| FULL CONSOLIDATION METHOD | Country of Establishment | % Participation Equivalent | % DIRECT PARTICIPATION | % INDIRECT PARTICIPATION | INDIRECT PARTICIPATION SUBSIDIARY |
| TECHNICAL OLYMPIC S.A. | GREECE | PARENT | - | - | - |
| EUROROM CONSTRUCTII '97 SRL (UNDER LIQUIDATION) | ROMANIA | 100,00% | 100,00% | - | - |
| Τ.Ο. HOLDING INTERNATIONAL LTD | CYPRUS | 100,00% | 100,00% | - | - |
| Τ.Ο. SHIPPING LTD | CYPRUS | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| PORTO CARRAS DEVELOPMENT S.A. | GREECE | 30,60% | 30,60% | - | - |
| Τ.Ο. CONSTRUCTIONS S.A. | GREECE | 90,25% | - | 90,25% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| TECHNICAL OLYMPIC AIRWAYS S.A. (UNDER LIQUIDATION) | GREECE | 41,54% | 41,54% | - | - |
| SAMOS MARINES S.A. | GREECE | 99,88% | 99,88% | - | - |
| FULL CONSOLIDATION METHOD | Country of Establishment | % Participation Equivalent | % DIRECT PARTICIPATION | % INDIRECT PARTICIPATION | INDIRECT PARTICIPATION SUBSIDIARY |
| TOXOTIS Technical S.A. | GREECE | 83,45% | 83,45% | - | - |
| J/V TOXOTIS Technical S.A. - GOUSGOUNIS S.A. - RECONSTRUCTION OF KIFISSOS AVENUE & POSEIDONOS AVENUE | GREECE | 99,00% | - | 99,00% | TOXOTIS Technical S.A. |
| ROMA HOLDING LLC | MARSHALL | 85,00% | - | 85,00% | Τ.Ο. SHIPPING LTD |
| ARIADNE REAL ESTATE SINGLE MEMBER P.C. | GREECE | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| PFC PREMIER FINANCE CORPORATION LTD | CYPRUS | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| NOVAMORE LTD | CYPRUS | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| LUXURY SPETSES Single Member S.A. (EX MARINA PYTHAGOREIOU SINGLE MEMBER S.A.) | GREECE | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| ENERESCO 1 SINGLE MEMBER P.C. | GREECE | 100,00% | 100,00% | - | - |
| ENERESCO 2 SINGLE MEMBER P.C. | GREECE | 90,25% | - | 90,25% | Τ.Ο. CONSTRUCTIONS S.A. |
| PREMIER FINANCIAL SERVICES HOLDCO LIMITED | IRELAND | 100,00% | - | 100,00% | PFC PREMIER FINANCE CORPORATION LTD |
| PREMIER FINANCIAL ADVISORY SERVICES LIMITED | IRELAND | 100,00% | - | 100,00% | PREMIER FINANCIAL SERVICES HOLDCO LIMITED |
| PREMIER FINANCE CORPORATION SINGLE MEMBER P.C. (ΕX PFC ADVISORY SINGLE MEMBER P.C.) | GREECE | 100,00% | - | 100,00% | PFC PREMIER FINANCE CORPORATION LTD |
| LUXURY LIFE SINGLE MEMBER S.A. | GREECE | 100,00% | 100,00% | - | - |
| Τ.Ο.I REAL ESTATE DEVELOPMENT LLC | USA | 100,00% | - | 100,00% | Τ.Ο. HOLDING INTERNATIONAL LTD |
| TREASURE PALMS DEVELOPMENT LLC | USA | 95,00% | - | 95,00% | T.O.I REAL ESTATE DEVELOPMENT LLC |
| T.O. INTERNATIONAL GmbH | GERMANY | 100,00% | - | 100,00% | T.O. HOLDING INTERNATIONAL LTD |
| GREENHILL VOULA ESTATES S.A. | GREECE | 100,00% | 100,00% | - | - |
| PREMIER CAPITAL INVESTMENTS S.A. | LUXEMBOURG | 100,00% | 100,00% | - | - |
| T.O. ROMANIA LTD | CYPRUS | 100,00% | - | 100,00% | T.O. HOLDING INTERNATIONAL LTD |
| PREMIER CAPITAL INVESTMENT GREECE SINGLE MEMBER S.A. | GREECE | 100,00% | - | 100,00% | PREMIER CAPITAL INVESTMENTS S.A. |
| TARISHORE REAL ESTATE EXPLOITATION SINGLE MEMBER P.C. | GREECE | 66,67% | 66,67% | - | - |
| J/V ANAPTYXIS AKINITON NOTION PROASTION | GREECE | 83,34% | - | 50,00% 33,34% | T.O. HOLDING INTERNATIONAL LTD TARISHORE REAL ESTATE EXPLOITATION SINGLE MEMBER P.C. |
| VESTA REAL ESTATE S.A. | GREECE | 80,00% | - | 80,00% | PREMIER CAPITAL INVESTMENT GREECE SINGLE MEMBER S.A. |
| EQUITY METHOD | Domicile | Participation Equivalent % | % DIRECT PARTICIPATION | % INDIRECT PARTICIPATION | SUBSIDIARY OF INDIRECT PARTICIPATION |
| QUARTIER GRÜNER WEG GmbH | GERMANY | 50,00% | - | 50,00% | Τ.Ο. INTERNATIONAL GmbH |
| SUSTAINABLE INTERACTION LIMITED LIABILITY ENERGY COMMUNITY | GREECE | 24,03% | - - | 15,00% 9,03% | ENERESCO 1 SINGLE MEMBER P.C. ENERESCO 2 SINGLE MEMBER P.C. |
| PROPORTIONAL CONSOLIDATION METHOD | Country of Establishment | % Participation Equivalent |
| J/V TERNA SA - MOCHLOS SA - AKTOR SA – J/V CONSTRUCTION OF AIGIO TUNNEL | GREECE | 30,00% |
| J/V AKTOR SA -MICHANIKI SA - MOCHLOS SA - J/V ASFALTIKON PATHE | GREECE | 28,00% |
| J/V - MICHANIKI SA - MOCHLOS SA – OLYMPIC VILLAGE | GREECE | 33,00% |
| J/V MICHANIKI SA - J&P - AVAX SA – ATHINA SA - MOCHLOS SA - EGNATIA ODOS. ANTHOCHORI METSOVO NODE | GREECE | 34,46% |
| J/V MOCHLOS SA / ATHINAIKI TECHNIKI SA - ATHINAIKI TECHNIKI SA – INTRACOM SA - CONTRACTOR J/V PANTHESSALIA STADIUM NEA IONIA VOLOS | GREECE | 33,00% |
| J/V FLORINA NIKI PROJECT | GREECE | 33,00% |
| J/V MOCHLOS SA - ΑΤΤΙCΑΤ SA - VIOTER SA - EGNATIA ODOS COMPLETION WORKS FROM IGOUMENITSA NODE TO SELLON NODE | GREECE | 40,00% |
| J/V MOCHLOS SA - ATHINA SA – DODONI | GREECE | 50,00% |
| J/V MOCHLOS SA - ATHINA SA. – TUNNEL S2 | GREECE | 50,00% |
| J/V MOCHLOS SA - TEO SA. – AKTIO TOLLS | GREECE | 49,00% |
| J/V MOCHLOS SA - TEO SA -- HIGHWAY MAINTENANCE PATRAS BYPASS | GREECE | 49,00% |
| Owner-occupied tangible assets | Useful Life (in years) |
| Buildings | from 12 to 50 years |
| Machinery | from 05 to 15 years |
| Aircraft | from 18 to 20 years |
| Transportation equipment | from 07 to 09 years |
| Furniture and other equipment | from 04 to 07 years |
| Vessels | 30 years |
| Amounts in € ' | GROUP | |||||
| Results per segment 01/01-31/12/2025 | CONSTRUCTION | MARINE MANAGEMENT | SHIPPING | REAL ESTATE | OTHER | TOTAL |
| Revenue | ||||||
| Total revenue | 1.124.648 | 1.046.950 | 14.859.737 | 4.458.475 | 307.630 | 21.797.440 |
| Intragroup sales | (1.124.648) | - | - | - | (304.430) | (1.429.078) |
| Revenue from sales to external customers | - | 1.046.950 | 14.859.737 | 4.458.475 | 3.200 | 20.368.362 |
| Operating profit | ||||||
| Cost of materials | - | - | (373.435) | (4.049.588) | - | (4.423.023) |
| Employee benefits | (307.821) | (195.713) | (924.463) | (6.149) | (845.340) | (2.279.486) |
| Third party fees and expenses | (473.124) | (100.033) | (490.245) | (87.528) | (1.305.824) | (2.456.754) |
| Depreciation | (165.091) | (202.023) | (3.984.170) | (10) | (501.801) | (4.853.095) |
| Other operating income / (expenses) | (2.727.175) | (93.195) | (2.294.546) | (756.015) | 506.562 | (5.364.369) |
| Operating results | (3.673.211) | 455.987 | 6.792.878 | (440.815) | (2.143.203) | 991.636 |
| Finance cost | (6.143) | (166.877) | (545.462) | (7.665) | (165.442) | (891.590) |
| Finance income | - | - | 1.046.194 | 59.238 | 194.257 | 1.299.690 |
| Profit / (loss) from revaluation of financial assets through profit or loss | - | - | - | - | (325.106) | (325.106) |
| Income from dividends | - | - | 4.182.919 | - | 2.322 | 4.185.241 |
| Profit / (loss) from valuation of investment and | 55.000 | - | - | - | 1.502.277 | 1.557.277 |
| owner-occupied property | ||||||
| Profit / (loss) from investments | - | - | - | - | 654.298 | 654.298 |
| Percentage of associates results | - | - | - | - | 101.260 | 101.260 |
| Other financial results | (149.458) | - | (2.602.442) | - | 13.014 | (2.738.885) |
| Profit / (loss) before tax | (3.773.813) | 289.111 | 8.874.087 | (389.242) | (166.323) | 4.833.820 |
| Income tax | 407.566 | 18.301 | (103.930) | (48.552) | (533.621) | (260.236) |
| Profit / (loss) for the period after tax | (3.366.247) | 307.411 | 8.770.157 | (437.794) | (699.943) | 4.573.584 |
| EBITDA | (3.508.121) | 626.403 | 10.777.048 | (440.805) | (1.641.402) | 5.813.124 |
| Amounts in € ' | GROUP | |||||
| Results per segment 01/01-31/12/2024 | CONSTRUCTION | MARINE MANAGEMENT | SHIPPING | REAL ESTATE | OTHER | TOTAL |
| Sales | - | |||||
| Total revenue | 303.162 | 821.638 | 16.027.292 | 2.212.500 | 884.946 | 20.249.538 |
| Intragroup sales | (303.162) | - | - | - | (831.587) | (1.134.749) |
| Revenue from sales to external customers | - | 821.638 | 16.027.292 | 2.212.500 | 53.359 | 19.114.789 |
| Operating profit | ||||||
| Cost of materials | (104.789) | - | (372.680) | (1.812.050) | - | (2.289.519) |
| Employee benefits | (292.716) | (167.769) | (885.190) | - | (843.343) | (2.189.019) |
| Third party fees and expenses | (758.512) | (62.638) | (340.502) | (3.500) | (1.351.410) | (2.516.561) |
| Depreciation | (759.011) | (203.889) | (4.004.637) | - | (409.536) | (5.377.073) |
| Other operating income / (expenses) | (1.105.247) | 293.792 | (1.812.080) | (116.760) | (487.351) | (3.227.646) |
| Operating results | (3.020.274) | 681.135 | 8.612.202 | 280.190 | (3.038.282) | 3.514.970 |
| Finance cost | (16.542) | (166.928) | (411.402) | (84) | (252.388) | (847.344) |
| Finance ncome | 17.843 | 29.324 | 802.662 | 44.856 | 419.073 | 1.313.758 |
| Profit / (loss) from revaluation of financial assets through profit or loss | - | - | - | - | 559.788 | 559.788 |
| Income from dividends | - | - | 6.464.956 | - | 6.973 | 6.471.929 |
| Profit / (loss) from valuation of investment and owner-occupied property | (5.750) | - | - | - | - | (5.750) |
| Profit / (loss) from revaluation of intangible assets at fair value | 25.000 | - | - | - | 936.000 | 961.000 |
| Investments results | - | - | - | - | (24.055) | (24.055) |
| Percentage of associates results | - | - | - | - | (14.201) | (14.201) |
| Other financial results | (467) | - | 882.036 | - | 19.493 | 901.062 |
| Profit / (loss) before tax | (3.000.191) | 543.530 | 16.350.454 | 324.961 | (1.387.600) | 12.831.155 |
| Income tax | 163.125 | 11.527 | - | (58.773) | (399.785) | (283.906) |
| Profit / (loss) for the period after tax | (2.837.065) | 555.057 | 16.350.454 | 266.188 | (1.787.385) | 12.547.249 |
| EBITDA | (2.261.263) | 853.404 | 12.616.839 | 280.190 | (2.628.746) | 8.860.424 |
| COUNTRY | Revenues 01/01 - 31/12/2025 | Revenues 01/01 - 31/12/2024 | Non Current Assets 31/12/2025 | Non Current Assets 31/12/2024 |
| GEECE | 5.508.625 | 3.087.497 | 20.215.946 | 25.799.316 |
| CYPRUS | 14.859.737 | 16.027.292 | 116.208.324 | 106.905.228 |
| OTHER COUNTRIES | - | - | 2.324.974 | - |
| TOTAL | 20.368.362 | 19.114.789 | 138.749.244 | 132.704.543 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Revenue from shipping | 14.859.737 | 16.027.292 | - | - |
| Sales of properties as inventories | 4.458.475 | 2.212.500 | - | - |
| Marine sales | 1.046.950 | 821.638 | - | - |
| Provision of administrative services | - | - | 287.155 | 264.000 |
| Other | 3.200 | 53.359 | - | - |
| Total | 20.368.362 | 19.114.789 | 287.155 | 264.000 |
| 01/01 - 31/12/2025 | Marine Sales | Shipping Sales | Real Estate | Other | Total |
| Greece | 1.046.950 | - | 4.458.475 | 3.200 | 5.508.625 |
| Third countries | - | 14.859.737 | - | - | 14.859.737 |
| Total | 1.046.950 | 14.859.737 | 4.458.475 | 3.200 | 20.368.362 |
| 01/01 - 31/12/2024 | Marine Sales | Shipping Sales | Real Estate | Other | Total |
| Greece | 821.638 | - | 2.212.500 | 53.359 | 3.087.497 |
| Third countries | - | 16.027.292 | - | - | 16.027.292 |
| Total | 821.638 | 16.027.292 | 2.212.500 | 53.359 | 19.114.789 |
| 01/01 - 31/12/2025 | Marine Sales | Shipping Sales | Real Estate | Other | Σύνολο |
| Revenue when the performance obligation is fulfilled over the time | 1.046.950 | 14.859.737 | - | 3.200 | 15.909.887 |
| Revenue when the performance obligation is fulfilled at a point in time | - | - | 4.458.475 | - | 4.458.475 |
| Total | 1.046.950 | 14.859.737 | 4.458.475 | 3.200 | 20.368.362 |
| 01/01 - 31/12/2024 | Marine Sales | Shipping Sales | Real Estate | Other | Total |
| Revenue when the performance obligation is fulfilled over the time | 821.638 | 16.027.292 | - | 53.359 | 16.902.289 |
| Revenue when the performance obligation is fulfilled at a point in time | - | - | 2.212.500 | - | 2.212.500 |
| Total | 821.638 | 16.027.292 | 2.212.500 | 53.359 | 19.114.789 |
| GROUP | ||||||||
| Amounts in € ' | Land Plots | Buildings | Machinery | Transportation equipment | Furniture and other equipment | Vessels | Fixed assets under construction | Total |
| Acquisition cost as at 01/01/2024 | 3.263.548 | 19.976.921 | 35.284.750 | 9.436.151 | 3.412.718 | 76.157.138 | 3.221 | 147.534.447 |
| Less: Accumulated depreciation | (235.548) | (10.158.995) | (32.698.379) | (7.256.142) | (3.354.146) | (9.663.183) | - | (63.366.392) |
| Net book value as at 01/01/2024 | 3.028.000 | 9.817.926 | 2.586.371 | 2.180.009 | 58.573 | 66.493.955 | 3.221 | 84.168.055 |
| Additions | - | - | - | 6.600 | 180.584 | 316.458 | 15.600 | 519.242 |
| Sales / write-offs | - | - | (666.544) | (326.532) | - | - | - | (993.076) |
| Additions from the acquisition of subsidiaries | - | 16.327 | - | - | 122 | - | - | 16.449 |
| Transfers | 128.000 | - | (9.171) | - | 9.171 | - | - | 128.000 |
| Fair value adjustment | 11.000 | 550.432 | - | - | - | (7.840.954) | - | (7.279.522) |
| Depreciation for the period | - | (358.424) | (668.759) | (192.156) | (21.913) | (4.002.777) | - | (5.244.030) |
| Depreciation of assets disposed / written off | - | - | 200.994 | 326.531 | - | - | - | 527.525 |
| Acquisition cost as at 31/12/2024 | 3.402.548 | 20.543.680 | 34.609.035 | 9.116.219 | 3.602.596 | 68.632.642 | 18.821 | 139.925.541 |
| Less: Accumulated depreciation | (235.548) | (10.517.419) | (33.166.144) | (7.121.766) | (3.376.059) | (13.665.960) | - | (68.082.897) |
| Net book value as at 31/12/2024 | 3.167.000 | 10.026.261 | 1.442.891 | 1.994.453 | 226.537 | 54.966.682 | 18.821 | 71.842.643 |
| Additions | - | 1 | - | - | 106.949 | 421.870 | 1.903.668 | 2.432.488 |
| Sales / write-offs | - | - | (232.938) | (593.172) | (1.257) | - | - | (827.368) |
| Additions from the acquisition of subsidiaries | - | - | - | - | 1.257 | - | - | 1.257 |
| Other adjustments | - | - | 9.133 | - | (9.171) | - | - | (38) |
| Transfers | - | - | - | - | - | - | (361.943) | (361.943) |
| Foreign exchange on acquisition cost | - | - | - | - | - | (2.436.974) | - | (2.436.974) |
| Fair value adjustment | 33.000 | 684.177 | - | 416.135 | - | 15.719.428 | - | 16.852.740 |
| Depreciation for the period | - | (377.639) | (97.949) | (169.000) | (38.580) | (3.982.310) | - | (4.665.479) |
| Depreciation of assets disposed/written off | - | - | 111.415 | 391.127 | - | - | - | 502.542 |
| Acquistion cost as at 31/12/2025 | 3.435.548 | 21.227.858 | 34.385.230 | 8.939.182 | 3.700.373 | 82.336.966 | 1.560.546 | 155.585.704 |
| Less: Accumulated depreciation | (235.548) | (10.895.058) | (33.152.679) | (6.899.639) | (3.414.639) | (17.648.270) | - | (72.245.833) |
| Net book value as at 31/12/2025 | 3.200.000 | 10.332.800 | 1.232.551 | 2.039.543 | 285.734 | 64.688.696 | 1.560.546 | 83.339.870 |
| COMPANY | ||||||||
| Amounts in € ' | Land Plots | Buildings | Machinery | Transportation equipment | Furniture and other equipment | Vessels | Fixed assets under construction | Total |
| Acquisition cost as at 01/01/2024 | 3.028.000 | 7.332.308 | 64.340 | 2.086.161 | 3.084.966 | - | 3.222 | 15.598.996 |
| Less: Accumulated depreciation | - | (307.747) | (9.078) | (354.035) | (3.029.350) | - | - | (3.700.210) |
| Net book value as at 01/01/2024 | 3.028.000 | 7.024.561 | 55.262 | 1.732.126 | 55.616 | - | 3.222 | 11.898.786 |
| Additions | - | - | - | - | 144.149 | - | 318.762 | 462.911 |
| Transfer from investment propetries to owner-occupied properties | 128.000 | - | - | - | - | - | - | 128.000 |
| Fair value adjustment | 11.000 | 550.432 | - | - | - | - | - | 561.432 |
| Depreciation for the period | - | (244.542) | (6.392) | (98.531) | (16.647) | - | - | (366.112) |
| Acquisition cost as at 31/12/2024 | 3.167.000 | 7.882.739 | 64.340 | 2.086.161 | 3.229.115 | - | 321.984 | 16.751.339 |
| Less: Accumulated depreciation | - | (552.289) | (15.470) | (452.567) | (3.045.997) | - | - | (4.066.323) |
| Net book value as at 31/12/2024 | 3.167.000 | 7.330.450 | 48.870 | 1.633.594 | 183.118 | - | 321.984 | 12.685.016 |
| Additions | - | 1 | - | - | 104.125 | - | 1.965.078 | 2.069.204 |
| Other adjustments | - | - | - | - | - | - | (361.943) | (361.943) |
| Fair value adjustment | 33.000 | 684.177 | - | 416.135 | - | - | - | 1.133.311 |
| Depreciation for the period | - | (263.287) | (6.392) | (98.531) | (33.455) | - | - | (401.666) |
| Acquisition cost as at 31/12/2025 | 3.200.000 | 8.566.917 | 64.340 | 2.502.296 | 3.333.240 | - | 1.925.119 | 19.591.911 |
| Less: Accumulated depreciation | - | (815.576) | (21.862) | (551.098) | (3.079.452) | - | - | (4.467.988) |
| Net book value as at 31/12/2025 | 3.200.000 | 7.751.341 | 42.478 | 1.951.198 | 253.788 | - | 1.925.119 | 15.123.923 |
| Amounts in € ' | GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 01/01/2024 | 1.989.059 | 10.337 | 1.999.396 |
| Depreciation | (105.929) | (9.541) | (115.469) |
| Balance as at 31/12/2024 | 1.883.130 | 797 | 1.883.927 |
| Amounts in € ' | GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 01/01/2025 | 1.883.130 | 797 | 1.883.927 |
| Additions | - | 459.327 | 459.327 |
| Depreciation | (104.178) | (68.059) | (172.237) |
| Balance as at 31/12/2025 | 1.778.953 | 392.065 | 2.171.017 |
| Amounts in € ' | COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 01/01/2024 | 10.337 | 10.337 |
| Depreciation | (9.541) | (9.541) |
| Balance as at 31/12/2024 | 797 | 797 |
| Amounts in € ' | COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 01/01/2025 | 797 | 797 |
| Additions | 459.327 | 459.327 |
| Depreciation | (68.059) | (68.059) |
| Balance as at 31/12/2025 | 392.065 | 392.065 |
| Amounts in € ' | GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 01/01/2024 | 2.404.516 | 10.822 | 2.415.338 |
| Finance cost | 166.402 | 212 | 166.614 |
| Rent adjustment | (960) | - | (960) |
| Lease payments | (179.600) | (10.185) | (189.785) |
| Balance as at 31/12/2024 | 2.390.358 | 849 | 2.391.207 |
| Long-term financial liabilities | 2.375.586 | - | 2.375.586 |
| Short-term financial liabilities | 14.772 | 849 | 15.621 |
| Amounts in € ' | GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 01/01/2025 | 2.390.358 | 849 | 2.391.207 |
| New leases | - | 459.327 | 459.327 |
| Finance cost | 165.789 | 10.376 | 176.165 |
| Lease payments | (180.560) | (135.840) | (316.400) |
| Balance as at 31/12/2025 | 2.375.587 | 334.713 | 2.710.300 |
| Long-term financial liabilities | 2.309.944 | 242.519 | 2.552.464 |
| Short-term financial liabilities | 65.643 | 92.193 | 157.836 |
| Amounts in € ' | COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 01/01/2024 | 10.822 | 10.822 |
| Finance cost | 212 | 212 |
| Lease payments | (10.185) | (10.185) |
| Balance as at 31/12/2024 | 849 | 849 |
| Long-term financial liabilities | - | - |
| Short-term financial liabilities | 849 | 849 |
| Amounts in € ' | COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 01/01/2025 | 849 | 849 |
| New leases | 459.327 | 459.327 |
| Finance cost | 10.376 | 10.376 |
| Lease payments | (135.840) | (135.840) |
| Balance as at 31/12/2025 | 334.713 | 334.713 |
| Long-term financial liabilities | 242.519 | 242.519 |
| Short-term financial liabilities | 92.193 | 92.193 |
| Fair values at the date of first consolidation 15/02/2024 | Book values at the date of first consolidation 15/02/2024 | |
| Non-current assets | ||
| Owner-occupied tangible assets | 16.449 | 16.449 |
| Intangible assets | 69.717 | 69.717 |
| Other long-term receivables | 3.588 | 3.588 |
| Total | 89.754 | 89.754 |
| Current assets | ||
| Trade and other receivables | 38.463 | 38.463 |
| Other receivables | 55.933 | 55.933 |
| Cash and cash equivalents | 114.294 | 114.294 |
| Total | 208.691 | 208.691 |
| TOTAL ASSETS | 298.445 | 298.445 |
| Long-term liabilities | ||
| Defined benefit obligations | 1.510 | 1.510 |
| Long-term loan liabilities | 19.491 | 19.491 |
| Total | 21.001 | 21.001 |
| Short-term liabilities | ||
| Trade and other payables | 84.115 | 84.115 |
| Short-term loan liabilities | 487.281 | 487.281 |
| Current tax liabilities | 1.674 | 1.674 |
| Other short-term liabilities | 228.164 | 228.164 |
| TOTAL LIABILITIES | 581.076 | 581.076 |
| NET VALUE OF ASSETS | (523.790) | (523.790) |
| Total acquisition costs | 15.000 | |
| Less: Net value of assets acquired | (523.790) | |
| Goodwill | 538.790 | |
| Consideration paid | 15.000 | |
| Cash and cash equivalents at the acquisition date | (114.294) | |
| Net cash inflow | (99.294) |
| 01/01/2024- 31/12/2024 | 15/02/2024- 31/12/2024 | |
| Total revenue | 375.500 | 375.500 |
| Cost of sales | - | - |
| Gross profit | 375.500 | 375.500 |
| Other operating income | 24.751 | 24.654 |
| Administrative expenses | (523.965) | (459.638) |
| Other operating expenses | (12.666) | (7.177) |
| Operating results | (136.380) | (66.662) |
| Finance costs | (30.351) | (24.780) |
| Finance income | 12.505 | 10.164 |
| Other financial results | (443) | (829) |
| Profit/(losses) from investments | 180.000 | 180.000 |
| Profit before tax | 25.332 | 97.894 |
| Profit after tax | 25.332 | 97.894 |
| Result from discontinued operations | (371.050) | (369.809) |
| Profit / (losses) for the period after tax | (345.718) | (271.915) |
| Fair values at the date of first consolidation 17/12/2025 | Book values at the date of first consolidation 17/12/2025 | |
| Non-current assets | ||
| Other long-term receivables | 8.000 | 8.000 |
| Total | 8.000 | 8.000 |
| Current assets | ||
| Cash and cash equivalents | 13 | 13 |
| Total | 13 | 13 |
| TOTAL ASSETS | 8.013 | 8.013 |
| Long-term liabilities | - | - |
| Short-term liabilities | ||
| Trade and other payables | 4 | 4 |
| TOTAL LIABILITIES | 4 | 4 |
| NET VALUE OF ASSETS | 8.009 | 8.009 |
| Total acquisition costs | 500.000 | |
| Less: Net value of assets acquired | (8.009) | |
| Goodwill | 491.991 | |
| Consideration paid | 500.000 | |
| Cash and cash equivalents at the acquisition date | (13) | |
| Net cash inflow | 499.987 |
| 01/01/2025- 31/12/2025 | 17/12/2025- 31/12/2025 | |
| Total revenue | - | - |
| Cost of sales | - | - |
| Gross profit | - | - |
| Administrative expenses | (2.029) | (63) |
| Other operating expenses | (8.035) | (8.000) |
| Operating results | (10.064) | (8.063) |
| Finance costs | (58) | (4) |
| Profit before tax | (10.122) | (8.067) |
| Profit after tax | (10.122) | (8.067) |
| COMPANY | ||
| Amounts in € ' | 31/12/2025 | 31/12/2024 |
| Opening balance | 170.546.800 | 163.376.732 |
| Profit / (Loss) from revaluation | 15.694.550 | (1.264.952) |
| Acquisition of subsidiary | 567.600 | - |
| Establishment of subsidiary | 30.000 | 384.000 |
| Capital increase in subsidiary | - | 8.051.020 |
| Closing balance | 186.838.950 | 170.546.800 |
| Amounts in € ' | ||||||
| SUBSIDIARY NAME | COUNTRY | Type of shareholding | % Participation | 31/12/2025 | % Participation | 31/12/2024 |
| Τ.Ο. HOLDINGS INTERNATIONAL LTD | GREECE | Direct | 100,00% | 266.892.695 | 100,00% | 266.892.695 |
| EUROROM CONSTRUCTII '97 SRL | ROMANIA | Direct | 100,00% | 1.819.496 | 100,00% | 1.819.496 |
| TOXOTIS S.A. | GREECE | Direct | 83,45% | 10.601.722 | 83,45% | 10.601.722 |
| PORTO CARRAS TOURIST DEVELOPMENTS S.A. | GREECE | Direct | 30,60% | 153.000 | 30,60% | 153.000 |
| TECHNICAL OLYMPIC AIR TRANSPORT S.A. | GREECE | Direct | 41,54% | 223.292 | 41,54% | 223.292 |
| SAMOS MARINES S.A. | GREECE | Direct | 99,88% | 16.179.538 | 99,88% | 16.179.538 |
| ENERESCO 1 Μ.Ι.Κ.Ε. | GREECE | Direct | 100,00% | 985.000 | 100,00% | 985.000 |
| GREENHILL VOULA ESTATES S.A. | GREECE | Direct | 100,00% | 67.600 | - | - |
| PREMIER CAPITAL INVESTMENTS S.A. | LUXEMBOURG | Direct | 100,00% | 30.000 | - | - |
| TARISHORE SA | GREECE | Direct | 66,67% | 500.000 | - | - |
| LUXURY LIFE SINGLE MEMBER S.A. | GREECE | Direct | 100,00% | 6.500.000 | 100,00% | 6.500.000 |
| Total investment costs | 303.952.342 | 303.354.742 | ||||
| Valuations | (117.113.392) | (132.807.942) | ||||
| Total current value of investment | 186.838.951 | 170.546.800 |
| 31/12/2025 | 31/12/2024 | |||||
| Valuation price per subsidiary | Acquisition cost | Accumulated Valuation Profit / (Loss) | Balance | Acquisition cost | Accumulated Valuation Profit / (Loss) | Balance |
| Τ.Ο. HOLDING INTERNATIONAL L.T.D. | 266.892.695 | (96.989.477) | 169.903.218 | 266.892.695 | (110.479.057) | 156.413.637 |
| EUROROM CONSTRUCTII '97 SRL | 1.819.496 | (1.819.496) | - | 1.819.496 | (1.819.496) | - |
| TOXOTIS S.A. | 10.601.722 | (10.601.722) | - | 10.601.722 | (10.601.722) | - |
| PORTO CARRAS TOURIST DEVELOPMENTS S.A. | 153.000 | (153.000) | - | 153.000 | (153.000) | - |
| LUXURY LIFE SINGLE MEMBER S.A. | 6.500.000 | 347.467 | 6.847.467 | 6.500.000 | - | 6.500.000 |
| TECHNICAL OLYMPIC AIR TRANSPORT S.A. | 223.292 | (223.292) | - | 223.292 | (223.292) | - |
| ENERESCO 1 Μ.Ι.Κ.Ε. | 985.000 | (388.366) | 596.634 | 985.000 | - | 985.000 |
| GREENHILL VOULA ESTATES S.A. | 30.000 | (5.669) | 24.331 | - | - | - |
| PREMIER CAPITAL INVESTMENTS S.A. | 67.600 | (67.600) | - | - | - | - |
| TARISHORE SA | 500.000 | - | 500.000 | - | - | - |
| SAMOS MARINES S.A. | 16.179.538 | (7.212.236) | 8.967.302 | 16.179.538 | (9.531.375) | 6.648.163 |
| Total | 303.952.342 | (117.113.391) | 186.838.951 | 303.354.742 | (132.807.942) | 170.546.800 |
| Valuation price per subsidiary | 31/12/2025 | 31/12/2024 | Movement |
| Τ.Ο. HOLDINGS INTERNATIONAL LTD | 50.390.616 | 42.148.572 | 8.242.044 |
| Τ.Ο. CONSTRUCTIONS S.A. | 8.589.420 | 12.023.546 | (3.434.126) |
| ROMA HOLDING LLC | 59.399.809 | 53.281.364 | 6.118.445 |
| Τ.Ο. SHIPPING LTD | 45.944.737 | 43.276.593 | 2.668.144 |
| PFC PREMIER FINANCE CORPORATION LTD | 525.188 | 520.072 | 5.116 |
| PREMIER FINANCE CORPORATION SINGLE MEMBER P.C. | - | 1.557 | (1.557) |
| PREMIER FINANCIAL SERVICES HOLDCO LIMITED | 323.750 | 336.638 | (12.888) |
| PREMIER FINANCIAL ADVISORY SERVICES LIMITED | 740.431 | 752.087 | (11.656) |
| Τ.Ο.I REAL ESTATE DEVELOPMENT LLC | 2.462.445 | 2.543.605 | (81.160) |
| T.O. INTERNATIONAL GmbH | - | 16.253 | (16.253) |
| LUXURY SPETSES SINGLE MEMBER S.A. | 1.526.821 | 1.513.349 | 13.472 |
| Total | 169.903.217 | 156.413.637 | 13.489.580 |
| Fair values at the date of first consolidation 17/01/2025 | Book values at the date of first consolidation 17/01/2025 | |
| Non-current assets | ||
| Owner-occupied tangible assets | 1.257 | 2.031 |
| Intangible assets | 19.561 | 31.604 |
| Other long-term receivables | 412 | 665 |
| Total | 21.230 | 34.300 |
| Current assets | ||
| Inventories | 16.443.732 | 26.567.787 |
| Other receivables | 77.487 | 125.194 |
| Cash and cash equivalents | 8 | 8 |
| Total | 16.521.227 | 26.692.989 |
| TOTAL ASSETS | 16.542.457 | 26.727.290 |
| Long-term liabilities | ||
| Long-term loan liabilities | 15.817.642 | 15.817.642 |
| Other long-term liabilities | 374.738 | 374.738 |
| Total | 16.192.379 | 16.192.379 |
| Short-term liabilities | ||
| Trade and other payables | 196.272 | 196.272 |
| Other short-term liabilities | 86.205 | 86.205 |
| Total | 282.477 | 282.477 |
| TOTAL LIABILITIES | 16.474.857 | 16.474.857 |
| NET VALUE OF ASSETS | 67.600 | 10.252.433 |
| Consideration paid | 67.600 | |
| Cash and cash equivalents at the acquisition date | (8) | |
| Net cash inflow | (67.592) |
| 01/01/2025- 31/12/2025 | 17/01/2025- 31/12/2025 | |
| Total revenue | - | - |
| Cost of sales | - | - |
| Gross profit | - | - |
| Other operating income | 14.900 | 14.900 |
| Administrative expenses | (162.859) | (162.859) |
| Other operating expenses | (413.365) | (413.365) |
| Operating results | (561.324) | (561.324) |
| Finance costs | (1.679) | (1.679) |
| Profit before tax | (563.003) | (563.003) |
| Profit after tax | (563.003) | (563.003) |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Opening balance | 960.699 | 3.200 | 2.400 | 2.400 |
| Additions | - | 972.500 | - | - |
| Decreases | - | (800) | - | - |
| Percentage of associates results | 101.260 | (14.201) | - | - |
| Closing balance | 1.061.959 | 960.699 | 2.400 | 2.400 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Opening Balance | 23.414.524 | 25.268.074 | - | - |
| Profit / (Loss) from revaluation | 3.255.733 | (1.847.800) | - | - |
| Decreases | - | (5.750) | - | - |
| Closing balance | 26.670.257 | 23.414.524 | - | - |
| GROUP | INVESTMENT PLOTS | INVESTMENT BUILDINGS | TOTAL INVESTMENT PROPERTY |
| Opening balance as at 31/12/2023 | 7.519.468 | 11.070.811 | 18.590.279 |
| Impairment Gains / (Losses) recognized in the income statement | 155.000 | 806.000 | 961.000 |
| Transfers | (128.000) | - | (128.000) |
| Opening balance as at 31/12/2024 | 7.546.468 | 11.876.811 | 19.423.279 |
| Impairment Gains / (Losses) recognized in the income statement | 185.000 | 1.372.277 | 1.557.277 |
| Transfers | 30.032 | 331.911 | 361.943 |
| Additions | 1 | - | 1 |
| Disposals | (275.000) | (1.530.000) | (1.805.000) |
| Closing balance as at 31/12/2025 | 7.486.501 | 12.051.000 | 19.537.501 |
| COMPANY | INVESTMENT PLOTS | INVESTMENT BUILDINGS | TOTAL INVESTMENT PROPERTY |
| Opening balance as at 31/12/2023 | 6.749.468 | 11.040.811 | 17.790.279 |
| Impairment Gains / (Losses) recognized in the income statement | 130.000 | 806.000 | 936.000 |
| Transfers | (128.000) | - | (128.000) |
| Opening balance as at 31/12/2024 | 6.751.468 | 11.846.811 | 18.598.279 |
| Impairment Gains / (Losses) recognized in the income statement | 130.000 | 1.372.277 | 1.502.277 |
| Transfers | 32 | 361.911 | 361.943 |
| Additions | 1 | - | 1 |
| Disposals | (275.000) | (1.530.000) | (1.805.000) |
| Closing balance as at 31/12/2025 | 6.606.501 | 12.051.000 | 18.657.501 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Long-term receivables from subsidiaries | - | - | 30.215 | - |
| Long-term legal claims | 14.768.798 | 17.712.417 | - | - |
| Loans to associates | 2.324.974 | 1.502.607 | - | - |
| Guarantees given | 226.407 | 238.022 | 56.536 | 70.336 |
| Bond loans receivable | - | 1.419.590 | 3.766.018 | 1.419.590 |
| Other long-term receivables | - | 6.146.381 | - | - |
| Provisions for long-term legal claims | (13.054.577) | (13.065.972) | - | - |
| Total | 4.265.602 | 13.953.046 | 3.852.769 | 1.489.927 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Vessel inventories | 267.699 | 190.619 | - | - |
| Advances and acquisition costs of properties | - | 304.853 | - | - |
| Property inventories | 33.261.225 | 6.138.545 | - | - |
| Properties under construction | 22.585.335 | 2.443.849 | - | - |
| Less: Impairment loss | (363.016) | - | - | - |
| Total | 55.751.244 | 9.077.865 | - | - |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Trade receivables | 15.496.962 | 13.726.436 | 9.804.784 | 8.929.681 |
| Cheques receivable (postdated) | 76.490 | 194.490 | 74.122 | 74.122 |
| Construction segment receivables from the Greek State | 119.522 | 119.418 | 119.446 | 119.342 |
| Receivables from related parties | - | - | 344.816 | 295.899 |
| Total receivables | 15.692.975 | 14.040.344 | 10.343.169 | 9.419.044 |
| Less: Provisions for impairment of trade receivables | (10.838.985) | (10.842.819) | (9.112.553) | (9.112.553) |
| Total | 4.853.990 | 3.197.525 | 1.230.616 | 306.491 |
| THE GROUP | THE COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Less than 3 months | 1.957.148 | 1.100.421 | 970.051 | 37.286 |
| Between 3 and 6 months | 63.254 | 59.709 | 42.880 | 40.432 |
| Between 6 months and 1 year | 1.803.752 | 994.353 | 38.085 | 60.772 |
| More than 1 year | 11.868.820 | 11.885.861 | 9.292.153 | 9.280.554 |
| Minus: provisions | (10.838.985) | (10.842.820) | (9.112.553) | (9.112.553) |
| Total | 4.853.990 | 3.197.525 | 1.230.616 | 306.491 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Revenue receivable | 18.520 | 48.824 | - | 2.480 |
| Advances | 953.639 | 746.232 | 22.170 | 8.670 |
| Blocked deposits | 581.146 | 2.168.464 | - | - |
| Prepaid expenses | 74.335 | 69.458 | 35.632 | 39.123 |
| Other debtors | 1.403.606 | 1.673.835 | 1.414.202 | 1.317.674 |
| Disputed claims against the Greek State | 106.670 | 106.670 | - | - |
| Receivables from Escrow Account | 2.361.035 | 11.984.662 | - | 5.007.207 |
| Advances to employees | 64.736 | 67.095 | 64.130 | 66.494 |
| Retained customer guarantees | 63.115 | 63.115 | - | - |
| Receivables from the Greek State | 1.650.647 | 1.724.666 | 65.730 | 58.949 |
| Receivables from VAT | 2.084.593 | 1.532.156 | 742.555 | 363.357 |
| Receivables from related parties | 2.354.347 | - | 429.803 | 258.474 |
| Receivables from the recognition of shipping revenue (straight line method) | 5.102.504 | 3.209.484 | - | - |
| Total other receivables | 16.818.893 | 23.394.662 | 2.774.221 | 7.122.427 |
| Less: Provisions for impairment of other receivables | (3.685.126) | (3.714.451) | (1.075.931) | (1.076.381) |
| Total net other receivables | 13.133.767 | 19.680.211 | 1.698.290 | 6.046.046 |
| GROUP | COMPANY | |||
| Amounts in € | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Less than 3 months | 2.439.569 | 3.022.278 | 684.455 | 406.637 |
| Between 3 and 6 months | 1.070.490 | 1.002.865 | 85.223 | 75.463 |
| Between 6 months and 1 year | 7.852.613 | 5.914.138 | 100.902 | 965.313 |
| More than 1 year | 5.456.222 | 13.455.380 | 1.903.640 | 5.675.014 |
| Minus: provisions | (3.685.126) | (3.714.451) | (1.075.931) | (1.076.381) |
| Total | 13.133.767 | 19.680.211 | 1.698.290 | 6.046.046 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Receivables from NPLs | - | 14.400.000 | 12.779.636 | 14.400.000 |
| Total financial assets at fair value through other | - | 14.400.000 | 12.779.636 | 14.400.000 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Opening balance | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| Decreases | (14.400.000) | - | - | - |
| Profit / (loss) for the period through comprehensive income | - | - | (1.620.364) | - |
| Total financial assets at fair value through other comprehensive income | - | 14.400.000 | 12.779.636 | 14.400.000 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Opening balance | 10.835.322 | 10.343.224 | 151.050 | 24.363 |
| Additions | 872.983 | 3.362.908 | 56.273 | 473.796 |
| Disposals | (11.318.121) | (3.438.933) | (152.130) | (369.481) |
| Reversal of impairment | 99.182 | 8.336 | - | 8.336 |
| Fair value adjustments | (325.106) | 559.788 | 9.885 | 14.037 |
| Closing balance | 164.261 | 10.835.322 | 65.079 | 151.050 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Shares | 164.261 | 5.084.358 | 65.079 | 151.050 |
| Bonds | - | 5.550.967 | - | - |
| Warrants | - | 199.997 | - | - |
| Total | 164.261 | 10.835.322 | 65.079 | 151.050 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Cash in hand | 34.686 | 18.655 | 4.644 | 1.958 |
| Bank deposits | 21.656.668 | 15.712.205 | 3.419.743 | 621.306 |
| Fixed term deposits | 37.318.719 | 18.245.653 | - | - |
| Total | 59.010.073 | 33.976.512 | 3.424.388 | 623.263 |
| Amounts in € ' | GROUP | |||||||
| 01/01/2024 | Income Statement | Other Comprehensive Income | 31/12/2024 | 01/01/2025 | Income Statement | Other Comprehensive Income | 31/12/2025 | |
| Intangible fixed assets | 6.496 | (1.724) | - | 4.771 | 4.771 | (1.237) | - | 3.534 |
| Defined benefit obligations | 21.795 | 1.167 | 852 | 23.814 | 23.814 | (170) | 33 | 23.677 |
| Liabilities | 524.554 | (3.349) | - | 521.205 | 521.205 | 1.424 | - | 522.629 |
| Deferred Tax Asset | 552.845 | (3.907) | 852 | 549.790 | 549.790 | 17 | 33 | 549.840 |
| Owner-occupied tangible assets | (4.303.131) | (204.719) | 165.897 | (4.341.952) | (4.341.952) | (447.805) | (50.153) | (4.839.909) |
| Financial assets at fair value through profit or loss | - | (4.223) | - | (4.223) | (4.223) | 4.223 | - | - |
| Financial assets at fair value through other comprehensive income | (2.388.100) | - | - | (2.388.100) | (2.388.100) | - | - | (2.388.100) |
| Government grants | (152.483) | 1.256 | - | (151.227) | (151.227) | 1.221 | - | (150.006) |
| Construction | (489.416) | - | - | (489.416) | (489.416) | 489.416 | - | - |
| Deferred Tax (Obligation) | (7.333.129) | (207.686) | 165.897 | (7.374.917) | (7.374.917) | 47.055 | (50.153) | (7.378.015) |
| Deferred Tax Asset / (Obligation) | (6.780.285) | (211.592) | 166.749 | (6.825.127) | (6.825.127) | 47.072 | (50.119) | (6.828.175) |
| Amounts in € ' | COMPANY | |||||||
| 01/01/2024 | Income Statement | Other Comprehensive Income | 31/12/2024 | 01/01/2025 | Income Statement | Other Comprehensive Income | 31/12/2025 | |
| Defined benefit obligations | 20.568 | 867 | 497 | 21.932 | 21.932 | (490) | 532 | 21.975 |
| Deferred Tax Asset | 20.568 | 867 | 497 | 21.932 | 21.932 | (490) | 532 | 21.975 |
| Owner-occupied tangible assets | (3.091.290) | (396.272) | (97.281) | (3.584.843) | (3.584.843) | (382.527) | (219.024) | (4.186.393) |
| Financial assets at fair value through profit or loss | - | (4.223) | - | (4.223) | (4.223) | 4.223 | - | - |
| Financial assets at fair value through other comprehensive income | (2.388.100) | - | - | (2.388.100) | (2.388.100) | - | 356.480 | (2.031.620) |
| Deferred Tax (Obligation) | (5.479.390) | (400.495) | (97.281) | (5.977.166) | (5.977.166) | (378.304) | 137.456 | (6.218.013) |
| Deferred Tax Asset / (Obligation) | (5.458.821) | (399.628) | (96.784) | (5.955.234) | (5.955.234) | (378.794) | 137.989 | (6.196.039) |
| Long-term financial liabilities | GROUP | COMPANY | ||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Borrowings from banks | 4.273.671 | 6.107.599 | - | - |
| Finance and Operating lease liabilities | 4.050.244 | 4.315.266 | 1.740.300 | 1.939.680 |
| Bond loans | 4.129.795 | 4.950.000 | 21.814.437 | 20.835.650 |
| Total | 12.453.711 | 15.372.865 | 23.554.737 | 22.775.329 |
| Short-term financial liabilities | GROUP | COMPANY | ||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Borrowings from banks | 1.240.749 | 943.311 | 15 | 15 |
| Finance and Operating lease liabilities | 599.735 | 438.384 | 534.093 | 423.612 |
| Bond loans | - | 380.000 | - | - |
| Total | 1.840.485 | 1.761.695 | 534.107 | 423.627 |
| Amounts in € ' | GROUP | |||
| Debt as at 31/12/2025 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 1.240.735 | 4.273.671 | 4.129.795 | 9.644.201 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 599.735 | 2.053.875 | 1.996.369 | 4.649.979 |
| Total | 1.840.485 | 6.327.546 | 6.126.164 | 14.294.195 |
| Amounts in € ' | GROUP | |||
| Debt as at 31/12/2024 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 1.323.296 | 7.626.081 | 3.431.518 | 12.380.895 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 438.384 | 1.908.286 | 2.406.980 | 4.753.650 |
| Total | 1.761.695 | 9.534.367 | 5.838.498 | 17.134.559 |
| Amounts in € ' | COMPANY | |||
| Debt as at 31/12/2025 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 21.814.437 | 21.814.437 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 534.093 | 1.740.299 | - | 2.274.392 |
| Total | 534.107 | 1.740.299 | 21.814.437 | 24.088.843 |
| Amounts in € ' | COMPANY | |||
| Debt as at 31/12/2024 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 20.835.650 | 20.835.650 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 423.612 | 1.842.645 | 97.035 | 2.363.291 |
| Total | 423.627 | 1.842.645 | 20.932.685 | 23.198.956 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Suppliers | 5.255.399 | 3.669.507 | 502.241 | 527.859 |
| Suppliers in Romania | 68.347 | 214.728 | - | - |
| Accounts payable to related parties | - | - | 4.000 | 103.396 |
| Total | 5.323.746 | 3.884.235 | 506.241 | 631.255 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Wages and salaries payable | 4.559 | 5.573 | 247 | 247 |
| Insurance funds | 161.502 | 153.961 | 83.447 | 98.727 |
| Other taxes (less income tax) | 336.946 | 257.488 | 122.109 | 174.331 |
| Accrued expenses | 545.031 | 372.135 | 23.159 | 26.455 |
| Liabilities to related parties | 255.059 | - | 7.048.163 | 8.327.572 |
| Fees / other BoD members payable | 135.863 | 205.633 | 115.873 | 152.204 |
| Deferred revenue | 11.291 | 10.792 | 8.949 | - |
| Provisions for tax unaudited years and extraordinary risks | 6.316.633 | 7.193.650 | 676.799 | 676.799 |
| Other current liabilities | 19.183.054 | 2.527.438 | 64.128 | 138.300 |
| Total | 26.949.939 | 10.726.671 | 8.142.873 | 9.594.636 |
| GROUP | ||||
| 01/01-31/12/2025 | ||||
| Amounts in € ' | Cost of Sales | Administrative Expenses | Distribution Expenses | Total |
| Inventory cost recognized as an expense | 4.423.023 | - | - | 4.423.023 |
| Employees fees and expenses | 1.302.515 | 976.971 | - | 2.279.486 |
| Third-parties fees and expenses | 402.865 | 2.053.889 | - | 2.456.754 |
| Utilities | 82.224 | 164.299 | 682 | 247.205 |
| Operating lease rentals | - | 110.550 | - | 110.550 |
| Insurance expenses | 379.688 | 73.261 | - | 452.949 |
| Repair and maintenance expenses | 666.255 | 277.767 | - | 944.022 |
| Taxes and duties | 15.171 | 616.154 | 1.146 | 632.471 |
| Miscellaneous Expenses | 1.314.226 | 832.769 | 20.457 | 2.167.451 |
| Promotion costs | - | 29.985 | - | 29.985 |
| Depreciation | 4.236.553 | 616.541 | - | 4.853.095 |
| Total | 12.822.520 | 5.752.186 | 22.285 | 18.596.991 |
| GROUP | ||||
| 01/01-31/12/2024 | ||||
| Amounts in € ' | Cost of Sales | Administrative Expenses | Distribution Expenses | Total |
| Inventory cost recognized as an expense | 2.289.519 | - | - | 2.289.519 |
| Employees fees and expenses | 1.192.671 | 996.349 | - | 2.189.019 |
| Third-parties fees and expenses | 537.719 | 1.978.843 | - | 2.516.561 |
| Utilities | 78.190 | 118.254 | 573 | 197.016 |
| Operating lease rentals | 6.856 | 51.815 | - | 58.670 |
| Insurance expenses | 369.917 | 68.552 | - | 438.469 |
| Repair and maintenance expenses | 289.215 | 214.782 | - | 503.998 |
| Taxes and duties | 8.146 | 319.520 | 224 | 327.891 |
| Miscellaneous Expenses | 1.221.081 | 605.817 | 9.054 | 1.835.952 |
| Promotion costs | - | 21.897 | - | 21.897 |
| Depreciation | 4.993.725 | 383.348 | - | 5.377.073 |
| Total | 10.987.040 | 4.759.176 | 9.850 | 15.756.066 |
| COMPANY | ||||
| 01/01-31/12/2025 | ||||
| Amounts in € ' | Cost of Sales | Administrative Expenses | Distribution Expenses | Total |
| Employees fees and expenses | 150.187 | 640.458 | - | 790.645 |
| Third-parties fees and expenses | - | 872.116 | - | 872.116 |
| Utilities | 13.368 | 157.478 | - | 170.846 |
| Operating lease rentals | - | 69.577 | - | 69.577 |
| Insurance expenses | - | 62.966 | - | 62.966 |
| Repair and maintenance expenses | - | 211.518 | - | 211.518 |
| Taxes and duties | - | 330.014 | - | 330.014 |
| Miscellaneous Expenses | - | 440.006 | - | 440.006 |
| Promotion costs | - | 29.335 | - | 29.335 |
| Depreciation | 52.221 | 418.794 | - | 471.015 |
| Total | 215.775 | 3.232.262 | - | 3.448.037 |
| COMPANY | ||||
| 01/01-31/12/2024 | ||||
| Amounts in € ' | Cost of Sales | Administrative Expenses | Distribution Expenses | Total |
| Employees fees and expenses | 141.267 | 663.015 | - | 804.281 |
| Third-parties fees and expenses | 10.000 | 833.842 | - | 843.842 |
| Utilities | - | 110.066 | - | 110.066 |
| Operating lease rentals | - | 15.063 | - | 15.063 |
| Insurance expenses | - | 59.311 | - | 59.311 |
| Repair and maintenance expenses | - | 173.172 | - | 173.172 |
| Taxes and duties | - | 236.885 | - | 236.885 |
| Miscellaneous Expenses | - | 386.338 | - | 386.338 |
| Promotion costs | - | 19.714 | - | 19.714 |
| Depreciation | 48.424 | 328.519 | - | 376.943 |
| Total | 199.690 | 2.825.924 | - | 3.025.614 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Revenue from grants/subsidies | 31.607 | 31.619 | - | - |
| Gains from sale/revaluation of owner-occupied tangible assets | 6.100 | 50.093 | - | - |
| Operating lease rentals | 865.737 | 766.440 | 821.738 | 746.412 |
| Other revenue | 2.253.998 | 691.580 | 1.220.552 | 390.462 |
| Revenue from helicopter leasing | 193.500 | 193.500 | 193.500 | 193.500 |
| Revenue from used provisions | 12.916 | 17.911 | 450 | 3.511.091 |
| Total | 3.363.858 | 1.751.143 | 2.236.240 | 4.841.465 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Other taxes, duties, fines and surcharges | 15.842 | 2.143 | 310 | 481 |
| Other operating expenses | 257.854 | 523.883 | 147.363 | 166.418 |
| Provisions, write-offs and other expenses | 3.079.920 | 637.243 | 75.593 | 35.821 |
| Loss from sale, write-off and revaluation of owner-occupied tangible assets | 211.768 | 398.665 | - | - |
| Loss from sale of investment property | 205.000 | - | 205.000 | - |
| Other non-operating losses | 1.247 | 2.154 | - | - |
| Impairment loss of inventories | 363.016 | - | - | - |
| Provisions for doubtful customers | 7.281 | 30.808 | - | - |
| Provisions for doubtful cash and cash equivalents | 1.665 | - | - | - |
| Total | 4.143.593 | 1.594.896 | 428.266 | 202.720 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Interest on loans granted to related parties | - | - | 113.208 | - |
| Bank interest income | 1.227.323 | 1.311.151 | 806 | 117.260 |
| Interest on loans granted to associates | 72.367 | 2.607 | - | - |
| Total finance income | 1.299.690 | 1.313.758 | 114.014 | 117.260 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Interest on finance leases | 259.762 | 325.117 | 94.289 | 159.339 |
| Loan interest | 309.964 | 405.377 | 978.787 | 1.091.939 |
| Loss from loan modification | 181.558 | - | - | - |
| Finance cost for employee benefits | 1.640 | 1.376 | 1.335 | 1.179 |
| Other bank expenses | 120.959 | 87.095 | 21.956 | 32.547 |
| Guarantee letter commissions | 17.707 | 28.380 | 14.528 | 18.664 |
| Total finance costs | 891.590 | 847.344 | 1.110.895 | 1.303.668 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Dividends from investments in vessels | 4.185.241 | 6.471.929 | - | - |
| Dividends from investment in T.O. INTERNATIONAL HOLDING | - | - | 6.000.000 | - |
| Total | 4.185.241 | 6.471.929 | 6.000.000 | - |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Income tax | (307.309) | (72.314) | - | - |
| Deferred tax | 47.073 | (211.592) | (378.794) | (399.628) |
| Total | (260.236) | (283.906) | (378.794) | (399.628) |
| Amounts in € ' | GROUP | COMPANY | ||
| Discontinued Operations | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Total revenue | - | 151.232 | - | - |
| Cost of sales | - | (68.309) | - | - |
| Gross profit | - | 82.923 | - | - |
| Administrative expenses | - | (151.471) | - | - |
| Other expenses | - | (2.154) | - | - |
| Other income | - | 7.041 | - | - |
| Operating results before tax, financial and investment results | - | (63.661) | - | - |
| Finance costs | - | (892) | - | - |
| Other financial results | - | (505) | - | - |
| Profits / (losses) from investments | (899.918) | (6.177.848) | (326.641) | (17.417) |
| Earnings before tax | (899.918) | (6.242.906) | (326.641) | (17.417) |
| Earnings after tax | (899.918) | (6.242.906) | (326.641) | (17.417) |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Earnings after tax from continuing operations | 3.861.026 | 11.561.304 | 4.789.087 | 1.241.133 |
| Earnings after tax from discontinued operations | (899.918) | (6.242.906) | (326.641) | (17.417) |
| Weighted number of shares | 39.847.674 | 39.892.452 | 39.847.674 | 39.892.452 |
| Basic profits/(losses) per share (€/share) from continuing operations | 0,0969 | 0,2898 | 0,1202 | 0,0311 |
| Basic profits/(losses) per share (€/share) from discontinued operations | (0,0226) | (0,1565) | (0,0082) | (0,0004) |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Headcount | 68 | 71 | 26 | 29 |
| Total | 68 | 71 | 26 | 29 |
| GROUP | COMPANY | |||
| Amounts in € ' | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Salaries, wages and allowances | 2.006.815 | 1.904.529 | 621.468 | 626.194 |
| Social security expenses | 251.854 | 275.401 | 159.390 | 173.069 |
| Retirement benefits (provisions) | 19.317 | 7.589 | 9.786 | 5.019 |
| Other employee benefits | 1.500 | 1.500 | - | - |
| Total | 2.279.486 | 2.189.019 | 790.645 | 804.281 |
| GROUP | COMPANY | ||||
| Amounts in € ' | Note | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Profit Adjustments for: | |||||
| Depreciation of owner-occupied tangible assets | 9.1 | 4.665.479 | 5.244.029 | 401.666 | 366.112 |
| Depreciation of right-of-use assets | 9.2 | 172.237 | 115.469 | 68.059 | 9.541 |
| Amortization of intangible assets | 15.378 | 17.575 | 1.290 | 1.290 | |
| Revenue from reversal of provisions | (12.466) | (6.821) | - | - | |
| Provisions-Impairments | 2.501.360 | 766.228 | - | (3.898.167) | |
| Results from associates and joint venture | (101.259) | 14.201 | - | - | |
| (Profit) / loss from exchange differences | 2.751.923 | (880.740) | 23 | (1) | |
| (Profit) / loss from disposal of owner-occupied tangible assets | 9.1 | 205.669 | 348.572 | - | - |
| (Profit) / loss from disposal of investment properties | 9.2 | 205.000 | - | 205.000 | - |
| Profit) / loss from disposal of subsidiaries measured at fair value | 904.391 | 6.242.906 | 331.113 | 17.417 | |
| (Gains) / losses on sale of investments | 9.27 | - | 164.751 | - | - |
| (Gain) / loss on financial assets at fair value through profit or loss | 9.13 | 325.106 | (559.788) | (9.885) | (14.037) |
| Change in defined benefit obligation | 20.956 | 8.965 | 11.121 | 6.198 | |
| Amortization of fixed asset grants | (31.607) | (31.619) | - | - | |
| Profit)/ loss from valuation of investment property | 9.7 | (1.557.277) | (961.000) | (1.502.277) | (936.000) |
| Recognized revenue due to future rental revaluation of vessels | 9.11 | 3.295.900 | 3.088.920 | - | - |
| Income from dividends | 9.25 | (4.185.241) | (6.471.929) | (6.000.000) | - |
| (Profit) / loss from disposal of financial assets at fair value through profit or loss | 9.13 | (658.771) | (163.469) | (10.004) | (22.774) |
| Other non-cash transactions | - | (519.643) | - | - | |
| Other financial resuts | (21.424) | - | - | - | |
| Finance income | 9.24 | (1.299.690) | (1.313.758) | (114.014) | (117.260) |
| Finance costs | 9.24 | 891.590 | 847.344 | 1.110.895 | 1.303.668 |
| Total | 8.087.254 | 5.950.194 | (5.507.012) | (3.284.013) | |
| Amounts in € ' | GROUP | COMPANY | ||
| Revenue from sales of goods and rendering services | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Subsidiaries | - | - | 414.427 | 277.770 |
| Other related parties | 75.167 | 2.800 | 2.800 | 2.800 |
| Total | 75.167 | 2.800 | 417.227 | 280.570 |
| Amounts in € ' | GROUP | COMPANY | ||
| Purchases and remuneration for receiving services | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 | 01/01 - 31/12/2025 | 01/01 - 31/12/2024 |
| Subsidiaries | - | - | 2.103.435 | 1.514.998 |
| Other related parties | 132.632 | 137.400 | 111.500 | 137.400 |
| Members of the BoD and Key Executives | 383.427 | 444.462 | 173.398 | 203.734 |
| Other benefits of Members of the BoD & Key Executives | 82.473 | 58.589 | 69.294 | 24.002 |
| Total | 598.532 | 640.452 | 2.457.627 | 1.880.134 |
| Amounts in € ' | GROUP | COMPANY | ||
| Receivables | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Subsidiaries | - | - | 652.467 | 552.383 |
| Other related parties | 2.324.974 | 790.102 | 112.443 | 101.688 |
| Loans to related parties | 2.297.712 | 1.502.607 | 16.545.654 | - |
| Members of the BoD and Key Executives | 29.373 | 26.574 | 9.709 | 9.709 |
| Total | 4.652.059 | 2.319.283 | 17.320.273 | 663.780 |
| Amounts in € ' | GROUP | COMPANY | ||
| Payables | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Subsidiaries | - | - | 6.958.357 | 8.356.692 |
| Loans payable | - | - | 21.814.437 | 20.835.650 |
| Other related parties | 28.984.929 | 243.123 | 93.806 | 90.268 |
| Members of the BoD and Key Executives | 135.863 | 205.633 | 115.873 | 152.204 |
| Total | 29.120.792 | 448.756 | 28.982.473 | 29.434.814 |
| GROUP AS AT 31/12/2025 | ||
| COMPANY | CONTINGENT ASSETS | CONTINGENT LIABILITIES |
| TECHNICAL OLYMPIC S.A. | 160.417 | 98.286 |
| T.O. INTERNATIONAL HOLDING LTD | - | 51.442 |
| T.O. CONSTRUCTIONS S.A. | 14.000 | 97.147 |
| GROUP TOTAL | 174.417 | 246.874 |
| GROUP | COMPANY | |||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Letters of Guarantee | 5.811.809 | 5.882.917 | 2.366.911 | 2.600.324 |
| COMPANY | TAX UNAUDITED YEARS |
| TECHNICAL OLYMPIC S.A. | 2020 to date |
| PORTO CARRAS DEVELOPMENT SA | 2020 to date |
| TECHNICAL OLYMPIC AIR TRANSPORT SA | 2020 to date |
| SAMOS MARINES SA | 2020 to date |
| ΤOXOTIS Technical SA | 2020 to date |
| EUROROM CONSTRUCTII '97 SRL | Since establishment |
| Τ.Ο. HOLDINGS INTERNATIONAL LTD | Since establishment |
| Τ.Ο. SHIPPING LTD | 2020 to date |
| Τ.Ο. CONSTRUCTIONS SA | 2020 to date |
| ARIADNE REAL ESTATE SINGLE MEMBER P.C. | Since establishment |
| PFC PREMIER FINANCE CORPORATION LTD | Since establishment |
| PREMIER FINANCIAL SERVICES HOLDCO LIMITED | Since establishment |
| PREMIER FINANCIAL ADVISORY SERVICES LIMITED | Since establishment |
| PFC PREMIER FINANCE CORPORATION SINGLE MEMBER P.C. | Since establishment |
| Τ.Ο.I REAL ESTATE DEVELOPMENT LLC | Since establishment |
| TREASURE PALMS DEVELOPMENT LLC | Since establishment |
| T.O. INTERNATIONAL GmbH | Since establishment |
| LUXURY LIFE SINGLE MEMBER S.A. | Since establishment |
| NOVAMORE LTD | 2021 to date |
| LUXURY SPETSES SINGLE MEMBER S.A. (EX MARINA PYTHAGOREIOU S.M.S.A.) | Since establishment |
| ENERESCO 1 SINGLE MEMBER P.C. | Since establishment |
| ENERESCO 2 SINGLE MEMBER P.C. | Since establishment |
| TOXOTIS JOINT VENTURE SA - GOUSGOUNIS SA - RENOVATION OF KIFISOS AVENUE & POSEIDONOS AVENUE | Since establishment |
| ROMA HOLDING LLC | Since establishment |
| GREENHILL VOULA ESTATES S.A. | Since establishment |
| PREMIER CAPITAL INVESTMENT S.A. | Since establishment |
| TARISHORE REAL ESTATE EXPLOITATION S.M.S.A. | Since establishment |
| J/V ANAPTYXIS AKINITON NOTION PROASTION | Since establishment |
| Τ.Ο. ROMANIA LTD | Since establishment |
| PREMIER CAPITAL INVESTMENT GREECE SINGLE MEMBER S.A. | Since establishment |
| VESTA REAL ESTATE S.A. | Since establishment |
| Amounts in € ' | GROUP | COMPANY | ||
| Financial assets | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Cash and cash equivalents | 59.010.073 | 33.976.512 | 3.424.388 | 623.263 |
| Trade and other receivables | 17.987.757 | 22.877.736 | 2.928.906 | 6.352.537 |
| Financial assets measured at fair value through other comprehensive income | - | 14.400.000 | 12.779.636 | 14.400.000 |
| Equity instruments | 26.670.257 | 23.414.524 | - | - |
| Other long-term receivables | 4.265.602 | 13.953.046 | 3.852.769 | 1.489.927 |
| Total | 107.933.689 | 108.621.818 | 22.985.699 | 22.865.727 |
| GROUP | COMPANY | |||
| Amounts in € | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
| Current assets | ||||
| Inventories | 55.751.244 | 9.077.865 | - | - |
| Trade and other receivables | 4.853.990 | 3.197.525 | 1.230.616 | 306.491 |
| Other receivables | 13.133.767 | 19.680.211 | 1.698.290 | 6.046.046 |
| Financial assets at fair value through profit or loss | 164.261 | 10.835.322 | 65.079 | 151.050 |
| Financial assets at fair value through other comprehensive income | - | 14.400.000 | 12.779.636 | 14.400.000 |
| Cash and cash equivalents | 59.010.073 | 33.976.512 | 3.424.388 | 623.263 |
| Total current assets | 132.913.335 | 91.167.434 | 19.198.009 | 21.526.851 |
| Suppliers and other trade payables | 5.323.746 | 3.884.235 | 506.241 | 631.255 |
| Current tax liabilities | 116.272 | 110.683 | - | - |
| Short-term financial liabilities | 1.840.485 | 1.761.695 | 534.107 | 423.627 |
| Liabilities from contracts with customers | 536.160 | 599.845 | - | - |
| Other short-term liabilities | 26.949.939 | 10.726.671 | 8.142.873 | 9.594.636 |
| Total short-term liabilities | 34.766.602 | 17.083.129 | 9.183.221 | 10.649.517 |
| Working capital | 98.146.733 | 74.084.305 | 10.014.788 | 10.877.334 |
| Amounts in € ' | GROUP | |||
| Debt as at 31/12/2025 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 1.240.735 | 4.273.671 | 4.129.795 | 9.644.201 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 599.735 | 2.053.875 | 1.996.369 | 4.649.979 |
| Total | 1.840.485 | 6.327.546 | 6.126.164 | 14.294.195 |
| Amounts in € ' | GROUP | |||
| Debt as at 31/12/2024 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 1.323.296 | 7.626.081 | 3.431.518 | 12.380.895 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 438.384 | 1.908.286 | 2.406.980 | 4.753.650 |
| Total | 1.761.695 | 9.534.367 | 5.838.498 | 17.134.559 |
| Amounts in € ' | COMPANY | |||
| Debt as at 31/12/2025 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 21.814.437 | 21.814.437 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 534.093 | 1.740.299 | - | 2.274.392 |
| Total | 534.107 | 1.740.299 | 21.814.437 | 24.088.843 |
| Amounts in € ' | COMPANY | |||
| Debt as at 31/12/2024 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 20.835.650 | 20.835.650 |
| Total short-term loans | 15 | - | - | 15 |
| Finance lease liabilities | 423.612 | 1.842.645 | 97.035 | 2.363.291 |
| Total | 423.627 | 1.842.645 | 20.932.685 | 23.198.956 |
| GROUP | ||||
| Amounts in € ' | 31/12/2025 | 31/12/2024 | ||
| 1,00% | (1,00%) | 1,00% | (1,00%) | |
| Profit after tax from interest rate change | (113.043) | 113.043 | (135.506) | 135.506 |
| Equity | (113.043) | 113.043 | (135.506) | 135.506 |
| Amounts in € ' | GROUP 31/12/2025 | |||
| Financial Assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Investments in associates | - | - | 1.061.959 | 1.061.959 |
| Equity instruments | - | 26.670.257 | - | 26.670.257 |
| Financial assets at fair value through profit or loss | 65.079 | 99.182 | - | 164.261 |
| Net Fair Value | 65.079 | 26.769.439 | 1.061.959 | 27.896.477 |
| Amounts in € ' | COMPANY 31/12/2025 | |||
| Financial Assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Investments in subsidiaries | - | - | 186.838.950 | 186.838.950 |
| Investments in associates | - | - | 2.400 | 2.400 |
| Financial assets at fair value through other comprehensive income | - | 12.779.636 | - | 12.779.636 |
| Financial assets at fair value through profit or loss | 65.079 | - | - | 65.079 |
| Net Fair Value | 65.079 | 12.779.636 | 186.841.350 | 199.686.065 |
| Amounts in € ' | GROUP 31/12/2025 | |||
| Non-financial assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Owner-occupied tangible assets at fair value | - | 83.339.870 | - | 83.339.870 |
| Investment property | - | 19.537.501 | - | 19.537.501 |
| Net Fair Value | - | 102.877.371 | - | 102.877.371 |
| Amounts in € ' | COMPANY 31/12/2025 | |||
| Non-financial assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Owner-occupied tangible assets at fair value | - | 15.123.923 | - | 15.123.923 |
| Investment property | - | 18.657.501 | - | 18.657.501 |
| Net Fair Value | - | 33.781.424 | - | 33.781.424 |
| Method | Variable | 2025 | 2024 |
| Comparative Method | Comparison of real estate market data with the estimated property | - | - |
| Discount rate: | 7,25% - 8,00% | 7,25% - 8,00% | |
| Annual adjustment of the market rent according to the CPI: | 1,50% | 1,50% | |
| DCF Discounted Cash Flow Method | Initial property yield (as a vacancy): | 6,00% - 7,00% | 6,00% - 7,00% |
| Capitalization rate (exit yield): | 6,25% - 7,50% | 6,25% - 7,50% | |
| Property occupancy: | 92,50% - 95,00% | 92,50% - 95,00% | |
| % Comparative - DCF | Weighting Rate: | 50,00% - 50,00% & 60,00% - 40,00% | 50,00% - 50,00% & 60,00% - 40,00% |