| 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 SA | 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% | - | - |
| 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 |
| 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 |
| FULL CONSOLIDATION METHOD | Country of Establishment | % Participation Equivalent | % DIRECT PARTICIPATION | % INDIRECT PARTICIPATION | INDIRECT PARTICIPATION SUBSIDIARY |
| 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 |
| EQUITY METHOD | Domicile | Participation % | % 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 Establishm ent | % Participati on 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% |
| Tangible assets | Useful life (in years) |
| Buildings | from 12 to 50 years |
| Machinery | from 5 to 15 years |
| Air means of transport | from 18 to 20 years |
| Vehicles | from 7 to 9 years |
| Other equipment | from 4 to 7 years |
| Vessels | 30 years |
| Amounts in € | THE GROUP | |||||
| Results per segment as at 31/12/2024 | CONSTRUCTION | MARINE MANAGEMENT | SHIPPING | REAL ESTATE | OTHER | TOTAL |
| Sales | ||||||
| Total Sales | 303.162 | 821.638 | 16.027.292 | 2.212.500 | 884.946 | 20.249.538 |
| Sales to intragroup customers | (303.162) | - | - | - | (831.587) | (1.134.749) |
| Sales to external customers | - | 821.638 | 16.027.292 | 2.212.500 | 53.359 | 19.114.789 |
| Operating profit | ||||||
| Cost of materials / stock | (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 |
| Financial cost | (16.542) | (166.928) | (411.402) | (84) | (252.388) | (847.344) |
| Financial ncome | 17.843 | 29.324 | 802.662 | 44.856 | 419.073 | 1.313.758 |
| Profit (loss) of valuation of financial assets through profit and loss | - | - | - | - | 559.788 | 559.788 |
| Income from dividends | - | - | 6.464.956 | - | 6.973 | 6.471.929 |
| Impairment of available-for-sale financial assets | (5.750) | - | - | - | - | (5.750) |
| Profit / (loss) from valuation of investment and own-used property | 25.000 | - | - | - | 936.000 | 961.000 |
| Profit / (loss) from investments | - | - | - | - | (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 |
|
|
|
| Results per segment as at 31/12/2023 | CONSTRUCTION | MARINE MANAGEMENT | SHIPPING | REAL ESTATE | OTHER | TOTAL |
| Sales | ||||||
| Total Sales | - | 550.212 | 15.762.580 | - | 271.000 | 16.583.793 |
| Sales to intragroup customers | - | - | - | - | (270.000) | (270.000) |
| Sales to external customers | - | 550.212 | 15.762.580 | - | 1.000 | 16.313.793 |
| Operating profit | ||||||
| Cost of materials / stock | - | - | (313.076) | - | - | (313.076) |
| Employee benefits | (228.119) | (151.670) | (968.318) | - | (762.795) | (2.110.902) |
| Third party fees and expenses | (860.569) | (150.272) | (303.903) | - | (1.428.518) | (2.743.261) |
| Depreciation | (1.176.286) | (204.779) | (5.195.845) | - | (358.919) | (6.935.830) |
| Other operating income / (expenses) | (164.767) | (63.830) | (1.203.063) | - | (893.319) | (2.324.979) |
| Operating results | (2.429.742) | (20.339) | 7.778.376 | - | (3.442.550) | 1.885.745 |
| Financial cost | (83.991) | (166.892) | (591.933) | - | (277.723) | (1.120.539) |
| Financial ncome | 153.198 | - | 424.599 | - | 540.923 | 1.118.720 |
| Profit (loss) of valuation of financial assets through profit and loss | - | - | - | - | 815.698 | 815.698 |
| Income from dividends | - | - | 3.180.804 | - | - | 3.180.804 |
| Profit / (loss) from valuation of investment and own-used property | 15.000 | - | - | - | 587.884 | 602.884 |
| Other financial results | (40.938) | - | (243.559) | - | (10.052) | (294.549) |
| Profit / (loss) before tax | (2.386.473) | (187.231) | 10.548.287 | - | (1.785.820) | 6.188.764 |
| Income tax | 74.616 | 18.104 | - | - | (322.869) | (230.149) |
| Profit / (loss) for the period after tax | (2.311.857) | (169.127) | 10.548.287 | - | (2.108.689) | 5.958.615 |
| EBITDA | (1.253.456) | 152.821 | 12.974.221 | - | (3.083.895) | 8.789.692 |
| Country | Sales 01/01 - 31/12/2024 | Sales 01/01 - 31/12/2023 | Non-current assets 31/12/2024 | Non-current assets 31/12/2023 |
| GREECE | 3.087.497 | 551.212 | 25.799.316 | 29.313.111 |
| CYPRUS | 16.027.292 | 15.762.580 | 106.905.228 | 115.118.150 |
| TOTAL | 19.114.789 | 16.313.793 | 132.704.543 | 144.431.261 |
| THE GROUP | THE COMPANY | |||
| Amounts in EUR | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Shipping sales | 16.027.292 | 15.762.580 | - | - |
| Sales of properties as inventories | 2.212.500 | - | - | - |
| Marine sales | 821.638 | 550.212 | - | - |
| Provision of administrative services | - | 1.000 | 264.000 | 271.000 |
| Other | 53.359 | - | - | - |
| Total | 19.114.789 | 16.313.793 | 264.000 | 271.000 |
| 01/01 - 31/12/2024 | Construction | 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 - 31/12/2023 | Construction | Marine sales | Shipping Sales | Real Estate | Provision of administrative services | Total |
| Greece | - | 550.212 | - | - | 1.000 | 551.212 |
| Third countries | - | - | 15.762.580 | - | - | 15.762.580 |
| Total | - | 550.212 | 15.762.580 | - | 1.000 | 16.313.793 |
| 01/01 - 31/12/2024 | Construction | Marine sales | Shipping Sales | Real Estate | Other | Total |
| Revenue when the performance obligation is fulfilled in the long run | - | 821.638 | 16.027.292 | - | 53.359 | 16.902.289 |
| Revenue when the performance obligation is fulfilled at point | - | - | - | 2.212.500 | - | 2.212.500 |
| Total | - | 821.638 | 16.027.292 | 2.212.500 | 53.359 | 19.114.789 |
| 01/01 - 31/12/2023 | Construction | Marine sales | Shipping Sales | Real Estate | Provision of administrative services | Total |
| Revenue when the performance obligation is fulfilled in the long run | - | 550.212 | 15.762.580 | - | 1.000 | 16.313.793 |
| Total | - | 550.212 | 15.762.580 | - | 1.000 | 16.313.793 |
| THE GROUP | ||||||||
| Amounts in € | Land Plots | Buildings | Machinery | Transportation equipment | Furniture and other equipment | Vessels | Fixed assets under construction | Total |
| Acquisition cost as at 01/01/2023 | 3.375.548 | 19.341.032 | 34.918.769 | 9.338.797 | 3.385.062 | 86.219.427 | 3.221 | 156.581.856 |
| Less: Accumulated depreciations | (235.548) | (9.828.728) | (31.721.026) | (6.948.522) | (3.342.274) | (4.467.339) | - | (56.543.436) |
| Net book value as at 01/01/2023 | 3.140.000 | 9.512.304 | 3.197.743 | 2.390.275 | 42.788 | 81.752.089 | 3.221 | 100.038.420 |
| Additions | - | - | - | 121.901 | 27.657 | 327.319 | - | 476.877 |
| Sales / write-offs | - | - | (51.806) | (28.021) | - | - | - | (79.827) |
| Fair value adjustment | (112.000) | 635.889 | 417.787 | 3.474 | - | (10.389.608) | - | (9.444.458) |
| Depreciation for the period | - | (330.267) | (977.352) | (307.620) | (11.872) | (5.195.845) | - | (6.822.956) |
| Acquisition cost as at 31/12/2023 | 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 depreciations | (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 31/12/2023 | 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) | - | (5.244.029) |
| 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 | 139.925.540 |
| Less: Accumulated depreciations | (235.548) | (10.517.419) | (33.166.144) | (7.121.766) | (3.376.059) | (13.665.960) | - | (68.082.896) |
| 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 |
| THE COMPANY | ||||||||
| Amounts in € | Land Plots | Buildings | Machinery | Transportation equipment | Furniture and other equipment | Vessels | Fixed assets under construction | Total |
| Acquisition cost as at 01/01/2023 | 3.140.000 | 6.696.419 | 64.340 | 2.106.985 | 3.057.628 | - | 3.222 | 15.068.594 |
| Less: Accumulated depreciations | - | (85.748) | (2.686) | (253.995) | (3.019.026) | - | - | (3.361.455) |
| Net book value as at 01/01/2023 | 3.140.000 | 6.610.671 | 61.654 | 1.852.991 | 38.602 | - | 3.222 | 11.707.139 |
| Additions | - | - | - | - | 27.338 | - | - | 27.338 |
| Sales / write-offs | - | - | - | (20.824) | - | - | - | (20.824) |
| Fair value adjustment | (112.000) | 635.889 | - | - | - | - | - | 523.889 |
| Depreciation for the period | - | (221.999) | (6.392) | (100.041) | (10.324) | - | - | (338.756) |
| Acquisition cost as at 31/12/2023 | 3.028.000 | 7.332.308 | 64.340 | 2.086.161 | 3.084.966 | - | 3.222 | 15.598.996 |
| Less: Accumulated depreciations | - | (307.747) | (9.078) | (354.035) | (3.029.350) | - | - | (3.700.210) |
| Net book value as at 31/12/2023 | 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 to owner- occupied property | 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 depreciations | - | (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 |
| Amounts in € | THE GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 1/1/2023 | 2.095.862 | 19.878 | 2.115.740 |
| Depreciation | (106.803) | (9.541) | (116.344) |
| Balance as at 31/12/2023 | 1.989.059 | 10.337 | 1.999.396 |
| Amounts in € | THE GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 1/1/2024 | 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 € | THE COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 1/1/2023 | 19.878 | 19.878 |
| Depreciation | (9.541) | (9.541) |
| Balance as at 31/12/2023 | 10.337 | 10.337 |
| Amounts in € | THE COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 1/1/2024 | 10.337 | 10.337 |
| Depreciation | (9.541) | (9.541) |
| Balance as at 31/12/2024 | 797 | 797 |
| Amounts in € | THE GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 1/1/2023 | 2.417.160 | 20.413 | 2.437.574 |
| Financial expense | 166.956 | 593 | 167.549 |
| Lease payments | (179.600) | (10.185) | (189.785) |
| Balance as at 31/12/2023 | 2.404.516 | 10.822 | 2.415.338 |
| Long-term financial liabilities | 2.380.113 | 849 | 2.380.962 |
| Short-term financial liabilities | 24.403 | 9.973 | 34.376 |
| Amounts in € | THE GROUP | ||
| Right-of-use buildings & facilities | Right-of-use vehicles | Total | |
| Balance as at 1/1/2024 | 2.404.516 | 10.822 | 2.415.338 |
| Financial expense | 166.402 | 212 | 166.614 |
| Adjustment of liability due to change in lease rent | (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 € | THE COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 1/1/2023 | 20.413 | 20.413 |
| Financial expense | 593 | 593 |
| Lease payments | (10.185) | (10.185) |
| Balance as at 31/12/2023 | 10.822 | 10.822 |
| Long-term financial liabilities | 849 | 849 |
| Short-term financial liabilities | 9.973 | 9.973 |
| Amounts in € | THE COMPANY | |
| Right-of-use vehicles | Total | |
| Balance as at 1/1/2024 | 10.822 | 10.822 |
| Financial expense | 212 | 212 |
| Lease payments | (10.185) | (10.185) |
| Balance as at 31/12/2024 | 849 | 849 |
| Short-term financial liabilities | 849 | 849 |
| Fair values at the date of first consolidation | Book values at the date of first consolidation | |
| 15/2/2024 | 15/2/2024 | |
| Non-current assets | ||
| Tangible fixed 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 | ||
| Employee termination 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) |
| Temporary goodwill arising | 538.790 |
| Price 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 | |
| Turnover (sales) | 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) |
| Financial expenses | (30.351) | (24.780) |
| Financial income | 12.505 | 10.164 |
| Other financial results | (443) | (829) |
| Result 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) |
| Profits / (losses) for the period after tax | (345.718) | (271.915) |
| THE COMPANY | ||
| Amounts in € | 31/12/2024 | 31/12/2023 |
| Opening Balance | 163.376.732 | 173.173.904 |
| Profit / (Loss) of adjustment reserve due to revaluation | (1.264.952) | (11.297.172) |
| Establishment of subsidiary | 384.000 | - |
| Capital increase in subsidiary | 8.051.020 | 1.500.000 |
| Closing balance | 170.546.800 | 163.376.732 |
| Amounts in € | ||||||
| SUBSIDIARY NAME | COUNTRY | Type of shareholding | % Participation | 31/12/2024 | % Participation | 31/12/2023 |
| 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 SA | GREECE | Direct | 83,45% | 10.601.722 | 83,45% | 10.601.722 |
| PORTO CARRAS TOURIST DEVELOPMENTS SA | GREECE | Direct | 30,60% | 153.000 | 30,60% | 153.000 |
| TECHNICAL OLYMPIC AIR TRANSPORT SA | GREECE | Direct | 41,54% | 223.292 | 41,54% | 223.292 |
| SAMOS MARINES SA | GREECE | Direct | 99,88% | 16.179.538 | 99,88% | 8.729.518 |
| ENERESCO 1 Μ.Ι.Κ.Ε. | GREECE | Direct | 100,00% | 985.000 | 100,00% | - |
| LUXURY LIFE SINGLE MEMBER S.A. | GREECE | Direct | 100,00% | 6.500.000 | 100,00% | 6.500.000 |
| Total investment costs | 303.354.742 | 294.919.722 | ||||
| Valuations | (132.807.942) | (131.542.990) | ||||
| Total current value of investment | 170.546.800 | 163.376.731 | ||||
| 31/12/2024 | 31/12/2023 | |||||
| 31/12/2024 | 31/12/2023 | |||||
| Valuation price per subsidiary | Acquisition cost | Accumulated Valuations Profit / (Loss) | Balance | Acquisition cost | Accumulated Valuations Profit / (Loss) | Balance |
| Τ.Ο. HOLDING INTERNATIONAL L.T.D. | 266.892.695 | (110.479.057) | 156.413.637 | 266.892.695 | (112.056.244) | 154.836.451 |
| EUROROM CONSTRUCTII '97 SRL | 1.819.496 | (1.819.496) | - | 1.819.496 | (1.819.496) | - |
| TOXOTIS SA | 10.601.722 | (10.601.722) | - | 10.601.722 | (10.601.722) | - |
| PORTO CARRAS TOURIST DEVELOPMENTS SA | 153.000 | (153.000) | - | 153.000 | (153.000) | - |
| LUXURY LIFE SINGLE MEMBER S.A. | 6.500.000 | - | 6.500.000 | 6.500.000 | - | 6.500.000 |
| TECHNICAL OLYMPIC AIR TRANSPORT SA | 223.292 | (223.292) | - | 223.292 | (223.292) | - |
| ENERESCO 1 P.C. | 985.000 | - | 985.000 | - | - | - |
| SAMOS MARINES S.A. | 16.179.538 | (9.531.375) | 6.648.163 | 8.729.518 | (6.689.237) | 2.040.281 |
| Total | 303.354.742 | (132.807.942) | 170.546.800 | 294.919.722 | (131.542.990) | 163.376.732 |
| Valuation price per subsidiary | 31/12/2024 | 31/12/2023 | Change |
| Τ.Ο. HOLDINGS INTERNATIONAL LTD | 42.148.572 | 44.197.753 | (2.049.181) |
| Τ.Ο. CONSTRUCTIONS S.A. | 12.023.546 | 14.503.419 | (2.479.872) |
| ROMA HOLDING LLC | 53.281.364 | 61.519.234 | (8.237.869) |
| Τ.Ο. SHIPPING LTD | 43.276.593 | 34.111.727 | 9.164.866 |
| PFC PREMIER FINANCE CORPORATION LTD | 520.072 | 504.318 | 15.754 |
| PFC ADVISORY Μ.Ι.Κ.Ε | 1.557 | - | 1.557 |
| PREMIER FINANCIAL SERVICES HOLDCO LIMITED | 336.638 | - | 336.638 |
| PREMIER FINANCIAL ADVISORY SERVICES LIMITED | 752.087 | - | 752.087 |
| Τ.Ο.I REAL ESTATE DEVELOPMENT LLC | 2.543.605 | ||
| T.O. INTERNATIONAL GmbH | 16.253 | - | 16.253 |
| MARINA PYTHAGOREIO S.A. | 1.513.349 | - | 1.513.349 |
| Total: | 156.413.637 | 154.836.451 | (966.419) |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Opening balance | 3.200 | 3.200 | 2.400 | 2.400 |
| Additions | 972.500 | - | - | - |
| Decreases | (800) | - | - | - |
| Result for the period | (14.201) | - | - | - |
| Book value at maturity of investments in Associates | 960.699 | 3.200 | 2.400 | 2.400 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Opening Balance | 25.268.074 | 30.284.344 | - | - |
| Profit/(Loss) from period valuation | (1.847.800) | (5.016.270) | - | - |
| Decreases | (5.750) | - | - | - |
| Closing balance | 23.414.524 | 25.268.074 | - | - |
| THE GROUP | INVESTMENT PLOTS | INVESTMENT BUILDINGS | TOTAL INVESTMENT PROPERTY |
| Opening Balance as at 31/12/2022 | 7.313.468 | 9.107.911 | 16.421.379 |
| Impairment Gains / (Losses) recognized in the income statement | 168.885 | 433.998 | 602.884 |
| Transfers | - | 1.225.000 | 1.225.000 |
| Additions | 37.115 | 303.902 | 341.017 |
| 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) |
| Closing Balance as at 31/12/2024 | 7.546.468 | 11.876.811 | 19.423.279 |
| THE COMPANY | INVESTMENT PLOTS | INVESTMENT BUILDINGS | TOTAL INVESTMENT PROPERTY |
| Opening Balance as at 31/12/2022 | 6.558.468 | 9.077.911 | 15.636.379 |
| Impairment Gains / (Losses) recognized in the income statement | 153.885 | 433.998 | 587.884 |
| Transfers | - | 1.225.000 | 1.225.000 |
| Additions | 37.115 | 303.902 | 341.017 |
| 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) |
| Closing Balance as at 31/12/2024 | 6.751.468 | 11.846.811 | 18.598.279 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Long-term receivables from subsidiaries | - | - | - | 3.568.481 |
| Long-term legal claims | 17.712.417 | 18.993.732 | - | - |
| Loans to related group companies | 1.502.607 | - | - | - |
| Guarantees given | 238.022 | 206.026 | 70.336 | 13.241 |
| Bond loans receivable | 1.419.590 | 264.352 | 1.419.590 | 264.352 |
| Other long-term receivables | 6.146.381 | 8.796.189 | - | - |
| Provisions for long-term legal claims | (13.065.972) | (13.867.287) | - | - |
| Total | 13.953.046 | 14.393.012 | 1.489.927 | 3.846.073 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Vessel inventories | 190.619 | 222.624 | - | - |
| Advances and acquisition costs of properties | 304.853 | 4.729.500 | - | - |
| Property inventories | 6.138.545 | - | - | - |
| Properties under construction | 2.443.849 | - | - | - |
| Total | 9.077.865 | 4.952.124 | - | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Trade receivables | 13.726.436 | 12.187.345 | 8.929.681 | 8.951.202 |
| Cheques receivable (postdated) | 194.490 | 76.490 | 74.122 | 74.122 |
| Construction segment receivables from the Greek State | 119.418 | 119.418 | 119.342 | 119.342 |
| Receivables from associates | - | - | 295.899 | 263.894 |
| Total receivables | 14.040.344 | 12.383.253 | 9.419.044 | 9.408.560 |
| Less: Provisions for impairment of trade receivables | (10.842.819) | (10.913.117) | (9.112.553) | (9.174.390) |
| Total | 3.197.525 | 1.470.135 | 306.491 | 234.170 |
| THE GROUP | THE COMPANY | |||
| Amounts in EUR | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Under 3 months | 1.100.421 | 345.073 | 37.286 | 45.856 |
| Between 3 and 6 months | 59.709 | 97.375 | 40.432 | 11.646 |
| Between 6 months and 1 year | 994.353 | 234.605 | 60.772 | 30.754 |
| Over 1 year | 11.885.861 | 11.706.200 | 9.280.554 | 9.320.305 |
| Less provisions | (10.842.820) | (10.913.117) | (9.112.553) | (9.174.390) |
| Total | 3.197.525 | 1.470.135 | 306.491 | 234.170 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Revenue receivable for the year | 48.824 | 98.542 | 2.480 | 2.480 |
| Other advance payments | 746.232 | 693.806 | 8.670 | 8.670 |
| Blocked bank deposits | 2.168.464 | 876.638 | - | 20.800 |
| Prepaid expenses | 69.458 | 57.127 | 39.123 | 43.045 |
| Miscellaneous debtors | 1.673.835 | 1.381.179 | 1.317.674 | 1.197.196 |
| Disputed claims against the Greek State | 106.670 | 106.670 | - | - |
| Receivables from Escrow Account | 11.984.662 | 17.905.724 | 5.007.207 | 4.973.523 |
| Advance employee payments | 67.095 | 31.477 | 66.494 | 31.347 |
| Retained customer guarantees | 63.115 | 62.315 | - | - |
| Receivables from the Greek State | 1.724.666 | 1.667.359 | 58.949 | 108.834 |
| Receivables from VAT | 1.532.156 | 1.334.036 | 363.357 | 229.363 |
| Receivables from loans to associates | - | 467.634 | - | - |
| Receivables from associates | - | - | 258.474 | 255.495 |
| Receivables from the recognition of shipping revenue (straight line method) | 3.209.484 | 3.025.762 | - | |
| Total other receivables | 23.394.662 | 27.708.270 | 7.122.427 | 6.870.753 |
| Less: Provisions for impairment of other receivables | (3.714.451) | (3.731.992) | (1.076.381) | (1.079.136) |
| Total net other receivables | 19.680.211 | 23.976.278 | 6.046.046 | 5.791.617 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Under 3 months | 3.022.278 | 1.383.328 | 406.637 | 143.303 |
| Between 3 and 6 months | 1.002.865 | 1.601.564 | 75.463 | 39.351 |
| Between 6 months and 1 year | 5.914.138 | 1.039.193 | 965.313 | 157.790 |
| Over 1 year | 13.455.380 | 23.684.186 | 5.675.014 | 6.530.309 |
| Less provisions | (3.714.451) | (3.731.992) | (1.076.381) | (1.079.136) |
| Total | 19.680.211 | 23.976.278 | 6.046.046 | 5.791.617 |
| THE GROUP | THE COMPANY | |||
| Amounts in € ' | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Receivables from NPLs | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| Total financial assets at fair value through other comprehensive income | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| THE GROUP | THE COMPANY | |||
| Amounts in € ' | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Opening balance | 14.400.000 | 4.770.000 | 14.400.000 | 4.770.000 |
| Transfers to investment property | - | (1.225.000) | - | (1.225.000) |
| Profit / (loss) for the period through comprehensive income | - | 10.855.000 | - | 10.855.000 |
| Total financial assets at fair value through other comprehensive income | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Opening balance | 10.343.224 | 9.141.511 | 24.363 | 19.206 |
| Acquisitions | 3.362.908 | 2.793.676 | 473.796 | - |
| Disposals | (3.438.933) | (2.407.661) | (369.481) | - |
| Reversal of impairment | 8.336 | - | 8.336 | - |
| Fair value adjustments | 559.788 | 815.698 | 14.037 | 5.157 |
| Closing Balance | 10.835.322 | 10.343.224 | 151.050 | 24.363 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Shares | 5.084.358 | 4.069.089 | 151.050 | 24.363 |
| Bonds | 5.550.967 | 6.016.472 | - | - |
| Warrants | 199.997 | 257.663 | - | - |
| Total | 10.835.322 | 10.343.224 | 151.050 | 24.363 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Cash in hand | 18.655 | 15.974 | 1.958 | 2.128 |
| Bank deposits available | 15.712.205 | 12.637.087 | 621.306 | 537.893 |
| Cash equivalents - repos | 18.245.653 | 10.257.273 | - | - |
| Total | 33.976.512 | 22.910.334 | 623.263 | 540.020 |
| Amounts in € | THE GROUP | |||||||
| 1/1/2023 | Income Statement | Other Comprehensive Income | 31/12/2023 | 1/1/2024 | Income Statement | Other Comprehensive Income | 31/12/2024 | |
| Intangible fixed assets | 8.795 | (2.299) | - | 6.496 | 6.496 | (1.724) | - | 4.771 |
| Employee benefit obligations | 19.354 | 2.441 | - | 21.795 | 21.795 | 1.167 | 852 | 23.814 |
| Liabilities | 525.420 | (866) | - | 524.554 | 524.554 | (3.349) | - | 521.205 |
| Deferred Tax Asset (Obligation) | 553.568 | (724) | - | 552.845 | 552.845 | (3.907) | 852 | 549.790 |
| Tangible assets | (3.867.988) | (230.681) | (204.462) | (4.303.131) | (4.303.131) | (204.719) | 165.897 | (4.341.952) |
| Financial assets at fair value through other Profit or Loss | - | - | - | - | - | (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) |
| Grants | (153.738) | 1.256 | - | (152.483) | (152.483) | 1.256 | - | (151.227) |
| Construction | (489.416) | - | - | (489.416) | (489.416) | - | - | (489.416) |
| Deferred Tax Asset (Obligation) | (4.511.142) | (229.425) | (2.592.562) | (7.333.129) | (7.333.129) | (207.686) | 165.897 | (7.374.917) |
| Deferred Tax Asset (Obligation) | (3.957.574) | (230.149) | (2.592.562) | (6.780.285) | (6.780.285) | (211.592) | 166.749 | (6.825.127) |
| Amounts in € | THE COMPANY | |||||||
| 1/1/2023 | Income Statement | Other Comprehensive Income | 31/12/2023 | 1/1/2024 | Income Statement | Other Comprehensive Income | 31/12/2024 | |
| Employee benefit obligations | 18.512 | 2.056 | - | 20.568 | 20.568 | 867 | 497 | 21.932 |
| Deferred Tax Asset / (Obligation) | 18.512 | 2.056 | - | 20.568 | 20.568 | 867 | 497 | 21.932 |
| Tangible assets | (2.654.580) | (324.925) | (111.784) | (3.091.290) | (3.091.290) | (396.272) | (97.281) | (3.584.843) |
| Financial assets at fair value through other Profit or Loss | - | - | - | - | - | (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) |
| Deferred Tax Asset / (Obligation) | (2.654.580) | (324.925) | (2.499.884) | (5.479.390) | (5.479.390) | (400.495) | (97.281) | (5.977.166) |
| Deferred Tax Asset / (Obligation) | (2.636.068) | (322.869) | (2.499.884) | (5.458.821) | (5.458.821) | (399.628) | (96.785) | (5.955.234) |
| Long-Term Loan Liabilities | THE GROUP | THE COMPANY | ||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Bank borrowing | 6.107.599 | 6.613.410 | - | - |
| Finance and Operating lease liabilities | 4.315.266 | 4.760.664 | 1.939.680 | 2.380.551 |
| Bond loans | 4.950.000 | - | 20.835.650 | 14.543.814 |
| Total | 15.372.865 | 11.374.074 | 22.775.329 | 16.924.365 |
| Short-term Loan liabilities | THE GROUP | THE COMPANY | ||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Bank borrowing | 943.311 | 974.525 | 15 | 13 |
| Finance and Operating lease liabilities | 438.384 | 399.958 | 423.612 | 375.556 |
| Bond loans | 380.000 | - | - | - |
| Total | 1.761.695 | 1.374.483 | 423.627 | 375.569 |
| Amounts in € | THE 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 € | THE GROUP | |||
| Debt as at 31/12/2023 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 974.510 | 6.613.410 | - | 7.587.921 |
| Total short-term loans | 13 | - | - | 13 |
| Finance lease liabilities | 399.959 | 2.471.874 | 2.288.789 | 5.160.622 |
| Total | 1.374.482 | 9.085.285 | 2.288.789 | 12.748.556 |
| Amounts in € | THE 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 |
| Amounts in € | THE COMPANY | |||
| Debt as at 31/12/2023 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 14.543.814 | 14.543.814 |
| Total short-term loans | 13 | - | - | 13 |
| Finance lease liabilities | 375.557 | 2.174.912 | 205.638 | 2.756.107 |
| Total | 375.570 | 2.174.912 | 14.749.452 | 17.299.934 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Suppliers | 3.669.507 | 3.250.778 | 527.859 | 427.186 |
| Suppliers in Romania | 214.728 | 199.580 | - | - |
| Cheques payable (post-dated) | - | 90.000 | - | 90.000 |
| Accounts payable to related parties | - | - | 103.396 | - |
| Total | 3.884.235 | 3.540.358 | 631.255 | 517.186 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Wages and salaries payable | 5.573 | 13.471 | 247 | 247 |
| Insurance funds | 153.961 | 139.805 | 98.727 | 96.311 |
| Other taxes (less income tax) | 257.488 | 302.857 | 174.331 | 188.847 |
| Accrued expenses | 372.135 | 86.129 | 26.455 | 50.804 |
| Liabilities to associates | - | - | 8.327.572 | 8.277.422 |
| Fees / other BoD members payables | 205.633 | 237.615 | 152.204 | 138.873 |
| Revenue for subsequent years | 10.792 | 14.730 | - | - |
| Provisions for tax non-inspected years and contingencies | 7.193.650 | 7.193.650 | 676.799 | 676.799 |
| Other current liabilities | 2.527.438 | 2.648.381 | 138.300 | 171.993 |
| Total Liabilities | 10.726.670 | 10.636.638 | 9.594.636 | 9.601.296 |
| THE GROUP 01/01-31/12/2024 | ||||
| Amounts in € | Cost of Sales | Administrative Expenses | Cost of disposal | 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 |
| THE GROUP 01/01-31/12/2023 | ||||
| Amounts in € | Cost of Sales | Administrative Expenses | Cost of disposal | Total |
| Inventory cost recognized as an expense | 313.076 | - | - | 313.076 |
| Employees fees and expenses | 1.355.556 | 755.346 | - | 2.110.902 |
| Third-parties fees and expenses | 793.452 | 1.932.589 | 17.220 | 2.743.261 |
| Utilities | 88.535 | 76.830 | 477 | 165.842 |
| Operating lease rentals | 34.808 | 37.898 | - | 72.706 |
| Insurance expenses | 357.757 | 58.812 | - | 416.570 |
| Repair and maintenance expenses | 587.744 | 284.546 | - | 872.290 |
| Taxes and duties | 189.399 | 202.907 | - | 392.306 |
| Miscellaneous Expenses | 1.165.505 | 299.824 | 290 | 1.465.619 |
| Promotion costs | 11.731 | 11.614 | - | 23.346 |
| Depreciation | 6.690.180 | 245.650 | - | 6.935.830 |
| Total | 11.587.742 | 3.906.016 | 17.987 | 15.511.746 |
| THE COMPANY 01/01-31/12/2024 | ||||
| Amounts in € | Cost of Sales | Administrative Expenses | Cost of disposal | 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 |
| Amounts in € | Cost of Sales | Administrative Expenses | Cost of disposal | Total |
| Employees fees and expenses | 239.150 | 523.644 | - | 762.795 |
| Third-parties fees and expenses | 294.258 | 826.716 | 17.220 | 1.138.194 |
| Utilities | 2.391 | 76.484 | 477 | 79.353 |
| Operating lease rentals | 22.082 | 14.722 | - | 36.804 |
| Insurance expenses | 5.118 | 51.647 | - | 56.765 |
| Repair and maintenance expenses | - | 244.583 | - | 244.583 |
| Taxes and duties | 143.010 | 103.852 | - | 246.862 |
| Miscellaneous Expenses | 241.018 | 196.658 | 290 | 437.966 |
| Promotion costs | 11.731 | 7.821 | - | 19.552 |
| Depreciation | 128.707 | 220.879 | - | 349.586 |
| Total | 1.087.466 | 2.267.006 | 17.987 | 3.372.460 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Revenues from grants / subsidies | 31.619 | 31.883 | - | 264 |
| Profits from sale / revaluation of tangible assets | 50.093 | 21.104 | - | 13.047 |
| Operating lease rentals | 766.440 | 675.006 | 746.413 | 653.708 |
| Other income | 691.580 | 1.814.825 | 390.462 | 79.076 |
| Revenue from leasing the helicopter | 193.500 | 193.500 | 193.500 | 193.500 |
| Revenue from used provisions | 17.911 | 40.167 | 3.511.091 | 29.186 |
| Total other income | 1.751.143 | 2.776.485 | 4.841.465 | 968.780 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Other taxes, duties, fines and surcharges | 2.143 | 26.593 | 481 | 7.123 |
| Other operating expenses | 523.883 | 452.016 | 166.418 | 54.492 |
| Provisions - write-offs and other expenses | 637.243 | 796.754 | 35.821 | 258.732 |
| Loss from sale, write-off and revaluation of property, plant and equipment | 398.665 | 17.861 | - | - |
| Other non-operating losses | 2.154 | - | - | - |
| Provisions for doubtful customers | 30.808 | 399.562 | - | 841.583 |
| Total | 1.594.896 | 1.692.786 | 202.720 | 1.161.930 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Bank interest income | 1.311.151 | 643.717 | 117.260 | 34.003 |
| Income from collecting court receivables | - | 332.564 | - | 332.564 |
| Interest on loans granted to associates | 2.607 | 142.439 | - | - |
| Total financial income | 1.313.758 | 1.118.720 | 117.260 | 366.567 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Interest on finance leases | 325.117 | 358.790 | 159.339 | 192.727 |
| Loan interest | 405.377 | 592.115 | 1.091.939 | 690.200 |
| Financial cost for employee benefits | 1.376 | 1.034 | 1.179 | 927 |
| Other bank expenses | 87.095 | 108.900 | 32.547 | 29.674 |
| Guarantee letter commissions | 28.380 | 59.700 | 18.664 | 19.180 |
| Total financial expenses | 847.344 | 1.120.538 | 1.303.668 | 932.708 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Dividends from investments in vessels | 6.471.929 | 3.180.804 | - | - |
| Total | 6.471.929 | 3.180.804 | - | - |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Current tax | (72.314) | - | - | - |
| Deferred tax | (211.592) | (230.149) | (399.628) | (322.869) |
| Total | (283.906) | (230.149) | (399.628) | (322.869) |
| Amounts in € | THE GROUP | THE COMPANY | ||
| Discontinued Operations | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Total Sales | 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) | - | - | - |
| Financial expenses | (892) | - | - | - |
| Other financial results | (505) | - | - | - |
| Profits/ (losses) from investments | (6.177.848) | (3.892.674) | (17.417) | (50.741) |
| Earnings before tax | (6.242.906) | (3.892.674) | (17.417) | (50.741) |
| Earnings after tax | (6.242.906) | (3.892.674) | (17.417) | (50.741) |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Earnings after tax from continuing operations | 11.561.304 | 5.084.810 | 1.241.133 | (3.590.556) |
| Earnings after tax from discontinued operations | (6.242.906) | (3.892.674) | (17.417) | (50.741) |
| Weighted number of shares` | 39.892.452 | 39.901.571 | 39.892.452 | 39.901.571 |
| Basic profits/(losses) per share (€/share) from continuing operations | 0,2898 | 0,1274 | 0,0311 | (0,0900) |
| Basic profits/(losses) per share (€/share) from discontinued operations | (0,1565) | (0,0976) | (0,0004) | (0,0013) |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Number of Headcount | 71 | 64 | 29 | 27 |
| Total | 71 | 64 | 29 | 27 |
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Salaries, wages and allowances | 1.904.529 | 1.850.980 | 626.194 | 580.872 |
| Social security expenses | 275.401 | 240.715 | 173.069 | 164.913 |
| Retirement benefits (provisions) | 7.589 | 14.207 | 5.019 | 12.009 |
| Other employee benefits | 1.500 | 5.000 | - | 5.000 |
| Total | 2.189.019 | 2.110.902 | 804.281 | 762.795 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Profit Adjustments for: | ||||
| Depreciation of tangible assets | 5.244.029 | 6.822.956 | 366.112 | 338.756 |
| Depreciation of right-of-use assets | 115.469 | 116.344 | 9.541 | 9.541 |
| Amortization of intangible assets | 17.575 | 2.467 | 1.290 | 1.290 |
| Revenue from reversal of provisions | (6.821) | (10.981) | - | - |
| Provisions-Impairments | 766.228 | (484.127) | (3.898.167) | 624.687 |
| Results from associates and joint venture | 14.201 | - | - | - |
| (Profit) / loss from exchange differences | (880.740) | 238.231 | (1) | (23) |
| (Profit)/losses from disposal of tangible fixed assets | 348.572 | (13.047) | - | (13.047) |
| Profit)/losses from disposal of subsidiaries measures at fair value | 6.242.906 | 3.892.674 | 17.417 | 50.741 |
| (Gains) / losses on sale of investments | 164.751 | - | - | - |
| (Gains) / losses on financial assets at fair value through profit or loss | (559.788) | - | (14.037) | - |
| Change in employee benefit obligation | 8.965 | 15.241 | 6.198 | 12.936 |
| Amortization of fixed asset grants | (31.619) | (31.619) | - | - |
| Profit)/ loss from valuation of investment property | (961.000) | (587.884) | (936.000) | (587.884) |
| Recognized revenue due to future rental revaluation of vessels | 3.088.920 | (7.021.685) | - | - |
| Income from dividends | (6.471.929) | (3.180.804) | - | - |
| (Profits) / loss from disposal of financial assets at fair value through profit or loss | (163.469) | (815.698) | (22.774) | (5.157) |
| Other non-cash transactions | (519.643) | - | - | |
| Interest Income | (1.313.758) | (1.118.720) | (117.260) | (366.567) |
| Interest expenses | 847.344 | 1.119.808 | 1.303.668 | 932.708 |
| Total | 5.950.194 | (1.056.845) | (3.284.013) | 997.981 |
| Amounts in € | THE GROUP | THE COMPANY | ||
| Revenue from sales of goods and rendering services | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Subsidiaries | - | - | 277.770 | 280.283 |
| Other related parties | 2.800 | 14.200 | 2.800 | 14.200 |
| Total | 2.800 | 14.200 | 280.570 | 294.483 |
| Amounts in € | THE GROUP | THE COMPANY | ||
| Acquisitions and remuneration for receiving services | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 | 01/01 - 31/12/2024 | 01/01 - 31/12/2023 |
| Subsidiaries | - | - | 1.514.998 | 690.019 |
| Other related parties | 137.400 | - | 137.400 | - |
| Members of the BoD and Key Executives | 444.462 | 526.539 | 203.734 | 250.569 |
| Other benefits of Members of the BoD & Key Executives | 58.589 | 56.030 | 24.002 | 26.480 |
| Total | 640.452 | 582.569 | 1.880.134 | 967.068 |
| Amounts in € ' | THE GROUP | THE COMPANY | ||
| Receivables | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Subsidiaries | - | - | 552.383 | 4.087.869 |
| Other related parties | 790.102 | 781.218 | 101.688 | 89.305 |
| Loans to related parties | 1.502.607 | 455.000 | - | - |
| Members of the BoD and Key Executives | 26.574 | 40.661 | 9.709 | 8.406 |
| Total | 2.319.283 | 1.276.879 | 663.780 | 4.185.579 |
| Amounts in € ' | THE GROUP | THE COMPANY | ||
| Payables | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Subsidiaries | - | - | 8.356.692 | 8.277.422 |
| Loans payable | - | - | 20.835.650 | 14.543.814 |
| Other related parties | 243.123 | 179.232 | 90.268 | 22.878 |
| Members of the BoD and Key Executives | 205.633 | 288.316 | 152.204 | 202.701 |
| Total | 448.756 | 467.549 | 29.434.814 | 23.046.815 |
| THE COMPANY | CONTINGENT ASSETS | CONTINGENT LIABILITIES |
| TECHNICAL OLYMPIC S.A. | 320.833 | 98.286 |
| T.O. INTERNATIONAL HOLDING | - | 51.442 |
| T.O. CONSTRUCTIONS S.A. | 244.895 | 97.147 |
| GROUP TOTAL | 565.728 | 246.874 |
| THE GROUP | THE COMPANY | |||
| Amounts in € | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Letters of Guarantee | 5.882.917 | 5.926.226 | 2.600.324 | 2.644.261 |
| COMPANY | TAX UNAUDITED YEARS |
| TECHNICAL OLYMPIC S.A. | 2020 to date |
| PORTO CARRAS DEVELOPMENT SA | 2019 to date |
| TECHNICAL OLYMPIC AIR TRANSPORT SA | 2019 to date |
| SAMOS MARINES SA | 2019 to date |
| ΤOXOTIS Technical SA | 2019 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 Μ.Ι.Κ.Ε. | Since establishment |
| PFC PREMIER FINANCE CORPORATION LTD | Since establishment |
| PREMIER FINANCIAL SERVICES HOLDCO LIMITED | Since establishment |
| PREMIER FINANCIAL ADVISORY SERVICES LIMITED | Since establishment |
| PFC ADVISORY Μ.Ι.Κ.Ε | 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 M.A.E. | Since establishment |
| NOVAMORE LTD | 2021 to date |
| MARIA PYTHAGOREIO SINGLE MEMBER 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 |
| Amounts in € ' | THE GROUP | THE COMPANY | ||
| Financial assets | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Cash and cash equivalents | 33.976.512 | 22.910.334 | 623.263 | 540.020 |
| Trade and other receivables | 22.877.736 | 25.446.413 | 6.352.537 | 6.025.787 |
| Financial assets measured at fair value through other comprehensive income | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| Securities | 23.414.524 | 25.268.074 | - | - |
| Other long-term receivables | 13.953.046 | 14.393.012 | 1.489.927 | 3.846.073 |
| Total | 108.621.817 | 102.417.833 | 22.865.727 | 24.811.880 |
| Amounts in € | THE GROUP | THE COMPANY | ||
| Current assets | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
| Inventory | 9.077.865 | 4.952.124 | - | - |
| Trade and other receivables | 3.197.525 | 1.470.135 | 306.491 | 234.170 |
| Other receivables | 19.680.211 | 23.976.278 | 6.046.046 | 5.791.617 |
| Financial assets at fair value through profit or loss | 10.835.322 | 10.343.224 | 151.050 | 24.363 |
| Financial assets at fair value through other comprehensive income | 14.400.000 | 14.400.000 | 14.400.000 | 14.400.000 |
| Cash and cash equivalents | 33.976.512 | 22.910.334 | 623.263 | 540.020 |
| Total current assets | 91.167.434 | 78.052.095 | 21.526.851 | 20.990.170 |
| Suppliers and related payables | 3.884.235 | 3.540.358 | 631.255 | 517.186 |
| Current tax obligations | 110.683 | 29.933 | - | - |
| Liabilities from customers contracts | 599.845 | 384.472 | - | - |
| Short-term financial liabilities | 1.761.695 | 1.374.483 | 423.627 | 375.569 |
| Other short-term liabilities | 10.726.671 | 10.636.638 | 9.594.636 | 9.601.296 |
| Total short-term liabilities | 17.083.129 | 15.965.883 | 10.649.517 | 10.494.051 |
| Working capital | 74.084.305 | 62.086.212 | 10.877.334 | 10.496.119 |
| Amounts in € | THE 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 € | THE GROUP | |||
| Debt as at 31/12/2023 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | 974.510 | 6.613.410 | - | 7.587.921 |
| Total short-term loans | 13 | - | - | 13 |
| Finance lease liabilities | 399.959 | 2.471.874 | 2.288.789 | 5.160.622 |
| Total | 1.374.482 | 9.085.285 | 2.288.789 | 12.748.556 |
| Amounts in € | THE 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 |
| Amounts in € | THE COMPANY | |||
| Debt as at 31/12/2023 | Under 1 year | 1 to 5 years | Over 5 years | Total |
| Total long-term loans | - | - | 14.543.814 | 14.543.814 |
| Total short-term loans | 13 | - | - | 13 |
| Finance lease liabilities | 375.557 | 2.174.912 | 205.638 | 2.756.107 |
| Total | 375.570 | 2.174.912 | 14.749.452 | 17.299.934 |
| THE GROUP | ||||
| Amounts in € | 31/12/2024 | 31/12/2024 | ||
| 1,00% | (1,00%) | 1,00% | (1,00%) | |
| Profit after tax from interest rate change | (135.506) | 135.506 | (100.820) | 100.820 |
| Equity | (135.506) | 135.506 | (100.820) | 100.820 |
| Amounts in € | THE GROUP 31/12/2024 | |||
| Financial Assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Investments in associates | - | - | 960.699 | 960.699 |
| Equity Instruments | - | 23.414.524 | - | 23.414.524 |
| Financial assets at fair value through other comprehensive income | - | 14.400.000 | - | 14.400.000 |
| Financial assets at Fair Value through Profit and Loss | 151.050 | 10.684.272 | - | 10.835.322 |
| Net Fair Value | 151.050 | 48.498.796 | 960.699 | 49.610.545 |
| Amounts in € | THE COMPANY 31/12/2024 | |||
| Financial Assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Investments in subsidiaries | - | - | 170.546.800 | 170.546.800 |
| Investments in associates | - | - | 2.400 | 2.400 |
| Financial assets at fair value through other comprehensive income | - | 14.400.000 | - | 14.400.000 |
| Financial assets at Fair Value through Profit and Loss | 151.050 | - | - | 151.050 |
| Net Fair Value | 151.050 | 14.400.000 | 170.549.200 | 185.100.250 |
| Amounts in € | THE GROUP 31/12/2024 | |||
| Non-financial assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Own-used Fixed Assets at fair value | - | 71.842.643 | - | 71.842.643 |
| Investment property | - | 19.423.278 | - | 19.423.278 |
| Net Fair Value | - | 91.265.922 | - | 91.265.922 |
| Amounts in € | THE COMPANY 31/12/2024 | |||
| Non-financial assets | LEVEL 1 | LEVEL 2 | LEVEL 3 | TOTAL |
| Own-used Fixed Assets at fair value | - | 12.685.016 | - | 12.685.016 |
| Investment property | - | 18.598.278 | - | 18.598.278 |
| Net Fair Value | - | 31.283.295 | - | 31.283.295 |
| Method | Variable | 2024 | 2023 |
| 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% |