 76 | 5 | 3 | (97) |
16 STARWARE ENTERPRISES LTD | 16,812 | (4,044) | - | (615) |
17 LIMASSOL MARINA LIMITED | 159,790 | 66,120 | 21,630 | 4,010 |
18 POLISPARK S.A. | 674 | 480 | 1,948 | (4) |
19 ILIA WASTE MANAGEMENT (PPP) | 20,564 | 19,447 | 5,518 | (381) |
20 ILIA WASTE MANAGEMENT OPERATION | 2,958 | 3,632 | 4,145 | (589) |
2,298,589 | 1,715,290 | 431,860 | 87,240 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Assets | ||||
Non-current assets | 7,137,811 | 2,989,569 | 7,136,870 | 2,987,622 |
Current assets | 215,265,551 | 209,445,542 | 206,592,169 | 201,942,926 |
222,403,362 | 212,435,111 | 213,729,039 | 204,930,548 | |
Liabilities | ||||
Long-term liabilities | 1,589,663 | 3,203,832 | 1,603,865 | 3,193,850 |
Short-term liabilities | 259,285,215 | 247,865,999 | 252,035,369 | 240,593,024 |
260,874,877 | 251,069,832 | 253,639,234 | 243,786,874 | |
Net Worth | (38,471,515) | (38,634,721) | (39,910,195) | (38,856,326) |
Turnover | 86,737,671 | 35,337,521 | 72,172,113 | 30,552,719 |
Cost of sales | (86,624,170) | (43,607,817) | (73,296,643) | (38,968,548) |
Profit/ (loss) after tax | 113,501 | (8,270,296) | (1,124,530) | (8,415,829) |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Investments in GROUP/AVAX S.A | 4,453,439 | 137,080,403 | 151,251,450 | 160,871,255 |
4,453,439 | 137,080,403 | 151,251,450 | 160,871,255 |
Group | Company | |||
(amounts in €) | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Beginning of the period balance | 137,493,165 | 132,176,387 | 160,871,255 | 141,045,251 |
Additions | ||||
1. Participations/increase of investments | 1,096,068 | 122,916 | 9,278,075 | 28,411,989 |
2. Adjustments to fair values | - | 9,657,081 | 6,243,841 | 1,069,208 |
Reductions | ||||
1. Sales/write-offs | (10,460,801) | - | - | - |
2. Adjustment to fair values (impairments through equity) | (11,036,472) | (4,463,218) | (25,141,722) | (9,655,193) |
3. Transfer to Associates | (112,638,521) | - | - | - |
Ending period balance | 4,453,439 | 137,493,165 | 151,251,450 | 160,871,255 |
(amounts in €) | Cost | Fair Value | Revaluation Surplus Credited to Fair Values Revaluation Reserve | Revaluation Surplus Credited/ (Debited) to Profit and Loss | Deferred Tax Asset/ (Liability) |
Group | |||||
Participations <20% | 35,021,423 | 4,453,439 | (30,567,984) | - | 2,912,747 |
Ending period balance | 35,021,423 | 4,453,439 | (30,567,984) | - | 2,912,747 |
Company | |||||
Participations <20% | 35,347,373 | 4,779,389 | (30,567,984) | - | 2,912,747 |
Participations from 20% to 50% | 76,960,521 | 146,472,061 | 69,511,540 | - | 1,202,297 |
Participations >50% | - | - | - | - | - |
Total | 112,307,894 | 151,251,450 | 38,943,556 | - | 4,115,044 |
(amounts in €) | Cost | Fair Value | Revaluation Surplus Credited to Fair Values Revaluation Reserve | Revaluation Surplus Credited/ (Debited) to Profit and Loss | Deferred Tax Asset |
Group | |||||
Participations <20% | 62,602,843 | 137,493,165 | 92,218,549 | (17,328,227) | 2,884,924 |
Ending period balance | 62,602,843 | 137,493,165 | 92,218,549 | (17,328,227) | 2,884,924 |
Company | |||||
Participations <20% | 34,251,305 | 4,327,748 | (12,595,330) | (17,328,227) | 2,770,972 |
Participations from 20% to 50% | 68,778,514 | 156,543,507 | 87,764,993 | - | 1,306,317 |
Participations >50% | - | - | - | - | - |
Total | 103,029,818 | 160,871,255 | 75,169,663 | (17,328,227) | 4,077,289 |
Group | Company | |
31.12.2024 | 31.12.2024 | |
Change by +1% | (477,673) | (12,119,290) |
Change by -1% | 539,952 | 14,286,325 |
(amounts in euros) | Participation Type | Cost 31/12/2024 | Fair Value 31/12/2024 | Revaluation Surplus Credited to Fair Values Revalution Reserve |
Group | ||||
1) Moreas | Share Capital | 17,328,227 | - | (17,328,227) |
(Participation < 20%) | FA's | 17,693,196 | 4,453,439 | (13,239,757) |
Total | 35,021,423 | 4,453,439 | (30,567,984) | |
Company | ||||
1) Marina Limassol | Share Capital | 5,088,625 | 26,230,258 | 21,141,633 |
(Participation > 20%) | FA's | 7,456,319 | - | (7,456,319) |
Total | 12,544,944 | 26,230,258 | 13,685,314 | |
2) Moreas | Share Capital | 17,328,227 | - | (17,328,227) |
(Participation < 20%) | FA's | 17,693,196 | 4,453,439 | (13,239,757) |
Total | 35,021,423 | 4,453,439 | (30,567,984) | |
3) Ilia Waste Management (PPP) | Share Capital | 1,395,256 | 4,394,849 | 2,999,593 |
(Participation > 20%) | FA's | 2,318,264 | 3,384,604 | 1,066,340 |
Total | 3,713,520 | 7,779,453 | 4,065,933 | |
4) Kedrinos Lofos S.A. (Flyover) | Share Capital | 2,643,401 | 28,468,563 | 25,825,162 |
(Participation > 20%) | FA's | 10,782,579 | 11,707,570 | 924,991 |
Total | 13,425,980 | 40,176,133 | 26,750,152 | |
Share Capital | 26,455,509 | 59,093,670 | 32,638,161 | |
Total of Participations | FA's | 38,250,358 | 19,545,613 | (18,704,745) |
Ending period balance | 64,705,867 | 78,639,282 | 13,933,415 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Other non-current assets | 6,384,484 | 6,416,399 | 8,438,945 | 236,455,683 |
Other Long term receivables | 155,629 | 166,077 | 350,015 | 628,400 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Deferred tax assets | 22,058,335 | 24,506,467 | 27,559,496 | 31,762,567 |
22,058,335 | 24,506,467 | 27,559,496 | 31,762,567 |
Description | GROUP | COMPANY | ||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Receivables - Deferred Income | 6,873,661 | 5,929,848 | 5,956,176 | 5,015,240 |
Differences in Intangible/ tangible assets | 1,801 | 2,092 | 85 | 376 |
Derecognition of receivables and investments in participations | 10,041,225 | 13,449,593 | 16,939,100 | 22,224,542 |
Provision for employee termination compensation | 560,850 | 438,222 | 549,091 | 445,120 |
Fair value adjustment of financial assets | 4,580,799 | 4,686,712 | 4,115,044 | 4,077,289 |
22,058,335 | 24,506,467 | 27,559,496 | 31,762,567 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Balance 01/01 | 24,506,467 | 22,765,426 | 31,762,567 | 31,093,494 |
Direct credit (debit) in Capital Reserves | (3,741,116) | 221,435 | (3,774,455) | 82,386 |
Credit / (debit) on the income statement | ||||
Deductible temporary differences | 1,292,984 | 1,519,606 | (428,616) | 586,687 |
Balance | 22,058,335 | 24,506,467 | 27,559,496 | 31,762,567 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Deferred tax liabilities | 37,552,377 | 24,360,283 | 35,996,360 | 21,950,276 |
37,552,377 | 24,360,283 | 35,996,360 | 21,950,276 |
Description | GROUP | COMPANY | ||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Tax exempt Reserves | 256,547 | 256,547 | 256,547 | 256,547 |
Receivables - Deferred Income | 6,645,605 | 5,455,714 | 6,148,843 | 4,587,174 |
Liabilities from construction contracts | 27,835,924 | 15,957,080 | 27,796,665 | 15,385,797 |
Adjustment to fair value due to revaluation of fixed assets | 2,814,301 | 2,690,942 | 1,794,305 | 1,720,758 |
37,552,377 | 24,360,283 | 35,996,360 | 21,950,276 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Balance 01/01 | 24,360,283 | 18,046,950 | 21,950,276 | 15,533,262 |
Direct debit (credit) in Capital Reserves | 626,320 | 416,866 | 847,150 | 544,538 |
Debit (credit) in Income Statement | ||||
Deductible temporary differences | 12,565,775 | 5,896,467 | 13,198,933 | 5,872,476 |
Balance 31/12 | 37,552,377 | 24,360,283 | 35,996,360 | 21,950,276 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Finished & semi-finished goods | 63,049 | 1,356,420 | - | 152,169 |
Work in progress | 11,737,151 | 6,367,146 | 5,651,259 | 3,027,672 |
Raw materials | 36,087,571 | 24,177,238 | 35,249,032 | 21,908,878 |
47,887,771 | 31,900,803 | 40,900,291 | 25,088,720 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Buildings for disposal after construction | 11,737,151 | 6,367,146 | 5,651,259 | 3,027,672 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Contractual assets | 282,855,452 | 214,629,790 | 280,088,020 | 213,291,183 |
Contractual obligations | 4,071,653 | 4,955,159 | 2,654,677 | 4,174,677 |
Net contractual assets | 278,783,799 | 209,674,631 | 277,433,343 | 209,116,506 |
Accumulated expenses | 9,421,112,699 | 8,996,768,351 | 9,029,283,772 | 8,625,029,976 |
plus: Recognised profit (cumulatively) | 1,151,813,021 | 1,069,578,970 | 1,075,283,303 | 994,656,907 |
less: Recognised loss (cumulatively) | 423,628,087 | 387,815,762 | 420,617,087 | 387,397,762 |
less: Partially Invoiced up to 31/12 | 9,870,513,833 | 9,468,856,928 | 9,406,516,646 | 9,023,172,615 |
278,783,799 | 209,674,631 | 277,433,343 | 209,116,506 | |
Turnover | ||||
Contracts expenses recognized in the repording period | 513,369,128 | 374,640,249 | 494,413,945 | 355,123,779 |
plus: Recognized profit/loss for the reporting period | 82,030,664 | 32,157,530 | 83,016,074 | 29,778,272 |
Revenues from Construction contracts recognized during the reporting period | 595,399,792 | 406,797,779 | 577,430,019 | 384,902,050 |
Total advances received | 280,696,530 | 236,358,927 | 276,942,960 | 233,222,226 |
GROUP | COMPANY | |||
Clients | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Receivables from clients | 147,789,927 | 195,818,387 | 133,637,143 | 177,008,944 |
Allowance for doubtfull debtors | (17,763,192) | (56,689,351) | (17,370,256) | (56,296,416) |
130,026,735 | 139,129,036 | 116,266,887 | 120,712,529 | |
Other receivables | ||||
Receivables from associates | 78,447,359 | 59,326,888 | 74,857,586 | 62,820,179 |
Debtors | 81,999,657 | 61,419,560 | 75,801,661 | 56,030,804 |
Receivables from subsidiaries/participating interests & others | 2,614,199 | 2,614,199 | 11,603,251 | 11,545,422 |
Advances and credit accounts | 38,564,823 | 22,658,399 | 37,261,054 | 21,442,777 |
Allowance for doubtfull debtors | (56,091,599) | (55,864,945) | (52,565,796) | (52,339,142) |
145,534,439 | 90,154,101 | 146,957,756 | 99,500,039 | |
Prepaid expenses | 33,171,091 | 29,870,009 | 28,812,062 | 29,649,413 |
Accrued income | 54,163,791 | 52,714,918 | 53,072,989 | 48,106,611 |
87,334,882 | 82,584,926 | 81,885,051 | 77,756,025 | |
232,869,321 | 172,739,027 | 228,842,807 | 177,256,064 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Not in arrears | 81,812,547 | 80,318,517 | 72,871,023 | 65,862,479 |
In arrears | ||||
3 - 6 months | 8,989,911 | 8,982,161 | 6,880,902 | 8,756,137 |
6 - 12 months | 10,807,570 | 9,560,189 | 8,363,900 | 8,591,619 |
1 - 2 years | 8,595,222 | 14,374,240 | 8,551,529 | 14,082,847 |
>2 years | 19,821,485 | 25,893,930 | 19,599,533 | 23,419,447 |
130,026,735 | 139,129,036 | 116,266,887 | 120,712,529 |
GROUP | COMPANY | |||
(amounts in euro) | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Not in arrears | 122,422,455 | 93,550,655 | 117,802,485 | 83,483,941 |
In arrears | ||||
3 - 6 months | 23,898,343 | 11,312,821 | 23,882,843 | 11,912,805 |
6 - 12 months | 23,482,321 | 18,972,927 | 23,429,304 | 19,508,468 |
1 - 2 years | 20,863,868 | 27,311,206 | 20,780,061 | 28,491,331 |
>2 years | 42,202,334 | 21,591,417 | 42,948,114 | 33,859,519 |
232,869,321 | 172,739,027 | 228,842,807 | 177,256,064 |
GROUP | COMPANY | |
Balance December 31st 2022 | 107,767,802 | 104,149,063 |
Additional allowances | 6,214,000 | 5,914,000 |
Used allowances | (1,427,505) | (1,427,505) |
Balance December 31st 2023 | 112,554,297 | 108,635,558 |
Additional allowances | 2,003,400 | 2,003,400 |
Used allowances | (40,702,905) | (40,702,905) |
Balance December 31st 2024 | 73,854,792 | 69,936,053 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Cash in hand | 571,867 | 44,235 | 549,148 | 11,325 |
Cash at bank | 69,632,153 | 76,447,969 | 55,204,057 | 71,207,726 |
70,204,020 | 76,492,204 | 55,753,204 | 71,219,051 |
Restricted Cash Deposits (Non-current) | - | - | - | - |
Restricted Cash Deposits (Current) | 770,052 | 452,489 | - | 452,489 |
Total restricted cash deposits | 770,052 | 452,489 | - | 452,489 |
Balance of Cash and cash equivalent | 70,974,072 | 76,944,693 | 55,753,204 | 71,671,540 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Trade payables | 190,296,078 | 169,824,239 | 178,735,862 | 155,044,181 |
Advances from clients | 118,830,733 | 66,105,398 | 115,077,164 | 62,968,696 |
Other current payables | 149,842,359 | 162,394,641 | 171,550,241 | 169,598,387 |
458,969,170 | 398,324,278 | 465,363,266 | 387,611,265 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
0-90 days | 177,167,952 | 182,641,457 | 179,754,454 | 175,438,874 |
91-180 days | 34,130,220 | 27,853,536 | 35,076,613 | 28,231,901 |
181-365 days | 43,875,122 | 41,041,848 | 45,091,700 | 40,968,509 |
366-731 days | 31,994,281 | 40,309,084 | 33,794,098 | 40,668,745 |
>731 days | 52,970,862 | 40,372,956 | 56,569,237 | 39,334,540 |
340,138,437 | 332,218,880 | 350,286,103 | 324,642,569 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
0-90 days | 31,599,406 | 17,176,443 | 30,601,259 | 16,252,753 |
91-180 days | 30,234,760 | 16,678,079 | 29,279,719 | 15,912,899 |
181-365 days | 56,996,567 | 32,250,876 | 55,196,185 | 30,803,045 |
118,830,733 | 66,105,398 | 115,077,164 | 62,968,696 |
Other current payables
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Social security | 9,371,187 | 7,595,590 | 8,747,318 | 7,011,933 |
Dividends payable | 131 | 131 | - | |
Payables to subsidiaries | - | - | 35,838,283 | 18,240,139 |
Payables to Associates/ other participating companies | 39,721,725 | 48,218,466 | 34,993,920 | 40,582,354 |
Other payables | 100,749,315 | 106,580,453 | 91,970,719 | 103,763,961 |
149,842,359 | 162,394,641 | 171,550,241 | 169,598,387 |
267
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Short term debentures payable in the | ||||
following year | 18,975,000 | 34,540,324 | 18,640,000 | 34,232,824 |
Short term loans | 51,908,400 | 27,862,609 | 51,904,884 | 27,057,762 |
70,883,400 | 62,402,933 | 70,544,884 | 61,290,586 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Long term debentures | 210,463,402 | 197,027,160 | 19,750,000 | 195,021,260 |
Long -term loans | - | - | - | - |
210,463,402 | 197,027,160 | 19,750,000 | 195,021,260 | |
Total Borrowings | 281,346,802 | 259,430,093 | 90,294,884 | 256,311,846 |
31.12.2024 | Between 1 & 2 years | Between 2 & 5 years | Over 5 years | Total |
Group | 28,170,326 | 52,979,215 | 129,313,861 | 210,463,402 |
Company | 10,750,000 | 9,000,000 | - | 19,750,000 |
31.12.2023 | Between 1 & 2 years | Between 2 & 5 years | Over 5 years | Total |
Group | 113,205,750 | 83,650,110 | 171,300 | 197,027,160 |
Company | 112,870,750 | 82,150,510 | - | 195,021,260 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Short-term borrowings | 70,883,400 | 62,402,933 | 70,544,884 | 61,290,586 |
Debenture/Other Long-term borrowings | 210,463,402 | 197,027,160 | 19,750,000 | 195,021,260 |
Total Borrowings | 281,346,802 | 259,430,093 | 90,294,884 | 256,311,846 |
Liabilities from bank leases | 27,089,890 | 38,476,386 | 27,066,056 | 38,476,386 |
Liabilities from other leases IFRS 16 | 54,702,360 | 53,375,666 | 22,338,504 | 23,030,837 |
Financial Liabilities | 363,139,052 | 351,282,145 | 139,699,443 | 317,819,068 |
Change effect by ±1% on EURIBOR | ||||
Income Statement | 3,631,391 | 3,512,821 | 1,396,994 | 3,178,191 |
Shareholders Equity | 3,631,391 | 3,512,821 | 1,396,994 | 3,178,191 |
GROUP | |||
Long Term Bond Loan Liabilities | Short-term Loan Liabilities | Total | |
01.01.2024 | 197,027,160 | 62,402,933 | 259,430,093 |
Non cash flow(discontinued activities) | 114,986 | 656,113 | 771,099 |
Cash flow | 31,796,256 | (10,650,646) | 21,145,609 |
Bond Loan Liabilities payable in the next financial year | (18,475,000) | 18,475,000 | - |
31.12.2024 | 210,463,402 | 70,883,400 | 281,346,802 |
COMPANY | |||
Long Term Bond Loan Liabilities | Short-term Loan Liabilities | Total | |
01.01.2024 | 195,021,260 | 61,290,586 | 256,311,846 |
Non cash flow | - | 649,994 | 649,994 |
Cash flow | (157,131,260) | (9,535,695) | (166,666,956) |
Bond Loan Liabilities payable in the next financial year | (18,140,000) | 18,140,000 | - |
31.12.2024 | 19,750,000 | 70,544,884 | 90,294,884 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Income tax | 4,033,911 | 919,996 | 3,612,035 | 611,639 |
Other taxes payable | 9,260,505 | 13,352,611 | 6,049,141 | 12,195,864 |
13,294,416 | 14,272,607 | 9,661,176 | 12,807,503 |
Initial consideration (goodwill & customer base) | 6,000,000 |
Additional consideraion (net worth 31/7/2024) | 21,600,000 |
Additional consideration for transfers under contract | 3,894,032 |
Total consideration | 31,494,032 |
Statement of Income | ||
DISCONTINUED OPERATIONS | ||
Amounts in € | 31.7.2024 | 31.12.2023 |
Turnover | 88,092,053 | 183,041,594 |
Cost of sales | (87,328,290) | (175,997,627) |
Gross profit/ (Loss) | 763,763 | 7,043,967 |
Administrative expenses / Selling & Marketing expenses | (2,549,271) | (5,030,035) |
Other net operating income/(expenses) - profit/(losses) | (386,076) | (2,079,948) |
Profit/ (Loss) before tax, financial and investment results | (2,171,584) | (66,015) |
Finance cost (net) | 346,320 | 444,037 |
Profit/ (Loss) before tax | (1,825,264) | 378,022 |
Tax | (226,509) | 3,975 |
Net Profit / (Loss) for the year | (2,051,773) | 381,997 |
Dividend to AVAX | - | - |
Profit/ (Loss) | (2,051,773) | 381,997 |
Gain on disposal of subsidiary | 10,881,451 | - |
Net Profit from discontinued operations | 8,829,678 | 381,997 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Bank Leases | 17,757,867 | 16,660,889 | 17,734,033 | 16,660,889 |
Other Leases | 5,598,942 | 4,754,619 | 4,310,245 | 3,467,661 |
23,356,809 | 21,415,508 | 22,044,278 | 20,128,550 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Bank Leases | 9,332,023 | 21,815,497 | 9,332,023 | 21,815,497 |
Other Leases | 49,103,418 | 48,621,047 | 18,028,259 | 19,563,176 |
58,435,441 | 70,436,544 | 27,360,281 | 41,378,673 | |
Total lease liabilities | 81,792,250 | 91,852,051 | 49,404,560 | 61,507,222 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
No greater than 1 year | 26,111,663 | 26,542,340 | 23,072,232 | 23,678,949 |
Greater than 1 year but no more than 5 years | 35,534,812 | 52,825,624 | 24,324,846 | 39,788,757 |
Greater than 5 years | 44,332,668 | 39,495,812 | 6,300,453 | 6,250,066 |
105,979,143 | 118,863,775 | 53,697,531 | 69,717,771 | |
Future Interest charges | (24,186,894) | (27,011,724) | (4,292,971) | (8,210,549) |
Present value | 81,792,250 | 91,852,051 | 49,404,560 | 61,507,222 |
Bank Leases | GROUP | COMPANY | ||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
No greater than 1 year | 17,757,867 | 16,660,889 | 17,734,033 | 16,660,889 |
Greater than 1 year but no more than 5 years | 9,332,023 | 21,815,497 | 9,332,023 | 21,815,497 |
Greater than 5 years | - | - | - | - |
Present value | 27,089,890 | 38,476,386 | 27,066,056 | 38,476,386 |
Other Leases | GROUP | COMPANY | ||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
No greater than 1 year | 5,598,942 | 4,754,619 | 4,310,245 | 3,467,661 |
Greater than 1 year but no more than 5 years | 17,089,379 | 19,641,656 | 12,117,510 | 13,906,360 |
Greater than 5 years | 32,014,039 | 28,979,391 | 5,910,749 | 5,656,816 |
Present value | 54,702,359 | 53,375,666 | 22,338,504 | 23,030,837 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Beginning | 91,852,050 | 75,782,027 | 61,507,223 | 46,499,961 |
Acquisitions of the period | 11,523,832 | 33,028,203 | 8,182,657 | 30,722,662 |
Bank leasing (repayment of capital) | (16,238,496) | (12,639,694) | (16,209,540) | (12,639,694) |
Other Leases (repayment of capital) | (5,345,137) | (4,318,485) | (4,075,780) | (3,075,706) |
Modifications in the contract terms | - | - | - | - |
Closing | 81,792,250 | 91,852,051 | 49,404,560 | 61,507,222 |
Interest charges for the Period | (5,385,435) | (4,964,116) | (3,647,342) | (3,277,371) |
Bank leasing (repayment of capital) | (16,238,496) | (12,639,694) | (16,209,540) | (12,639,694) |
Other Leases (repayment of capital) | (5,345,137) | (4,318,485) | (4,075,780) | (3,075,706) |
Total leasing payments | (26,969,067) | (21,922,295) | (23,932,662) | (18,992,772) |
GROUP | ||
31.12.2024 | 31.12.2023 | |
Amounts recognized in Profit and Loss statement | ||
Current cost service | 626,556 | 400,401 |
Recognition of past service cost | - | - |
Interest cost | 95,681 | 97,236 |
Benefit payments from the plan | - | - |
Total P&L charge | 722,237 | 497,637 |
Movements in Net Liability/(Asset) in BS | ||
Net Liability/(Asset) in BS at the beginning of the period | 3,494,913 | 3,244,153 |
Benefits paid by the company | (111,264) | (586,694) |
Sale of a subsidiary | (76,453) | - |
Total expense recognized in the income statement | 722,237 | 497,637 |
Total expense recorded in the statement of other comprehensive income | (6,690) | 339,817 |
Net Liability/(Asset) in BS | 4,022,743 | 3,494,913 |
Reconciliation of benefit obligation | ||
Defined benefit obligations at the beginning of the period | 3,494,913 | 3,244,153 |
Current cost service | 626,556 | 400,401 |
Interest cost | 95,681 | 97,236 |
Benefits paid by the company | (111,264) | (586,694) |
Sale of a subsidiary | (76,453) | - |
Settlement/Curtailment/Termination loss/gain | - | - |
Total amount recognized in the OCI | (6,690) | 339,817 |
Defined benefit obligations at the end of the period | 4,022,743 | 3,494,913 |
Discontinued activities | - | 76,453 |
Defined benefit obligations at the end of the period(continuing activities) | 4,022,743 | 3,418,460 |
31.12.2024 | 31.12.2023 | |
Amounts recognized in Profit and Loss statement | ||
Current cost service | 532,195 | 316,221 |
Recognition of past service cost | - | - |
Interest cost | 81,333 | 81,389 |
Benefit payments from the plan | - | - |
Total P&L charge | 613,528 | 397,610 |
Movements in Net Liability/(Asset) in BS | ||
Net Liability/(Asset) in BS at the beginning of the period | 2,906,070 | 2,715,914 |
Benefits paid by the company | (111,264) | (580,161) |
Total expense recognized in the income statement | 613,528 | 397,610 |
Total expense recorded in the statement of other comprehensive income | (24,224) | 372,707 |
Net Liability/(Asset) in BS | 3,384,110 | 2,906,070 |
Reconciliation of benefit obligation | ||
Defined benefit obligations at the beginning of the period | 2,906,070 | 2,715,914 |
Current cost service | 532,195 | 316,221 |
Interest cost | 81,333 | 81,389 |
Settlement/Curtailment/Termination loss/gain | - | - |
Benefits paid by the company | (111,264) | (580,161) |
Total amount recognized in the OCI | (24,224) | 372,707 |
Defined benefit obligations at the end of the period | 3,384,110 | 2,906,070 |
31.12.2024 | 31.12.2023 | |
Discount rate | 3.0% | 2.8% |
Future salary increases | 2.5% | 2.5% |
Mortality rate | ΜΤ_ΕΑΕ2012Ρ (Bank of Greece, Credit & Insurance Committee, Meeting49/12.09.2012) | ΜΤ_ΕΑΕ2012Ρ (Bank of Greece, Credit & Insurance Committee, Meeting49/12.09.2012) |
Personnel mobility: | ||
Age group | Voluntary Departure | Voluntary Departure |
Up to 40 years old | 0% | 0% |
41-55 years old | 0% | 0% |
55 and over | 0% | 0% |
Average retirement age | Men-Women : 62 years old | Men-Women : 62 years old |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Other provisions | 11,028,291 | 12,702,873 | 10,130,093 | 11,557,831 |
Other Non-current liabilities | 18,474,624 | 21,407,592 | 10,697,128 | 12,406,269 |
Non-current liabilities-Prepayments | 161,865,797 | 170,253,530 | 161,865,797 | 170,253,530 |
191,368,712 | 204,363,995 | 182,693,018 | 194,217,629 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Paid up Share Capital (Shares 148.321.516 of € 0,30) | 44,496,456 | 44,496,455 | 44,496,455 | 44,496,455 |
Share premium account | 145,451,671 | 145,451,671 | 145,451,671 | 145,451,671 |
189,948,126 | 189,948,126 | 189,948,126 | 189,948,12 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Revaluation of participations and securities & of other assets | 19,849,190 | 18,442,156 | 15,442,573 | 12,439,039 |
Ratio of Other Comprehensive Income of companies consolidated with Equity (Cash Flow Hedge) | (11,256,875) | 2,885,462 | - | - |
Regular and Other Reserves | 20,103,039 | 22,246,887 | 17,179,492 | 16,955,031 |
28,695,353 | 43,574,505 | 32,622,065 | 29,394,071 |
GROUP SHARE | ||
31.12.2024 | 31.12.2023 | |
AEGEAN MOTORWAY S.A. | (1,483,116) | 2,885,462 |
KEDRINOS LOFOS S.A. (FLYOVER) | (9,542,792) | - |
OLYMPIA ODOS CONCESSION S.A. | (230,967) | - |
(11,256,875) | 2,885,462 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Revaluation Reserves for Financial Assets at fair value through other comprehensive income | (27,655,238) | 95,103,473 | 43,058,600 | 65,730,936 |
(27,655,238) | 95,103,473 | 43,058,600 | 65,730,936 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Reserves from foreign profits Law 4171/61 | 60,766,745 | 50,918,719 | 60,766,745 | 50,918,719 |
60,766,745 | 50,918,719 | 60,766,745 | 50,918,719 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Reserves art 48 L.4172/2013 (Intra-company tax- exempt dividends) | - | - | 507,871,594 | 472,715,670 |
- | - | 507,871,594 | 472,715,670 |
GROUP | GROUP | |
31.12.2024 | 31.12.2023 | |
Beginning balance 1/1 | 1,108,792 | 904,088 |
Additions / (Decrease) | (324,802) | 101,010 |
Period movement | 339,933 | 103,693 |
1,123,923 | 1,108,791 |
GROUP | COMPANY | |
31.12.2024 | 31.12.2024 | |
Letters of Guarantee | 798,375,400 | 774,273,493 |
Other memorandum accounts | 731,440 | 543,627 |
799,106,840 | 774,817,120 |
Year ended 31 December 2024 (all amounts in € thousands) Group | ||||
Income | Expenses | Receivables | Payables | |
AG.NIKOLAOS CAR PARK S.A. | 17 | - | - | - |
OLYMPIA ODOS OPERATIONS S.A. | 1,961 | - | 238 | - |
OLYMPIA ODOS CONCESSION S.A. | 3,729 | - | 161 | 217 |
ATTIKA ROAD S.A. | 20,773 | 278 | 79 | 1,363 |
AEGEAN MOTORWAY S.A. | 25,332 | 230 | 7,234 | 192 |
MOREAS S.A. | 1,957 | - | 19 | - |
SALONICA PARK S.A. | 13 | - | 13 | - |
POLISPARK S.A. | 3 | - | - | - |
ATHENS CARPARKS S.A. | 46 | - | - | - |
BIOENERGY S.A. | 2 | - | 55 | - |
BONATTI J&P-AVAX Srl | 1 | - | 407 | - |
VOLTERRA S.A. | 165 | 297 | - | - |
ILIA WASTE MANAGEMENT (PPP) | 927 | - | 5,287 | 1 |
ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 362 | - | 1,217 | - |
KEDRINOS LOFOS S.A. (FLYOVER) | - | - | 126 | - |
KEDRINOS LOFOS OPERATIONS (FLYOVER) | - | - | 6 | - |
PYRAMIS S.A. | - | 25 | - | 326 |
LIMASSOL MARINA LTD | - | - | 18,179 | - |
J&P (UK) LTD LONDON | - | - | - | 31 |
JCH SERVICES LTD | - | - | - | 63 |
5Ν S.A. | 3 | - | 4 | - |
CYCLADES ENERGY CENTER S.A. | 54 | - | 174 | - |
JCGH LTD | - | 63 | - | 1,450 |
CSME HOLDINGS LTD | - | 7 | - | 103 |
HONEYSUCKLE PROPERTIES LTD | - | 34 | - | 778 |
J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | - | - | 1,765 | - |
JOINT VENTURES | 3,239 | 596 | 9,646 | 631 |
Management members and Board Directors | - | 2,719 | - | 1,254 |
58,586 | 4,249 | 44,609 | 6,409 |
Company | ||||
Income | Expenses | Receivables | Payables | |
ETETH S.A. | 5,772 | 366 | 216 | 5,729 |
TASK AVAX SINGLE SHAREHOLDER S.A. | 173 | 3,960 | 106 | - |
AVAX IKTEO S.A. | - | 47 | - | 589 |
GLAVIAM S.A. | 4 | - | - | - |
AVAX DEVELOPMENT SINGLE SHAREHOLDER S.A. | 243 | - | 8,377 | 3 |
ATHENA CONCESSIONS S.A. | - | - | - | 10 |
ERGONET | 11 | - | 47 | - |
ATHENS MARINA | 442 | - | 42 | - |
AVAX CONCESSIONS SINGLE SHAREHOLDER S.A. | 4,399 | - | 5 | 12,294 |
VOLTERRA S.A. | 165 | 297 | - | - |
IXION ENERGEIAKI SINGLE MEMBER S.A. | 56 | 15 | 425 | 19 |
IXION FYTORIO SINGLE MEMBER S.A. | 1 | - | 2 | - |
IXION MELISSOVOUNI SINGLE MEMBER S.A. | 6 | - | 16 | - |
P.S.M. SUPPLIERS LTD | - | - | 44 | 4,509 |
AVAX INTERNATIONAL LIMITED | 416 | 3,344 | 1,200 | 13,597 |
GAS AND POWER TECH DMCC | - | 1,089 | 5 | 444 |
CONSPEL (CYPRUS) LIMITED | 83 | - | 1,435 | - |
BONATTI J&P-AVAX Srl | 1 | - | 407 | - |
OLYMPIA ODOS OPERATIONS S.A. | 347 | - | 137 | - |
OLYMPIA ODOS S.A. | 1,051 | - | 66 | 217 |
ATTIKA ROAD S.A. | 37,876 | 262 | 79 | 1,293 |
ATTIKA DIODIA S.A. | 732 | - | - | - |
AEGEAN MOTORWAY S.A, | 13,448 | 230 | 6,871 | 101 |
MOREAS S.A. | 1,375 | - | - | - |
BIOENERGY S.A. | 2 | - | 55 | - |
ILIA WASTE MANAGEMENT (PPP) | 822 | - | 5,287 | 1 |
ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 362 | - | 1,217 | - |
KEDRINOS LOFOS S.A. (FLYOVER) | 1,266 | - | 126 | - |
KEDRINOS LOFOS OPERATIONS (FLYOVER) | 3 | - | 6 | - |
PYRAMIS S.A. | - | 25 | - | 326 |
LIMASSOL MARINA LTD | 2,800 | - | 18,179 | - |
J&P (UK) LTD LONDON | - | - | - | 31 |
CYCLADES ENERGY CENTER S.A. | 54 | - | 174 | - |
JCGH LTD | - | 63 | - | 1,450 |
CSME HOLDINGS LTD | - | 7 | - | 103 |
HONEYSUCKLE PROPERTIES LTD | - | 34 | - | 778 |
J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | - | - | 1,765 | - |
JOINT VENTURES | 2,782 | 596 | 9,457 | 530 |
Management members and Board Directors | - | 728 | - | 778 |
74,691 | 11,063 | 55,744 | 42,804 |
Income | Expenses | Receivables | Payables | |
AG.NIKOLAOS CAR PARK S.A. | 43 | - | 3 | - |
OLYMPIA ODOS OPERATIONS S.A. | 1,821 | - | 107 | - |
OLYMPIA ODOS CONCESSION S.A. | 1,227 | 96 | 83 | 578 |
KEDRINOS LOFOS S.A. (FLYOVER) | - | - | 245 | - |
KEDRINOS LOFOS OPERATIONS (FLYOVER) | - | - | 3 | - |
ATTIKA ROAD S.A. | 22,123 | 283 | 2,401 | 12,765 |
ATTIKA DIODIA S.A. | - | 16 | 47 | 402 |
AEGEAN MOTORWAY S.A. | 10,936 | 25 | 190 | 543 |
MOREAS S.A. | 4,135 | - | 249 | 1 |
SALONICA PARK S.A. | 35 | - | 13 | - |
POLISPARK S.A. | 4 | - | 1 | - |
ATHENS CARPARKS S.A. | 111 | - | - | - |
METROPOLITAN ATHENS PARK S.A. | - | - | 0 | - |
BIOENERGY S.A. | 2 | - | 55 | - |
BONATTI J&P-AVAX Srl | 72 | - | 405 | - |
VOLTERRA S.A. | 315 | 965 | - | 2,924 |
ILIA WASTE MANAGEMENT (PPP) | 1,015 | - | 6,206 | 4 |
ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 254 | - | 868 | - |
PYRAMIS S.A. | - | - | - | 410 |
LIMASSOL MARINA LTD | - | - | 19,064 | - |
J&P (UK) LTD LONDON | - | - | - | 31 |
JCH SERVICES LTD | - | - | - | 63 |
5Ν S.A. | 3 | - | 15 | - |
CYCLADES ENERGY CENTER S.A. | 54 | - | 82 | - |
JCGH LTD | - | 32 | - | 1,397 |
CSME HOLDINGS LTD | - | 25 | - | 1,096 |
HONEYSUCKLE PROPERTIES LTD | - | 17 | - | 750 |
J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | 33 | - | 1,708 | - |
JOINT VENTURES | 2,642 | - | 20,456 | 15,991 |
Management members and Board Directors | - | 3,319 | - | 1,319 |
44,825 | 4,778 | 52,203 | 38,274 |
Income | Expenses | Receivables | Payables | |
ETETH S.A. | 8,504 | 166 | 878 | 3,922 |
TASK AVAX SINGLE SHAREHOLDER S.A. | 530 | 3,627 | 1,233 | - |
AVAX IKTEO S.A. | - | 46 | - | 542 |
GLAVIAM S.A. | 4 | - | 9 | - |
AVAX DEVELOPMENT SINGLE SHAREHOLDER S.A. | 325 | - | 9,142 | 3 |
ATHENA CONCESSIONS S.A. | - | - | - | 10 |
ERGONET | 20 | - | 55 | - |
ATHENS MARINA | 1,234 | - | 2,438 | - |
BONATTI J&P-AVAX Srl | 72 | - | 404 | - |
AVAX CONCESSIONS SINGLE SHAREHOLDER S.A. | 6,915 | - | 221,474 | - |
VOLTERRA S.A. | 315 | 965 | 162 | 4,142 |
IXION ENERGY SINGLE SHAREHOLDER S.A. | 24 | - | - | - |
P.S.M. SUPPLIERS LTD | 82 | - | 44 | 2,711 |
AVAX INTERNATIONAL LIMITED | 62 | 4,026 | 2,235 | 12,290 |
GAS AND POWER TECH DMCC | - | 155 | - | - |
CONSPEL (CYPRUS) LIMITED | 24 | - | - | 123 |
OLYMPIA ODOS OPERATIONS S.A. | 334 | - | - | - |
OLYMPIA ODOS S.A. | 933 | - | 82 | 282 |
KEDRINOS LOFOS S.A. (FLYOVER) | 993 | - | 245 | - |
KEDRINOS LOFOS OPERATION S.A. (FLYOVER) | 3 | - | 3 | - |
ATTIKA ROAD S.A. | 33,719 | 267 | 1,415 | 12,697 |
ATTIKA DIODIA S.A. | 390 | - | - | - |
AEGEAN MOTORWAY S.A, | 222 | 0 | 0 | 0 |
MOREAS S.A. | 1,357 | - | - | - |
POLISPARK S.A. | 0 | - | - | - |
METROPOLITAN ATHENS PARK S.A. | - | - | 0 | - |
BIOENERGY S.A. | 2 | - | 55 | - |
ILIA WASTE MANAGEMENT (PPP) | 758 | - | 6,206 | 4 |
ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 254 | - | 868 | - |
PYRAMIS S.A. | - | - | - | 410 |
LIMASSOL MARINA LTD | - | - | 19,064 | - |
J&P (UK) LTD LONDON | - | - | - | 31 |
J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | 33 | - | 1,708 | - |
CYCLADES ENERGY CENTER S.A. | 54 | - | 82 | - |
JCGH LTD | - | 32 | - | 1,397 |
CSME HOLDINGS LTD | - | 25 | - | 1,096 |
HONEYSUCKLE PROPERTIES LTD | - | 17 | - | 750 |
JOINT VENTURES | 2,361 | - | 20,031 | 15,797 |
Management members and Board Directors | - | 1,301 | - | 953 |
59,521 | 10,626 | 287,834 | 57,160 |
31.12.2024 (amounts in € '000) | GROUP | COMPANY | |
Assets | Fair Value | Fair Value | Fair Value Hierarchy |
Tangible Fixed Assets (Land / Buildings) | 23,247 | 18,541 | 2 |
Right of use assets | 59,001 | 24,486 | 2 |
Investments in Property | 7,041 | 2,119 | 2 |
Financial Assets in Fair Value through Other Comprehensive Income | 4,453 | 151,251 | 3 |
Work in Progress | 11,737 | 5,651 | 2 |
31.12.2023 (amounts in € '000) | GROUP | COMPANY | |
Assets | Fair Value | Fair Value | Fair Value Hierarchy |
Tangible Fixed Assets (Land / Buildings) | 19,240 | 14,618 | 2 |
Right of use assets | 58,351 | 22,657 | 2 |
Investments in Property | 6,944 | 2,265 | 2 |
Financial Assets in Fair Value through Other Comprehensive Income | 137,080 | 160,871 | 3 |
Work in Progress | 6,367 | 3,028 | 2 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Receivables from clients (Α) | 130,026,735 | 139,129,036 | 116,266,887 | 120,712,529 |
Overdue Receivables from Clients over 2 years (Β) | 19,821,485 | 25,893,930 | 19,599,533 | 23,419,447 |
Percentage of Customer Receivables over 2 years of total (B/A) | 15.24% | 18.61% | 16.86% | 19.40% |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Current Assets, excluding cash equivalents & Short-term Restricted Deposits (Α) | 693,639,279 | 558,398,656 | 666,098,005 | 536,348,495 |
Current Liabilities, excluding bank loans and lease liabilities (Β) | 476,335,238 | 417,552,044 | 477,679,119 | 404,593,445 |
Net Working Capital (Α – Β) | 217,304,040 | 140,846,612 | 188,418,886 | 131,755,050 |
31.12.2024 | < 1 year | 1 - 5 years | > 5 years | Total |
Long term debentures and Long - term loans | 0 | 81,149,541 | 129,313,861 | 210,463,402 |
Short-term loans | 51,908,400 | 0 | 0 | 51,908,400 |
Short term debentures payable in the following year | 18,975,000 | 0 | 0 | 18,975,000 |
Equipment Leasing through Banks | 17,757,867 | 9,332,023 | 0 | 27,089,890 |
Other leases IFRS 16 | 5,598,942 | 17,089,379 | 32,014,039 | 54,702,359 |
Total | 94,240,209 | 107,570,943 | 161,327,900 | 363,139,051 |
31.12.2023 | < 1 year | 1 - 5 years | > 5 years | Total |
Long term debentures and Long - term loans | 0 | 196,855,860 | 171,300 | 197,027,160 |
Short-term loans | 27,862,609 | 0 | 0 | 27,862,609 |
Short term debentures payable in the following year | 34,540,324 | 0 | 0 | 34,540,324 |
Equipment Leasing through Banks | 16,660,889 | 21,815,497 | 0 | 38,476,386 |
Other leases IFRS 16 | 4,754,619 | 19,641,656 | 28,979,391 | 53,375,666 |
Total | 83,818,441 | 238,313,013 | 29,150,691 | 351,282,144 |
31.12.2024 | < 1 year | 1 - 5 years | > 5 years | Total |
Long term debentures and Long - term loans | 0 | 19,750,000 | 0 | 19,750,000 |
Short-term loans | 51,904,884 | 0 | 0 | 51,904,884 |
Short term debentures payable in the following year | 18,640,000 | 0 | 0 | 18,640,000 |
Equipment Leasing through Banks | 17,734,033 | 9,332,023 | 0 | 27,066,056 |
Other leases IFRS 16 | 4,310,245 | 12,117,510 | 5,910,749 | 22,338,504 |
Total | 92,589,162 | 41,199,533 | 5,910,749 | 139,699,443 |
31.12.2023 | < 1 year | 1 - 5 years | > 5 years | Total |
Long term debentures and Long - term loans | 0 | 195,021,260 | 0 | 195,021,260 |
Short-term loans | 27,057,762 | 0 | 0 | 27,057,762 |
Short term debentures payable in the following year | 34,232,824 | 0 | 0 | 34,232,824 |
Equipment Leasing through Banks | 16,660,889 | 21,815,497 | 0 | 38,476,386 |
Other leases IFRS 16 | 3,467,661 | 13,906,360 | 5,656,816 | 23,030,837 |
Total | 81,419,135 | 230,743,117 | 5,656,816 | 317,819,068 |
GROUP | < 1 year | 1 - 2 years | > 2 years | Total |
31.12.2024 | 255,173,294 | 31,994,281 | 52,970,862 | 340,138,437 |
31.12.2023 | 251,536,841 | 40,309,084 | 40,372,956 | 332,218,880 |
COMPANY | < 1 year | 1 - 2 years | > 2 years | Total |
31.12.2024 | 259,922,767 | 33,794,098 | 56,569,237 | 350,286,103 |
31.12.2023 | 244,639,284 | 40,668,745 | 39,334,540 | 324,642,569 |
GROUP | < 1 year | 1 - 2 years | > 2 years | Total |
31.12.2024 | 118,830,733 | 0 | 0 | 118,830,733 |
31.12.2023 | 66,105,398 | 0 | 0 | 66,105,398 |
COMPANY | < 1 year | 1 - 2 years | > 2 years | Total |
31.12.2024 | 115,077,164 | 0 | 0 | 115,077,164 |
31.12.2023 | 62,968,696 | 0 | 0 | 62,968,696 |
GROUP | Not overdue | Overdue <1 year | Overdue >1 year <2 years | Overdue >2 years | Total |
31.12.2024 | 81,812,547 | 19,797,481 | 8,595,222 | 19,821,485 | 48,214,188 |
31.12.2023 | 80,318,517 | 18,542,350 | 14,374,240 | 25,893,930 | 58,810,519 |
COMPANY | |||||
31.12.2024 | 72,871,023 | 15,244,802 | 8,551,529 | 19,599,533 | 43,395,864 |
31.12.2023 | 65,862,479 | 17,347,755 | 14,082,847 | 23,419,447 | 54,850,049 |
GROUP | Not overdue | Overdue <1 year | Overdue >1 year <2 years | Overdue >2 years | Total |
31.12.2024 | 122,422,455 | 47,380,664 | 20,863,868 | 42,202,334 | 110,446,866 |
31.12.2023 | 93,550,655 | 30,285,748 | 27,311,206 | 21,591,417 | 79,188,372 |
COMPANY | |||||
31.12.2024 | 117,802,485 | 47,312,147 | 20,780,061 | 42,948,114 | 111,040,322 |
31.12.2023 | 83,483,941 | 31,421,272 | 28,491,331 | 33,859,519 | 93,772,122 |