Revenue | 4 | 492,000 | 492,000 | ||
Costs | |||||
Cost of sales | 7 | ( | ( | (34,185) | (33,938) |
Gross profit | 457,815 | 458,062 | |||
Administrative expenses | 7 | ( | ( | (88,828) | (123,334) |
Other operating income | 5 | 150,000 | 150,000 | ||
(Loss) on sale of property, plant & equipment | 11 | ( | ( | - | - |
Earnings before interest, tax and depreciation | 518,987 | 484,728 | |||
Depreciation and amortisation | 11,14 | ( | ( | - | - |
Operating profit/(loss) | 518,987 | 484,728 | |||
Finance costs | 6 | ( | ( | (480,000) | (480,000) |
Reversal of Impairment of non-financial instruments | 9 | - | - | ||
Impairment of intangible assets | 13 | ( | - | - | |
Write off of amounts receivable | ( | - | - | ||
Profit/(loss) before taxation | ( | 38,987 | 4,728 | ||
Tax credit/(expense) | 10 | (13,645) | (1,655) | ||
Profit/(loss) for the year – Total comprehensive income/(loss) | ( | 25,342 | 3,073 | ||
(Loss)/Profit attributable to:Equity holders of the Company | ( | 25,342 | 3,073 |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
Assets | Notes | € | € | € | € |
Non-current assets | |||||
Property, Plant and equipment | 11 | - | - | ||
PPE under development | 12 | - | - | ||
Intangible assets | 13 | ||||
Right-of-use assets | 14 | - | - | ||
Investment property | 15 | - | - | ||
Investment in subsidiary | 16 | - | - | 19,097,783 | 19,097,783 |
Financial assets at amortised cost | 17 | - | - | 12,000,000 | 12,000,000 |
Deferred tax asset | 20 | - | - | ||
Trade and other receivables | 19 | - | - | ||
31,097,783 | 31,097,783 | ||||
Current assets | |||||
Trade and other receivables | 19 | 997,058 | 597,786 | ||
Inventories | 18 | - | - | ||
Cash at bank and in hand | 14,756 | 2,983 | |||
Current tax asset | 22 | - | - | ||
1,011,814 | 600,769 | ||||
Total Assets | 32,109,597 | 31,698,552 |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
Equity and liabilities | Notes | € | € | € | € |
Equity | |||||
Called up issued share capital | 24 | 250,000 | 250,000 | ||
Share premium | 24 | 17,750,000 | 17,750,000 | ||
Revaluation reserve | 25 | - | - | ||
Fair value gain reserve | 26 | - | - | ||
Other reserve | 27 | ( | ( | 1,098,983 | 1,098,983 |
Retained earnings | ( | ( | 198,334 | 172,992 | |
Total equity | 19,297,317 | 19,271,975 | |||
Liabilities | |||||
Non-current liabilities | |||||
Borrowings | 23 | 12,000,000 | 12,000,000 | ||
Lease liability | 14 | - | - | ||
Deferred tax liability | 20 | - | - | ||
12,000,000 | 12,000,000 | ||||
Current liabilities | |||||
Trade and other payables | 21 | 796,980 | 424,922 | ||
Current income tax liability | 22 | 15,300 | 1,655 | ||
Borrowings | 23 | - | - | ||
Lease liability | 14 | - | - | ||
812,280 | 426,577 | ||||
Total liabilities | 12,812,280 | 12,426,577 | |||
Total equity and liabilities | 32,109,597 | 31,698,552 |
Balance at 1 January 2023 | | | ( | ( | |||
Capitalisation Reserve – note 27 | |||||||
Comprehensive income | |||||||
Loss for the year | | | | | | ( | ( |
Balance at 31 December 2023 | | | ( | ( |
Transactions with owners in their capacity as owners | |||||||
Capital contribution – Note 27 | |||||||
Comprehensive income | |||||||
Profit for the year | | | | | | ||
Balance at 31 December 2024 | | | ( | ( |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
Cashflow from operating activities | € | € | € | € | |
Profit/ (loss) before taxation | ( | 38,897 | 4,728 | ||
Adjustments for: | |||||
Depreciation and amortisation | 12,14 | - | - | ||
Finance costs | 6 | 480,000 | 480,000 | ||
Reversal of impairment on PPE and ROU | 9 | ( | - | - | |
Amortisation of bond issue costs | 6 | - | - | ||
Dividend income | 4 | - | - | (492,000) | (492,000) |
Impairment on goodwill and intangible | |||||
Loss on disposal of PPE | 11,15 | - | - | ||
Operating profit/(loss) before working capital changes | 26,897 | (7,272) | |||
Movement in receivables/related company balances | 19 | (399,272) | 3,042 | ||
Movement in inventories | 18 | ( | - | - | |
Movement in payables | 21 | 372,148 | (7,790) | ||
Cash generated from/(used in) operations | (227) | (12,020) | |||
Income tax refund | - | - | |||
Interest paid | ( | ( | (480,000) | (480,000) | |
Net cashflows generated from/(used in) operating activities | (480,227) | (492,020) | |||
Cashflows from investing activities | |||||
Payments to acquire property, plant and equipment | 12 | ( | ( | - | - |
Consideration paid on business combination | ( | - | - | ||
Net dividends received | 4 | - | - | 492,000 | 492,000 |
Net cashflows (used in)/generated from investing activities | ( | ( | 492,000 | 492,000 | |
Cashflow from financing activities | |||||
Advances to related party outside group | ( | ( | - | - | |
Movement in bank loans | 23 | ( | ( | - | - |
Movement in third party borrowings | 23 | ( | - | - | |
Lease liability payments | 14 | ( | ( | - | - |
Net cash used in financing activities | ( | ( | - | - | |
Net movement in cash and cash equivalents | ( | ( | 11,773 | (20) | |
Cash and cash equivalents at the beginning of the year | ( | ( | 2,983 | 3,003 | |
Cash and cash equivalents at the end of the year | 29 | ( | ( | 14,756 | 2,983 |
Freehold buildings | 2% |
Electrical installations | 10% |
Furniture, fixtures and fittings | 5%-10% |
Equipment | 10% |
Motor vehicles | 20% |
Computer equipment | 10% |
Catering equipment | 16.7% |
Other fixed assets | 10% |
2024 | Hospitality Operations | CateringOperations | IntellectualProperty | Unallocated | Total |
€ | € | € | € | € | |
Revenue | 4,621,366 | 5,814,034 | 290,702 | - | 10,726,102 |
Less: inter-segment sales | (563,117) | (290,702) | (853,819) | ||
4,621,366 | 5,250,917 | - | - | 9,872,283 | |
Segment profit/ (loss) | 790,213 | 1,978,921 | (8,317) | (130,160) | 2,630,657 |
Other operating income | 55,303 | - | - | - | 55,303 |
Loss on sale of fixed assets | (246,267) | - | - | - | (246,267) |
Group EBITDA | 599,249 | 1,978,921 | (8,317) | (130,160) | 2,439,693 |
Depreciation and amortisation | (1,126,718) | (329,266) | - | - | (1,455,984) |
Finance costs | (353,485) | (107,412) | (1,665) | (153,754) | (616,316) |
Reversal of impairment of PPE | 1,026,316 | - | - | - | 1,026,316 |
Impairment of intangible | - | (260,000) | (370,000) | - | (630,000) |
Profit/(Loss) before tax | 145,362 | 1,282,243 | (379,982) | (283,914) | 763,709 |
Tax charge | 455,759 | (126,277) | (8,349) | (22,043) | 299,090 |
Profit/(Loss) for the year | 601,121 | 1,155,966 | (388,331) | (305,957) | 1,062,799 |
Segment assets non-current | 35,099,745 | 3,178,751 | 1,603,225 | - | 39,881,721 |
Segment assets current | 1,303,473 | 3,524,055 | 52,267 | 16,719 | 4,896,514 |
36,403,218 | 6,702,806 | 1,655,492 | 16,719 | 44,778,235 | |
Segment liabilities non-current | 4,995,236 | 521,790 | - | 12,000,000 | 17,517,026 |
Segment liabilities current | 4,096,296 | 3,544,140 | 77,868 | 425,931 | 8,144,235 |
9,091,532 | 4,065,930 | 77,868 | 12,425,931 | 25,661,261 |
2023 | Hospitality Operations | CateringOperations | IntellectualProperty | Unallocated | Total |
€ | € | € | € | € | |
Revenue | 5,789,462 | 5,448,205 | 287,964 | - | 11,525,631 |
Less: inter-segment sales | (422,308) | (326,709) | (255,309) | - | (1,004,326) |
5,367,154 | 5,121,496 | 32,655 | - | 10,521,305 | |
Segment profit/ (loss) | 1,458,407 | 1,170,240 | 26,831 | (163,002) | 2,492,476 |
Other operating income | 146,963 | - | - | - | 146,963 |
Loss on sale of fixed assets | (618,810) | - | - | - | (618,810) |
Group EBITDA | 986,560 | 1,170,240 | 26,831 | (163,002) | 2,020,629 |
Depreciation and amortisation | (1,239,470) | (246,985) | - | - | (1,486,455) |
Finance costs | (401,475) | (56,710) | - | (480,000) | (938,185) |
Modification loss on financial liability | (22,223) | - | - | - | (22,223) |
Profit/(Loss) before tax | (676,608) | 866,545 | 26,831 | (643,002) | (426,234) |
Tax charge | 453,920 | (148,045) | (3,316) | (9,948) | 292,611 |
Profit/(Loss) for the year | (222,688) | 718,500 | 23,515 | (652,950) | (133,623) |
Segment assets non-current | 34,366,578 | 3,870,138 | 1,778,225 | - | 40,014,941 |
Segment assets current | 1,259,414 | 1,882,547 | 95,644 | 5,312 | 3,242,917 |
35,625,992 | 5,752,685 | 1,873,869 | 5,312 | 43,257,858 | |
Segment liabilities non-current | 6,315,122 | 478,573 | - | 12,000,000 | 18,793,695 |
Segment liabilities current | 4,143,077 | 1,944,974 | 30,823 | 438,115 | 6,556,989 |
10,458,199 | 2,423,547 | 30,823 | 12,438,115 | 25,350,684 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Hospitality segment | 4,621,366 | 5,367,154 | - | - |
Catering segment | 5,250,917 | 5,121,496 | - | - |
Royalty fees | - | 32,655 | - | - |
Dividends received from subsidiaries | - | - | 492,000 | 492,000 |
_________9,872,283_________ | _________10,521,305_________ | _________492,000_________ | _________492,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Contract liabilities | ||||
Advance deposits – hospitality (note 21) | 243,433 | 112,866 | - | - |
Total contract liabilities | _________243,433_________ | _________112,866_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Service charge | 55,303 | 60,200 | 150,000 | 150,000 |
Rental income | - | 86,763 | - | - |
_________55,303_________ | _________146,963_________ | _________150,000_________ | _________150,000 _________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Interest on overdraft | 43,776 | 33,726 | - | - |
Interest on bank borrowings | 22,091 | 41,935 | - | - |
Other interest | 85,053 | 37,742 | - | - |
Bond interest | 133,810 | 480,000 | 480,000 | 480,000 |
Interest on lease liability | 300,004 | 313,200 | - | - |
Bond issue costs | 31,582 | 31,582 | - | - |
_________616,316_________ | _________938,185_________ | _________480,000_________ | _________480,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Direct costs | 3,494,865 | 4,775,610 | 985 | 738 |
Wages and salaries | 2,446,201 | 1,571,165 | 9,200 | 9,200 |
Directors’ remuneration | 146,357 | 195,025 | 24,000 | 24,000 |
Utility expenses | 379,529 | 425,534 | - | - |
Repairs and maintenance | 408,557 | 504,059 | - | - |
Other expenses | 366,117 | 557,436 | 88,828 | 123,334 |
_________7,241,626_________ | _________8,028,829_________ | _________123,013_________ | _________157,272_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Total remuneration payable to the auditors for: | ||||
Audit services | 66,753 | 25,150 | 25,150 | 25,150 |
Audit services charged by the component auditor | - | 39,733 | - | - |
_________66,753_________ | _________64,883_________ | _________25,150_________ | _________25,150_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Wages and salaries (including directors) | 2,446,201 | 1,639,111 | 33,200 | 33,200 |
Social security costs | 146,357 | 127,079 | - | - |
_________2,592,558_________ | _________1,766,190_________ | _________33,200_________ | _________33,200_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
Number | Number | Number | Number | |
Operations and administrations | 130 | 124 | - | - |
Directors | 2 | 2 | 2 | 2 |
_________132_________ | _________126_________ | _________2_________ | _________2_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Reversal of impairment charge on ROU (note 14) | 579,426 | - | - | - |
Reversal of impairment charge on PPE (note 11) | 446,890 | - | - | |
_________1,026,316_________ | _________-_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Deferred tax credit | (399,629) | (306,740) | - | - |
Current tax charge | 100,539 | 14,129 | 13,645 | 1,655 |
_________(299,090)_________ | _________(292,611)_________ | _________13,645_________ | _________1,655_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Profit/ (Loss) before taxation | 763,709__________ | (426,239)__________ | 38,987__________ | 4,728__________ |
Tax (credit)/ charge at 35% | 267,298 | (149,184) | 13,645 | 1,655 |
Depreciation charges not deductible by way of capital allowances | (570,914) | (140,074) | - | - |
Expenses disallowed for tax purposes | 6,626 | 515 | - | - |
Additional allowable deductions | - | - | - | - |
Fiscal consolidation adjustments | - | - | - | - |
Income taxed at reduced rates | (2,100) | (3,868) | - | - |
Tax effect of non-taxable income | - | - | - | - |
Tax (credit)/expense | _________(299,090)_________ | _________(292,611)_________ | _________13,645_________ | _________1,655_________ |
Group | Land &Buildings | MotorVehicles | Equipment | ElectricalInstallations | Furniture,& Fittings | ComputerEquipment | CateringEquipment | Other fixed | Total |
€ | € | € | € | € | € | € | € | € | |
Cost/ Valuation | |||||||||
As at 1 January 2023 | 24,493,080 | 16,400 | 1,873,841 | 1,187,530 | 3,200,413 | 34,755 | - | 211,983 | 31,018,002 |
Acquired on businesscombinations | - | - | 194,641 | - | 414,330 | - | 445,321 | - | 1,054,292 |
Additions | 27,800 | 57,585 | 74,177 | 1,419 | 18,378 | 466 | 179,825 | ||
Disposals | - | - | (506,420) | (233,477) | (1,251,283) | - | - | - | (1,991,180) |
As at 31 December 2023 | 24,520,880 | 16,400 | 1,619,647 | 954,053 | 2,437,637 | 36,174 | 463,699 | 212,449 | 30,260,939 |
Additions | - | - | 50,099 | 10,677 | 42,180 | 3,975 | - | - | 106,931 |
Reversal of impairment | 446,790 | - | - | - | - | - | - | - | 446,790 |
Transfer of PPE under dev | (110,420) | - | - | - | - | - | - | - | (110,420) |
Disposals on demolition of buildings | (608,100) | - | - | - | - | - | - | - | (608,100) |
As at 31 December 2024 | 24,249,150 | 16,400 | 1,669,746 | 964,730 | 2,479,817 | 40,149 | 463,699 | 212,449 | 30,096,140 |
Depreciation | |||||||||
As at 1 January 2023 | 1,927,799 | 12,500 | 830,573 | 669,532 | 1,455,091 | 25,063 | - | 121,119 | 5,041,677 |
Charge for the year | 251,212 | 2,600 | 192,341 | 89,501 | 318,847 | 3,655 | 57,962 | 35,409 | 951,527 |
Released on disposal | - | - | (443,958) | (187,786) | (740,626) | - | - | - | (1,372,370) |
As at 31 December 2023 | 2,179,011 | 15,100 | 578,956 | 571,247 | 1,033,312 | 28,718 | 57,962 | 156,528 | 4,620,834 |
Charge for the year | 251,212 | 1,300 | 273,250 | 70,319 | 246,107 | 2,683 | 16,822 | 35,409 | 897,102 |
Released on disposal | (406,412) | - | - | - | - | - | - | - | (406,412) |
As at 31 December 2024 | 2,023,811 | 16,400 | 852,206 | 641,566 | 1,279,419 | 31,401 | 74,784 | 191,937 | 5,111,524 |
Net Book Value | |||||||||
As at 31 December 2024 | 22,225,339 | - | 817,540 | 323,164 | 1,200,398 | 8,748 | 388,915 | 20,512 | 24,984,616 |
As at 31 December 2023 | 22,341,869 | 1,300 | 1,040,691 | 382,806 | 1,404,325 | 7,456 | 405,737 | 55,921 | 25,640,105 |
-Group | Fair value at | Valuation technique | Unobservable inputs | Relationship of unobservable inputs to fair value | |
- | 31 Dec | 31 Dec | |||
- | 2024 | 2023 | |||
-Description | € | € | |||
Property, plant, and equipment | |||||
Hotel properties | 20,864,158 | 21,221,241 | Comparison Approach | Sales price per square metre | The higher the sales price per square metre the higher the fair value |
* €5,500 | |||||
PPE under development | 704,470 | - | |||
Investment propertiesLeased buildings | 5,959,512 | 6,004,491 | Comparison Approach | Sales price per square metre | The higher the sales price per square metre the higher the fair value |
* €5,800 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
At 1 January | - | - | - | - |
Transfer from PPE (note 11) | 110,420 | |||
Additions | 594,050 | - | - | - |
At 31 December | _________704,470_________ | _________-_________ | _________-_________ | _________-_________ |
Goodwill | IntellectualProperty | Total | |
€ | € | € | |
Group | |||
At 1 January 2024 | 2,317,829 | 1,785,275 | 4,103,104 |
Impairment charge – Note | (455,000) | (175,000) | (630,000) |
Additions | 147,000 | - | 147,000 |
At 31 December 2024 | __________2,009,829_________ | __________1,610,275_________ | __________3,620,104_________ |
Group | ||
2024 | 2023 | |
€ | € | |
Right-of-use assets | ||
Land and buildings | 2,115,536 | 1,895,911 |
Equipment | 424,690 | 579,479 |
Furniture & fittings | 183,524 | 224,308 |
2,723,750 | 2,699,698 | |
Lease liabilities | ||
Current | 947,285 | 602,202 |
Non-current | 3,201,338 | 4,279,307 |
4,148,623 | 4,881,509 |
Group | ||
2024 | 2023 | |
€ | € | |
Depreciation charge of right-of-use assets | ||
Land and buildings | 353,754 | 353,754 |
Equipment | 158,195 | 134,242 |
Furniture & fittings | 46,932 | 46,932 |
558,881 | 534,928 | |
Reversal of impairment | (579,426) | - |
Interest expense (included in finance cost – note 6) | 300,004 | 313,200 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
At the beginning of the year | 6,004,491 | 6,004,491 | - | - |
Disposal on demolition of buildings | (44,579) | - | - | - |
At the end of the year | _________5,959,912_________ | _________6,004,491_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Rental income from lease | - | 22,500 | - | - |
_________ | _________ | _________ | _________ |
Company | Shares in subsidiary | Total |
€ | € |
At 1 January 2024 | 19,097,783 | 19,097,783 |
Additions | - | - |
At 31 December 2024 | _________19,097,783_________ | _________19,097,783_________ |
Company | Registered address | Principal Activity | 2024% Holding | 2023%Holding |
SP Investments Limited | 89, The Strand, Sliema | Holding Company | 100% | 100% |
Sea Pebbles Limited | 89, The Strand, Sliema | Hospitality operations | 100% | 100% |
Pebbles Resort Limited | 89, The Strand, Sliema | Hospitality operations | 100% | 100% |
Med Asia Operations Ltd | 89, The Strand, Sliema | Catering operations | 100% | 100% |
Med Asia Branding Ltd (previously named Pebbles St. Julians Limited) | 89, The Strand, Sliema | Holder of Intellectual Property | 100% | 100% |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
€ | € | € | € | ||
Non-Current | |||||
Redeemable preference shares | Note i | - | - | 12,000,000 | 12,000,000 |
_________-_________ | _________-_________ | _________12,000,000_________ | _________12,000,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Acquired on business combination | - | 107,879 | - | - |
Food and beverage | 111,017 | 9,005 | - | - |
_________111,017_________ | _________116,884_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
€ | € | € | € | ||
Non-Current | |||||
Amounts due by commonly controlled entities | Note ii | -_________ | 79,450_________ | -_________ | -_________ |
Current | |||||
Trade receivables | 607,905 | 585,097 | - | - | |
Other receivables | 768,453 | 27,400 | - | - | |
VAT refundable | 21,858 | 29,316 | - | - | |
Amounts owed by subsidiary | Note i | - | - | 995,186 | 595,914 |
Amounts due by commonly controlled entities | Note ii | 3,150,582 | 2,225,869 | - | - |
Prepayments and accrued income | 36,713 | 109,850 | 1,872 | 1,872 | |
_________4,585,511_________ | _________2,977,532_________ | _________997,058_________ | _________597,786_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
At the beginning of the year | (789,403) | (1,096,143) | - | - |
Recognised in profit or loss: | ||||
Movement in unabsorbed tax losses and capital allowances | 450,048 | 235,480 | - | - |
Movement in excess of capital allowances over depreciation | (570) | (26,215) | - | - |
Movement in effect of provisions | - | 24,568 | - | - |
Amortisation on bond issue costs amortisation | 11,053 | 11,053 | - | - |
Movement in effect of leases | (60,901) | 61,854 | - | - |
At the end of the year | _________(389,773)_________ | _________(789,403)_________ | _________-_________ | _________-_________ |
Effect recognised in: | ||||
Deferred tax movements recognised in profit & loss (note 10) | 399,629 | 306,740 | - | - |
_________399,629_________ | _________306,740_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Deferred tax assets | ||||
Unabsorbed tax losses and capital allowances | 1,045,117 | 579,113 | - | - |
Effect of leases accounting under IFRS 16 | 702,733 | 763,634 | - | - |
Effect of provisions | 39,961 | 39,961 | - | - |
_________1,787,811_________ | _________1,382,708_________ | _________-_________ | _________-_________ | |
Deferred tax liabilities | ||||
Effect of excess of capital allowances over depreciation | 131,858 | 148,384 | - | - |
Effect due to amortisation of bond issue costs | (47,902) | (58,955) | - | - |
Effect due to revaluation of Land & Buildings | (1,880,400) | (1,880,400) | - | - |
Effect due to revaluation of Investment Property | (381,140) | (381,140) | - | - |
_________(2,177,584) | _________(2,172,111) | _________- | _________- | |
_________(389,773)_________ | _________(789,403)_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Deferred tax asset | 1,888,869 | 1,488,093 | - | - |
Deferred tax liability | (2,278,642) | (2,227,496) | - | - |
_________(389,773)_________ | _________(789,403)_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
€ | € | € | € | ||
Trade payables | 1,611,548 | 1,203,624 | 11,175 | 24,058 | |
Indirect taxes | 2,300,273 | 1,584,428 | 17,026 | 18,781 | |
Amounts owed to commonly controlled entities and related entities | Note i | 378,992 | 170,464 | 409,461 | - |
Accruals | 751,590 | 934,693 | 359,318 | 382,083 | |
Deferred income and advanced deposits | 243,433 | 112,866 | - | - | |
Amounts due to shareholders/ directors | 29,896 | - | |||
_________5,315,732_________ | _________4,006,075_________ | _________796,980_________ | _________424,922_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Balance as the beginning of the year | (129,723) | (115,594) | (1,655) | - |
Provision for the year | (100,541) | (14,129) | (13,645) | (1,655) |
Balance at the end of the year | _________(230,264)_________ | _________(129,723)_________ | _________(15,300)_________ | _________(1,655)_________ |
Balance sheet allocation | ||||
Asset | 147,808 | - | - | - |
Liability | (378,072) | (129,723) | (15,300) | (1,655) |
_________(230,264)_________ | _________(129,723)_________ | _________(15,300)_________ | _________(1,655)_________ |
Group | Group | Company | Company | ||
2024 | 2023 | 2024 | 2023 | ||
€ | € | € | € | ||
Falling due within a year | |||||
Bank overdrafts | Note i | 930,818 | 877,195 | - | - |
Bank borrowings | Note ii | 405,657 | 641,790 | - | - |
Third party borrowings | Note iii | 166,671 | 300,004 | - | - |
_________1,503,146_________ | _________1,818,989_________ | _________-_________ | _________-_________ | ||
Falling due after more than one year | |||||
Bank borrowings | Note ii | - | 405,329 | - | - |
Bonds | Note iv | 11,863,145 | 11,831,563 | 12,000,000 | 12,000,000 |
Third party borrowings | Note iii | 173,901 | - | - | - |
_________12,037,046 | _________12,236,892 | _________12,000,000 | _________12,000,000 | ||
Total borrowings | _________13,540,192_________ | _________14,055,881_________ | _________12,000,000_________ | _________12,000,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Face value of bonds | ||||
Bonds | 12,000,000_________ | 12,000,000_________ | 12,000,000_________ | 12,000,000_________ |
Issue costs | (315,822) | (315,822) | - | - |
Accumulated amortisation | 178,965 | 147,387 | - | - |
Net book amount | _________(136,857) | _________(168,435) | _________- | _________- |
Amortised cost | _________11,863,143_________ | _________11,831,565_________ | _________12,000,000_________ | _________12,000,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
Interest rate exposure: | € | € | € | € |
At floating rates | 1,336,475 | 1,924,314 | - | - |
At fixed rates | 11,863,145 | 11,831,563 | 12,000,000 | 12,000,000 |
Interest free | 340,572 | 300,004 | - | - |
Total borrowings | _________13,540,192_________ | _________14,055,881_________ | _________12,000,000_________ | _________12,000,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
Weighted average effective interest rates | % | % | % | % |
At the balance sheet date: | ||||
Bank overdrafts | 5.85 | 5.85 | - | - |
Bank loans | 3.10 | 3.10 | - | - |
Bond | 4.00 | 4.00 | 4.00 | 4.00 |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
Maturity of long-term borrowings: | € | € | € | € |
Between 2 and 5 years | 173,901 | 242,519 | - | - |
Over 5 years | 11,863,145 | 11,994,373 | 12,000,000 | 12,000,000 |
_________12,037,046_________ | _________12,236,892_________ | _________12,000,000_________ | _________12,000,000_________ |
Details of share capital for Company as at 31 December 2024 | Issues shares | SharePremium |
€ | € | |
Authorised, issued and fully paid up | ||
250,000 Ordinary shares of €1 each 100% paid up | 250,000 | - |
Shares issues at premium on capital re-organisation (Note 28) | - | 17,750,000 |
_________250,000_________ | _________17,750,000_________ |
Details of share capital for Company as at 31 December 2024 | Issues shares | SharePremium |
€ | € | |
Authorised, issued and fully paid up | ||
250,000 Ordinary shares of €1 each 100% paid up | 250,000 | - |
Shares issues at premium on capital re-organisation (Note 28) | - | 17,750,000 |
_________250,000_________ | _________17,750,000_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
At the beginning of the year | 14,799,920 | 14,799,920 | - | - |
At the end of the year | _________14,799,920_________ | _________14,799,920_________ | _________-_________ | _________-_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
At the beginning of the year | 2,938,013 | 2,938,013 | - | - |
At the end of the year | _________2,938,013_________ | _________2,938,013_________ | _________-_________ | _________-_________ |
Capital RedemptionReserve | CapitalisationReserve | Total | |
€ | € | € | |
Group | |||
At 1 January 2023 | 17,531,725 | (4,614,814) | 12,916,911 |
At 31 December 2023 | __________17,531,725 | __________(4,614,814) | __________12,916,911 |
Capitalisation of loans | - | (147,001) | (147,001) |
At 31 December 2024 | __________17,531,725_________ | __________(4,761,815)_________ | __________12,769,910_________ |
Group | ||
2024 | 2023 | |
Consideration | € | € |
As at the beginning of the year | 17,531,725 | 17,531,725 |
__________ | __________ | |
Other reserves created upon reorganisation | 17,531,725 | 17,531,725 |
__________ | __________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Cash at bank and in hand | 52,178 | 148,501 | 14,756 | 2,983 |
Overdraft | (930,818) | (877,195) | - | - |
At the end of the year | _________(878,640)_________ | _________(728,694)_________ | _________14,756_________ | _________2,983_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Revenue | ||||
Subsidiaries | ||||
Service charge | - | - | 150,000 | 150,000 |
Dividends received | - | - | 492,000 | 492,000 |
Commonly controlled entities | ||||
Revenue | - | 117,479 | - | - |
Royalties | - | 32,652 | - | - |
Other operating income | ||||
Commonly controlled entities | ||||
Rental income | - | 61,500 | - | - |
Service fee | 28,728 | 94,623 | - | - |
Other operating expenses | ||||
Commonly controlled entities | ||||
Direct costs | - | 117,882 | - | - |
Non-current assets | ||||
Property, plant and equipment | ||||
Construction works | 200,000 | - | - | - |
Business Combination transactions | ||||
Consideration for acquisition of catering business and trade marks | - | 5,264,815 | - | - |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Authorised but not contracted | 4,122,846 | - | - | - |
Contracted but nor provided for | 2,673,000 | 180,000 | - | - |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Carrying amounts | ||||
Financial assets at amortised cost | - | - | 12,000,000 | 12,000,000 |
Amounts due by commonly controlled entity | 3,150,582 | 2,305,319 | - | - |
Trade and other receivables | 1,434,929 | 751,663 | 997,058 | 597,786 |
Cash at bank and in hand | 52,178 | 148,501 | 14,756 | 2,983 |
_________4,637,689_________ | _________3,205,483_________ | _________13,011,814_________ | _________12,600,769_________ |
Group | Group | Company | Company | |
2024 | 2023 | 2024 | 2023 | |
€ | € | € | € | |
Within one year | ||||
Trade and other payables | 5,315,732 | 4,006,075 | 424,922 | 424,922 |
Bank overdraft | 930,818 | 877,195 | - | - |
Bank borrowings | 515,281 | 665,184 | - | - |
Third party borrowings | 166,671 | 300,000 | - | - |
Bonds | 480,000 | 480,000 | 480,000 | 480,000 |
Lease liability | 1,184,486 | 1,011,389 | - | - |
_________8,592,988_________ | _________7,339,843_________ | _________904,922_________ | _________904,922_________ | |
Between 2 – 5 years | ||||
Bank borrowings | - | 409,775 | - | - |
Third party borrowings | 173,901 | - | - | - |
Bonds | 1,920,000 | 1,920,000 | 1,920,000 | 1,920,000 |
Lease liabilities | 3,590,267 | 4,425,820 | - | - |
_________5,684,168_________ | _________6,755,595_________ | _________1,920,000________ | _________1,920,000________ | |
Over 5 years | ||||
Bonds | 12,000,000 | 12,480,000 | 12,000,000 | 12,480,000 |
Lease liabilities | 15,600 | 364,533 | - | - |
________12,015,600________ | ________12,844,533________ | _________12,000,000_________ | _________12,480,000_________ | |
Total | 26,292,756_________ | 26,939,971_________ | 14,824,922_________ | 15,304,922_________ |
Group | As atDecember2023 | Cashflows | OtherLiabilityRelatedChanges | As at 31December2024 |
€ | € | € | € | |
Bank borrowings | 1,047,119 | (641,463) | - | 405,657 |
Third party loans | 300,004 | 40,568 | - | 340,572 |
Bonds | 11,831,563 | - | 31,582 | 11,863,145 |
Lease liability | 4,881,509 | (1,032,890) | 300,004 | 4,148,623 |
_________18,060,195_________ | _________(1,633,785)_________ | _________331,586_________ | _________16,757,997_________ |
Group | As atDecember2022 | Cashflows | OtherLiabilityRelatedChanges | As at 31December2023 |
€ | € | € | € | |
Bank borrowings | 1,668,664 | (621,545) | - | 1,047,119 |
Third party loans | 633,334 | (333,330) | - | 300,004 |
Bonds | 11,799,981 | - | 31,582 | 11,831,563 |
Lease liability | 4,691,043 | (671,403) | 861,869 | 4,881,509 |
_________18,793,022_________ | _________(1,626,278)_________ | _________893,451_________ | _________18,060,195_________ |