| Consolidated | Company | |||||
| Notes | 31 Dec 2025 | 31 Dec 2024 | 31 Dec 2025 | 31 Dec 2024 (Restated) | 1 Jan 2024(Restated) | |
| € | € | € | € | € | ||
| Assets | ||||||
| Intangible assets | 11 | 3,780,486 | 3,756,839 | 3,216,534 | ||
| Right-of-use asset | 12 | 12,591 | 1,847 | 9,925 | ||
| Property, plant and equipment | 13 | 6,038,141 | 5,716,727 | 3,588,201 | ||
| Investment property | 14 | 12,889,273 | 13,691,547 | 15,851,439 | ||
| Investment in group undertakings | 15 | 6,972,000 | 6,110,695 | 5,994,686 | ||
| Other investments | 16 | 115,103,001 | 108,576,141 | 96,977,456 | ||
| Other assets | 17 | 1,020,890 | 198,680 | - | ||
| Taxation receivable | - | - | 321,899 | |||
| Deferred tax asset | 22 | 1,912,770 | 1,718,809 | 1,475,265 | ||
| Reinsurance contract assets | 3.5 | 2,820,283 | 3,571,127 | 2,565,601 | ||
| Receivables: | ||||||
| -Trade and other receivables | 18 | 13,058,982 | 13,244,907 | 12,847,431 | ||
| -Prepayments and accrued income | 18 | 3,766,197 | 3,285,294 | 2,939,699 | ||
| Cash and cash equivalents | 26 | 1,144,026 | 1,013,287 | 3,497,079 | ||
| Total assets | 168,518,640 | 160,885,900 | 149,285,215 | |||
| Share capital | Other reserves | Capital redemption reserve | Retained earnings | Total | |
| € | € | € | € | € | |
| Balance as at 1 January 2025 | |||||
| Loss for the year | ( | ( | |||
| Other comprehensive gain for the year | |||||
| Total comprehensive loss for the year | ( | ( | |||
| Balance as at 31 December 2025 |
| Share capital | Other reserves | Capital redemption reserve | Retained earnings | Total | |
| € | € | € | € | € | |
| Balance as at 1 January 2024 | |||||
| Loss for the year | ( | ( | |||
| Total comprehensive loss for the year | ( | ( | |||
| Balance as at 31 December 2024 |
| Consolidated | Company | ||||
| Notes | 2025 | 2024 | 2025 | 2024 (Restated) | |
| € | € | € | € | ||
| Cash flows generated from operations | 25 | ( | (409,583) | 9,835,762 | |
| Dividends received from FVTPL investments | 728,089 | 785,185 | |||
| Interest received | 523,652 | 664,550 | |||
| Tax paid | ( | ( | (1,168,452) | (353,631) | |
| Net cash flows generated from operating activities | ( | (326,294) | 10,931,866 | ||
| Cash flows used in investing activities | |||||
| Dividends received from subsidiary | 200,000 | 440,000 | |||
| Purchase of intangible assets | 11 | ( | ( | (1,539,439) | (1,485,159) |
| Purchase of property, plant and equipment | 13 | ( | ( | (57,453) | (166,567) |
| Purchase of investment property | 14 | ( | (65,836) | - | |
| Purchase of investments at fair value through profit or loss | 16 | ( | ( | (22,174,099) | (14,434,840) |
| Purchase of other assets | ( | - | (61,538) | ||
| Net proceeds from other investments - loans and receivables | ( | 16,886 | (14,036) | ||
| Proceeds on disposal of investments at fair value through profit or loss | 16 | 22,105,769 | 2,711,510 | ||
| Net investment on term deposits | 16 | ( | ( | (2,700,000) | (300,000) |
| Proceeds on disposal of investment property | 14 | 900,001 | - | ||
| Net cash flows used in investing activities | ( | ( | (3,314,171) | (13,310,630) | |
| Consolidated | Company | ||||
| Notes | 2025 | 2024 | 2025 | 2024(Restated) | |
| € | € | € | € | ||
| Cash flows used in financing activities | |||||
| Interest paid on bonds | ( | ( | (97,252) | (97,252) | |
| Payment of lease liability | ( | ( | (5,754) | (7,533) | |
| Interest paid on leasing arrangements | ( | ( | (405) | (243) | |
| Amounts received from financial insurance treaty | 3,874,615 | - | |||
| Net cash flows used in financing activities | ( | 3,771,204 | (105,028) | ||
| Net movement in cash and cash equivalents | ( | ( | 130,739 | (2,483,792) | |
| Cash and cash equivalents as at the beginning of the year | 1,013,287 | 3,497,079 | |||
| Cash and cash equivalents as at the end of the year | 26 | 1,144,026 | 1,013,287 | ||
| IFRS 17 Product line | Contracts issued | Measurement Method | Insurance finance income and expense |
| Participating | Direct participating insurance contracts and investment contracts with discretionary participation features where the Company shares the performance of underlying items with policyholders. Guaranteed returns may also be offered. | Variable Fee Approach | Profit or loss |
| Savings | Investment-linked insurance policies which have a life insurance coverage and an investment account balance. These contracts also include individual and group pension plans which are based on life insurance unit-linked policies. | Variable Fee Approach | Profit or loss |
| Other life | Group life and non-participating individual life insurance contracts. Individual insurance contracts include Term, Endowment and Whole of Life insurance contracts. | Premium Allocation ApproachGeneral Measurement Model | Profit or loss |
| Sickness & Accident | Individual insurance contracts providing coverage for health and personal accidents. | General Measurement Model | Profit or loss |
| IFRS 17 Product line | Reinsurance contracts held (underlying risk covered) | Measurement Method | Insurance finance income and expense |
| Life | Life risk reinsurance contracts with underlying Unit Linked, Term, Endowment and Whole life insurance contracts. | General Measurement Model | Profit or loss |
| Reinsurance treaties with underlying group life insurance contracts. | Premium Allocation Approach | Profit or loss | |
| Catastrophe cover reinsurance contract covering the aggregate risk of the underlying contracts arising from catastrophic events. | Premium Allocation Approach | Profit or loss |
| % | |
| Buildings | 2-20 |
| Office furniture, fittings and equipment | 20-25 |
| 1 year | 3 years | 5 years | 10 years | 20 years | |||||
| 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 |
| 2.466% | 2.216% | 2.323% | 2.423% | 2.372% | 2.619% | 2.497% | 3.003% | 2.489% | 3.349% |
| 2025 | 2024 | |||
| Insurance contract issued – Net Liabilities | Reinsurance contracts held – Net Assets | Insurance contract issued – Net Liabilities | Reinsurance contracts held – Net Assets | |
| Italy | (4,587,197) | (253,185) | (473,416) | 3,764 |
| Malta | (108,856,320) | 3,073,470 | (115,172,522) | 3,567,363 |
| (113,443,517) | 2,820,285 | (115,645,938) | 3,571,127 | |
| Key assumption | Change in assumption | Impact on CSM€ | Impact on profit€ | Impact on equity€ |
| Year ended 2025 | ||||
| Insurance contract liabilities | ||||
| Mortality rates | +10% | (1,872,396) | (218,961) | (142,325) |
| Mortality rates | -10% | 2,272,487 | 232,975 | 151,434 |
| Expenses | +10% | (1,507,384) | (399,648) | (259,771) |
| Expenses | -10% | 1,784,570 | 122,462 | 79,600 |
| Lapse rates | +10% | (854,477) | (199,572) | (129,722) |
| Lapse rates | -10% | 1,054,025 | 97,889 | 63,628 |
| Reinsurance contract assets | ||||
| Mortality rates | +10% | 1,708,467 | 179,047 | 116,381 |
| Mortality rates | -10% | (1,716,797) | (179,814) | (116,879) |
| Lapse rates | +10% | (130,705) | (18,407) | (11,964) |
| Lapse rates | -10% | 151,494 | 21,366 | 13,888 |
| Key assumption | Change in assumption | Impact on CSM€ | Impact on profit€ | Impact on equity€ |
| Year ended 2024 | ||||
| Insurance contract liabilities | ||||
| Mortality rates | +10% | (1,948,180) | (300,264) | (195,172) |
| Mortality rates | -10% | 2,144,009 | 117,959 | 76,673 |
| Expenses | +10% | (1,249,963) | (174,756) | (113,591) |
| Expenses | -10% | 1,363,472 | 61,247 | 39,811 |
| Lapse rates | +10% | (851,944) | (146,886) | (95,476) |
| Lapse rates | -10% | 1,062,765 | 76,219 | 49,542 |
| Reinsurance contract assets | ||||
| Mortality rates | +10% | 1,449,424 | 168,762 | 109,695 |
| Mortality rates | -10% | (1,456,175) | (169,544) | (110,204) |
| Lapse rates | +10% | (331,187) | (35,161) | (22,854) |
| Lapse rates | -10% | 393,408 | 41,699 | 27,104 |
| Consolidated and Company | |||
| 2025 | 2024 | ||
| € | € | ||
| Other investments (Note 16) | 12,008,354 | 21,024,952 | |
| 2025 | 2024 | ||||||
| Change | I | Impact on profit before tax | Impact on equity | Impact on profit before tax | Impact on equity | ||
| € | € | € | € | ||||
| Insurance contract liabilities | +10% | - | 10,523,150 | 41,174,610 | - | 11,026,773 | 36,404,284 |
| Insurance contract liabilities | -10% | - | 12,165,554 | 18,485,906 | - | 12,102,415 | 13,275,096 |
| Consolidated | ||||||||||
| As at 31 December 2025 | ||||||||||
| AAA to AA | A | BBB to B | Below B to unrated | Total | ||||||
| € | € | € | € | € | ||||||
| Investments | ||||||||||
| Debt securities at fair value through profit or loss | 279,046 | 3,566,998 | 5,901,751 | 1,361,617 | 11,109,412 | |||||
| 279,046 | 3,566,998 | 5,901,751 | 1,361,617 | 11,109,412 | ||||||
| Loans and receivables | ||||||||||
| Loans secured on policies | - | - | - | - | - | 133,348 | 133,348 | |||
| Other loans and receivables | - | 3,113,003 | - | - | 3,113,003 | |||||
| Trade and other receivables | - | - | - | 102,021 | 102,021 | |||||
| Amounts due from group undertakings | - | - | - | 12,926,280 | 12,926,280 | |||||
| Term deposits | - | - | - | - | 3,000,000 | 3 | 3,000,000 | |||
| Cash and cash equivalents | 434,627 | - | 1,006,043 | 105,593 | 1,546,263 | |||||
| 434,627 | 3,113,003 | 1,006,043 | 16,267,242 | 20,820,915 | ||||||
| Reinsurance Contract Assets | 2,820,285 | - | - | - | - | 2,820,285 | ||||
| Total assets bearing credit risk | 3,533,958 | 6,680,001 | 6,907,794 | 17,628,859 | 34,750,612 | |||||
| Consolidated | |||||
| As at 31 December 2024 | |||||
| AAA to AA | A | BBB to B | Below B to unrated | Total | |
| € | € | € | € | € | |
| Investments | |||||
| Debt securities at fair value through profit or loss | 279,006 | 3,657,194 | 6,723,297 | 3,642,025 | 14,301,522 |
| 279,006 | 3,657,194 | 6,723,297 | 3,642,025 | 14,301,522 | |
| Loans and receivables | |||||
| Loans secured on policies | - | - | - | 22,487 | 22,487 |
| Other loans and receivables | - | 3,276,016 | - | - | 3,276,016 |
| Trade and other receivables | - | - | - | 468,874 | 468,874 |
| Amounts due from group undertakings | - | - | - | 12,612,825 | 12,612,825 |
| Term deposits | - | - | 300,000 | - | 300,000 |
| Cash and cash equivalents | 47,820 | - | 1,571,906 | - | 1,619,726 |
| 47,820 | 3,276,016 | 1,871,906 | 13,104,186 | 18,299,928 | |
| Reinsurance Contract Assets | 3,571,127 | - | - | - | 3,571,127 |
| Total assets bearing credit risk | 3,897,953 | 6,933,210 | 8,595,203 | 16,746,211 | 36,172,577 |
| 2025 | Undiscounted net future cash flows | ||||||
| 1 year or less | 1-2 years | 2-3 years | 3-4 years | 4-5 years | More than 5 years | Total | |
| € | € | € | € | € | € | € | |
| Insurance contracts | |||||||
| Participating | 10,957,344 | 14,175,101 | 5,843,043 | 5,444,539 | 4,399,867 | 12,787,635 | 53,607,529 |
| Other life | (2,966,024) | (2,998,259) | (2,464,878) | (1,951,239) | (1,205,658) | (1,964,547) | (13,550,605) |
| Savings | (4,902,166) | (4,079,045) | (2,653,871) | (1,538,015) | (172,926) | 132,324,392 | 118,978,369 |
| Sickness and Accident | (150,173) | (310,223) | (246,560) | (190,184) | (147,696) | (345,554) | (1,390,390) |
| Sub-Total | 2,938,981 | 6,787,574 | 477,734 | 1,765,101 | 2,873,587 | 142,801,926 | 157,644,903 |
| Life Reinsurance Contracts | (753,726) | (90,140) | (142,959) | (189,644) | (202,647) | (2,077,446) | (3,456,562) |
| Sub-Total | (753,726) | (90,140) | (142,959) | (189,644) | (202,647) | (2,077,446) | (3,456,562) |
| Total | 2,185,255 | 6,697,433 | 334,776 | 1,575,457 | 2,670,941 | 140,724,480 | 154,188,342 |
| 2024 | Undiscounted net future cash flows | ||||||
| 1 year or less | 1-2 years | 2-3 years | 3-4 years | 4-5 years | More than 5 years | Total | |
| € | € | € | € | € | € | € | |
| Insurance contracts | |||||||
| Participating | 12,595,229 | 9,873,429 | 8,914,441 | 5,782,838 | 5,129,581 | 16,351,807 | 58,647,325 |
| Other life | (1,197,836) | (1,560,839) | (1,321,505) | (1,138,223) | (897,443) | (1,589,640) | (7,705,486) |
| Sickness and Accident | (2,399,767) | (3,615,455) | (2,324,981) | (1,239,097) | (492,003) | 94,590,842 | 84,519,539 |
| Savings | (297,209) | (284,123) | (234,706) | (180,158) | (131,249) | (267,749) | (1,395,194) |
| Sub-Total | 8,700,417 | 4,413,012 | 5,033,249 | 3,225,360 | 3,608,886 | 109,085,260 | 134,066,184 |
| Life Reinsurance Contracts | (3,673,408) | (254,728) | (260,278) | (261,737) | (260,584) | (3,575,358) | (8,286,093) |
| Sub-Total | (3,673,408) | (254,728) | (260,278) | (261,737) | (260,584) | (3,575,358) | (8,286,093) |
| Total | 5,027,009 | 4,158,284 | 4,772,971 | 2,963,623 | 3,348,302 | 105,509,902 | 125,780,091 |
| 2025 | Amount payable on demand | Carrying amount |
| € | € | |
| Participating | 40,885,999 | 48,102,934 |
| Savings | 73,587,455 | 64,753,840 |
| Total | 114,473,454 | 112,856,774 |
| 2024 | Amount payable on demand | Carrying amount |
| € | € | |
| Participating | 49,141,467 | 58,301,311 |
| Savings | 60,165,785 | 53,035,698 |
| Total | 109,307,252 | 111,337,009 |
| Consolidated and Company | ||||||
| Expected undiscounted cash inflows | ||||||
| Year ended 2025 | Less than one year | Between one and five years | Between five and ten years | Between 10 and 20 years | Over 20 years | Total |
| € | € | € | € | € | € | |
| Assets | 2,651,787 | 3,729,920 | 3,202,024 | 1,525,682 | - | 11,109,413 |
| Consolidated and Company | ||||||
| Expected undiscounted cash inflows | ||||||
| Year ended 2024 | Less than one year | Between one and five years | Between five and ten years | Between 10 and 20 years | Over 20 years | Total |
| € | € | € | € | € | € | |
| Assets | 263,115 | 8,343,728 | 4,356,249 | 1,338,430 | - | 14,301,522 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Contracts not measured under the PAA | ||
| Amounts relating to changes in liabilities for remaining coverage | ||
| -Expected incurred claims and other insurance service expenses | 4,287,027 | 3,816,098 |
| -Change in risk adjustment for non-financial risk for risk expired | 337,499 | 161,626 |
| -CSM recognised for services provided | 2,452,421 | 971,210 |
| Recovery of insurance acquisition cash flows | 957,240 | 315,307 |
| Contracts measured under the PAA | 668,880 | 671,466 |
| Total insurance revenue | 8,703,067 | 5,935,707 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Incurred claims and other insurance service expenses | 2,292,607 | 2,624,565 |
| Changes that relate to future service: losses on onerous contracts and reversals of those losses | 625,319 | (6,593) |
| Changes that relate to past service: changes to liabilities for incurred claims | 978,956 | 216,498 |
| Amortisation of insurance acquisition cash flows | 1,018,256 | 366,902 |
| Total insurance service expenses | 4,915,138 | 3,201,372 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Amounts related to liabilities for remaining coverage | ||
| -Recoveries for expected incurred claims and other expenses | (2,062,206) | (1,764,422) |
| -Risk adjustment for the risk expired | (84,816) | (73,182) |
| -CSM for the service received | (309,368) | (126,569) |
| Contracts not measured under the PAA | (2,456,390) | (1,964,173) |
| Contracts measured under the PAA | (312,321) | (296,397) |
| Allocation of reinsurance paid | (2,768,711) | (2,260,570) |
| Recoveries for incurred claims and other expenses | 395,327 | 1,333,493 |
| Changes that relate to future service: recoveries for losses on onerous contracts and reversals of those losses | 33,347 | (2,386) |
| Changes that relate to past service: changes to recoveries of liabilities for incurred claims | 662,819 | 279,746 |
| Amounts recovered from reinsurers | 1,091,493 | 1,610,853 |
| Net expenses from reinsurance contracts held | (1,677,218) | (649,717) |
| Consolidated and Company | |||||||
| 2025 | NON-LINKED WITH PROFITS | PENSION | VARIABLE LIFE | PROTECTION | SICKNESS & ACCIDENT | PASSPORTING | TOTAL |
| € | € | € | € | € | € | € | |
| Insurance finance expenses/(income) from insurance contracts issued | |||||||
| Changes in fair value of underlying assets measured under VFA | 1,159,064 | 1,094,550 | 2,207,580 | - | - | - | 4,461,194 |
| Interest accreted | - | - | - | (83,114) | (17,997) | (71,853) | (172,964) |
| Effect of changes in interest rates and other financial assumptions | - | - | - | (77,634) | 9,387 | (186,690) | (254,937) |
| Effect of changes in free cash flow at current rates when CSM is unlocked at locked-in rates | - | - | - | 188,005 | (1,300) | (128,563) | 58,142 |
| Total insurance finance expenses/(income) from insurance contracts issued recognised in P&L | 1,159,064 | 1,094,550 | 2,207,580 | 27,257 | (9,910) | (387,106) | 4,091,435 |
| LIFE REINSURANCE PROTECTION | LIFE REINSURANCEI INVESTMENT | LIFE REINSURANCE PASSPORTING | TOTAL | ||||
| € | € | € | € | ||||
| Finance income/(expenses) from reinsurance contracts held | |||||||
| Interest accreted | 45,898 | 15,844 | (2,642) | 59,100 | |||
| Effect of changes in interest rates and other financial assumptions | (167,666) | (81,160) | 144,643 | (104,183) | |||
| Effect of changes in free cash flow at current rates when CSM is unlocked at locked-in rates | 191,963 | 75,323 | (96,334) | 170,952 | |||
| Total finance income from reinsurance contracts held recognised in P&L | 70,195 | 10,007 | 45,667 | 125,869 | |||
| 2024 | NON- LINKED WITH PROFITS | PENSION | VARIABLE LIFE | PROTECTION | SICKNESS & ACCIDENT | PASSPORTING | TOTAL |
| € | € | € | € | € | € | € | |
| Insurance finance expenses/(income) from insurance contracts issued | |||||||
| Changes in fair value of underlying assets measured under VFA | 1,174,134 | 978,846 | 10,334,619 | - | - | - | 12,487,599 |
| Interest accreted | - | - | - | (185,836) | (31,253) | (6,534) | (223,623) |
| Effect of changes in interest rates and other financial assumptions | - | - | - | 30,253 | 2,941 | 7,716 | 40,910 |
| Effect of changes in free cash flow at current rates when CSM is unlocked at locked-in rates | - | - | - | (9,881) | (1,087) | - | (10,968) |
| Total insurance finance expenses/(income) from insurance contracts issued recognised in P&L | 1,174,134 | 978,846 | 10,334,619 | (165,464) | (29,399) | 1,182 | 12,293,918 |
| LIFE REINSURANCE PROTECTION | LIFE REINSURANCE INVESTMENT | LIFE REINSURANCE PASSPORTING | TOTAL | ||||
| € | € | € | € | ||||
| Finance income/(expenses) from reinsurance contracts held | |||||||
| Interest accreted | 75,449 | 28,264 | (823) | 102,890 | |||
| Effect of changes in interest rates and other financial assumptions | 8,630 | 8,775 | (1,092) | 16,313 | |||
| Effect of changes in free cash flow at current rates when CSM is unlocked at locked-in rates | 15,445 | 14,746 | - | 30,191 | |||
| Total finance income/(expenses) from reinsurance contracts held recognised in P&L | 99,524 | 51,785 | (1,915) | 149,394 |
| 2025 | 2024 | |||||
| Assets | Liabilities | Net | Assets | Liabilities | Net | |
| € | € | € | € | € | € | |
| Total insurance contracts issued | - | (118,919,672) | (118,919,672) | - | (115,645,938) | (115,645,938) |
| Total reinsurance contracts held | 2,820,283 | - | 2,820,283 | 3,571,127 | - | 3,571,127 |
| 2025 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Opening assets | (1,613,431) | (6,467) | (2,300) | - | - | (1,622,198) |
| Opening liabilities | 113,583,341 | 945,047 | 2,605,314 | 140,435 | - | 117,274,137 |
| Net opening balance | 111,969,910 | 938,580 | 2,603,014 | 140,435 | - | 115,651,939 |
| Changes in the statement of comprehensive income | ||||||
| Contracts under fair value approach | (8,703,067) | - | - | - | - | (8,703,067) |
| Other contracts | - | - | - | - | - | - |
| Insurance revenue | (8,703,067) | (8,703,067) | ||||
| 2025 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Incurred claims and other insurance service expenses | - | (46,445) | 2,339,051 | - | - | 2,292,606 |
| Acquisition expenses | 1,018,257 | - | - | - | - | 1,018,257 |
| Losses and reversal of losses on onerous contracts | - | 625,319 | - | - | - | 625,319 |
| Adjustments to liabilities for incurred claims | - | - | 978,956 | - | - | 978,956 |
| Insurance service expenses | 1,018,257 | 578,874 | 3,318,007 | - | - | 4,915,138 |
| Investment components | (15,873,022) | - | 15,873,022 | - | - | - |
| Insurance service results | (23,557,832) | 578,874 | 19,191,029 | - | - | (3,787,929) |
| Insurance finance income / expense | 4,073,696 | 17,739 | - | - | - | 4,091,435 |
| Total changes in the statement of comprehensive income | (19,484,136) | 596,613 | 19,191,029 | - | - | 303,506 |
| 2025 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Cash flows | ||||||
| Premium received | 26,405,377 | 13,472 | - | - | - | 26,418,849 |
| Claims and other insurance service expenses paid, including investment components | - | - | (19,767,068) | (140,435) | - | (19,907,503) |
| Insurance acquisition cash flows | (9,023,273) | - | - | - | - | (9,023,273) |
| Total cash flows | 17,382,104 | 13,472 | (19,767,068) | (140,435) | - | (2,511,927) |
| Net closing balance | 109,867,877 | 1,548,665 | 2,026,975 | - | - | 113,443,517 |
| Closing assets | (5,822,750) | 58,028 | 288,566 | - | - | (5,476,156) |
| Closing liabilities | 115,690,627 | 1,490,637 | 1,738,410 | - | - | 118,919,674 |
| Net closing balance | 109,867,876 | 1,548,665 | 2,026,976 | - | - | 113,443,517 |
| 2024 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Opening assets | (1,231,272) | (18,713) | 304,200 | - | - | (945,785) |
| Opening liabilities | 103,372,703 | 1,037,978 | 1,620,423 | 77,972 | - | 106,109,076 |
| Net opening balance | 102,141,431 | 1,019,265 | 1,924,623 | 77,972 | - | 105,163,291 |
| Changes in the statement of comprehensive income | ||||||
| Contracts under fair value approach | - | - | - | - | - | - |
| Other contracts | - | - | - | - | - | - |
| Insurance revenue | (5,935,707) | - | - | - | - | (5,935,707) |
| 2024 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Incurred claims and other insurance service expenses | - | (58,615) | 2,267,143 | 416,037 | - | 2,624,565 |
| Acquisition expenses | 366,902 | - | - | - | - | 366,902 |
| Losses and reversal of losses on onerous contracts | - | (6,593) | - | - | - | (6,593) |
| Adjustments to liabilities for incurred claims | - | - | 216,498 | - | - | 216,498 |
| Insurance service expenses | 366,902 | (65,208) | 2,483,641 | 416,037 | - | 3,201,372 |
| Investment components | (15,273,291) | - | 15,273,291 | - | - | - |
| Insurance service results | (20,842,096) | (65,208) | 17,756,932 | 416,037 | - | (2,734,335) |
| Insurance finance income / expense | 12,309,396 | (15,478) | - | - | - | 12,293,918 |
| Total changes in the statement of comprehensive income | (8,532,700) | (80,686) | 17,756,932 | 416,037 | - | 9,559,583 |
| 2024 | Liabilities for remaining coverage | Liabilities for incurred claims | Total | |||
| Excluding loss component | Loss component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Cash flows | ||||||
| Premium received | 22,635,313 | - | - | - | - | 22,635,313 |
| Claims and other insurance service expenses paid, including investment components | - | - | (17,078,542) | (353,574) | - | (17,432,115) |
| Insurance acquisition cash flows | (4,274,133) | - | - | - | - | (4,274,133) |
| Total cash flows | 18,361,180 | - | (17,078,542) | (353,574) | - | 929,065 |
| Net closing balance | 111,969,910 | 938,579 | 2,603,014 | 140,435 | - | 115,651,938 |
| Closing assets | (1,613,431) | (6,467) | (2,300) | - | - | (1,622,199) |
| Closing liabilities | 113,583,341 | 945,047 | 2,605,314 | 140,435 | - | 117,274,137 |
| Net closing balance | 111,969,910 | 938,579 | 2,603,014 | 140,435 | - | 115,651,938 |
| 2025 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Opening assets | (4,774,918) | 320,536 | 2,832,183 | (1,622,199) |
| Opening liabilities | 98,199,358 | 1,885,361 | 16,599,364 | 116,684,083 |
| Net opening balance | 93,424,440 | 2,205,897 | 19,431,547 | 115,061,884 |
| Changes in the statement of comprehensive income | ||||
| Changes that relate to current services | ||||
| CSM recognised for services provided | 6,005 | - | 2,438,948 | 2,444,953 |
| Risk adjustment recognised for the risk expired | - | 337,764 | - | 337,764 |
| Experience adjustments - expected | 1,994,155 | - | - | 1,994,155 |
| Experience adjustments - actual | - | - | - | - |
| 2025 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Changes that relate to future services | ||||
| Contracts initially recognised in the period | 7,398,729 | (768,151) | (6,792,433) | (161,855) |
| Changes in estimates that adjust the CSM | (4,089,327) | (344,946) | 4,434,273 | - |
| Changes in estimates that result in losses and reversal of losses on onerous contracts | (450,697) | (12,766) | - | (463,463) |
| Changes that relate to past services | ||||
| Adjustments to liabilities for incurred claims | (978,956) | - | - | (978,956) |
| Insurance service result | 3,879,909 | (788,100) | 80,788 | 3,172,597 |
| Insurance finance expenses | (3,859,312) | - | (232,122) | (4,091,434) |
| Total changes in the statement of comprehensive income | 20,597 | (788,100) | (151,334) | (918,837) |
| Cash flows | 2,907,691 | - | - | 2,907,691 |
| Net closing balance | (90,496,153) | (2,993,997) | (19,582,881) | (113,073,031) |
| Closing assets | 12,498,790 | (1,114,475) | (5,908,160) | 5,476,155 |
| Closing liabilities | (102,994,943) | (1,879,521) | (13,674,720) | (118,549,184) |
| Net closing balance | (90,496,153) | (2,993,996) | (19,582,880) | (113,073,029) |
| 2024 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Opening assets | (3,186,466) | 337,280 | 1,903,401 | (945,785) |
| Opening liabilities | 90,323,446 | 1,445,164 | 14,002,338 | 105,770,948 |
| Net opening balance | 87,136,980 | 1,782,444 | 15,905,739 | 104,825,163 |
| Changes in the statement of comprehensive income | ||||
| Changes that relate to current services | ||||
| CSM recognised for services provided | ||||
| Risk adjustment recognised for the risk expired | - | - | (971,211) | (971,211) |
| Experience adjustments - expected | - | (162,224) | - | (162,224) |
| Experience adjustments - actual | (1,606,971) | - | - | (1,606,971) |
| 2024 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Changes that relate to future services | ||||
| Contracts initially recognised in the period | (3,691,430) | 444,269 | 3,426,695 | 179,534 |
| Changes in estimates that adjust the CSM | (1,066,667) | 117,461 | 949,206 | - |
| Changes in estimates that result in losses and reversal of losses on onerous contracts | (210,074) | 23,949 | - | (186,125) |
| Changes that relate to past services | ||||
| Adjustments to liabilities for incurred claims | 216,497 | - | - | 216,497 |
| Insurance service result | (6,358,645) | 423,455 | 3,404,690 | (2,530,500) |
| Insurance finance expenses | 12,172,800 | - | 121,118 | 12,293,918 |
| Total changes in the statement of comprehensive income | 5,814,155 | 423,455 | 3,525,808 | 9,763,416 |
| Cash flows | 473,306 | - | - | 473,306 |
| Net closing balance | 93,424,440 | 2,205,899 | 19,431,547 | 115,061,884 |
| Closing assets | (4,774,918) | 320,536 | 2,832,183 | (1,622,199) |
| Closing liabilities | 98,199,358 | 1,885,361 | 16,599,364 | 116,684,083 |
| Net closing balance | 93,424,440 | 2,205,897 | 19,431,547 | 115,061,884 |
| 2025 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Opening assets | 4,847,011 | 19,444 | (1,288,462) | 98,305 | - | 3,676,298 |
| Opening liabilities | (99,472) | (5,702) | - | - | - | (105,174) |
| Net opening balance | 4,747,539 | 13,742 | (1,288,462) | 98,305 | - | 3,571,124 |
| Changes in the statement of profit or loss | ||||||
| Allocation of reinsurance premiums | (2,768,711) | - | - | - | - | (2,768,711) |
| Amounts recovered from reinsurers | - | 33,347 | 669,622 | 388,525 | - | 1,091,494 |
| Recoveries for incurred claims and other expenses | - | - | 6,803 | 388,525 | - | 395,328 |
| 2025 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Changes in the statement of profit or loss (continued) | ||||||
| Changes that relate to future service: recoveries for losses on onerous contracts and reversals of those losses | - | 33,347 | - | - | - | 33,347 |
| Changes that relate to past service: changes to recoveries of liabilities for incurred claims | - | - | 662,819 | - | - | 662,819 |
| Net expenses from reinsurance contracts | (2,768,711) | 33,347 | 669,622 | 388,525 | - | (1,677,217) |
| Finance income from reinsurance contracts held recognised in P&L | 125,485 | 383 | - | - | - | 125,868 |
| Total changes in the statement of comprehensive income | (2,643,226) | 33,730 | 669,622 | 388,525 | - | (1,551,349) |
| 2025 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Cash flows | ||||||
| Premiums paid | 2,660,928 | - | - | - | - | 2,660,928 |
| Amounts received | - | - | (1,373,591) | (486,830) | - | (1,860,421) |
| Total cash flows | 2,660,928 | - | (1,373,591) | (486,830) | - | 800,507 |
| Net closing balance | 4,765,242 | 47,472 | (1,992,431) | - | - | 2,820,283 |
| Closing assets | 4,862,924 | 50,240 | (1,992,431) | - | - | 2,920,733 |
| Closing liabilities | (97,682) | (2,768) | - | - | - | (100,450) |
| Net closing balance | 4,765,242 | 47,472 | (1,992,431) | - | - | 2,820,283 |
| 2024 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Opening assets | 4,846,380 | 25,908 | (2,175,416) | 54,581 | - | 2,751,453 |
| Opening liabilities | (175,245) | (10,607) | - | - | - | (185,852) |
| Net opening balance | 4,671,135 | 15,301 | (2,175,416) | 54,581 | - | 2,565,601 |
| Changes in the statement of profit or loss | ||||||
| Allocation of reinsurance premiums | (2,260,570) | - | - | - | - | (2,260,570) |
| Amounts recovered from reinsurers | - | (2,386) | 1,038,736 | 574,503 | - | 1,610,853 |
| Recoveries for incurred claims and other expenses | - | - | 758,990 | 574,503 | - | 1,333,493 |
| 2024 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Changes in the statement of profit or loss (continued) | ||||||
| Changes that relate to future service: recoveries for losses on onerous contracts and reversals of those losses | - | (2,386) | - | - | - | (2,386) |
| Changes that relate to past service: changes to recoveries of liabilities for incurred claims | - | - | 279,746 | - | - | 279,746 |
| Net expenses from reinsurance contracts | (2,260,570) | (2,386) | 1,038,736 | 574,503 | - | (649,717) |
| Finance income from reinsurance contracts held recognised in P&L | 148,566 | 828 | - | - | - | 149,394 |
| Total changes in the statement of comprehensive income | (2,112,004) | (1,558) | 1,038,736 | 574,503 | - | (500,323) |
| 2024 | Liabilities for remaining coverage | Amounts recoverable for incurred claims | Total | |||
| Remaining coverage component | Loss-recovery component | Contracts not under PAA | Contracts under PAA | |||
| Estimates of present value of future cash flows | Risk adjustment for non-financial risk | |||||
| € | € | € | € | € | € | |
| Cash flows | ||||||
| Premiums paid | 2,188,409 | - | - | - | - | 2,188,409 |
| Amounts received | - | - | (151,782) | (530,779) | - | (682,561) |
| Total cash flows | 2,188,409 | - | (151,782) | (530,779) | - | 1,505,848 |
| Net closing balance | 4,747,539 | 13,743 | (1,288,462) | 98,305 | - | 3,571,125 |
| Closing assets | 4,847,011 | 19,444 | (1,288,462) | 98,305 | - | 3,676,298 |
| Closing liabilities | (99,472) | (5,702) | - | - | - | (105,174) |
| Net closing balance | 4,747,539 | 13,742 | (1,288,462) | 98,305 | - | 3,571,124 |
| 2025 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Opening assets | 1,392,130 | 643,392 | 1,372,112 | 3,407,634 |
| Opening liabilities | 485,523 | 180,838 | (771,534) | (105,173) |
| Net opening balance | 1,877,653 | 824,230 | 600,578 | 3,302,461 |
| CSM recognised for services received | - | - | (309,368) | (309,368) |
| Risk adjustment recognised for the risk expired | - | (84,816) | - | (84,816) |
| Experience adjustments – expected | (2,055,403) | - | - | (2,055,403) |
| 2025 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Changes that relate to future services | ||||
| Contracts initially recognised in the period | (1,350,969) | 204,691 | 1,146,278 | - |
| Changes in estimates that adjust the CSM | (813,067) | (20,113) | 833,180 | - |
| Changes in the FCF that do not adjust the CSM for the group of underlying insurance contracts | - | - | 33,347 | 33,347 |
| Changes in recoveries of losses on onerous underlying contracts that adjust the CSM | - | - | - | - |
| Changes that relate to past services | - | |||
| Changes in amounts recoverable arising from changes in liability for incurred claims | 662,819 | - | - | 662,819 |
| Effect of changes in non-performance risk of reinsurers | - | - | - | - |
| Net expense from reinsurance contracts | (3,556,620) | 99,762 | 1,703,436 | (1,753,422) |
| 2025 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Net finance income from reinsurance contracts | 121,427 | - | 4,440 | 125,867 |
| Total changes in the statement of comprehensive income | (3,435,193) | 99,762 | 1,707,877 | (1,627,554) |
| Cash flows | 976,273 | - | - | 976,273 |
| Net closing balance | (581,267) | 923,992 | 2,308,455 | 2,651,180 |
| Closing assets | (1,647,091) | 657,001 | 3,741,720 | 2,751,630 |
| Closing liabilities | 1,065,824 | 266,991 | (1,433,265) | (100,450) |
| Net closing balance | (581,267) | 923,992 | 2,308,455 | 2,651,180 |
| 2024 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Opening assets | 196,550 | 574,910 | 1,802,684 | 2,574,144 |
| Opening liabilities | 817,754 | 161,507 | (1,165,113) | (185,852) |
| Net opening balance | 1,014,304 | 736,417 | 637,571 | 2,388,292 |
| CSM recognised for services received | - | - | (126,569) | (126,569) |
| Risk adjustment recognized for the risk expired | - | (73,182) | - | (73,182) |
| Experience adjustments | (1,005,432) | - | - | (1,005,432) |
| 2024 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Changes that relate to future services | ||||
| Contracts initially recognised in the period | 277,432 | 130,230 | (407,662) | - |
| Changes in estimates that adjust the CSM | (564,058) | 30,765 | 533,293 | - |
| Changes in the FCF that do not adjust the CSM for the group of underlying insurance contracts | - | - | (18,650) | (18,650) |
| Changes in recoveries of losses on onerous underlying contracts that adjust the CSM | - | - | 16,264 | 16,264 |
| Changes that relate to past services | - | - | - | - |
| Changes in amounts recoverable arising from changes in liability for incurred claims | 279,746 | - | - | 279,746 |
| Effect of changes in non-performance risk of reinsurers | - | - | - | - |
| Net expense from reinsurance contracts | (1,012,312) | 87,813 | (3,324) | (927,823) |
| 2024 | Estimates of present value of future cash flows | Risk adjustment for non-financial risk | Contractual Service Margin | Total |
| € | € | € | € | |
| Net finance income from reinsurance contracts | 183,062 | - | (33,669) | 149,393 |
| Total changes in the statement of comprehensive income | (829,250) | 87,813 | (36,993) | (778,430) |
| Cash flows | 1,692,599 | - | - | 1,692,599 |
| Net closing balance | 1,877,653 | 824,230 | 600,578 | 3,302,461 |
| Closing assets | 1,392,130 | 643,392 | 1,372,112 | 3,407,634 |
| Closing liabilities | 485,523 | 180,838 | (771,534) | (105,173) |
| Net closing balance | 1,877,653 | 824,230 | 600,578 | 3,302,461 |
| Profitable (non-onerous) contracts | Onerous Contracts | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Insurance acquisition cash flows | 6,755,207 | 2,065,226 | 182,112 | 169,613 |
| Claims and other insurance service expenses payable | 36,725,665 | 26,466,498 | 2,198,120 | 3,354,067 |
| Estimates of present value of cash outflows | 43,480,872 | 28,531,724 | 2,380,232 | 3,523,680 |
| Estimates of present value of cash inflows | (51,036,398) | (32,384,607) | (2,223,436) | (3,362,226) |
| Risk adjustment for non-financial risk | 763,092 | 426,190 | 5,059 | 18,079 |
| Contractual Service Margin (CSM) | 6,792,433 | 3,426,695 | - | - |
| Losses recognised on initial recognition / Amount included in insurance contract liabilities for the period | - | - | 161,855 | 179,533 |
| Reinsurance contracts held | 2025 | 2024 |
| € | € | |
| Estimates of PV of future cash inflows | (6,501,338) | 2,793,591 |
| Estimates of PV of future cash outflows | 7,852,307 | (2,516,159) |
| Risk adjustment | (204,691) | 130,230 |
| Income recognised on initial recognition | - | - |
| CSM | (1,146,278) | 407,662 |
| 2025 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | >10 years | Total |
| € | € | € | € | € | € | € | € | |
| Insurance contracts | ||||||||
| -Participating | 773,959 | 643,437 | 550,796 | 470,129 | 402,574 | 1,294,775 | 1,120,824 | 5,256,494 |
| -Other Life | 1,222,115 | 1,115,298 | 1,012,095 | 915,446 | 825,944 | 3,006,407 | 3,066,976 | 11,164,281 |
| -Savings | 176,697 | 167,389 | 157,284 | 146,974 | 137,237 | 559,620 | 953,436 | 2,298,637 |
| -Sickness & Accident | 131,748 | 121,849 | 112,802 | 104,401 | 96,584 | 296,085 | - | 863,469 |
| Total CSM for insurance contracts | 2,304,519 | 2,047,973 | 1,832,977 | 1,636,950 | 1,462,339 | 5,156,887 | 5,141,236 | 19,582,881 |
| Reinsurance contracts | ||||||||
| -Life Reinsurance | (307,033) | (268,813) | (232,180) | (199,719) | (171,804) | (578,903) | (550,003) | (2,308,455) |
| Total CSM for reinsurance contracts held | (307,033) | (268,813) | (232,180) | (199,719) | (171,804) | (578,903) | (550,003) | (2,308,455) |
| Total CSM net of reinsurance | 1,997,486 | 1,779,160 | 1,600,797 | 1,437,231 | 1,290,535 | 4,577,984 | 4,591,233 | 17,274,426 |
| 2024 | Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | >10 years | Total |
| € | € | € | € | € | € | € | € | |
| Insurance contracts | ||||||||
| -Participating | 197,263 | 203,208 | 212,315 | 220,793 | 226,619 | 1,201,176 | 3,820,552 | 6,081,926 |
| -Other Life | 492,588 | 480,233 | 465,434 | 445,426 | 424,536 | 1,860,950 | 4,857,588 | 9,026,755 |
| -Savings | 239,198 | 233,573 | 226,263 | 218,006 | 209,512 | 916,961 | 1,710,126 | 3,753,639 |
| -Sickness & Accident | 89,607 | 82,668 | 75,313 | 67,925 | 61,330 | 192,384 | - | 569,227 |
| Total CSM for insurance contracts | 1,018,656 | 999,682 | 979,325 | 952,150 | 921,997 | 4,171,471 | 10,388,266 | 19,431,547 |
| Reinsurance contracts | ||||||||
| -Life Reinsurance | (104,000) | (88,573) | (73,361) | (59,051) | (46,868) | (126,067) | (102,658) | (600,578) |
| Total CSM for reinsurance contracts held | (104,000) | (88,573) | (73,361) | (59,051) | (46,868) | (126,067) | (102,658) | (600,578) |
| Total CSM net of reinsurance | 914,656 | 911,109 | 905,964 | 893,099 | 875,129 | 4,045,404 | 10,285,608 | 18,830,969 |
| Consolidated and Company | Consolidated and Company | |
| 2025 | 2024 | |
| € | € | |
| At 1 January | 8,619,624 | 6,705,671 |
| Amounts recognised in profit or loss | ||
| Investment return from underlying assets | 1,164,280 | 741,674 |
| Recurring investment management fees deducted | (451,770) | (396,413) |
| Cash flows | ||
| Contribution received | 6,992,200 | 2,432,547 |
| Benefits paid | (924,687) | (863,855) |
| At 31 December | 15,399,647 | 8,619,624 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Balance at 1 January | - | - |
| Amounts received | 3,874,615 | - |
| Financial reinsurance expense | 266,118 | - |
| Balance at 31 December | 4,140,733 | - |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024(As Restated) | |
| € | € | € | € | |
| Investment income | ||||
| Rental income from investment property | 104,455 | 149,760 | 104,455 | 149,760 |
| Dividends received from: | ||||
| -subsidiary | - | - | 307,692 | 583,170 |
| -investments at fair value through profit or loss | 728,089 | 785,185 | 728,089 | 785,185 |
| Interest income from investments at fair value through profit or loss | 579,241 | 664,550 | 579,241 | 664,550 |
| Other investment losses | (218,406) | 93,147 | (218,405) | 93,147 |
| 1,193,379 | 1,692,642 | 1,501,072 | 2,275,812 | |
| Movement in fair value | ||||
| Net fair value (loss)/gain on investment property | 31,891 | (22,000) | 31,891 | (22,000) |
| Net fair value gain on investments – equity and collective investment schemes | 4,176,774 | 11,987,648 | 5,038,079 | 12,103,657 |
| 4,208,665 | 11,965,648 | 5,069,970 | 12,081,657 | |
| Net investment income | 5,402,044 | 13,658,290 | 6,571,042 | 14,357,469 |
| Consolidated | ||
| 2025 | 2024 | |
| € | € | |
| Commission and fees receivable | 2,112,388 | 1,759,510 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Professional fees | 1,606,978 | 1,230,662 | 1,562,310 | 1,225,979 |
| Management fees (Note 28) | 1,898,409 | 1,130,404 | 1,898,409 | 1,130,404 |
| Amortisation of intangible assets (Note 11) | 355,888 | 504,101 | 355,883 | 504,101 |
| IT related expenses | 397,435 | 479,143 | 290,517 | 376,198 |
| Commission and direct marketing costs | 8,886,774 | 2,974,587 | 8,766,148 | 2,855,221 |
| Depreciation of plant and machinery (Note 13) | 179,382 | 177,444 | 176,148 | 175,933 |
| Other expenses | 7,299,991 | 5,400,915 | 7,017,478 | 5,213,310 |
| Bank charges | 69,331 | 60,598 | 69,331 | 60,598 |
| Licences and insurance | 187,673 | 187,796 | 187,673 | 187,796 |
| Office expense | 97,952 | 142,155 | 97,952 | 142,155 |
| Wages and salaries recharged from group undertaking | 3,066,260 | 2,931,709 | 2,178,002 | 2,069,398 |
| Investment management expense | 296,468 | 286,732 | - | - |
| Short-term leases | 43,193 | 38,738 | 14,225 | 16,900 |
| Provision for bad debt | 57,433 | - | 57,433 | - |
| Eliminations from application of IFRS 17 | (12,050,497) | (5,367,899) | (12,050,497) | (5,367,899) |
| 12,392,670 | 10,177,085 | 10,621,012 | 8,590,094 | |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Amounts attributed to insurance acquisition cash flows incurred during the year | (8,249,575) | (3,162,329) | (8,249,575) | (3,162,329) |
| Amortisation of insurance acquisition cash flows | 1,018,257 | 366,902 | 1,018,257 | 366,902 |
| Represented by: | ||||
| Insurance service expense | 4,915,138 | 3,201,372 | 4,915,138 | 3,201,372 |
| Other operating expenses | 7,477,532 | 6,975,713 | 5,705,874 | 5,388,722 |
| Total | 12,392,670 | 10,177,085 | 10,621,012 | 8,590,094 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 (Restated) | |
| € | € | € | € | |
| Current tax expense | (52,422) | (6,525) | (73,763) | (17,967) |
| Current tax on IFRS17 implementation | - | 201,164 | - | 201,164 |
| Deferred tax charge (Note 22) | 526,762 | 308,925 | 382,948 | 312,744 |
| Deferred tax on IFRS17 implementation | - | (201,164) | - | (201,164) |
| Income tax credit | 474,340 | (302,396) | 309,185 | (294,777) |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 (Restated) | |
| € | € | € | € | |
| Loss before tax | (1,630,322) | (928,760) | (821,202) | (421,812) |
| Theoretical tax credit at 35% | 570,613 | 325,066 | 287,421 | 147,634 |
| Tax effect of: | ||||
| Income taxed at lower rates | (73,773) | (12,207) | (73,773) | (12,207) |
| Adjustment for income not subject to tax | 748,749 | 70,698 | 1,050,206 | 111,301 |
| Group loss claimed | 119,198 | - | 119,198 | - |
| Disallowable expenses for tax purposes | (1,069,864) | 42,731 | (1,351,968) | 45,265 |
| Prior period adjustment | 145,650 | - | - | - |
| Other | 33,767 | (123,892) | 278,101 | 2,784 |
| Tax credit | 474,340 | 302,396 | 309,185 | 294,777 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Directors' fees | 239,783 | 269,840 | 226,238 | 259,073 |
| Consolidated | ||||
| Goodwill | Computer software | Passporting asset | Total | |
| € | € | € | € | |
| Year ended 31 December 2025 | ||||
| Opening carrying amount | 311,538 | 3,336,819 | 460,141 | 4,108,498 |
| Additions | - | 1,352,531 | 187,781 | 1,540,312 |
| Reclassification to other assets (Note 17) | - | (1,020,890) | - | (1,020,890) |
| Impairment | - | (179,140) | - | (179,140) |
| Amortisation charge (Note 7) | - | (244,164) | (111,724) | (355,888) |
| Closing carrying amount | 311,538 | 3,245,156 | 536,198 | 4,092,892 |
| At 31 December 2025 | ||||
| Cost | 311,538 | 6,041,474 | 647,922 | 7,000,934 |
| Accumulated amortisation | - | (2,756,197) | (111,724) | (2,867,921) |
| Accumulated impairment | - | (40,121) | - | (40,121) |
| Net book amount | 311,538 | 3,245,156 | 536,198 | 4,092,892 |
| Year ended 31 December 2024 | ||||
| Opening carrying amount | 311,538 | 3,003,390 | 253,265 | 3,568,193 |
| Additions | - | 1,278,283 | 206,876 | 1,485,159 |
| Reclassification to other assets (Note 17) | - | (137,142) | - | (137,142) |
| Impairment | - | (303,610) | - | (303,610) |
| Amortisation charge (Note 7) | - | (504,101) | - | (504,101) |
| Closing carrying amount | 311,538 | 3,336,820 | 460,141 | 4,108,499 |
| At 31 December 2024 | ||||
| Cost | 311,538 | 6,152,463 | 460,141 | 6,924,142 |
| Accumulated amortisation | - | (2,512,032) | - | (2,512,032) |
| Accumulated impairment | - | (303,611) | - | (303,611) |
| Net book amount | 311,538 | 3,336,820 | 460,141 | 4,108,499 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Balance on 1 January | 1,847 | 9,925 |
| Additions | 15,991 | - |
| Depreciation for the year | (5,247) | (8,078) |
| Balance on 31 December | 12,591 | 1,847 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Depreciation of right-of-use asset | 5,247 | 8,078 |
| Interest expense on lease liabilities | 404 | 243 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Total cash outflows for leases | 6,157 | 7,776 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Less than one year | 86,397 | 72,213 |
| One to two years | 36,868 | - |
| Two to three years | - | - |
| 123,265 | 72,213 | |
| Consolidated | Company | |||||
| Land and buildings | Office furniture, fittings and equipment | Total | Land and building | Office furniture, fittings and equipment | Total | |
| € | € | € | € | € | € | |
| Year ended 31 December 2025 | ||||||
| Opening net book amount | 5,656,519 | 69,680 | 5,726,199 | 5,656,519 | 60,208 | 5,716,727 |
| Additions | 19,648 | 45,002 | 64,650 | 19,648 | 37,805 | 57,453 |
| Revaluation for the year | 440,109 | - | 440,109 | 440,109 | - | 440,109 |
| Depreciation charge | (143,458) | (35,924) | (179,382) | (143,458) | (32,690) | (176,148) |
| Net book amount | 5,972,818 | 78,758 | 6,051,576 | 5,972,818 | 65,323 | 6,038,141 |
| At 31 December 2025 | ||||||
| Revalued amount/Cost | 6,893,839 | 1,771,116 | 8,664,955 | 6,893,839 | 1,706,749 | 8,600,588 |
| Accumulated depreciation | (921,021) | (1,692,358) | (2,613,379) | (921,021) | (1,641,426) | (2,562,447) |
| Net book amount | 5,972,818 | 78,758 | 6,051,576 | 5,972,818 | 65,323 | 6,038,141 |
| Consolidated | Company | |||||
| Land and buildings | Office furniture, fittings and equipment | Total | Land and building | Office furniture, fittings and equipment | Total | |
| € | € | € | € | € | € | |
| Year ended 31 December 2024 | ||||||
| Opening net book amount | 3,537,015 | 53,729 | 3,590,744 | 3,537,015 | 51,186 | 3,588,201 |
| Additions | 121,596 | 53,411 | 175,007 | 121,596 | 44,971 | 166,567 |
| Transfer from investment property | 2,137,892 | - | 2,137,892 | 2,137,892 | - | 2,137,892 |
| Depreciation charge | (139,984) | (37,460) | (177,444) | (139,984) | (35,949) | (175,933) |
| Net book amount | 5,656,519 | 69,680 | 5,726,199 | 5,656,519 | 60,208 | 5,716,727 |
| At 31 December 2024 | ||||||
| Revalued amount/Cost | 6,434,082 | 1,726,114 | 8,160,196 | 6,434,082 | 1,668,944 | 8,103,026 |
| Accumulated depreciation | (777,563) | (1,656,434) | (2,433,997) | (777,563) | (1,608,736) | (2,386,299) |
| Net book amount | 5,656,519 | 69,680 | 5,726,199 | 5,656,519 | 60,208 | 5,716,727 |
| Consolidated and Company | |
| € | |
| Year ended 31 December 2025 | |
| Opening net book amount | 13,691,547 |
| Additions | 65,836 |
| Disposals | (900,001) |
| Increase in fair value | 31,891 |
| Closing net book amount | 12,889,273 |
| At 31 December 2025 | |
| Cost | 2,086,790 |
| Accumulated fair value gains | 10,802,483 |
| Net book amount | 12,889,273 |
| Year ended 31 December 2024 | |
| Opening net book amount | 15,851,439 |
| Reclassification to PPE | (2,137,892) |
| Decrease in fair value | (22,000) |
| Closing net book amount | 13,691,547 |
| At 31 December 2024 | |
| Cost | 2,284,414 |
| Accumulated fair value gains | 11,407,133 |
| Net book amount | 13,691,547 |
| Consolidated and Company | ||||
| Fair value measurement at end of the reporting period using: | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| € | € | € | € | |
| 2025 | ||||
| Investment property: | ||||
| Local property | - | - | 12,889,273 | 12,889,273 |
| Total | - | - | 12,889,273 | 12,889,273 |
| Consolidated and Company | ||||
| Fair value measurement at end of the reporting period using: | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| € | € | € | € | |
| 2024 | ||||
| Investment property: | ||||
| Local property | - | - | 13,691,547 | 13,691,547 |
| Total | - | - | 13,691,547 | 13,691,547 |
| 2025/2024 | Significant unobservable input | Narrative sensitivity |
| Local properties | Rental value per square metre, ranging from €200 to €400 (2024: €200 to €400) | The higher the price per square metre, the higher the fair value |
| Rent growth of 5% (2024: 5%) per annum | The higher the rent growth, the higher the fair value | |
| Discount rate of 3.01% (2024: 3.01%) | The higher the discount rate, the lower the fair value |
| Level 1 | Level 2 | Level 3 | Fair value as at 31/12/2025 | |
| € | € | € | € | |
| Investment in Group Undertakings | - | - | 6,972,000 | 6,972,000 |
| Level 1 | Level 2 | Level 3 | Fair value as at 31/12/2024 | |
| € | € | € | € | |
| Investment in Group Undertakings | - | - | 6,110,695 | 6,110,695 |
| Level 1 | Level 2 | Level 3 | Fair value as at 31/12/2023 | |
| € | € | € | € | |
| Investment in Group Undertakings | - | - | 5,994,686 | 5,994,686 |
| Valuation technique(s) and key input(s) | Significant unobservable input(s) | Relationship and sensitivity of unobservable inputs to fair value |
| Income approach. In this approach, the discounted cash flow method was used to capture the present value of the expected future economic benefits to be derived from the ownership of these investees. | Long-term revenue growth rates, taking into account management’s experience and knowledge of market conditions of the specific industries, ranging from 4 to 10 percent (2024: 0-10 percent). | The higher the revenue growth rate, the higher the fair value. If the revenue growth was 1% percent higher/lower while all other variables were held constant, the carrying amount would increase/decrease by €1.2 million (2024: €1.2 million). |
| Weighted average cost of capital, determined using a Capital Asset Pricing Model of 10 per cent (2024: 9.9). | The higher the weighted average cost of capital, the lower the fair value. If the weighted average cost of capital was one percent higher/lower while all other variables were held constant, the carrying amount would decrease/increase by €0.9 million (2024:€0.9 million). |
| Investment in group undertaking | € |
| Balance at 1 January 2024 (as previously stated) | 1,048,218 |
| Restatement due to change in accounting policy | 4,946,468 |
| Balance at 1 January 2024 (as restated) | 5,994,686 |
| Gains in profit or loss (as restated) | 116,009 |
| Balance at 31 December 2024 (as restated) | 6,110,695 |
| Gains in profit or loss | 861,305 |
| Balance at 31 December 2025 | 6,972,000 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Financial assets mandatorily at FVTPL | 97,874,984 | 90,676,116 |
| Financial assets designated at FVTPL | 11,109,412 | 14,301,522 |
| Loans and receivables | 3,118,605 | 3,298,503 |
| Term deposits | 3,000,000 | 300,000 |
| Total investments | 115,103,001 | 108,576,141 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Equity securities and units in unit trusts: | ||
| Listed shares | 11,871,814 | 21,024,952 |
| Unlisted investments | 3,074,796 | 3,242,035 |
| Collective investment schemes | - | 752,553 |
| 14,946,610 | 25,019,540 | |
| Assets held to cover linked liabilities: | ||
| Collective investment schemes | 82,928,374 | 65,656,576 |
| Debt securities - fixed interest rate: | ||
| Government bonds | 6,244,619 | 7,696,531 |
| Corporate bonds | 4,864,793 | 6,604,991 |
| 11,109,412 | 14,301,522 | |
| Total investments at fair value through profit or loss | 108,984,396 | 104,977,638 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Within 1 year | 2,651,787 | 263,115 |
| Between 1 and 2 years | 1,001,407 | 2,930,011 |
| Between 2 and 5 years | 2,728,513 | 5,622,666 |
| Over 5 years | 4,727,705 | 5,485,730 |
| 11,109,412 | 14,301,522 | |
| Consolidated and Company | ||
| % | % | |
| Weighted average effective interest rate at the balance sheet date | 5 | 6 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Year ended 31 December | ||
| Balance at 1 January | 104,977,638 | 93,843,285 |
| Impact on initial application of IFRS 9 | - | |
| Additions | 22,174,098 | 14,434,840 |
| Disposals | (20,558,870) | (3,110,927) |
| Net fair value and foreign exchange movements | 2,391,530 | (189,560) |
| Balance at 31 December | 108,984,396 | 104,977,638 |
| At 31 December | ||
| Cost | 99,753,816 | 98,138,588 |
| Accumulated fair value and foreign exchange gains | 9,230,580 | 6,839,050 |
| Net book amount | 108,984,396 | 104,977,638 |
| Consolidated and Company | |||
| 2025 | 2024 | ||
| € | € | ||
| Banks | 1,352,557 | 1,139,478 | |
| Energy | 2,706,640 | 2,453,972 | |
| Government | 6,244,619 | 7,696,532 | |
| Other | 805,596 | 3,011,540 | |
| 11,109,412 | 14,301,522 | ||
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Loans secured on policies | 5,602 | 22,487 |
| Other loans and receivables | 3,113,003 | 3,276,016 |
| 3,118,605 | 3,298,503 | |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Year ended 31 December | ||
| Balance at 1 January | 3,298,503 | 3,134,171 |
| Additions | - | 14,036 |
| Disposals | (16,886) | - |
| Foreign exchange movement | (163,012) | 150,296 |
| Balance at 31 December | 3,118,605 | 3,298,503 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Loans secured on policies | 3,000,000 | 300,000 |
| 3,000,000 | 300,000 | |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Year ended 31 December | ||
| Balance at 1 January | 300,000 | - |
| Additions | 3,000,000 | 400,000 |
| Disposals | (300,000) | (100,000) |
| Balance at 31 December | 3,000,000 | 300,000 |
| Consolidated and Company | ||
| 2025 | 2024 | |
| € | € | |
| Year ended 31 December | ||
| Balance at 1 January | 198,680 | - |
| Additions | - | 61,538 |
| Reclassification from intangible asset (Note 11) | 1,020,890 | 137,142 |
| Impairment | (198,680) | - |
| Balance at 31 December | 1,020,890 | 198,680 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Amounts due from intermediate parent (Note ii) | 6,994,300 | 6,872,558 | 6,994,300 | 6,872,558 |
| Amount receivable from subsidiary | - | - | 291,952 | 440,000 |
| Amounts due from related parties (Note iii) | 5,931,980 | 5,740,266 | 5,670,710 | 5,463,475 |
| Other receivables (Note i and iv) | 102,020 | 468,874 | 102,020 | 468,874 |
| 13,028,300 | 13,081,698 | 13,058,982 | 13,244,907 | |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Prepayments and accrued income: | ||||
| - Prepayments | 237,749 | 191,000 | 197,136 | 137,618 |
| - Accrued income | 3,977,578 | 3,601,490 | 3,569,061 | 3,147,676 |
| 4,215,327 | 3,792,490 | 3,766,197 | 3,285,294 | |
| At end of year | 17,243,627 | 16,874,189 | 16,825,179 | 16,530,201 |
| Consolidated and Company | ||
| 2025 | ||
| Authorised | Issued and called up | |
| € | € | |
| 353,411,942 ordinary shares of €0.141478 each, | ||
| 64,814,817 of which were issued and called up | 50,000,000 | 9,169,870 |
| 50,000,000 | 9,169,870 | |
| Consolidated and Company | ||
| 2024 | ||
| Authorised | Issued and called up | |
| € | € | |
| 353,411,942 ordinary shares of €0.141478 each, | ||
| 64,814,817 of which were issued and called up | 50,000,000 | 9,169,870 |
| 50,000,000 | 9,169,870 | |
| Consolidated | |||
| Other unrealised gains | Property revaluation reserve | Total | |
| € | € | € | |
| Year ended 31 December 2025 | |||
| At beginning of year | 418,600 | 1,154,387 | 1,572,987 |
| Revaluation of property (Note 13) | - | 440,109 | 440,109 |
| At end of year | 418,600 | 1,594,496 | 2,013,096 |
| Year ended 31 December 2024 | |||
| At beginning of year | 418,600 | 1,154,388 | 1,572,988 |
| At end of year | 418,600 | 1,154,388 | 1,572,988 |
| Consolidated | Company | |||
| Year ended 31 December | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| At the beginning of the year | 1,705,968 | 1,466,243 | 1,718,809 | 1,475,265 |
| Reclassification to deferred tax liability | 96,826 | (73,304) | 111,594 | (69,485) |
| Other movement | - | 285 | 3 | 285 |
| Debited to profit and loss account (Note 9) | 240,947 | 312,744 | 82,364 | 312,744 |
| At end of year | 2,043,741 | 1,705,968 | 1,912,770 | 1,718,809 |
| Consolidated | Company | |||
| Year ended 31 December | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| At the beginning of the year | 1,618,869 | 1,487,190 | 1,618,869 | 1,487,190 |
| Reclassification to deferred tax assets | 96,826 | (73,304) | 111,594 | (69,485) |
| Other movement | (10) | - | (10) | - |
| (Debited)/Credited to profit and loss account (Note 9) | (285,815) | 204,983 | (300,584) | 201,164 |
| At end of year | 1,429,870 | 1,618,869 | 1,429,869 | 1,618,869 |
| Consolidated | Company | |||
| Year ended 31 December | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| Fair value losses on investments | 1,120,121 | 908,336 | 1,120,121 | 908,336 |
| Temporary differences on: | ||||
| -property, plant and equipment | 72,936 | 181,255 | 87,705 | 194,096 |
| -provisions | 145,650 | - | - | - |
| -investment property | (1,068,658) | (1,143,324) | (1,068,658) | (1,143,324) |
| -Deferred tax on reclass of investment property to PPE | (324,586) | (324,586) | (324,586) | (324,586) |
| -leases unutilised under IFRS 16 | (36,626) | (35,744) | (36,626) | (35,744) |
| -unutilised tax losses and capital allowances | 593,347 | 616,377 | 593,347 | 616,377 |
| -other | 111,687 | (115,215) | 111,595 | (115,215) |
| Net deferred income tax asset/(liability) | 613,871 | 87,099 | 482,898 | 99,940 |
| Consolidated | Company | |||
| Year ended 31 December | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| 4% Unsecured Subordinated Bonds Due 2026 – 2031 | 2,243,151 | 2,221,035 | 2,243,151 | 2,221,035 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Amounts due to group undertaking | 8,068 | 3,161 | - | - |
| Other payables | 154,673 | 307,490 | 130,081 | 119,683 |
| 162,741 | 310,651 | 130,081 | 119,683 | |
| Accruals and deferred income | ||||
| - Accruals | 775,514 | 532,558 | 601,245 | 370,381 |
| - Bond interest accrued | 56,220 | 56,220 | 56,221 | 56,220 |
| - Deferred income | 345,433 | 349,055 | 6,950 | 10,573 |
| 1,177,167 | 937,833 | 664,416 | 437,174 | |
| At end of year | 1,339,908 | 1,248,484 | 794,497 | 556,857 |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 (Restated) | |
| € | € | € | € | |
| Cash flows generated from operating activities | ||||
| Loss before tax | (1,630,322) | (928,760) | (821,202) | (421,812) |
| Adjustments for: | ||||
| Amortisation on computer software (Note 11) | 355,888 | 504,101 | 355,883 | 504,101 |
| Impairment of intangible and other assets (Note 11 and 17) | 377,821 | 303,611 | 337,699 | 303,611 |
| Amortisation of lease (Note 12) | 5,247 | 8,078 | 5,247 | 8,078 |
| Lease interest expense | 404 | 243 | 404 | 243 |
| Depreciation of property, plant and equipment (Note 13) | 179,382 | 177,444 | 176,148 | 175,933 |
| Insurance finance expense | 4,091,440 | 12,293,918 | 4,091,434 | 12,293,918 |
| Finance cost on borrowings (Note 8) | 97,252 | 97,252 | 97,252 | 97,252 |
| Financial reinsurance expense (Note 3.7) | 266,118 | - | 266,118 | - |
| Net fair value movement on investment property (Note 14) | (31,891) | 22,000 | (31,891) | 22,000 |
| Net reversal of provision for bad debts (Note 16 and 18) | (22,210) | - | (30,279) | - |
| Net fair value & FX movement on FVTPL investments (Note 16) | (4,383,644) | 438,681 | (4,383,644) | 438,681 |
| Other non-cash movements | - | 30,998 | 30,998 | |
| Interest income (Note 6) | (706,469) | (652,066) | (706,469) | (652,066) |
| Dividend from subsidiary | - | - | (307,692) | (583,170) |
| Reversal of gain/(loss) from investment in group undertaking | - | - | (861,305) | (116,009) |
| Consolidated | Company | ||||
| 2025 | 2024 | 2025 | 2024 Restated | ||
| € | € | € | € | ||
| Receivables written off | 57,432 | 110,618 | 57,432 | 110,618 | |
| Dividends receivable from FVTPL investments | (729,089) | (785,185) | - | (729,089) | (785,185) |
| Interest income from investments at FVTPL | (579,241) | (664,550) | (579,241) | (664,550) | |
| Movement in: | |||||
| -Insurance and reinsurance contracts | (2,657,160) | (2,816,797) | (2,657,164) | (2,816,797) | |
| -Trade and other receivables | 340,022 | (194,180) | 548,619 | (201,623) | |
| -Investment contract liabilities | 4,502,401 | 1,913,953 | 4,502,401 | 1,913,953 | |
| -Trade and other payables | 239,600 | (205,310) | 259,746 | 177,588 | |
| Cash flows generated from operations | (227,019) | 9,654,049 | (409,583) | 9,835,762 | |
| Consolidated | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Cash at bank and on hand | 1,546,263 | 1,619,726 | 1,144,026 | 1,013,287 |
| Consolidated and Company | ||||
| Fair value measurement at end of the reporting period using: | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| € | € | € | € | |
| 2025 | ||||
| Assets | ||||
| Other Investments: | ||||
| Financial assets at fair value through profit or loss | 22,981,226 | 82,928,374 | 3,074,796 | 108,984,396 |
| Financial assets at amortised cost | - | 3,005,602 | 3,113,003 | 6,118,605 |
| Total | 22,981,226 | 85,933,976 | 6,187,799 | 115,103,001 |
| Liabilities | ||||
| Unit linked financial instruments | - | (15,399,647) | - | (15,399,647) |
| Consolidated and Company | ||||
| Fair value measurement at end of the reporting period using: | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| € | € | € | € | |
| 2024 | ||||
| Assets | ||||
| Other Investments: | ||||
| Financial assets at fair value through profit or loss | 36,174,203 | 65,561,400 | 3,242,035 | 104,977,638 |
| Financial assets at amortised cost | - | 322,487 | 3,276,016 | 3,598,503 |
| Total | 36,174,203 | 65,883,887 | 6,518,051 | 108,576,141 |
| Liabilities | ||||
| Unit linked financial instruments | - | 8,619,624 | - | 8,619,624 |
| Consolidated | Company | |||
| Year ended 31 December | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| Interest income from loans to the immediate parent | 261,458 | 262,174 | 261,458 | 262,174 |
| Interest income from loans to other related undertakings | 136,308 | 136,681 | 136,308 | 136,681 |
| Management fees charged by a related undertaking | 604,686 | 360,000 | 404,600 | 360,000 |
| Recharge of expense | 1,852,922 | 430,000 | 1,463,809 | 430,000 |
| Shared service expense | - | 699,635 | - | 699,635 |
| Dividends received | - | - | 200,000 | 440,000 |