| Company | % of AVAX’s SA participation | Fiscal Years not tax audited |
| AVAX S.A., Athens | Parent | 2022-2025 |
| ΕΤΕTH S.A., Salonica | 100% | 2020-2025 |
| ELVIEX Ltd, Ioannina | 60% | 2020-2025 |
| AVAX DEVELOPMENT SINGLE MEMBER S.A., Athens | 100% | 2020-2025 |
| TASK AVAX SINGLE MEMBER S.A., Athens | 100% | 2020-2025 |
| CONCURRENT REAL INVESTMENΤS SRL, Romania | 95.24% | 2005-2025 |
| SC BUPRA DEVELOPMENT SRL, Romania | 99.93% | 2005-2025 |
| AVAX IKTEO S.A., Athens | 94% | 2020-2025 |
| SC FAETHON DEVELOPMENTS SRL, Romania | 100% | 2006-2025 |
| AVAX CONCESSIONS SINGLE MEMBER S.A, Athens | 100% | 2020-2025 |
| ATHENS MARINA S.A., Athens | 99.96% | 2020-2025 |
| AVAX INTERNATIONAL LTD, Cyprus | 100% | 2020-2025 |
| AVAX MIDDLE EAST LTD, Cyprus | 100% | 2020-2025 |
| GAS AND POWER TECH DMCC, United Arab Emirates | 100% | 2020-2025 |
| AVAX (CYPRUS) LTD, Cyprus | 100% | 2020-2025 |
| CONSPEL CYPRUS, Cyprus | 100% | 2020-2025 |
| GLAVIAM HELLAS SINGLE MEMBERED COMPANY | 100% | 2020-2025 |
| LTD | ||
| ATHENA LIBYA COMPANY, Libya | 65% | - |
| ATHENA CONCESSIONS S.A., Athens | 99% | 2020-2025 |
| ERGONET S.A., Athens | 51.52% | 2020-2025 |
| IXION ENERGEIAKI SINGLE MEMBER S.A., Athens | 100% | 2020-2025 |
| IXION STATHMOS APOTHIKEFSIS ELAION SINGLE MEMBER S.A. | 100% | 2023-2025 |
| IXION AIOLIKO PARKO MELISSOVOUNI SINGLE MEMBER S.A. | 100% | 2023-2025 |
| IXION YVRIDIKOS STATHMOS FYTORIO SINGLE MEMBER S.A. | 100% | 2023-2025 |
| 5Ν S.A., Athens | 45.00% |
| ATHENS CAR PARKS S.A., Athens | 33.33% |
| ATTICA DIODIA S.A., Athens* | 34.22% |
| ATTIKI ODOS S.A., Athens* | 34.21% |
| POLISPARK S.A., Athens | 33.33% |
| 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., Greece | 23.01% |
| OLYMPIA ODOS OPERATION S.A., Greece | 23.01% |
| TAVROPIA GI ARDEFTIKI S.A., Greece | 40.00% |
| TAVROPIA GI DIACHEIRISTIKI S.A., Greece | 49.00% |
| NEW GOOD ENERGY S.A., Greece | 23.02% |
| 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, (Tithorea-Domokos-Sub Project D, Bridge) | 31.00% |
| 6. | J/V AKTOR SA – AVAX SA (Construction of Gas Networks), Athens | 50.00% |
| 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 RIZZANI-AVAX (EARLY CONTRACTOR INVOLVEMENT (ECI) FOR VOULIAGMENIS MALL COMPLEX (VMC)) | 40.00% |
| 2. | J&P AND J&P AVAX J/V – QATAR BUILDING, Cyprus | 45.00% |
| Operating Property (buildings) | 3% |
| Machinery | 5.3% - 20% |
| Vehicles | 7.5% - 20% |
| Other equipment | 15% - 20% |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Turnover (construction) | 910,676,223 | 595,399,792 | 897,260,538 | 577,430,019 |
| Sale of products | 16,433,431 | 10,658,730 | 8,827,616 | 629,693 |
| Sale of services | 31,088,616 | 45,437,957 | 15,812,276 | 19,798,360 |
| Total | 958,198,270 | 651,496,479 | 921,900,429 | 597,858,072 |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Raw Materials | (342,663,545) | (173,394,080) | (333,572,656) | (162,142,777) |
| Wages and Salaries | (120,786,306) | (92,043,140) | (110,692,642) | (82,361,560) |
| Third Party Fees | (269,148,750) | (202,593,253) | (260,579,414) | (184,875,187) |
| Charges for Third Party Services | (53,545,202) | (49,250,208) | (62,349,888) | (48,576,363) |
| Bank charges and commissions for letters of guarantee | (22,406,728) | (23,268,882) | (21,746,170) | (22,977,818) |
| Other Expenses | (17,722,415) | (12,346,757) | (16,365,023) | (10,734,207) |
| Depreciation | (18,859,126) | (16,257,312) | (15,644,400) | (12,944,163) |
| Total | (845,132,071) | (569,153,633) | (820,950,194) | (524,612,075) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Extraordinary Income/ (expense) | 2,601,864 | (5,613,752) | 124,605 | (9,032,459) |
| Extraordinary Profit/ (Loss) | (640,369) | (3,763,553) | 67,099 | (3,541,599) |
| Total | 1,961,495 | (9,377,305) | 191,704 | (12,574,058) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Impairment of receivables & other provisions | (10,743,172) | (19,735,015) | (10,677,493) | (21,621,632) |
| Total | (10,743,172) | (19,735,015) | (10,677,493) | (21,621,632) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Wages and Salaries | (12,521,894) | (8,992,850) | (7,381,992) | (3,744,542) |
| Third Party Fees | (5,394,384) | (3,682,026) | (3,841,621) | (2,086,236) |
| Charges for Third Party Services | (1,808,167) | (1,675,283) | (1,494,871) | (1,276,703) |
| Bank charges and commissions for letters of guarantee | (2,011,893) | (2,643,224) | (2,002,858) | (2,630,990) |
| Other Expenses | (2,548,681) | (2,935,769) | (1,831,451) | (2,284,092) |
| Depreciation | (6,185,260) | (6,577,667) | (5,749,444) | (6,183,308) |
| Total | (30,470,279) | (26,506,818) | (22,302,236) | (18,205,872) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Wages and Salaries | (2,883,333) | (2,734,690) | (2,433,640) | (2,319,680) |
| Third Party Fees | (3,065,677) | (2,948,102) | (2,497,386) | (2,260,128) |
| Charges for Third Party Services | (1,771,785) | (1,510,441) | (1,745,177) | (1,496,128) |
| Bank charges and commissions for letters of guarantee | (1,324,343) | (353,500) | (1,323,010) | (342,705) |
| Other Expenses | (1,103,232) | (745,275) | (783,652) | (463,727) |
| Depreciation | (97,184) | (82,407) | (61,007) | (56,422) |
| Total | (10,245,553) | (8,374,415) | (8,843,872) | (6,938,790) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Income from sub-debt | 3,434,849 | 5,976,866 | 3,783,293 | 7,091,249 |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Dividends from subsidiaries/ Joint Ventures | - | - | 16,495,915 | 5,639,200 |
| Dividends from associates | - | - | 13,272,141 | 23,372,804 |
| Profit/(loss) from Joint Ventures | 1,850,431 | 2,873,069 | 1,850,431 | 432,353 |
| Profit/(loss) from Associates | 14,053,708 | 35,336,573 | (7,448,853) | - |
| Gains / (losses) on disposal or write- off of subsidiaries and other financial assets | 1,578,295 | - | 1,578,295 | 13,769,304 |
| Total | 17,482,434 | 38,209,642 | 25,747,929 | 43,213,661 |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Interest income | 1,055,942 | 675,299 | 882,482 | 248,119 |
| Interest expense (Banking) | (15,569,127) | (22,436,284) | (5,042,260) | (15,326,460) |
| Interest expense (Leasing) | (4,261,850) | (2,914,929) | (2,426,058) | (1,176,836) |
| Total | (18,775,035) | (24,675,914) | (6,585,836) | (16,255,177) |
| GROUP | COMPANY | |||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Income tax | (3,585,534) | (4,186,135) | (2,709,483) | (3,492,878) |
| Deferred Tax | (14,486,604) | (11,682,811) | (15,358,977) | (13,627,549) |
| Taxes imputed in previous years, other taxes | (5,534) | (505,482) | (5,534) | (505,482) |
| (18,077,672) | (16,374,428) | (18,073,995) | (17,625,909) |
| Description | GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 | |
| Profit/(losses) before tax | 66,092,376 | 37,983,261 | 82,295,020 | 47,966,378 |
| Tax on accounting earnings | 14,540,323 | 8,356,318 | 18,104,904 | 10,552,603 |
| Plus: Non deductible expenses | 12,226,709 | 9,523,665 | 8,350,463 | 5,483,782 |
| Plus: taxes imputed in previous years | 5,534 | 213,833 | 5,534 | 213,833 |
| Minus:compensation of loss of previous years | (4,113,407) | (5,168,223) | (2,314,793) | (1,103,059) |
| Plus: Tax losses not available for offset against future profits | 7,164,229 | 14,103,708 | 6,638,252 | 12,444,749 |
| Minus: non-taxed earnings | (13,080,669) | (10,290,910) | (14,090,404) | (9,289,359) |
| Financial impact of the different tax rates applicable in the other countries where the group operates | 1,334,952 | (363,962) | 1,380,038 | (676,640) |
| Effective tax charge | 18,077,672 | 16,374,428 | 18,073,995 | 17,625,909 |
| Construction | Concessions | Real Estate | Energy | Other activities | Total | |
| Total gross sales per segment | 942,437,105 | 5,075,637 | 10,559,873 | 1,264,416 | 22,408,214 | 981,745,245 |
| Inter-company sales | (19,286,689) | - | - | (2,224) | (4,258,063) | (23,546,975) |
| Net Sales | 923,150,416 | 5,075,637 | 10,559,873 | 1,262,192 | 18,150,152 | 958,198,270 |
| Gross Profit/ (Loss) | 104,376,790 | 1,299,805 | 2,148,908 | (31,262) | 5,271,959 | 113,066,200 |
| Other net operating income/(expenses) | (162,522) | 2,055,939 | 354,197 | 44,397 | 50,923 | 2,342,933 |
| Write-off of doubtful receivables & other provisions | (10,697,168) | (46,004) | - | - | - | (10,743,172) |
| Administrative expenses / Selling & Marketing expenses | (31,003,155) | (5,471,145) | (1,117,124) | (1,396,399) | (1,728,010) | (40,715,832) |
| Income from sub-debt | - | 3,434,849 | - | - | - | 3,434,849 |
| Income/(Losses) from Investments in Associates | 3,435,061 | 11,972,557 | 2,074,816 | - | - | 17,482,434 |
| Profit/ (Loss) from operations | 65,949,006 | 13,246,001 | 3,460,796 | (1,383,264) | 3,594,872 | 84,867,412 |
| Interest | (6,447,338) | (12,069,425) | (20,124) | (30,148) | (208,000) | (18,775,035) |
| Profit/ (Loss) before tax | 59,501,668 | 1,176,576 | 3,440,672 | (1,413,412) | 3,386,872 | 66,092,376 |
| Tax | (16,798,141) | (490,881) | (23,572) | 2,748 | (767,827) | (18,077,672) |
| Profit/ (Loss) after tax | 42,703,527 | 685,695 | 3,417,100 | (1,410,663) | 2,619,045 | 48,014,704 |
| Depreciation | 22,950,485 | 1,486,330 | 110,761 | 133,713 | 460,282 | 25,141,570 |
| EBITDA | 99,596,659 | 14,778,334 | 3,571,557 | (1,249,551) | 4,055,154 | 120,752,154 |
| Construction | Concessions | Real Estate | Energy | Other activities | Total of operations (continuing activities) | |
| Total gross sales per segment | 629,216,916 | 5,010,324 | 3,956,061 | 2,028,751 | 22,156,896 | 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 | 3,956,061 | 2,013,446 | 17,906,470 | 651,496,479 |
| Gross Profit/ (Loss) | 74,853,587 | 1,200,867 | 1,105,364 | 362,213 | 4,820,816 | 82,342,846 |
| Other net operating income/(expenses) | (12,502,070) | 3,360,333 | 136,636 | (240,617) | (8,213) | (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) | (1,573,277) | (981,249) | (2,036,983) | (34,881,234) |
| Income from sub-debt | - | 5,976,866 | - | - | - | 5,976,866 |
| Income/(Losses) from Investments in | ||||||
| Associates | (308,086) | 36,796,069 | 1,222,408 | (230,696) | 729,947 | 38,209,642 |
| Profit/ (Loss) from operations | 24,134,581 | 35,218,244 | 891,132 | (1,090,349) | 3,505,568 | 62,659,175 |
| Interest | (9,159,946) | (15,302,562) | (19,103) | (12,295) | (182,008) | (24,675,914) |
| Profit/ (Loss) before tax | 14,974,635 | 19,915,682 | 872,029 | (1,102,644) | 3,323,560 | 37,983,261 |
| Tax | (17,659,323) | 1,899,495 | (15,136) | 8,548 | (608,011) | (16,374,428) |
| Profit/ (Loss) after Tax from discontinued operations | - | - | - | 8,829,678 | - | 8,829,678 |
| Profit/ (Loss) after tax | (2,684,688) | 21,815,177 | 856,893 | 7,735,582 | 2,715,549 | 30,438,512 |
| Depreciation | 20,700,149 | 1,486,966 | 103,829 | 104,956 | 521,485 | 22,917,385 |
| EBITDA | 64,569,745 | 36,705,210 | 994,961 | (985,392) | 4,027,052 | 105,311,575 |
| Construction | Concessions | Energy | Other activities | Intercompany | Total | |
| Assets (excluding investments in associates) | 1,057,332,415 | 63,008,312 | 4,148,849 | 41,353,438 | (48,542,121) | 1,117,300,892 |
| Investement in associates | 3,030,769 | 277,066,074 | - | 5,203,080 | (0) | 285,299,924 |
| Investments in tangible fixed assets, intangible,investment property and right of use assets | 119,721,776 | 33,844,169 | 1,354,110 | 13,110,253 | (124,405) | 167,905,902 |
| Total assets | 1,060,363,184 | 340,074,386 | 4,148,849 | 46,556,518 | (48,542,122) | 1,402,600,815 |
| Liabilities | (220,375,312) | (987,545,047) | (2,841,710) | (25,750,132) | 44,914,496 | (1,191,597,705) |
| Liabilities from Bank Loans | (180,007,081) | (136,226,368) | - | - | 364,637 | (315,868,812) |
| Liabilities from Leasing | (35,998,175) | (30,060,182) | (746,431) | (3,785,549) | 402,995 | (70,187,342) |
| Restricted Cash Deposits | 750,185 | 13,793,276 | - | - | - | 14,543,461 |
| Cash and cash equivalents | 110,501,473 | 1,709,806 | 782,104 | 2,502,656 | - | 115,496,039 |
| Net Financial Liabilities | (194,564,180) | (60,972,885) | 35,673 | (1,282,893) | 767,631 | (256,016,655) |
| Construction | Concessions | Energy | Other activities | Intercompany | activities) | |
| 919,643,874 | 58,758,760 | 3,822,245 | 36,391,985 | (60,312,228) | 958,304,637 | |
| Assets (excluding investments in associates) Investement in associates | 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 | (234,437,169) | (867,592,954) | (2,192,367) | (26,947,922) | 58,752,290 | (1,072,418,122) |
| Liabilities from Bank Loans | (191,048,402) | (90,697,991) | - | (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 | (212,401,772) | (79,765,292) | 302,150 | (1,122,879) | 822,814 | (292,164,979) |
| Greece | International Markets | Total of operations | |
| Total gross sales per segment | 811,404,038 | 170,341,208 | 981,745,245 |
| Inter-company sales | (10,939,382) | (12,607,593) | (23,546,975) |
| Net Sales | 800,464,656 | 157,733,615 | 958,198,270 |
| Gross Profit/ (Loss) | 86,113,317 | 26,952,884 | 113,066,200 |
| Other net operating income/(expenses) | (1,988,740) | 4,331,674 | 2,342,933 |
| Write-off of doubtful receivables & other provisions | (3,394,785) | (7,348,387) | (10,743,172) |
| Administrative expenses / Selling & Marketing expenses | (33,651,287) | (7,064,546) | (40,715,832) |
| Income from sub-debt | 3,434,849 | - | 3,434,849 |
| Income/(Losses) from Investments in Associates | 13,749,188 | 3,733,246 | 17,482,434 |
| Profit/ (Loss) from operations | 64,262,542 | 20,604,872 | 84,867,412 |
| Finance cost | (18,772,712) | (2,323) | (18,775,035) |
| Profit/ (Loss) before tax | 45,489,830 | 20,602,548 | 66,092,376 |
| Tax | (13,847,011) | (4,230,661) | (18,077,672) |
| Profit/ (Loss) after tax | 31,642,819 | 16,371,887 | 48,014,704 |
| Depreciation | 23,085,599 | 2,055,971 | 25,141,570 |
| EBITDA | 90,742,926 | 30,009,229 | 120,752,154 |
| 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 | 38,209,642 |
| 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) | 30,438,511 |
| Depreciation | 20,792,365 | 2,125,020 | 22,917,385 |
| EBITDA | 104,198,730 | 1,112,846 | 105,311,575 |
| Greece | Other European countries | Gulf and Middle East countries | Total of operations | |
| Turnover excluding intra-company transactions | 800,464,656 | 96,973,236 | 60,760,379 | 958,198,270 |
| Non-current assets (other than deferred tax and financial assets) | 454,750,614 | 26,775,410 | 620,278 | 482,146,301 |
| Capital expenses | 8,957,183 | 2,071,262 | 141,633 | 11,170,078 |
| 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) | 442,528,945 | 9,601,201 | 161,374 | 452,291,520 |
| Capital expenses | 9,989,812 | 4,654,183 | 620,069 | 15,264,064 |
| 31.12.2025 (amounts in foreign currency) | |||||||||
| USD | JOD* | QAR* | AED* | IQD* | GBP | RON | PLN | BGN (LEV)** | |
| Financial assets | 13,012,875 | 20,262 | 2,000 | (2,523,076) | 43,096,460 | 160 | 696,273 | 155,435 | 5,556 |
| Financial liabilities | 20,575,419 | (45,000) | - | 402,822 | 10,000,000 | 365,961 | 26,911,235 | 3,649,269 | - |
| Currency exposure | (7,562,544) | 65,262 | 2,000 | (2,925,898) | 33,096,460 | (365,801) | (26,214,962) | (3,493,834) | 5,556 |
| Sub-total Currency exposure for USD, JOD, QAR, AED & IQD | USD | ||||||||
| (in dollars) | -8,241,380 |
| 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) |
| Sub-total Currency exposure for USD, JOD, QAR, AED & IQD | USD | ||||||||
| (in dollars) | 412,962 |
| The sensitivity analysis to exchange rate flactuations is as follows: | ||||
| (amounts in €) | 31.12.2025 | 31.12.2024 | ||
| USD | USD | |||
| Shareholders equity/Income statement | 5.00% | -5.00% | 5.00% | -5.00% |
| -350,697 | 350,697 | 19,875 | -19,875 | |
| GBP | GBP | |||
| Shareholders equity/Income statement | 5.00% | -5.00% | 5.00% | -5.00% |
| -20,960 | 20,960 | -28,462 | 28,462 | |
| RON | RON | |||
| Shareholders equity/Income statement | 5.00% | -5.00% | 5.00% | -5.00% |
| -257,171 | 257,171 | -18,990 | 18,990 | |
| PLN | PLN | |||
| Shareholders equity/Income statement | 5.00% | -5.00% | 5.00% | -5.00% |
| -40,864 | 40,864 | -2,339 | 2,339 |
| Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Assets under Construction | Total Tangible Assets |
| 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 |
| Acquisitions during the 1.1-31.12.2025 period | - | 2,216,998 | 4,658,253 | 1,898,890 | 1,809,067 | 1,242,270 | 11,825,478 |
| Assets Revaluations | 235,840 | 54,161 | - | - | - | - | 290,001 |
| Transfers from leases | - | - | 6,435,269 | 1,758,999 | - | - | 8,194,268 |
| Net foreing currency exchange differences | - | - | - | (1,384) | (740) | - | (2,124) |
| Disposals during the 1.1-31.12.2025 period | - | (34,821) | (6,557,598) | (1,572,526) | (207,015) | (712,288) | (9,084,248) |
| Balance 31.12.2025 | 14,124,383 | 34,890,933 | 86,101,905 | 23,954,385 | 11,317,118 | 4,737,788 | 175,126,511 |
| Accumulated Depreciation | |||||||
| Balance 31.12.2024 | - | 23,290,219 | 64,573,531 | 16,018,830 | 8,077,903 | 3,675 | 111,964,158 |
| Depreciation during the 1.1- 31.12.2025 period | - | 1,104,981 | 4,416,422 | 1,106,944 | 974,187 | - | 7,602,534 |
| Assets Revaluations | - | (441,824) | - | - | - | - | (441,824) |
| Transfers from leases | - | - | 3,761,592 | 1,231,889 | - | - | 4,993,482 |
| Net foreing currency exchange differences | - | - | (1) | (1,385) | (740) | - | (2,126) |
| Disposals during the 1.1-31.12.2025 period | - | (34,807) | (6,370,003) | (573,396) | (206,137) | - | (7,184,343) |
| Balance 31.12.2025 | - | 23,918,569 | 66,381,541 | 17,782,881 | 8,845,213 | 3,675 | 116,931,880 |
| Net Book Value | |||||||
| Balance 31.12.2025 | 14,124,383 | 10,972,363 | 19,720,364 | 6,171,504 | 2,471,905 | 4,734,113 | 58,194,631 |
| Balance 31.12.2024 | 13,888,543 | 9,364,375 | 16,992,450 | 5,851,576 | 1,637,903 | 4,204,131 | 51,938,978 |
| Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Assets under Construction | Total Tangible Assets |
| Balance 31.12.2024 | 11,659,315 | 19,165,727 | 65,947,479 | 16,425,962 | 9,132,167 | 992,471 | 123,323,122 |
| Assets Revaluations | 194,800 | 75,403 | - | - | - | - | 270,203 |
| Transfers from leases | - | - | 6,435,269 | 1,758,999 | - | - | 8,194,268 |
| Acquisitions during the 1.1-31.12.2025 period | - | 2,157,184 | 4,335,798 | 1,890,390 | 1,726,475 | - | 10,109,847 |
| Disposals during the 1.1-31.12.2025 period | - | (33,621) | (6,189,442) | (612,176) | (200,264) | (712,288) | (7,747,792) |
| Balance 31.12.2025 | 11,854,115 | 21,364,693 | 70,529,105 | 19,463,175 | 10,658,378 | 280,183 | 134,149,649 |
| Accumulated Depreciation | |||||||
| Balance 31.12.2024 | - | 12,284,445 | 51,376,766 | 13,000,719 | 7,603,185 | - | 84,265,115 |
| Depreciation during the 1.1- 31.12.2025 period | - | 919,147 | 3,511,913 | 699,485 | 918,986 | - | 6,049,531 |
| Transfers from leases | - | - | 3,761,592 | 1,231,889 | - | - | 4,993,482 |
| Disposals during the 1.1-31.12.2025 period | - | (33,607) | (6,005,129) | (555,429) | (199,584) | - | (6,793,748) |
| Balance 31.12.2025 | - | 13,169,985 | 52,645,143 | 14,376,665 | 8,322,587 | - | 88,514,379 |
| Net Book Value | |||||||
| Balance 31.12.2025 | 11,854,115 | 8,194,708 | 17,883,962 | 5,086,510 | 2,335,791 | 280,183 | 45,635,270 |
| Balance 31.12.2024 | 11,659,315 | 6,881,283 | 14,570,714 | 3,425,243 | 1,528,982 | 992,471 | 39,058,008 |
| Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Total Right of Use assets |
| Balance 31.12.2024 | 40,686,420 | 42,147,308 | 56,926,037 | 10,857,632 | 158,952 | 150,776,349 |
| Acquisitions during the period | 3,314,100 | 2,003,110 | 5,241,510 | 2,419,285 | - | 12,978,005 |
| Transfer to Property,Plant & Equipment | - | - | (6,435,269) | (1,758,999) | - | (8,194,268) |
| Revaluations | - | 3,824,387 | 29,360 | - | - | 3,853,747 |
| Net foreing currency exchange differences | - | - | (10,652) | - | - | (10,652) |
| Disposals | (344,822) | (183,287) | - | (368,741) | - | (896,849) |
| Balance 31.12.2025 | 43,655,699 | 47,791,518 | 55,750,986 | 11,149,177 | 158,952 | 158,506,332 |
| Accumulated Depreciation | ||||||
| Balance 31.12.2024 | 11,839,977 | 11,992,353 | 16,332,720 | 4,945,841 | 79,060 | 45,189,950 |
| Depreciation during the period | 1,768,640 | 4,532,799 | 8,535,164 | 2,320,255 | 27,409 | 17,184,267 |
| Transfer to Property,Plant & Equipment | - | - | (3,761,592) | (1,231,889) | - | (4,993,482) |
| Revaluations | - | - | - | - | - | - |
| Disposals | (341,845) | (183,287) | (6,845) | (221,062) | - | (753,040) |
| Balance 31.12.2025 | 13,266,771 | 16,341,865 | 21,099,447 | 5,813,144 | 106,468 | 56,627,696 |
| Net Book Value | ||||||
| Balance 31.12.2025 | 30,388,928 | 31,449,653 | 34,651,539 | 5,336,033 | 52,484 | 101,878,637 |
| Balance 31.12.2024 | 28,846,444 | 30,154,955 | 40,593,317 | 5,911,791 | 79,892 | 105,586,399 |
| Cost | Land | Buildings | Machinery & Equipment | Vehicles | Furnitures & Fittings | Total Right of Use assets |
| Balance 31.12.2024 | 1,030,787 | 34,494,552 | 56,843,549 | 9,923,126 | 130,285 | 102,422,299 |
| Acquisitions during the period | 324,728 | 1,874,016 | 5,241,510 | 2,186,092 | - | 9,626,346 |
| Revaluations | - | 3,485,327 | - | - | - | 3,485,327 |
| Transfer to Property,Plant & Equipment | - | - | (6,435,269) | (1,758,999) | - | (8,194,268) |
| Disposals | (340,853) | (170,662) | - | (300,669) | - | (812,183) |
| Balance 31.12.2025 | 1,014,662 | 39,683,232 | 55,649,790 | 10,049,551 | 130,285 | 106,527,519 |
| Accumulated Depreciation | ||||||
| Balance 31.12.2024 | 684,056 | 10,354,902 | 16,281,424 | 4,398,282 | 60,055 | 31,778,719 |
| Disposals | (340,853) | (170,662) | - | (178,822) | - | (690,336) |
| Transfer to Property,Plant & Equipment | - | - | (3,761,592) | (1,231,889) | - | (4,993,482) |
| Depreciation during the period | 296,249 | 4,096,853 | 8,511,549 | 2,138,368 | 24,537 | 15,067,556 |
| Balance 31.12.2025 | 639,452 | 14,281,093 | 21,031,381 | 5,125,939 | 84,592 | 41,162,457 |
| Net Book Value | ||||||
| Balance 31.12.2025 | 375,210 | 25,402,139 | 34,618,409 | 4,923,611 | 45,693 | 65,365,062 |
| Balance 31.12.2024 | 346,731 | 24,139,649 | 40,562,125 | 5,524,845 | 70,230 | 70,643,580 |
| GROUP | COMPANY | |||||
| Cost | Land | Buildings | Total | Land | Buildings | Total |
| Balance 31.12.2024 | 6,794,733 | 246,569 | 7,041,303 | 1,935,822 | 182,868 | 2,118,690 |
| Disposals | (2,159) | (47) | (2,206) | (2,159) | (47) | (2,206) |
| Assets Revaluations | 390,570 | 8,200 | 398,770 | 31,300 | - | 31,300 |
| Balance 31.12.2025 | 7,183,144 | 254,723 | 7,437,867 | 1,964,963 | 182,821 | 2,147,784 |
| Balance 31.12.2024 | 6,794,733 | 246,569 | 7,041,303 | 1,935,822 | 182,868 | 2,118,690 |
| Revaluation based on fair value at | Revaluation based on fair value at | Change (€) during the period 1/1- | Additions/ (disposals) | Recognition to Income | ||
| S/N | PROPERTIES | 31/12/2025 (€) | 31/12/2024 (€) | 31/12/2025 | of the period | Statement |
| 1. | Real Estate property of Concurrent (Romania) | 1,233,000 | 1,048,900 | 184,100 | - | 184,100 |
| 2. | Real Estate property of Bupra (Romania) | 3,047,000 | 2,927,700 | 119,300 | - | 119,300 |
| 3. | Real Estate property of Faethon (Romania) | 611,000 | 574,260 | 36,740 | - | 36,740 |
| 4. | Real Estates of ETETH | 246,080 | 228,750 | 17,330 | 17,330 | - |
| 5. | AVAX Development | 153,000 | 143,000 | 10,000 | - | 10,000 |
| 6. | AVAX S.A. | 2,147,784 | 2,118,692 | 29,092 | (2,206) | 31,298 |
| TOTAL | 7,437,864 | 7,041,303 | 396,562 | 15,124 | 381,438 |
| Revaluation based on fair value at | Revaluation based on fair value at | Change (€) during the period 1/1- | Additions/ (disposals) | Recognition to Income | ||
| S/N | PROPERTIES | 31/12/2024 (€) | 31/12/2023 (€) | 31/12/2024 | of the period | 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 |
| Cost | Software | Energy stations licenses | Total |
| Balance 31.12.2024 | 4,191,028 | 184,320 | 4,375,348 |
| Acquisitions during the 1.1-31.12.2025 period | 189,234 | 34,150 | 223,384 |
| Disposals during the 1.1-31.12.2025 period | (81,664) | - | (81,664) |
| Balance 31.12.2025 | 4,298,598 | 218,470 | 4,517,068 |
| Accumulated Depreciation | |||
| Balance 31.12.2024 | 3,847,245 | 1,945 | 3,849,190 |
| Amortisation charge 1.1-31.12.2025 | 353,448 | 1,321 | 354,769 |
| Disposals during the 1.1-31.12.2025 period | (81,659) | - | (81,659) |
| Balance 31.12.2025 | 4,119,034 | 3,266 | 4,122,300 |
| Net Book Value | |||
| Balance 31.12.2025 | 179,565 | 215,204 | 394,768 |
| Balance 31.12.2024 | 343,783 | 182,375 | 526,158 |
| Cost | Software |
| Balance 31.12.2024 | 4,134,658 |
| Acquisitions during the 1.1-31.12.2025 period | 180,669 |
| Disposals during the 1.1-31.12.2025 period | (73,153) |
| Balance 31.12.2025 | 4,242,174 |
| Accumulated Depreciation | |
| Balance 31.12.2024 | 3,821,449 |
| Amortisation charge 1.1-31.12.2025 | 337,764 |
| Disposals during the 1.1-31.12.2025 period | (73,149) |
| Balance 31.12.2025 | 4,086,064 |
| Net Book Value | |
| Balance 31.12.2025 | 156,110 |
| Balance 31.12.2024 | 313,209 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Investments in Subsidiaries | - | - | 139,147,829 | 129,658,734 |
| Investments in Associates | 271,134,767 | 264,247,814 | - | - |
| Other participating companies | 3,030,769 | 2,991,555 | 2,888,878 | 2,858,790 |
| (Participating interests) | ||||
| 274,165,536 | 267,239,369 | 142,036,707 | 132,517,525 |
| COMPANY | ||
| 2025 | 2024 | |
| Balance January 1st | 129,658,734 | 85,333,402 |
| Additions (a) | 12,746,200 | 44,325,332 |
| Impairment loss (b) | (444,767) | - |
| Write-offs (c) | (2,812,338) | - |
| Balance December 31st | 139,147,829 | 129,658,734 |
| 2025 | 2024 | |
| AVAX Concessions Single Member S.A. | 5,630,000 | 34,780,000 |
| Athens Marina S.A. | 1,395,000 | 3,538,100 |
| AVAX Development Single Member S.A. | 4,451,200 | 2,634,000 |
| Ixion Energy Single Member S.A. | 1,270,000 | 3,373,232 |
| Total | 12,746,200 | 44,325,332 |
| 2025 | |
| ERGONET S.A. | (303,800) |
| Athena Concessions S.A. | (30,763) |
| Athena Libya Company | (110,203) |
| Total | (444,767) |
| P.S.M. Suppliers Limited | (2,812,338) |
| (2,812,338) |
| GROUP | ||
| 31.12.2025 | 31.12.2024 | |
| Cost of investments in Associates | 264,247,814 | 172,980,736 |
| 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 of associates | 14,047,372 | 35,150,121 |
| Dividend received | (36,239,822) | (31,890,052) |
| Share of Other Comprehensive Income of companies consolidated with Equity (Cash Flow Hedge) | 10,363,927 | (14,142,337) |
| Additions/ (Disposals) | 18,715,475 | (10,489,176) |
| Balance | 271,134,766 | 264,247,814 |
| COMPANY | ASSETS | LIABILITIES | TURNOVER | PROFIT/(LOSS) AFTER TAX |
| 1 ATTIKI ODOS SA.* | 118,940 | 8,215 | - | (16,231) |
| 2 AEGEAN MOTORWAY S.A. | 577,726 | 568,039 | 105,989 | 6,925 |
| 3 KEDRINOS LOFOS S.A. (FLYOVER) | 271,357 | 258,113 | 98,079 | 7,545 |
| 4 KEDRINOS LOFOS OPERATIONS S.A. (FLYOVER) | 17 | 9 | - | (5) |
| 5 OLYMPIA ODOS S.A. | 1,141,868 | 889,212 | 294,073 | 32,675 |
| 6 OLYMPIA ODOS OPERATION S.A. | 15,300 | 7,741 | 31,978 | 6,141 |
| 7 ATTIKES DIADROMES SA.* | 24,231 | 2,283 | 7,066 | (3,136) |
| 8 ATHENS CAR PARKS S.A. | 14,548 | 3,951 | 7,200 | 2,426 |
| 9 ENERGY CENTRE R.E.S. CYCLADES S.A. | 120 | 266 | - | (76) |
| 10 ATTICA DIODIA S.A.* | 3,236 | - | - | (7) |
| 11 AG.NIKOLAOS CAR PARKS S.A. | 2,726 | 299 | 1,289 | 385 |
| 12 METROPOLITAN ATHENS PARK S.A | 8,008 | 8,264 | - | (329) |
| 13 SALONICA PARK S.A | 2,510 | 9,189 | 451 | (618) |
| 14 VIOENERGIA S.A. EXPLOITATION OF ENERGY RESOURCES | 139 | 117 | 5 | (25) |
| 15 5Ν S.A. | 71 | - | - | (1) |
| 16 STARWARE ENTERPRISES LTD | 16,556 | (4,335) | - | (742) |
| 17 LIMASSOL MARINA LIMITED | 154,130 | 54,940 | 31,840 | 11,510 |
| 18 POLISPARK S.A. | 813 | 379 | 2,163 | 200 |
| 19 ILIA WASTE MANAGEMENT (PPP) | 18,725 | 17,696 | 5,620 | (88) |
| 20 ILIA WASTE MANAGEMENT OPERATION | 4,526 | 4,535 | 5,569 | 665 |
| 21 TAVROPIA GI ARDEFTIKI S.A. | 16,294 | 13,322 | 2,277 | (621) |
| 22 TAVROPIA GI DIAXEIRISTIKI S.A. | 62 | 11 | 86 | 26 |
| 23 NEW GOOD ENERGY S.A. | 6,187 | 5,580 | 1,020 | (1) |
| 2,398,090 | 1,847,824 | 594,703 | 46,619 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Assets | ||||
| Non-current assets | 9,572,967 | 7,137,811 | 9,572,026 | 7,136,870 |
| Current assets | 239,242,739 | 215,265,551 | 237,842,010 | 206,592,169 |
| 248,815,706 | 222,403,362 | 247,414,036 | 213,729,039 | |
| Liabilities | ||||
| Long-term liabilities | 5,985,340 | 1,589,663 | 5,998,551 | 1,603,865 |
| Short-term liabilities | 274,040,025 | 259,285,215 | 273,864,075 | 252,035,369 |
| 280,025,365 | 260,874,877 | 279,862,626 | 253,639,234 | |
| Net Worth | (31,209,658) | (38,471,515) | (32,448,590) | (39,910,195) |
| Turnover | 147,023,960 | 86,737,671 | 144,005,069 | 72,172,113 |
| Cost of sales | (139,321,427) | (86,624,170) | (136,650,239) | (73,296,643) |
| Profit/ (loss) after tax | 7,702,533 | 113,501 | 7,354,830 | (1,124,530) |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Investments in GROUP/AVAX S.A | 11,134,387 | 4,453,439 | 138,502,366 | 151,251,450 |
| 11,134,387 | 4,453,439 | 138,502,366 | 151,251,450 |
| Group | Company | |||
| (amounts in €) | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
| Beginning of the period balance | 4,453,439 | 137,493,165 | 151,251,450 | 160,871,255 |
| Additions | ||||
| 1. Participations/increase of investments | 1,179,440 | 1,096,068 | 20,119,314 | 9,278,075 |
| 2. Adjustments to fair values | 5,501,508 | - | 18,311,439 | 6,243,841 |
| Reductions | ||||
| 1. Sales/write-offs | - | (10,460,801) | (628,093) | - |
| 2. Adjustment to fair values (impairments through equity) | - | (11,036,472) | (43,095,424) | (25,141,722) |
| 3.Impairment losses (through profit or loss) | - | - | (7,456,319) | - |
| 4. Transfer to Associates | - | (112,638,521) | - - | |
| Ending period balance | 11,134,386 | 4,453,439 | 138,502,366 | 151,251,450 |
| (amounts in €) | Cost | Fair Value | Revaluation Surplus Credited to Fair Values Revaluation Reserve | Revaluation Surplus Credited/ (Debited) to Profit and Loss | Differences attributable to non- controlling interests | Deferred Tax Asset/ (Liability) |
| Group | ||||||
| Participations <20% | 36,200,863 | 11,134,386 | (25,066,476) | - | - | 1,702,415 |
| Ending period balance | 36,200,863 | 11,134,386 | (25,066,476) | - | - | 1,702,415 |
| Company | ||||||
| Participations <20% | 36,526,813 | 11,460,336 | (25,066,476) | - | - | 1,702,415 |
| Participations from 20% to 50% | 87,815,983 | 127,042,030 | 39,226,047 | - | - | (350,142) |
| Participations >50% | - | - | - | - | - | - |
| Total | 124,342,796 | 138,502,366 | 14,159,571 | - | - | 1,352,273 |
| (amounts in €) | Cost | Fair Value | Revaluation Surplus Credited to Fair Values Revaluation Reserve | Revaluation Surplus Credited/ (Debited) to Profit and Loss | Differences attributable to non- controlling interests | Deferred Tax Asset |
| 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 |
| Group | Company | |
| 31.12.2025 | 31.12.2025 | |
| Change by +1% | (968,215) | (13,447,180) |
| Change by -1% | 1,073,615 | 15,890,928 |
| (amounts in euros) | Participation Type | Cost 31/12/2025 | Fair Value 31/12/2025 | Revaluation Surplus Credited to Fair Values Revalution Reserve |
| Group | ||||
| 1) AEGEAN MOTORWAY S.A. (Participation > 20%) | Share Capital | 51,470,562 | 62,655,523 | - |
| FA's | - | - | - | |
| Total | 51,470,562 | 62,655,523 | - | |
| 2) Olympia Odos S.A. (Participation > 20%) | Share Capital | 132,411,613 | 166,009,788 | - |
| FA's | 13,426 | 11,932 | - | |
| Total | 132,425,039 | 166,021,720 | - | |
| 3) Limassol Marina (Participation > 20%) | Share Capital | 5,088,625 | 28,798,671 | - |
| FA's | - | - | - | |
| Total | 5,088,625 | 28,798,671 | - | |
| 4) Moreas Participation < 20% | Share Capital | 17,328,227 | - | (17,328,227) |
| FA's | 18,872,636 | 11,134,386 | (7,738,249) | |
| Total | 36,200,863 | 11,134,386 | (25,066,476) | |
| 5) Ilia Waste Management (PPP) (Participation > 20%) | Share Capital | 1,395,256 | 4,792,581 | - |
| FA's | 2,318,264 | 3,663,905 | - | |
| Total | 3,713,520 | 8,456,485 | - | |
| 6) Kedrinos Lofos S.A. (Participation > 20%) | Share Capital | 5,858,393 | 20,067,567 | - |
| FA's | 25,161,177 | 25,652,363 | - | |
| Total | 31,019,570 | 45,719,930 | - | |
| 7) Tavropia Gi (Participation > 20%) | Share Capital | 300,000 | 2,408,167 | - |
| FA's | 1,034,034 | 788,763 | - | |
| Total | 1,334,034 | 3,196,930 | - | |
| Total of Participations | Share Capital | 213,852,676 | 284,732,296 | (17,328,227) |
| FA's | 47,399,537 | 41,251,349 | (7,738,249) | |
| Ending period balance | 261,252,213 | 325,983,645 | (25,066,476) | |
| Company | ||||
| 1) Limassol Marina (Participation > 20%) | Share Capital | 5,088,625 | 28,798,671 | 23,710,046 |
| FA's | - | - | - | |
| Total | 5,088,625 | 28,798,671 | 23,710,046 | |
| 2) Moreas Participation < 20% | Share Capital | 17,328,227 | - | (17,328,227) |
| FA's | 18,872,636 | 11,134,386 | (7,738,249) | |
| Total | 36,200,863 | 11,134,386 | (25,066,476) | |
| 3) Ilia Waste Management (PPP) (Participation > 20%) | Share Capital | 1,395,256 | 4,792,581 | 3,397,325 |
| FA's | 2,318,264 | 3,663,905 | 1,345,641 | |
| Total | 3,713,520 | 8,456,485 | 4,742,965 | |
| 4) Kedrinos Lofos S.A. (Participation > 20%) | Share Capital | 5,858,393 | 20,067,567 | 14,209,174 |
| FA's | 25,161,177 | 25,652,363 | 491,186 | |
| Total | 31,019,570 | 45,719,930 | 14,700,359 | |
| 5) Tavropia Gi (Participation > 20%) | Share Capital | 300,000 | 2,408,167 | 2,108,167 |
| FA's | 1,034,034 | 788,763 | (245,271) | |
| Total | 1,334,034 | 3,196,930 | 1,862,896 | |
| Total of Participations | Share Capital | 29,970,501 | 56,066,985 | 26,096,484 |
| FA's | 47,386,111 | 41,239,417 | (6,146,694) | |
| Ending period balance | 77,356,612 | 97,306,402 | 19,949,790 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Other non-current assets | 6,361,233 | 6,384,484 | 14,486,712 | 8,438,945 |
| Other Long term receivables | 33,713,630 | 13,574,823 | 32,699,462 | 13,769,209 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Deferred tax assets | 20,629,934 | 22,058,335 | 24,832,399 | 27,559,496 |
| 20,629,934 | 22,058,335 | 24,832,399 | 27,559,496 |
| Description | GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Receivables - Deferred Income | 6,015,055 | 6,873,661 | 5,504,590 | 5,956,176 |
| Differences in Intangible/ tangible assets | - | 1,801 | - | 85 |
| Derecognition of receivables and investments in participations | 11,659,336 | 10,041,225 | 16,939,100 | 16,939,100 |
| Provision for employee termination compensation | 1,055,926 | 560,850 | 1,036,436 | 549,091 |
| Fair value adjustment of financial assets | 1,899,617 | 4,580,799 | 1,352,273 | 4,115,044 |
| 20,629,934 | 22,058,335 | 24,832,399 | 27,559,496 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Balance 01/01 | 22,058,335 | 24,506,467 | 27,559,496 | 31,762,567 |
| Direct credit (debit) in Capital Reserves | (1,210,332) | (3,741,116) | (2,762,771) | (3,774,455) |
| Credit / (debit) to the income statement | ||||
| Deductible / taxable temporary differences | (218,069) | 1,292,984 | 35,675 | (428,616) |
| Balance | 20,629,934 | 22,058,335 | 24,832,399 | 27,559,496 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Deferred tax liabilities | 52,756,082 | 37,552,377 | 52,184,288 | 35,996,360 |
| 52,756,082 | 37,552,377 | 52,184,288 | 35,996,360 |
| Description | GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Tax exempt Reserves | 256,547 | 256,547 | 256,547 | 256,547 |
| Receivables - Deferred Income | 10,179,385 | 6,645,605 | 9,245,721 | 6,148,843 |
| Liabilities from construction contracts | 39,345,766 | 27,835,924 | 40,861,212 | 27,796,665 |
| Adjustment to fair value due to revaluation of fixed assets | 2,974,383 | 2,814,301 | 1,820,808 | 1,794,305 |
| 52,756,082 | 37,552,377 | 52,184,288 | 35,996,360 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Balance 01/01 | 37,552,377 | 24,360,283 | 35,996,360 | 21,950,276 |
| Direct debit (credit) in Capital Reserves | 980,808 | 626,320 | 793,276 | 847,150 |
| Debit (credit) in Income Statement | ||||
| Deductible / taxable temporary differences | 14,222,898 | 12,565,775 | 15,394,652 | 13,198,933 |
| Balance 31/12 | 52,756,082 | 37,552,377 | 52,184,288 | 35,996,360 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Finished & semi-finished goods | 46,028 | 63,049 | - | - |
| Work in progress | 8,274,365 | 11,737,151 | - | 5,651,259 |
| Raw materials | 72,164,936 | 36,087,571 | 71,192,617 | 35,249,032 |
| 80,485,329 | 47,887,771 | 71,192,617 | 40,900,291 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Buildings for disposal after construction | 8,274,365 | 11,737,151 | - | 5,651,259 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Contractual assets | 283,080,143 | 282,855,452 | 280,584,073 | 280,088,020 |
| Contractual obligations | 16,817,989 | 4,071,653 | 16,519,677 | 2,654,677 |
| Net contractual assets | 266,262,154 | 278,783,799 | 264,064,396 | 277,433,343 |
| Accumulated expenses | 10,242,292,733 | 9,421,112,699 | 9,838,255,947 | 9,029,283,772 |
| plus: Recognised profit (cumulatively) | 1,315,613,480 | 1,151,813,021 | 1,233,186,847 | 1,075,283,303 |
| less: Recognised loss (cumulatively) | 495,748,087 | 423,628,087 | 489,138,087 | 420,617,087 |
| less: Partially Invoiced up to 31/12 | 10,795,895,972 | 9,870,513,833 | 10,318,240,312 | 9,406,516,646 |
| 266,262,154 | 278,783,799 | 264,064,396 | 277,433,343 | |
| Turnover | ||||
| Contracts expenses recognized in the repording period | 819,223,517 | 513,369,128 | 808,108,014 | 494,413,945 |
| plus: Recognized profit/loss for the reporting period | 91,452,707 | 82,030,664 | 89,152,523 | 83,016,074 |
| Revenues from Construction contracts recognized during the reporting period | 910,676,223 | 595,399,792 | 897,260,538 | 577,430,019 |
| Total advances received | 329,067,844 | 280,696,530 | 326,010,427 | 276,942,960 |
| GROUP | COMPANY | |||
| Clients | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
| Receivables from clients | 124,293,486 | 137,370,733 | 115,725,815 | 123,217,949 |
| Allowance for doubtfull debtors | (18,868,500) | (17,763,192) | (18,429,564) | (17,370,256) |
| 105,424,986 | 119,607,541 | 97,296,251 | 105,847,693 | |
| Other receivables | ||||
| Receivables from associates | 60,503,408 | 78,447,359 | 57,476,874 | 74,857,586 |
| Debtors | 86,879,160 | 78,999,657 | 81,327,611 | 72,801,661 |
| Receivables from subsidiaries/participating interests & others | 2,914,199 | 2,614,199 | 4,777,144 | 11,603,251 |
| Advances and credit accounts | 66,797,382 | 38,564,823 | 65,878,859 | 37,261,054 |
| Allowance for doubtfull debtors | (59,709,842) | (56,091,599) | (55,764,040) | (52,565,796) |
| 157,384,307 | 142,534,439 | 153,696,448 | 143,957,756 | |
| Prepaid expenses | 21,813,089 | 33,171,091 | 21,057,617 | 28,812,062 |
| Accrued income | 110,462,838 | 54,163,791 | 109,351,577 | 53,072,989 |
| 132,275,927 | 87,334,882 | 130,409,194 | 81,885,051 | |
| 289,660,234 | 229,869,321 | 284,105,642 | 225,842,807 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Not in arrears | 72,818,966 | 81,812,547 | 68,158,355 | 72,871,023 |
| In arrears | ||||
| 3 - 6 months | 7,403,398 | 8,989,911 | 6,431,261 | 6,880,902 |
| 6 - 12 months | 10,892,669 | 10,807,570 | 10,870,022 | 8,363,900 |
| 1 - 2 years | 6,148,568 | 8,595,222 | 5,832,634 | 8,551,529 |
| >2 years | 8,161,385 | 9,402,291 | 6,003,980 | 9,180,339 |
| 105,424,986 | 119,607,541 | 97,296,251 | 105,847,693 |
| GROUP | COMPANY | |||
| (amounts in euro) | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
| Not in arrears | 172,391,656 | 119,422,455 | 171,887,801 | 114,802,485 |
| In arrears | ||||
| 3 - 6 months | 24,601,851 | 23,898,343 | 23,939,238 | 23,882,843 |
| 6 - 12 months | 21,029,590 | 23,482,321 | 19,222,976 | 23,429,304 |
| 1 - 2 years | 37,293,165 | 20,863,868 | 36,881,105 | 20,780,061 |
| >2 years | 34,343,972 | 42,202,334 | 32,174,524 | 42,948,114 |
| 289,660,234 | 229,869,321 | 284,105,643 | 225,842,807 |
| GROUP | COMPANY | |
| 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 |
| Additional allowances | 4,746,458 | 4,280,458 |
| Used allowances | (22,907) | (22,907) |
| Balance December 31st 2025 | 78,578,343 | 74,193,605 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Cash in hand | 51,613 | 571,867 | 25,200 | 549,148 |
| Cash at bank | 115,444,426 | 69,632,153 | 108,767,128 | 55,204,057 |
| 115,496,039 | 70,204,020 | 108,792,328 | 55,753,204 |
| 22a. Restricted Cash Deposits | ||||
| Restricted Cash Deposits (Non-current) | - | - | - | - |
| Restricted Cash Deposits (Current) | 14,543,461 | 770,052 | 742,034 | - |
| Total restricted cash deposits | 14,543,461 | 770,052 | 742,034 | - |
| Balance of Cash and cash equivalent | 130,039,500 | 70,974,072 | 109,534,362 | 55,753,204 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Trade payables | 235,953,090 | 190,296,078 | 228,811,156 | 178,735,862 |
| Advances from clients | 162,388,903 | 118,830,733 | 159,331,486 | 115,077,164 |
| Other current payables | 135,284,046 | 149,842,359 | 145,225,132 | 171,550,241 |
| 533,626,039 | 458,969,170 | 533,367,775 | 465,363,266 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| 0-90 days | 234,227,581 | 177,167,952 | 226,886,760 | 179,754,454 |
| 91-180 days | 33,181,902 | 34,130,220 | 33,258,647 | 35,076,613 |
| 181-365 days | 31,914,092 | 43,875,122 | 32,444,104 | 45,091,700 |
| 366-731 days | 26,681,504 | 31,994,281 | 25,895,165 | 33,794,098 |
| >731 days | 45,232,055 | 52,970,862 | 55,551,609 | 56,569,237 |
| 371,237,134 | 340,138,437 | 374,036,286 | 350,286,103 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| 0-90 days | 64,660,939 | 31,599,406 | 61,603,523 | 30,601,259 |
| 91-180 days | 32,566,162 | 30,234,760 | 32,566,162 | 29,279,719 |
| 181-365 days | 65,161,802 | 56,996,567 | 65,161,802 | 55,196,185 |
| 162,388,903 | 118,830,733 | 159,331,486 | 115,077,164 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Social security | 5,340,822 | 9,371,187 | 4,015,298 | 8,747,318 |
| Dividends payable | (719,120) | 131 | - | |
| Payables to subsidiaries | - | - | 20,729,652 | 35,838,283 |
| Payables to Associates/ other participating companies | 24,965,174 | 39,721,725 | 20,280,347 | 34,993,920 |
| Other payables | 105,697,170 | 100,749,315 | 100,199,836 | 91,970,719 |
| 135,284,046 | 149,842,359 | 145,225,132 | 171,550,241 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Short term debentures payable in the following year | 30,895,736 | 18,975,000 | 15,427,000 | 18,640,000 |
| Short term loans | 111,434,731 | 51,908,400 | 111,441,975 | 51,904,884 |
| 142,330,467 | 70,883,400 | 126,868,975 | 70,544,884 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Long term debentures | 173,538,345 | 210,463,402 | 9,000,000 | 19,750,000 |
| 173,538,345 | 210,463,402 | 9,000,000 | 19,750,000 | |
| Total Borrowings | 315,868,812 | 281,346,802 | 135,868,975 | 90,294,884 |
| 31.12.2025 | Between 1 & 2 years | Between 2 & 5 years | Over 5 years | Total |
| Group | 21,488,736 | 152,049,609 | - | 173,538,345 |
| Company | 6,000,000 | 3,000,000 | - | 9,000,000 |
| 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 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Short-term borrowings | 142,330,467 | 70,883,400 | 126,868,975 | 70,544,884 |
| Debenture/Other Long-term borrowings | 173,538,345 | 210,463,402 | 9,000,000 | 19,750,000 |
| Total Borrowings | 315,868,812 | 281,346,802 | 135,868,975 | 90,294,884 |
| Liabilities from bank leases | 15,120,000 | 27,089,890 | 15,077,960 | 27,066,056 |
| Liabilities from other leases IFRS 16 | 55,067,342 | 54,702,360 | 20,741,738 | 22,338,504 |
| Financial Liabilities | 386,056,155 | 363,139,052 | 171,688,673 | 139,699,443 |
| Change effect by ±1% on EURIBOR | ||||
| Income Statement | 3,860,562 | 3,631,391 | 1,716,887 | 1,396,994 |
| Shareholders Equity | 3,860,562 | 3,631,391 | 1,716,887 | 1,396,994 |
| GROUP | |||
| Long Term Bond Loan Liabilities | Short-term Loan Liabilities | Total | |
| 01.01.2025 | 210,463,402 | 70,883,400 | 281,346,802 |
| Non cash flow | 1,497,235 | (5,000,000) | (3,502,765) |
| Cash flow | (7,526,556) | 45,551,331 | 38,024,775 |
| Bond Loan Liabilities payable in the next financial year | (30,895,736) | 30,895,736 | - |
| 31.12.2025 | 173,538,345 | 142,330,467 | 315,868,812 |
| COMPANY | |||
| Long Term Bond Loan Liabilities | Short-term Loan Liabilities | Total | |
| 01.01.2025 | 19,750,000 | 70,544,884 | 90,294,884 |
| Non cash flow | 5,000,000 | (5,035,363) | (35,363) |
| Cash flow | (323,000) | 45,932,455 | 45,609,455 |
| Bond Loan Liabilities payable in the next financial year | (15,427,000) | 15,427,000 | - |
| 31.12.2025 | 9,000,000 | 126,868,975 | 135,868,975 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Income tax | 3,663,979 | 4,033,911 | 3,084,929 | 3,612,035 |
| Other taxes payable | 11,727,425 | 9,260,505 | 9,113,249 | 6,049,141 |
| 15,391,404 | 13,294,416 | 12,198,178 | 9,661,176 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Bank Leases | 8,211,800 | 17,757,867 | 8,169,760 | 17,734,033 |
| Other Leases | 6,443,382 | 5,598,942 | 5,061,866 | 4,310,245 |
| 14,655,182 | 23,356,809 | 13,231,626 | 22,044,278 |
| Non current liabilities from Leases | ||||
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Bank Leases | 6,908,200 | 9,332,023 | 6,908,200 | 9,332,023 |
| Other Leases | 48,623,960 | 49,103,418 | 15,679,872 | 18,028,259 |
| 55,532,160 | 58,435,441 | 22,588,072 | 27,360,281 | |
| Total lease liabilities | 70,187,342 | 81,792,250 | 35,819,698 | 49,404,560 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| No greater than 1 year | 17,934,657 | 26,111,663 | 14,681,515 | 23,072,232 |
| Greater than 1 year but no more than 5 years | 33,391,831 | 35,534,812 | 21,394,036 | 24,324,846 |
| Greater than 5 years | 43,583,382 | 44,332,668 | 3,740,173 | 6,300,453 |
| 94,909,870 | 105,979,143 | 39,815,724 | 53,697,531 | |
| Future Interest charges | (24,722,528) | (24,186,894) | (3,996,026) | (4,292,971) |
| Present value | 70,187,342 | 81,792,250 | 35,819,698 | 49,404,560 |
| Bank Leases | GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| No greater than 1 year | 8,211,800 | 17,757,867 | 8,169,760 | 17,734,033 |
| Greater than 1 year but no more than 5 years | 6,908,200 | 9,332,023 | 6,908,200 | 9,332,023 |
| Greater than 5 years | - | - | - | - |
| Present value | 15,120,000 | 27,089,890 | 15,077,960 | 27,066,056 |
| Other Leases | GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| No greater than 1 year | 6,443,382 | 5,598,942 | 5,061,866 | 4,310,245 |
| Greater than 1 year but no more than 5 years | 17,480,578 | 17,089,379 | 12,083,209 | 12,117,510 |
| Greater than 5 years | 31,143,381 | 32,014,039 | 3,596,663 | 5,910,749 |
| Present value | 55,067,342 | 54,702,360 | 20,741,738 | 22,338,504 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Beginning | 81,792,250 | 91,852,050 | 49,404,560 | 61,507,223 |
| Acquisitions of the period | 12,834,035 | 11,523,832 | 9,504,497 | 8,182,657 |
| Bank leasing (repayment of capital) | (18,189,133) | (16,238,496) | (18,151,440) | (16,209,540) |
| Other Leases (repayment of capital) | (6,249,809) | (5,345,137) | (4,937,919) | (4,075,780) |
| Closing | 70,187,342 | 81,792,250 | 35,819,698 | 49,404,560 |
| Interest charges for the Period | (4,264,719) | (5,385,435) | (2,426,058) | (3,647,342) |
| Bank leasing (repayment of capital) | (18,189,133) | (16,238,496) | (18,151,440) | (16,209,540) |
| Other Leases (repayment of capital) | (6,249,809) | (5,345,137) | (4,937,919) | (4,075,780) |
| Total leasing payments | (28,703,662) | (26,969,067) | (25,515,418) | (23,932,662) |
| GROUP | 31.12.2025 | 31.12.2024 |
| Amounts recognized in Profit and Loss statement | ||
| Current cost service | 1,023,399 | 626,556 |
| Recognition of past service cost | - | - |
| Interest cost | 120,658 | 95,681 |
| Benefit payments from the plan | - | - |
| Total P&L charge | 1,144,057 | 722,237 |
| Movements in Net Liability/(Asset) in BS | ||
| Net Liability/(Asset) in BS at the beginning of the period | 4,022,743 | 3,494,913 |
| Benefits paid by the company | (93,084) | (111,264) |
| Sale of a subsidiary | - | (76,453) |
| Total expense recognized in the income statement | 1,144,057 | 722,237 |
| Total expense recorded in the statement of other comprehensive income | (326,732) | (6,690) |
| Net Liability/(Asset) in BS | 4,746,985 | 4,022,743 |
| Reconciliation of benefit obligation | ||
| Defined benefit obligations at the beginning of the period | 4,022,743 | 3,494,913 |
| Current cost service | 1,023,399 | 626,556 |
| Interest cost | 120,658 | 95,681 |
| Benefits paid by the company | (93,084) | (111,264) |
| Sale of a subsidiary | - | (76,453) |
| Additional benefits (income expenses) | - | - |
| Total amount recognized in the OCI | (326,732) | (6,690) |
| Defined benefit obligations at the end of the period | 4,746,985 | 4,022,743 |
| 31.12.2025 | 31.12.2024 | |
| Amounts recognized in Profit and Loss statement | ||
| Current cost service | 915,185 | 532,195 |
| Recognition of past service cost | - | - |
| Interest cost | 101,498 | 81,333 |
| Benefit payments from the plan | - | - |
| Total P&L charge | 1,016,683 | 613,528 |
| Movements in Net Liability/(Asset) in BS | ||
| Net Liability/(Asset) in BS at the beginning of the period | 3,384,110 | 2,906,070 |
| Benefits paid by the company | (100,167) | (111,264) |
| Total expense recognized in the income statement | 1,016,683 | 613,528 |
| Total expense recorded in the statement of other comprehensive income | (270,556) | (24,224) |
| Net Liability/(Asset) in BS | 4,030,070 | 3,384,110 |
| Reconciliation of benefit obligation | ||
| Defined benefit obligations at the beginning of the period | 3,384,110 | 2,906,070 |
| Current cost service | 915,185 | 532,195 |
| Interest cost | 101,498 | 81,333 |
| Additional benefits (income expenses) | - | - |
| Benefits paid by the company | (100,167) | (111,264) |
| Total amount recognized in the OCI | (270,556) | (24,224) |
| Defined benefit obligations at the end of the period | 4,030,070 | 3,384,110 |
| 31.12.2025 | 31.12.2024 | |
| Discount rate | 3.0% | 3.0% |
| 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 | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Other provisions | 8,957,041 | 11,028,291 | 8,136,988 | 10,130,093 |
| Other Non-current liabilities | 6,567,070 | 18,474,624 | 630,126 | 10,697,128 |
| Non-current liabilities-Prepayments | 166,678,941 | 161,865,797 | 166,678,941 | 161,865,797 |
| 182,203,051 | 191,368,712 | 175,446,055 | 182,693,018 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Paid up Share Capital (Shares 148.321.516 of € 0,30) | 44,496,455 | 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 | 189,948,126 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Revaluation reserves of other assets | 23,300,930 | 19,849,190 | 18,255,097 | 15,442,573 |
| Ratio of Other Comprehensive Income of companies consolidated with Equity (Cash Flow Hedge) | (892,950) | (11,256,875) | - | - |
| Regular and Other Reserves | 21,368,385 | 20,103,039 | 18,414,941 | 17,179,492 |
| 43,776,365 | 28,695,353 | 36,670,039 | 32,622,065 |
| GROUP SHARE | ||
| 31.12.2025 | 31.12.2024 | |
| AEGEAN MOTORWAY S.A. | 481,872 | (1,483,116) |
| KEDRINOS LOFOS S.A. (FLYOVER) | (2,943,731) | (9,542,792) |
| OLYMPIA ODOS S.A. | 1,331,484 | (230,967) |
| TAVROPIA GI ARDEFTIKI SA | 237,427 | - |
| (892,948) | (11,256,875) |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Revaluation Reserves for Financial Assets at fair value through other comprehensive income | (23,364,061) | (27,655,238) | 15,511,843 | 43,058,600 |
| (23,364,061) | (27,655,238) | 15,511,843 | 43,058,600 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Reserves from foreign profits Law 4171/61 | 70,113,545 | 60,766,745 | 70,113,545 | 60,766,745 |
| 70,113,545 | 60,766,745 | 70,113,545 | 60,766,745 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Reserves art 48 L.4172/2013 (Intra-company tax- exempt dividends) | - | - | 526,519,713 | 507,871,594 |
| - | - | 526,519,713 | 507,871,594 |
| GROUP | GROUP | |
| 31.12.2025 | 31.12.2024 | |
| Beginning balance 1/1 | 1,123,923 | 1,108,792 |
| Additions / (Decrease) | (356,104) | (324,802) |
| Period movement | 562,085 | 339,933 |
| 1,329,903 | 1,123,923 |
| GROUP | COMPANY | |
| 31.12.2025 | 31.12.2025 | |
| Letters of Guarantee | 890,630,207 | 855,235,192 |
| Other memorandum accounts | 273,121 | 34,400 |
| 890,903,328 | 855,269,592 |
| Income | Expenses | Receivables | Payables | |
| AG.NIKOLAOS CAR PARK S.A. | - | 12 | - | 2 |
| OLYMPIA ODOS OPERATIONS S.A. | 773 | - | 220 | - |
| OLYMPIA ODOS CONCESSION S.A. | 2,073 | - | 968 | 772 |
| ATTIKA ROAD S.A. | 57 | 0 | 84 | 1,138 |
| ATTIKA DIODIA S.A. | - | - | - | - |
| AEGEAN MOTORWAY S.A. | 13,594 | 79 | 531 | 117 |
| MOREAS S.A. | 1,331 | - | 16 | - |
| SALONICA PARK S.A. | - | - | 13 | - |
| POLISPARK S.A. | 0 | - | - | - |
| ATHENS CARPARKS S.A. | - | 58 | - | 12 |
| METROPOLITAN ATHENS PARK S.A. | - | - | 0 | - |
| BIOENERGY S.A. | 2 | - | 55 | - |
| BONATTI J&P-AVAX Srl | 1 | - | 409 | - |
| ILIA WASTE MANAGEMENT (PPP) | 692 | - | 4,843 | - |
| ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 355 | - | 1,607 | - |
| KEDRINOS LOFOS OPERATIONS (FLYOVER) | - | - | 9 | - |
| NEW GOOD ENERGY AE | - | - | 102 | - |
| PYRAMIS S.A. | - | - | 60 | 308 |
| LIMASSOL MARINA LTD | - | - | 13,362 | - |
| J&P (UK) LTD LONDON | - | - | - | 31 |
| JCH SERVICES LTD | - | - | 1 | 63 |
| CYCLADES ENERGY CENTER S.A. | 54 | - | 161 | - |
| JCGH LTD | - | 43 | - | - |
| CSME HOLDINGS LTD | - | 2 | - | - |
| HOENYSUCKLE PROPERTIES LTD | - | 23 | - | - |
| J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | - | - | - | 737 |
| JOINT VENTURES | 2,938 | 474 | 6,610 | 301 |
| Management members and Board Directors | - | 4,746 | - | 666 |
| 21,871 | 5,436 | 29,053 | 4,148 |
| Income | Expenses | Receivables | Payables | |
| ETETH S.A. | 8,975 | 517 | 558 | 2,153 |
| TASK AVAX SINGLE SHAREHOLDER S.A. | 203 | 3,947 | - | 1,214 |
| AVAX IKTEO S.A. | 235 | 38 | - | 394 |
| GLAVIAM S.A. | 4 | - | 5 | - |
| AVAX DEVELOPMENT SINGLE SHAREHOLDER S.A. | 223 | - | 8,194 | 3 |
| ATHENA CONCESSIONS S.A. | - | - | - | - |
| ERGONET | 4 | - | - | - |
| ATHENS MARINA | 239 | 325 | 6 | - |
| AVAX CONCESSIONS SINGLE SHAREHOLDER S.A. | 239 | 112 | 440 | 12,294 |
| IXION ENERGEIAKI SINGLE MEMBER S.A. | 74 | 2 | 703 | 1 |
| IXION ELAION SINGLE MEMBER S.A | 104 | - | 116 | - |
| IXION FYTORIO SINGLE MEMBER S.A. | 1 | - | 3 | - |
| IXION MELISSOVOUNI SINGLE MEMBER S.A. | - | - | 16 | - |
| AVAX INTERNATIONAL LIMITED | 7,588 | 9,029 | 1,016 | 7,123 |
| GAS AND POWER TECH DMCC | - | 3,432 | - | 1,246 |
| CONSPEL (CYPRUS) LIMITED | 59 | - | 1,498 | - |
| J/V IOS ΜΟΝ. SA - TASK ΑVAX SA | - | 533 | - | 440 |
| BONATTI J&P-AVAX Srl | 1 | - | 409 | - |
| AG.NIKOLAOS CAR PARK S.A. | 456 | - | - | - |
| OLYMPIA ODOS OPERATIONS S.A. | 327 | - | 87 | - |
| OLYMPIA ODOS CONCESSION S.A. | 1,008 | - | 8 | 18 |
| ATTIKA ROAD S.A. | 10,667 | - | 84 | 1,133 |
| ATTIKA DIODIA S.A. | - | - | - | - |
| AEGEAN MOTORWAY S.A. | 4,809 | 76 | 16 | 94 |
| MOREAS S.A. | 1,251 | - | - | - |
| ATHENS CARPARKS S.A. | 427 | - | - | - |
| METROPOLITAN ATHENS PARK S.A. | - | - | 0 | - |
| BIOENERGY S.A. | 2 | - | 55 | - |
| ILIA WASTE MANAGEMENT (PPP) | 692 | - | 4,843 | - |
| ILIA WASTE MANAGEMENT OPERATIONS (PPP) | 355 | - | 1,607 | - |
| KEDRINOS LOFOS S.A. (FLYOVER) | 1,918 | - | - | - |
| KEDRINOS LOFOS OPERATION S.A. (FLYOVER) | 3 | - | 9 | - |
| TAVROPIA GI ARDERFTIKI SA | 802 | - | - | - |
| PYRAMIS S.A. | - | - | 60 | 308 |
| LIMASSOL MARINA LTD | 1,779 | - | 13,362 | - |
| J&P (UK) LTD LONDON | - | - | - | 31 |
| CYCLADES ENERGY CENTER S.A. | 54 | - | 161 | - |
| JCGH LTD | - | 43 | - | - |
| CSME HOLDINGS LTD | - | 2 | - | - |
| HOENYSUCKLE PROPERTIES LTD | - | 23 | - | - |
| J/V J&P-AVAX - J&PARASKEVAIDES OV.LTD (JORDAN) | - | - | - | 737 |
| JOINT VENTURES | 2,793 | 474 | 6,425 | 301 |
| Management members and Board Directors | - | 3,046 | - | 127 |
| 45,292 | 21,599 | 39,680 | 27,616 |
| 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 |
| 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 CONCESSION 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 |
| 31.12.2025 (amounts in € '000) | GROUP | COMPANY | |
| Assets | Fair Value | Fair Value | Fair Value Hierarchy |
| Tangible Fixed Assets (Land / Buildings) | 25,081 | 20,049 | 2 |
| Right of use assets | 61,839 | 25,777 | 2 |
| Investments in Property | 7,438 | 2,148 | 2 |
| Financial Assets in Fair Value through Other Comprehensive Income | 11,134 | 138,502 | 3 |
| Work in Progress | 8,274 | - | 2 |
| 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 |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Receivables from clients (Α) | 105,424,986 | 119,607,541 | 97,296,251 | 105,847,693 |
| Overdue Receivables from Clients over 2 years (Β) | 8,161,385 | 9,402,291 | 6,003,980 | 9,180,339 |
| Percentage of Customer Receivables over 2 years of total (B/A) | 7.74% | 7.86% | 6.17% | 8.67% |
| GROUP | COMPANY | |||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 | |
| Current Assets, excluding cash equivalents & Short-term Restricted Deposits (Α) | 758,650,693 | 680,220,084 | 733,178,583 | 652,678,811 |
| Current Liabilities, excluding bank loans and lease liabilities (Β) | 565,835,433 | 476,335,238 | 562,085,629 | 477,679,119 |
| Net Working Capital (Α – Β) | 192,815,260 | 203,884,846 | 171,092,954 | 174,999,692 |
| GROUP | ||||
| 31.12.2025 | < 1 year | 1 - 5 years | > 5 years | Total |
| Long term debentures and Long - term loans | 0 | 173,538,345 | 0 | 173,538,345 |
| Short-term loans | 111,434,731 | 0 | 0 | 111,434,731 |
| Short term debentures payable in the following year | 30,895,736 | 0 | 0 | 30,895,736 |
| Equipment Leasing through Banks | 8,211,800 | 6,908,200 | 0 | 15,120,000 |
| Other leases IFRS 16 | 6,443,382 | 17,480,578 | 31,143,381 | 55,067,341 |
| Total | 156,985,649 | 197,927,123 | 31,143,381 | 386,056,154 |
| 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 |
| COMPANY | ||||
| 31.12.2025 | < 1 year | 1 - 5 years | > 5 years | Total |
| Long term debentures and Long - term loans | 0 | 9,000,000 | 0 | 9,000,000 |
| Short-term loans | 111,441,975 | 0 | 0 | 111,441,975 |
| Short term debentures payable in the following year | 15,427,000 | 0 | 0 | 15,427,000 |
| Equipment Leasing through Banks | 8,169,760 | 6,908,200 | 0 | 15,077,960 |
| Other leases IFRS 16 | 5,061,866 | 12,083,209 | 3,596,663 | 20,741,738 |
| Total | 140,100,601 | 27,991,409 | 3,596,663 | 171,688,673 |
| 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 |
| GROUP | < 1 year | 1 - 2 years | > 2 years | Total |
| 31.12.2025 | 299,323,575 | 26,681,504 | 45,232,055 | 371,237,134 |
| 31.12.2024 | 255,173,294 | 31,994,281 | 52,970,862 | 340,138,437 |
| COMPANY | < 1 year | 1 - 2 years | > 2 years | Total |
| 31.12.2025 | 292,589,512 | 25,895,165 | 55,551,609 | 374,036,286 |
| 31.12.2024 | 259,922,767 | 33,794,098 | 56,569,237 | 350,286,103 |
| Maturity Analysis of "Advances from Clients" | ||||
| GROUP | < 1 year | 1 - 2 years | > 2 years | Total |
| 31.12.2025 | 162,388,903 | 0 | 0 | 162,388,903 |
| 31.12.2024 | 118,830,733 | 0 | 0 | 118,830,733 |
| COMPANY | < 1 year | 1 - 2 years | > 2 years | Total |
| 31.12.2025 | 159,331,486 | 0 | 0 | 159,331,486 |
| 31.12.2024 | 115,077,164 | 0 | 0 | 115,077,164 |
| GROUP | Not overdue | Overdue <1 year | Overdue >1 year <2 years | Overdue >2 years | Total |
| 31.12.2025 | 72,818,966 | 18,296,067 | 6,148,568 | 8,161,385 | 32,606,020 |
| 31.12.2024 | 81,812,547 | 19,797,481 | 8,595,222 | 9,402,291 | 37,794,994 |
| COMPANY | |||||
| 31.12.2025 | 68,158,355 | 17,301,282 | 5,832,634 | 6,003,980 | 29,137,896 |
| 31.12.2024 | 72,871,023 | 15,244,802 | 8,551,529 | 9,180,339 | 32,976,670 |
| GROUP | Not overdue | Overdue <1 year | Overdue >1 year <2 years | Overdue >2 years | Total |
| 31.12.2025 | 172,391,656 | 45,631,441 | 37,293,165 | 34,343,972 | 117,268,578 |
| 31.12.2024 | 119,422,455 | 47,380,664 | 20,863,868 | 42,202,334 | 110,446,866 |
| COMPANY | |||||
| 31.12.2025 | 171,887,801 | 43,162,214 | 36,881,105 | 32,174,524 | 112,217,842 |
| 31.12.2024 | 114,802,485 | 47,312,147 | 20,780,061 | 42,948,114 | 111,040,322 |