| TUM Finance plcReport and consolidated financial statements Year ended 31 December 2023 | 1 |
| Notes | 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | ||
| Revenue | 5 | 588,125 | 613,125 | ||
| Administrative and other operating expenses | 6 | ( | ( | (131,275) | (120,177) |
| Gross profit | 456,850 | 492,948 | |||
| Finance income | 7 | 465,984 | 459,883 | ||
| Finance costs | 8 | ( | ( | (794,843) | (792,295) |
| Share of loss of associates | 14 | ( | ( | - | - |
| Profit before tax | 127,991 | 160,536 | |||
| Tax (expense) income | 10 | ( | ( | - | 27,516 |
| Profit for the year | 127,991 | 188,052 | |||
| Profit from discontinued operations | 9 | - | - | ||
| Total comprehensive income | 127,991 | 188,052 | |||
| Attributable to: | |||||
| Equity holders of the Company | - | - | |||
| Non-controlling interests | - | - |
| Notes | 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | ||
| Assets | |||||
| Non-current | |||||
| Investment property | 11 | - | - | ||
| Property, plant and equipment | 12 | - | - | ||
| Investment in subsidiary | 13 | - | - | 20,074,623 | 20,074,623 |
| Investment in associates | 14 | - | - | ||
| Loans due from related parties | 15 | 17,115,910 | 16,994,889 | ||
| 37,190,533 | 37,069,512 | ||||
| Current | |||||
| Loans due from related parties | 15 | 2,228,222 | 1,611,111 | ||
| Amounts due from related parties | 16 | 1,417,938 | 1,957,221 | ||
| Trade and other receivables | 17 | 6,251 | 3,540 | ||
| Cash and cash equivalents | 18 | 4,602 | 285 | ||
| Tax recoverable | 96,708 | 181,446 | |||
| 3,753,721 | 3,753,603 | ||||
| Total assets | 40,944,254 | 40,823,115 | |||
| Equity | |||||
| Share capital | 19.1 | 17,693,000 | 17,693,000 | ||
| Retained earnings | 19.2 | 598,244 | 470,253 | ||
| Capital contributions | 19.3 | 2,456,016 | 2,456,016 | ||
| Other reserves | 19.4 | - | - | ||
| Equity attributable to Owners of the parent | 20,747,260 | 20,619,269 | |||
| Non-controlling interests | ( | - | - | ||
| Total equity | 20,747,260 | 20,619,269 | |||
| Liabilities | |||||
| Non-current | |||||
| Deferred tax liability | 21 | - | - | ||
| Bank loan | 23 | - | - | ||
| Loans due to related parties | 24 | - | - | ||
| Lease liabilities | 22 | - | - | ||
| Debt securities in issue | 20 | 19,702,894 | 19,658,405 | ||
| 19,702,894 | 19,658,405 | ||||
| Current | |||||
| Loans due to related parties | 24 | - | - | ||
| Trade and other payables | 25 | 42,481 | 70,302 | ||
| Debt securities in issue | 20 | 391,081 | 439,732 | ||
| Amounts due to related parties | 26 | 60,538 | 35,407 | ||
| Tax payable | - | - | |||
| 494,100 | 545,441 | ||||
| Total liabilities | 20,196,994 | 20,203,846 | |||
| Total liabilities and equity | 40,944,254 | 40,823,115 |
| Balance at 1 January 2022 | ||||||
| Profit for the year | ||||||
| Contribution of associate | ||||||
| Additional contribution | ||||||
| Incorporation of subsidiary | ||||||
| Balance at 31 December 2022 |
| Group | Company | ||||
| Notes | 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | ||
| Operating activities | |||||
| Profit before tax | 127,991 | 160,536 | |||
| Adjustments | 27 | ( | (259,266) | (105,713) | |
| Net changes in working capital | 27 | ( | 1,538,986 | 561,403 | |
| Operating activities of discontinued operation | - | - | |||
| Income taxes (paid) received | ( | ( | 84,738 | 76,241 | |
| Net cash generated from operating activities | 1,492,449 | 692,467 | |||
| Investing activities | |||||
| Payments to acquire property, plant and equipment | 12 | ( | ( | - | - |
| Payments to acquire investment property | 11 | ( | ( | - | - |
| Advances to related parties | ( | - | |||
| Investment in associates | ( | - | - | ||
| Net cash used in investing activities | ( | ( | - | - | |
| Financing activities | |||||
| Issuance of loans to related parties | - | - | (738,132) | - | |
| Proceeds from incorporation of subsidiary | - | - | |||
| Proceeds from bank loan | - | - | |||
| Repayment of lease liabilities | ( | ( | - | - | |
| Bond interest paid | ( | ( | (750,000) | (699,213) | |
| Interest paid | ( | ( | - | (171) | |
| Net cash generated from (used in) financing activities | ( | (1,488,132) | (699,384) | ||
| Net change used in cash and cash equivalents | ( | 4,317 | (6,917) | ||
| Cash and cash equivalents, beginning of year | 285 | 7,202 | |||
| Cash and cash equivalents, end of year | 4,602 | 285 | |||
| Cash and cash equivalents included in disposal group | ( | - | - | ||
| Cash and cash equivalents for continuing operations | 18 | 4,602 | 285 |
| € | |
| Assets | 35,326,565 |
| Liabilities | (16,438,846) |
| Net assets | 18,887,719 |
| Non-controlling interest | (4,713,954) |
| Net assets attributable to parent | 14,173,765 |
| Non cash consideration | (17,268,449) |
| Gain on disposal of subsidiary | (3,094,684) |
| Right-of-use | |||
| Building | asset | Total | |
| € | € | € | |
| Cost | |||
| At 1 January 2023 | 65,217,399 | 195,452 | 65,412,851 |
| Additions resulting from subsequent expenditure | 137,323 | - | 137,323 |
| Disposal as a result of discontinued operations | (35,041,689) | - | (35,041,689) |
| At 31 December 2023 | 30,313,033 | 195,452 | 30,508,485 |
| At 1 January 2022 | 64,764,868 | 195,452 | 64,960,320 |
| Additions resulting from subsequent expenditure | 452,531 | - | 452,531 |
| At 31 December 2022 | 65,217,399 | 195,452 | 65,412,851 |
| Accumulated Depreciation | |||
| At 1 January 2023 | - | 6,427 | 6,427 |
| Depreciation for the year | - | 1,607 | 1,607 |
| At 31 December 2023 | - | 8,034 | 8,034 |
| At 1 January 2022 | - | 4,820 | 4,820 |
| Depreciation for the year | - | 1,607 | 1,607 |
| At 31 December 2022 | - | 6,427 | 6,427 |
| Carrying amount | |||
| At 31 December 2023 | 30,313,033 | 187,418 | 30,500,451 |
| At 31 December 2022 | 65,217,399 | 189,025 | 65,406,424 |
| Valuation technique | Significant unobservable inputs | Range | Narrative sensitivity | |
| Investment property | Income approach | Discount rate | 6% | The higher the discount rate, the lower the fair value |
| Rental value per square meter | €93 | The higher the price per square meter, the higher the fair value | ||
| Rent growth per annum | 2.9% | The higher the rent growth, the higher the fair value |
| Group | ||||
| Plant and machinery | Office furniture, fittings, and equipment | Asset under construction | Total | |
| € | € | € | € | |
| Cost | ||||
| At 1 January 2023 | 128,741 | 99,545 | - | 228,286 |
| Additions | 252,695 | 18,596 | 8,251,055 | 8,522,346 |
| Disposals as a result of discontinued operations | (62,277) | (33,238) | - | (95,515) |
| At 31 December 2023 | 319,159 | 84,903 | 8,251,055 | 8,655,117 |
| At 1 January 2022 | 116,864 | 18,345 | - | 135,209 |
| Additions | 11,877 | 81,200 | - | 93,077 |
| At 31 December 2022 | 128,741 | 99,545 | - | 228,286 |
| Accumulated depreciation | ||||
| At 1 January 2023 | 90,180 | 20,262 | - | 110,442 |
| Depreciation | 43,219 | 8,531 | - | 51,750 |
| Disposals | (59,427) | (14,687) | - | (74,114) |
| At 31 December 2023 | 73,972 | 14,106 | - | 88,078 |
| At 1 January 2022 | 57,898 | 3,825 | - | 61,723 |
| Depreciation | 32,282 | 16,437 | - | 48,719 |
| At 31 December 2022 | 90,180 | 20,262 | - | 110,442 |
| Carrying amount | ||||
| At 31 December 2023 | 245,187 | 70,797 | 8,251,055 | 8,567,039 |
| At 31 December 2022 | 38,561 | 79,283 | - | 117,844 |
| As restated | ||
| 2023 | 2022 | |
| € | € | |
| Carrying amount of investment in associate | 25,082,822 | 43,586 |
| Receivables | 4,535,753 | 3,730,500 |
| 29,618,575 | 3,774,086 |
| Merged entities | Develeco Malta Limited | BBT plc | BBT Holdings Limited | Total | |
| € | € | € | € | € | |
| At 31 December 2023 | |||||
| Current assets | 7,801,943 | 169,596 | 3,842,977 | 6,200 | 11,820,716 |
| Non-current assets | 9,490,232 | 6,632,144 | 89,613,707 | 5,743,184 | 111,479,267 |
| Current liabilities | (8,530,807) | (6,636,384) | (1,936,399) | (990,457) | (18,094,047) |
| Non-current liabilities | (9,378,656) | - | (21,484,697) | (5,000,000) | (35,863,353) |
| Equity | (617,288) | 165,356 | 70,035,588 | (241,073) | 69,342,583 |
| Company’s share in equity* | (213,836) | 82,678 | 25,160,019 | (78,059) | 24,950,802 |
| Cumulative unrecognised share of losses in associates | 213,836 | - | (159,875) | 78,059 | 132,020 |
| Company’s carrying amount of the investment (equity) | - | 82,678 | 25,000,144 | - | 25,082,822 |
| Revenue | 1,600,000 | 386,706 | 1,745,063 | - | 3,731,769 |
| Profit (loss) for the year | (174,643) | 107,466 | 465,264 | (244,542) | 153,545 |
| Total comprehensive income (loss) | (174,643) | 107,466 | 465,264 | (244,542) | 153,545 |
| Company’s share of profit (loss) for the year | (47,036) | 53,733 | 167,144 | (79,183) | 94,658 |
| Effect of changes in the prior balances of associates | - | (13,953) | - | - | (13,953) |
| Recognised cumulative prior year unrecognised losses | - | - | (159,875) | - | (159,875) |
| Recognised share of profit (loss) | - | 39,780 | 7,269 | (787) | 46,262 |
| Unrecognised share of losses in the associate for the year | (47,036) | - | - | (79,970) | (127,006) |
| Group | Company | |||
| As restated | ||||
| 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | |
| Amounts due from ultimate parent company | 696,251 | 1,100,156 | - | - |
| Amounts due from group companies | - | - | 1,417,938 | 1,957,221 |
| Amounts due from other related companies | 4,119,298 | 553,018 | - | - |
| 4,815,549 | 1,653,174 | 1,417,938 | 1,957,221 | |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | |
| Trade receivables | 214,124 | 203,173 | - | - |
| Advances, deposits, and prepayments | 47,546 | 79,327 | 6,251 | 3,540 |
| Trade and other receivables | 261,670 | 282,500 | 6,251 | 3,540 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | |
| Cash in bank | 845,721 | 105,226 | 4,602 | 285 |
| Cash and cash equivalents | 845,721 | 105,226 | 4,602 | 285 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | |
| Non-current | 191,737 | 191,764 | - | - |
| 191,737 | 191,764 | - | - | |
| 2023 | 2022 | |||
| € | € | |||
| As at 1 January | 191,764 | 191,745 | ||
| Accretion of interest | 10,538 | 10,584 | ||
| Payments | (10,565) | (10,565) | ||
| Amounts included in non-current liabilities | 191,737 | 191,764 | ||
| 2023 | 2022 | |
| € | € | |
| Within one year | 10,565 | 10,565 |
| Between two-five years | 42,262 | 42,262 |
| After five years | 1,151,629 | 1,162,194 |
| 1,204,456 | 1,215,021 |
| Later than one | ||||
| Not later than | year but not later | Later than | ||
| one year | than five years | five years | Total | |
| € | € | € | € | |
| 31 December 2023 | ||||
| Lease payments | 10,565 | 42,262 | 1,151,626 | 1,204,453 |
| Finance charges | (10,565) | (42,165) | (959,986) | (1,012,716) |
| Net present values | - | 97 | 191,640 | 191,737 |
| Minimum lease payments |
| Later than one | ||||
| Not later than | year but not later | Later than | ||
| one year | than five years | five years | Total | |
| € | € | € | € | |
| 31 December 2022 | ||||
| Lease payments | 10,565 | 42,262 | 1,162,193 | 1,215,020 |
| Finance charges | (10,538) | (42,170) | (970,548) | (1,023,256) |
| Net present values | 27 | 92 | 191,645 | 191,764 |
| 2023 | 2022 | |
| € | € | |
| Within one year | 1,734,980 | 1,457,613 |
| Between one and two years | 1,554,910 | 1,469,828 |
| Between two and three years | 1,532,895 | 1,299,733 |
| Between three and four years | 1,511,412 | 1,248,476 |
| Between four and five years | 1,482,288 | 1,258,058 |
| More than five years | 1,489,275 | 2,471,574 |
| 9,305,760 | 9,205,282 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| € | € | € | € | |
| Non-current | ||||
| Bank loan | 5,215,927 | - | - | - |
| 2023 | 2022 | |
| € | € | |
| Group | ||
| Rental income | 991,700 | 866,000 |
| Company | ||
| Finance income | 465,984 | 459,883 |
| Dividend income | 588,125 | 613,125 |
| 51 |
| 52 |
| 53 |
| 54 |
| 55 |