| As at 31 December | Note | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| € | € | € | € | ||
| ASSETS | |||||
| Property, plant and equipment | 8 | 7,061,877 | 7,196,766 | ||
| Right-of-use assets | 9 | 350,552 | 376,844 | ||
| Intangible assets and goodwill | 10 | 19,678,896 | 17,640,236 | ||
| Investments in subsidiaries | 11 | 24,120,982 | 22,565,982 | ||
| Loans receivable | 13 | 2,055,567 | 2,062,643 | ||
| Finance lease receivable | 9 | - | - | ||
| Total non-current assets | 53,267,874 | 49,842,471 | |||
| Trade and other receivables | 13 | 21,340,167 | 18,708,642 | ||
| Finance lease receivable | 9 | - | - | ||
| Loans receivable | 13 | 844,277 | 1,083,740 | ||
| Prepayments | 432,593 | 531,682 | |||
| Accrued income and contract assets | 14 | 310,529 | 193,343 | ||
| Inventories | 12 | - | - | ||
| Restricted cash | 15 | - | - | ||
| Cash at bank and in hand | 15 | 69,055 | 92,030 | ||
| Total current assets | 22,996,621 | 20,609,437 | |||
| Total assets | 76,264,495 | 70,451,908 | |||
| Note | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| € | € | € | € | ||
| Revenue | 21 | 16,919,132 | 16,269,181 | ||
| Cost of sales | ( |
( |
(13,654,439) | (13,753,253) | |
| Gross profit | 3,264,693 | 2,515,928 | |||
| Other income | 22 | 82,196 | 859,943 | ||
| Marketing and promotional expenses | ( |
( |
(140,529) | (208,386) | |
| Administrative expenses | ( |
( |
(2,185,552) | (2,649,748) | |
| Other expenses | 22 | ( |
( |
(24,587) | (22) |
| Exchange (loss)/gain on operating activities | 22 | ( |
(802,840) | 498,889 | |
| Reversal of impairment loss/ (impairment loss) on trade receivables and contract assets | 22 | ( |
75,376 | 29,738 | |
| Results from operating activities | 268,757 | 1,046,342 | |||
| Finance income | 23 | 99,227 | 127,772 | ||
| Finance costs | 23 | ( |
( |
(340,040) | (373,122) |
| Net finance costs | ( |
( |
(240,813) | (245,350) | |
| Profit before income tax | 22 | 27,944 | 800,992 | ||
| Income tax expense | 24 | ( |
( |
(651,930) | (802,019) |
| (Loss)/Profit for the year | ( |
(623,986) | (1,027) | ||
| (Loss)/Profit for the year attributable to: | |||||
| Owners of the Company | ( |
(623,986) | (1,027) | ||
| Non-controlling interest | - | - | |||
| (Loss)/Profit for the year | ( |
(623,986) | (1,027) | ||
| (Loss)/Earnings per ordinary share | 25 | -€ |
€ |
-€ 0.003 | -€ 0.000 |
| (Loss)/Earnings per preference share | 25 | -€ |
€ |
-€ 0.003 | -€ 0.000 |
| Note | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| € | € | € | € | ||
| (Loss)/Profit for the year | ( |
(623,986) | (1,027) | ||
| Other comprehensive income | |||||
| Items that are or may be reclassified to profit or loss | |||||
| Foreign currency translation differences on foreign operations | ( |
- | - | ||
| Items that will not be reclassified to profit or loss | |||||
| Remeasurement in net defined benefit liability | 27 | 69,119 | 20,775 | ||
| ( |
69,119 | 20,775 | |||
| Total comprehensive (loss)/income | ( |
(554,867) | 19,748 | ||
| Total comprehensive (loss)/income attributable to: | |||||
| Owners of the Company | ( |
( |
(554,867) | 19,748 | |
| Non-controlling interest | - | - | |||
| Total comprehensive (loss)/income for the year | ( |
(554,867) | 19,748 | ||
| Notes | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| € | € | € | € | ||
| Cash flows from financing activities | |||||
| Repayments of bank borrowings | 17, 31 | ( |
( |
(177,347) | (510,717) |
| Repayment of lease liabilities | 9, 31 | ( |
( |
(21,342) | (20,917) |
| Repayment of share options | 28, 31 | ( |
- | - | |
| Net cash used in financing activities | ( |
( |
(198,689) | (531,634) | |
| Net movement in cash and cash equivalents, including restricted cash held on behalf of customers | ( |
(3,761,615) | (263,958) | ||
| Cash and cash equivalents at 1 January, including restricted cash held on behalf of customers | ( |
(5,087,679) | (4,824,478) | ||
| Effect of exchange rate fluctuations on cash held | ( |
(665) | 757 | ||
| Cash and cash equivalents at 31 December, including restricted cash held on behalf of customers | 15, 17 | ( |
(8,849,959) | (5,087,679) | |
| Note | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| € | € | € | € | ||
| Cash and cash equivalents | 15 | 69,055 | 92,030 | ||
| Other restricted cash held on behalf of customers | 15 | - | - | ||
| Bank overdraft | 17 | ( |
( |
(8,919,014) | (5,179,709) |
| Total cash and cash equivalents including restricted cash held on behalf of customers | 15 | ( |
(8,849,959) | (5,087,679) | |
| Note 2.5.1 | impairment reviews |
| Note 4.5.7 | useful life of internally generated computer software, software rights and customer |
| and other related contractual relationship |
| Note 5.1.3 and | |
| Note 28.2 | cash-settled share-based payments |
| Note 6 | recoverability assessment on trade and other receivables |
| Note 10.1 and | |
| Note 10.2 | capitalisation of internally generated computer software |
| Note 10.8 and | impairment test for cash-generating unit (CGU) containing goodwill; key assumptions |
| Note 10.9 | underlying recoverability |
| Note 10.8.4, | |
| Note 10.9.4 and | |
| Note 11 | recoverability of investment in subsidiaries |
| Note 21 | identification of performance obligations; allocation of transaction price to |
| performance obligation as well as revenue recognition whether over time or a point in | |
| time |
| Note 27 | measurement of defined benefit obligations |
| • | internally generated computer software | 15 years |
| • | software rights | 15 years |
| • | computer software | 4 years |
| • | other software | 15 years |
| • | customer and other related contractual relationship | 12 years |
| Carrying amount | ||||
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Non-current assets | ||||
| Loans receivable from | ||||
| related parties | - | - | 2,055,567 | 2,062,643 |
| Finance lease receivables | 203,526 | 188,844 | - | - |
| 203,526 | 188,844 | 2,055,567 | 2,062,643 | |
| Current assets | ||||
| Trade and other receivables | 10,009,362 | 5,490,532 | 21,340,167 | 18,708,642 |
| Finance lease receivables | 113,501 | 103,406 | - | - |
| Loans receivable from | ||||
| related parties | 86,032 | 21,754 | 844,277 | 1,083,740 |
| Accrued income and contract | ||||
| assets | 4,291,577 | 1,194,908 | 310,529 | 193,343 |
| Cash at bank, including | ||||
| restricted cash | 5,688,895 | 6,295,684 | 68,127 | 90,966 |
| 20,189,367 | 13,106,284 | 22,563,100 | 20,076,691 | |
| Carrying amount | ||||
|---|---|---|---|---|
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Non-current assets | ||||
| Europe | 203,526 | 188,844 | 2,000,000 | 2,000,000 |
| South America | - | - | 55,567 | 62,643 |
| 203,526 | 188,844 | 2,055,567 | 2,062,643 | |
| Current assets | ||||
| Europe | 11,995,610 | 7,796,114 | 9,862,289 | 6,376,713 |
| Middle East | 310,867 | 163,022 | 119,025 | 123,181 |
| South America | 306,601 | 276,633 | 259 | 259 |
| North America | 6,613,720 | 3,316,836 | 12,478,514 | 13,528,876 |
| Asia | 962,569 | 1,553,679 | 103,013 | 47,662 |
| 20,189,367 | 13,106,284 | 22,563,100 | 20,076,691 | |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Customers situated in Europe | 843,239 | 800,478 | - | - |
| Customers situated in North America | 5,362,950 | 1,287,770 | - | - |
| 6,206,189 | 2,088,248 | - | - | |
| THE GROUP | THE COMPANY | |||
| Bank balances, including | ||||
| restricted cash | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| External rating grades | ||||
| AA- | 1,624,617 | 2,519,319 | - | - |
| A+ | 478,423 | 572,862 | 15,511 | 12,756 |
| A- | 3,499,932 | 3,117,998 | - | - |
| BBB | 19,909 | - | 19,909 | - |
| BBB- | - | 17,314 | - | 17,314 |
| Unrated | 66,014 | 68,191 | 32,707 | 60,896 |
| Gross/net carrying amount at | ||||
| 31 December | 5,688,895 | 6,295,684 | 68,127 | 90,966 |
| THE GROUP | THE COMPANY | |||
| Finance lease receivables | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| Internal rating grades | ||||
| Performing* | 317,027 | 292,250 | - | - |
| Gross/net carrying amount at | ||||
| 31 December | 317,027 | 292,250 | - | - |
| THE GROUP | THE COMPANY | |||
| Loans receivable | 2025 | 2024 | 2025 | 2024 |
| € | € | € | € | |
| Internal rating grades | ||||
| Performing* | 86,032 | 21,754 | 2,899,844 | 3,146,383 |
| Gross/net carrying amount at | ||||
| 31 December | 86,032 | 21,754 | 2,899,844 | 3,146,383 |
| THE GROUP | |||
| 31 December 2025 | Lifetime ECL | Lifetime ECL credit | |
| not-credit impaired | impaired | ||
| Trade debtors, contract assets and | Individual | Collective | Individual |
| finance lease receivables | Impairments | Impairments | Impairments |
| € | € | € | |
| Internal rating grades | |||
| Not in default - simplified model | |||
| applied | 7,579,839 | 7,113,121 | - |
| In default | - | 497,399 | 302,765 |
| Gross carrying amount at 31 | |||
| December 2025 | 7,579,839 | 7,610,520 | 302,765 |
| Loss allowance at 31 December | |||
| 2025 | - | (572,393) | (302,765) |
| Net carrying amount at 31 | |||
| December 2025 | 7,579,839 | 7,038,127 | - |
| THE GROUP | |||||||||||||
| Trade debtors and contract assets | |||||||||||||
| Not past | <30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-180 | 181-210 | 211-240 | 241-270 | 271-300 | >300 | Total | |
| due | |||||||||||||
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December | |||||||||||||
| 2025 | |||||||||||||
| Expected credit | 0.4% | 1.0% | 3.9% | 3.5% | 7.3% | 22.5% | 0.0% | 0.0% | 100.0% | 0.0% | 0.0% | 100.0% | 7.5% |
| loss rate | |||||||||||||
| Estimated total | |||||||||||||
| gross carrying | |||||||||||||
| amount at | 6,129 | 660 | 73 | 99 | 54 | 83 | - | - | 16 | - | - | 497 | 7,611 |
| default | |||||||||||||
| Lifetime ECL | 23 | 7 | 3 | 3 | 4 | 19 | - | - | 16 | - | - | 497 | 572 |
| THE COMPANY | |||
| 31 December 2025 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors and contract assets | Individual | Collective | Individual |
| Impairments | Impairments | Impairments | |
| € | € | € | |
| Internal rating grades | |||
| Not in default - simplified model applied | 20,921,784 | 786,273 | - |
| In default | - | 476,596 | - |
| Gross carrying amount at 31 December | |||
| 2025 | 20,921,784 | 1,262,869 | - |
| Loss allowance at 31 December 2025 | - | (533,957) | - |
| Net carrying amount at 31 December 2025 | 20,921,784 | 728,912 | - |
| THE COMPANY | |||||||||||||
| Trade debtors and contract assets | |||||||||||||
| Not | <30 | 31-60 | 61-90 | 91-120 | 121- | 151- | 181- | 211- | 241- | 271-300 | >300 | Total | |
| past | 150 | 180 | 210 | 240 | 270 | ||||||||
| due | |||||||||||||
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December 2025 | |||||||||||||
| Expected credit loss rate | 2.2% | 3.9% | 13.9% | 21.3% | 35.3% | 36.9% | 36.9% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 42.3% |
| Estimated total gross | 605 | 80 | 17 | 11 | 9 | 48 | - | - | 16 | - | - | 477 | 1,263 |
| carrying amount at default | |||||||||||||
| Lifetime ECL | 13 | 3 | 2 | 2 | 3 | 18 | - | - | 16 | - | - | 477 | 534 |
| THE GROUP | |||
| 31 December 2024 | Lifetime ECL | Lifetime ECL credit | |
| not-credit impaired | impaired | ||
| Trade debtors, contract assets and | Individual | Collective | Individual |
| finance lease receivables | Impairments | Impairments | Impairments |
| € | € | € | |
| Internal rating grades | |||
| Not in default - simplified model | |||
| applied | 3,438,198 | 3,890,666 | - |
| In default | - | 545,137 | - |
| Gross carrying amount at 31 | |||
| December 2024 | 3,438,198 | 4,435,803 | - |
| Loss allowance at 31 December | |||
| 2024 | - | (896,311) | - |
| Net carrying amount at 31 | |||
| December 2024 | 3,438,198 | 3,539,492 | - |
| THE GROUP | |||||||||||||
| Trade debtors and contract assets | |||||||||||||
| Not past | <30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-180 | 181-210 | 211-240 | 241-270 | 271-300 | >300 | Total | |
| due | |||||||||||||
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December | |||||||||||||
| 2024 | |||||||||||||
| Expected credit | 1.6% | 1.5% | 2.3% | 3.4% | 13.9% | 32.0% | 35.3% | 37.7% | 66.8% | 0% | 85.4% | 100.0% | 20.2% |
| loss rate | |||||||||||||
| Estimated total | |||||||||||||
| gross carrying | |||||||||||||
| amount at | 2,654 | 265 | 299 | 115 | 117 | 33 | 25 | 5 | 360 | - | 18 | 545 | 4,436 |
| default | |||||||||||||
| Lifetime ECL | 42 | 4 | 7 | 4 | 16 | 11 | 9 | 2 | 241 | - | 15 | 545 | 896 |
| THE COMPANY | |||
| 31 December 2024 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors and contract assets | Individual | Collective | Individual |
| Impairments | Impairments | Impairments | |
| € | € | € | |
| Internal rating grades | |||
| Not in default - simplified model applied | 17,969,929 | 1,012,146 | - |
| In default | - | 529,243 | - |
| Gross carrying amount at 31 December | |||
| 2024 | 17,969,929 | 1,541,389 | - |
| Loss allowance at 31 December 2024 | - | (609,333) | - |
| Net carrying amount at 31 December 2024 | 17,969,929 | 932,056 | - |
| THE COMPANY | |||||||||||||
| Trade debtors and contract assets | |||||||||||||
| Not | <30 | 31-60 | 61-90 | 91-120 | 121- | 151- | 181- | 211- | 241- | 271-300 | >300 | Total | |
| past | 150 | 180 | 210 | 240 | 270 | ||||||||
| due | |||||||||||||
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December 2024 | |||||||||||||
| Expected credit loss rate | 3.1% | 6.5% | 29.9% | 46.4% | 46.7% | 49.4% | 50.5% | 98.4% | 98.4% | 98.4% | 98.4% | 100.0% | 39.5% |
| Estimated total gross | 924 | 18 | - | - | 12 | 16 | 9 | - | 29 | - | 4 | 529 | 1,541 |
| carrying amount at default | |||||||||||||
| Lifetime ECL | 29 | 1 | - | - | 6 | 8 | 4 | - | 29 | - | 3 | 529 | 609 |
| THE GROUP | |||
| 31 December 2025 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors, contract assets and finance | Individual | Collective | Individual |
| lease receivables | Impairments | Impairments | Impairments |
| € | € | € | |
| Opening balance at 1 January 2025 | - | 896,311 | - |
| Movement during the year | - | (323,918) | 301,064 |
| Foreign exchange movement | - | - | 1,701 |
| Closing balance 31 December 2025 | - | 572,393 | 302,765 |
| THE GROUP | |||
| Lifetime ECL | |||
| not-credit impaired | |||
| Trade debtors | Contract assets | Total | |
| € | € | € | |
| Balance as at 1 January 2024 | 685,235 | 18,815 | 704,050 |
| Increase in loss allowance arising from | |||
| new financial assets recognised in 2024 | 373,602 | 9,216 | 382,818 |
| Increase in loss allowance on financial | |||
| assets in 2024 | 51,004 | - | 51,004 |
| Decrease in loss allowance from | |||
| derecognition of financial assets in 2024 | (222,746) | (18,815) | (241,561) |
| Balance as at 1 January 2025 | 887,095 | 9,216 | 896,311 |
| Increase in loss allowance arising from | |||
| new financial assets recognised in 2025 | 83,666 | 14,072 | 97,738 |
| Increase in loss allowance on financial | |||
| assets in 2025 | 47,253 | - | 47,253 |
| Decrease in loss allowance from | |||
| derecognition of financial assets in 2025 | (459,693) | (9,216) | (468,909) |
| Balance as at 31 December 2025 | 558,321 | 14,072 | 572,393 |
| THE COMPANY | |||
| 31 December 2025 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors and contract assets | Individual | Collective | Individual |
| Impairments | Impairments | Impairments | |
| € | € | € | |
| Opening balance at 1 January 2025 | - | 609,333 | - |
| Movement during the year | - | (75,376) | - |
| Closing balance 31 December 2025 | - | 533,957 | - |
| THE COMPANY | |||
| Lifetime ECL | |||
| not-credit impaired | |||
| Trade debtors | Contract assets | Total | |
| € | € | € | |
| Balance as at 1 January 2024 | 622,266 | 16,805 | 639,071 |
| Increase in loss allowance arising from new | |||
| financial assets recognised in 2024 | 89,584 | 6,256 | 95,840 |
| Increase in loss allowance on financial | |||
| assets in 2024 | 51,004 | - | 51,004 |
| Decrease in loss allowance from | |||
| derecognition of financial assets in 2024 | (159,777) | (16,805) | (176,582) |
| Balance as at 1 January 2025 | 603,077 | 6,256 | 609,333 |
| Increase in loss allowance arising from new | |||
| financial assets recognised in 2025 | 73,284 | 6,827 | 80,111 |
| Increase in loss allowance on financial | |||
| assets in 2025 | 35,860 | - | 35,860 |
| Decrease in loss allowance from | |||
| derecognition of financial assets in 2025 | (185,091) | (6,256) | (191,347) |
| Balance as at 31 December 2025 | 527,130 | 6,827 | 533,957 |
| THE GROUP | |||
| 31 December 2024 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors, contract assets and finance | Individual | Collective | Individual |
| lease receivables | Impairments | Impairments | Impairments |
| € | € | € | |
| Opening balance at 1 January 2024 | - | 704,050 | - |
| Movement during the year | - | 192,261 | - |
| Closing balance 31 December 2024 | - | 896,311 | - |
| THE COMPANY | |||
| 31 December 2024 | Lifetime ECL | Lifetime ECL | |
| not-credit impaired | credit impaired | ||
| Trade debtors and contract assets | Individual | Collective | Individual |
| Impairments | Impairments | Impairments | |
| € | € | € | |
| Opening balance at 1 January 2024 | - | 639,071 | - |
| Movement during the year | - | (29,738) | - |
| Closing balance 31 December 2024 | - | 609,333 | - |
| Carrying | Contractual | 12 months | More than | |||
| amount | Cash flows | or less | 1 - 2 years | 2 - 5 years | 5 years | |
| 31 December 2025 | € | € | € | € | € | € |
| The Group | ||||||
| Secured bank | ||||||
| overdraft | 8,919,014 | 8,919,014 | 8,919,014 | - | - | - |
| Accrued expenses | 2,767,163 | 2,767,163 | 2,767,163 | - | - | - |
| Trade and other | ||||||
| payables | 6,361,179 | 6,361,179 | 6,361,179 | - | - | - |
| Employment benefits | 3,418,679 | 9,070,791 | 39,243 | - | 3,262,471 | 5,769,077 |
| Lease liabilities | 1,991,205 | 2,201,688 | 571,184 | 517,744 | 677,618 | 435,142 |
| 23,457,240 | 29,319,835 | 18,657,783 | 517,744 | 3,940,089 | 6,204,219 |
| Carrying | Contractual | 12 months | More than | |||
| amount | Cash flows | or less | 1 - 2 years | 2 - 5 years | 5 years | |
| 31 December 2025 | € | € | € | € | € | € |
| The Company | ||||||
| Secured bank | ||||||
| overdraft | 8,919,014 | 8,919,014 | 8,919,014 | - | - | - |
| Accrued expenses | 1,441,024 | 1,441,024 | 1,441,024 | - | - | - |
| Trade and other | ||||||
| payables | 7,669,561 | 7,669,561 | 7,669,561 | - | - | - |
| Employment benefits | 2,918,660 | 3,315,029 | - | - | 2,814,237 | 500,792 |
| Lease liabilities | 398,715 | 478,737 | 32,903 | 32,903 | 105,289 | 307,642 |
| 21,346,974 | 21,823,365 | 18,062,502 | 32,903 | 2,919,526 | 808,434 |
| Carrying | Contractual | 12 months | More than | |||
| amount | Cash flows | or less | 1 - 2 years | 2 - 5 years | 5 years | |
| 31 December 2024 | € | € | € | € | € | € |
| The Group | ||||||
| Secured bank | ||||||
| overdraft and loans | 5,357,608 | 5,358,744 | 5,358,744 | - | - | - |
| Accrued expenses | 2,138,985 | 2,138,985 | 2,138,985 | - | - | - |
| Trade and other | ||||||
| payables | 5,191,452 | 5,191,452 | 5,191,452 | - | - | - |
| Employment benefits | 3,709,064 | 10,362,037 | 159,884 | - | 270,090 | 9,932,063 |
| Lease liabilities | 2,550,092 | 2,798,177 | 585,455 | 568,566 | 1,082,821 | 561,335 |
| 18,947,201 | 25,849,395 | 13,434,520 | 568,566 | 1,352,911 | 10,493,398 |
| Carrying | Contractual | 12 months | More than | |||
| amount | Cash flows | or less | 1 - 2 years | 2 - 5 years | 5 years | |
| 31 December 2024 | € | € | € | € | € | € |
| The Company | ||||||
| Secured bank | ||||||
| overdraft and loans | 5,357,608 | 5,358,744 | 5,358,744 | - | - | - |
| Accrued expenses | 1,006,809 | 1,006,809 | 1,006,809 | - | - | - |
| Trade and other | ||||||
| payables | 5,822,044 | 5,822,044 | 5,822,044 | - | - | - |
| Employment benefits | 3,077,064 | 3,432,309 | - | - | 270,090 | 3,162,219 |
| Lease liabilities | 420,057 | 511,639 | 32,903 | 32,903 | 101,998 | 343,835 |
| 15,683,582 | 16,131,545 | 12,220,500 | 32,903 | 372,088 | 3,506,054 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Year 1 | 571,184 | 585,455 | 32,903 | 32,903 |
| Year 2 | 517,744 | 568,566 | 32,903 | 32,903 |
| Year 3 | 401,871 | 514,918 | 32,903 | 32,903 |
| Year 4 | 149,554 | 414,877 | 36,193 | 32,903 |
| Year 5 | 126,193 | 153,027 | 36,193 | 36,193 |
| Onwards | 435,142 | 561,334 | 307,642 | 343,834 |
| 2,201,688 | 2,798,177 | 478,737 | 511,639 | |
| Less unearned interest | (210,483) | (248,085) | (80,022) | (91,582) |
| 1,991,205 | 2,550,092 | 398,715 | 420,057 | |
| Analysed as | ||||
| Non-current | 1,488,876 | 2,032,374 | 376,752 | 398,714 |
| Current | 502,329 | 517,718 | 21,963 | 21,343 |
| 2025 | ||||||||
| NZD | CHF | PHP | USD | BRL | GBP | CAD | ISK | |
| The Group | ||||||||
| Trade receivables | 1,259,269 | - | 3,791,355 | 7,721,193 | - | 194,210 | - | - |
| Accrued income | 14,963 | - | 1,304,464 | 4,643,004 | - | 132,302 | - | - |
| Cash at bank | 657 | 14,220 | 4,360,966 | 1,153,205 | 26,127 | 16,328 | 432 | 14,907 |
| Trade payables | - | - | (2,542,808) | (93,468) | (29,420) | (11,275) | - | - |
| Deferred income | (25,722) | - | - | (2,627,525) | - | (279,598) | - | - |
| Gross statement of | ||||||||
| financial position | ||||||||
| exposure | 1,249,167 | 14,220 | 6,913,977 | 10,796,409 | (3,293) | 51,967 | 432 | 14,907 |
| 2025 | ||||||||
| NZD | CHF | PHP | USD | BRL | GBP | CAD | ISK | |
| The Company | ||||||||
| Trade receivables | - | - | 213,991 | 5,060,236 | - | 194,210 | - | - |
| Loans receivable | - | - | - | 65,000 | - | - | - | - |
| from related parties | ||||||||
| Accrued income | - | - | - | 85,328 | - | 132,302 | - | - |
| Cash at bank | - | - | - | 4,205 | - | 8,421 | - | - |
| Trade payables | - | - | - | (127,831) | - | (11,275) | - | - |
| Deferred income | - | - | - | (40,964) | - | (279,598) | - | - |
| Gross statement of | ||||||||
| financial position | ||||||||
| exposure | - | - | 213,991 | 5,045,974 | - | 44,060 | - | - |
| 2024 | ||||||||
| NZD | CHF | PHP | USD | BRL | GBP | CAD | ISK | |
| The Group | ||||||||
| Trade receivables | 1,747,835 | - | 3,549,055 | 1,445,145 | - | 511,876 | - | - |
| Accrued income | 474,480 | - | 1,304,464 | 722,826 | - | 88,790 | - | - |
| Cash at bank | (25) | 216 | 10,626,700 | 2,030,958 | 31,104 | 22,709 | 432 | 14,207 |
| Trade payables | (57,375) | - | (2,402,127) | (121,449) | (15,689) | 2,884 | - | - |
| Deferred income | (18,042) | - | - | (122,638) | - | (271,455) | - | - |
| Gross statement of | ||||||||
| financial position | ||||||||
| exposure | 2,146,873 | 216 | 13,078,092 | 3,954,842 | 15,415 | 354,804 | 432 | 14,207 |
| 2024 | ||||||||
| NZD | CHF | PHP | USD | BRL | GBP | CAD | ISK | |
| The Company | ||||||||
| Trade receivables | - | - | - | 6,019,514 | - | 511,876 | - | - |
| Loans receivable | - | - | - | 65,000 | - | - | - | - |
| from related parties | ||||||||
| Accrued income | - | - | - | 83,370 | - | 88,790 | - | - |
| Cash at bank | - | - | - | 9,506 | - | 22,535 | - | - |
| Trade payables | - | - | - | (107,662) | - | 2,884 | - | - |
| Deferred income | - | - | - | (29,184) | - | (271,455) | - | - |
| Gross statement of | ||||||||
| financial position | ||||||||
| exposure | - | - | - | 6,040,544 | - | 354,630 | - | - |
| Average rate | Reporting date spot rate | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| NZD | 1 | 0.5149 | 0.5593 | 0.4907 | 0.5396 |
| CHF | 1 | 1.0672 | 1.0497 | 1.0737 | 1.0625 |
| USD | 1 | 0.8850 | 0.9239 | 0.8511 | 0.9626 |
| BRL | 1 | 0.1585 | 0.1716 | 0.1554 | 0.1556 |
| PHP | 1 | 0.0154 | 0.0161 | 0.0144 | 0.0166 |
| GBP | 1 | 1.1671 | 1.1812 | 1.1460 | 1.2060 |
| CAD | 1 | 0.6334 | 0.6747 | 0.6216 | 0.6690 |
| ISK | 1 | 0.0069 | 0.0067 | 0.0068 | 0.0069 |
| THE GROUP | THE COMPANY | |||
| Equity | Profit or loss | Equity | Profit or loss | |
| € | € | € | € | |
| 31 December 2025 | ||||
| NZD | (61,294) | (61,294) | - | - |
| CHF | (1,527) | (1,527) | - | - |
| USD | (918,843) | (918,843) | (429,445) | (429,445) |
| BRL | 51 | 51 | - | - |
| PHP | (9,982) | (9,982) | (309) | (309) |
| GBP | (5,955) | (5,955) | (5,049) | (5,049) |
| CAD | (27) | (27) | - | - |
| ISK | (10) | (10) | - | - |
| THE GROUP | THE COMPANY | |||
| Equity | Profit or loss | Equity | Profit or loss | |
| € | € | € | € | |
| 31 December 2024 | ||||
| NZD | (115,847) | (115,847) | - | - |
| CHF | (23) | (23) | - | - |
| USD | (380,676) | (380,676) | (581,436) | (581,436) |
| BRL | (240) | (240) | - | - |
| PHP | (21,688) | (21,688) | - | - |
| GBP | (42,790) | (42,790) | (42,769) | (42,769) |
| CAD | (29) | (29) | - | - |
| ISK | (10) | (10) | - | - |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Fixed rate instruments | ||||
| Financial assets | 1,986 | 1,986 | - | - |
| Variable rate instruments | ||||
| Financial assets | 5,688,895 | 6,295,684 | 2,068,127 | 2,090,966 |
| Financial liabilities | (8,919,014) | (5,357,608) | (8,919,014) | (5,357,608) |
| (3,230,119) | 938,076 | (6,850,887) | (3,266,642) | |
| THE GROUP | ||||
| Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| € | € | € | € | |
| 31 December 2025 | ||||
| Variable rate instruments | (32,301) | 32,301 | (32,301) | 32,301 |
| 31 December 2024 | ||||
| Variable rate instruments | 9,381 | (9,381) | 9,381 | (9,381) |
| THE COMPANY | ||||
| Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| € | € | € | € | |
| 31 December 2025 | ||||
| Variable rate instruments | (68,509) | 68,509 | (68,509) | 68,509 |
| 31 December 2024 | ||||
| Variable rate instruments | (32,666) | 32,666 | (32,666) | 32,666 |
| 2025 | 2024 | |
| € | € | |
| Equity to asset ratio (%) | 40.78% | 48.25% |
| Debt/equity ratio multiple | 1.45 | 1.07 |
| Issuing and | ||||
| Acquiring | ||||
| solutions | Total | |||
| (previously | ||||
| Software (Licensing) | Processing | Merchant | reportable | |
| solutions | solutions | solutions) | segments | |
| € | € | € | € | |
| Year ended 31 December 2025 | ||||
| External revenues | 9,792,211 | 25,184,753 | 5,298,166 | 40,275,130 |
| Inter-segment revenues | 9,640,662 | - | 406,469 | 10,047,131 |
| Segment revenues | 19,432,873 | 25,184,753 | 5,704,635 | 50,322,261 |
| Finance income | 99,227 | 3,076 | 98,626 | 200,929 |
| Finance expense | (381,201) | (5,986) | (134,249) | (521,436) |
| Depreciation and | (2,383,036) | (1,678,701) | (315,172) | (4,376,909) |
| amortisation | ||||
| Movement in provision for | ||||
| impairment loss on | 75,376 | (52,522) | - | 22,854 |
| receivables | ||||
| Movement in amount written off | (222) | 3,850 | - | 3,628 |
| Reportable segment | ||||
| profit/(loss) before income | 507,555 | 4,405,956 | (2,055,822) | 2,857,689 |
| tax | ||||
| Income tax expense | (692,724) | (1,477,930) | (4,535) | (2,175,189) |
| Reportable segment assets | 72,599,344 | 20,965,161 | 8,880,029 | 102,444,534 |
| Capital expenditure | 3,617,634 | 1,045,499 | 142,638 | 4,805,771 |
| Reportable segment | 24,232,494 | 25,029,738 | 7,563,581 | 56,825,813 |
| liabilities |
| Issuing and | ||||
| Acquiring | ||||
| solutions | ||||
| Software | (previously | Total | ||
| (Licensing) | Processing | Merchant | reportable | |
| solutions | solutions | solutions) | segments | |
| € | € | € | € | |
| Year ended 31 December 2024 | ||||
| External revenues | 10,491,546 | 23,382,942 | 3,662,545 | 37,537,033 |
| Inter-segment revenues | 8,394,461 | - | 292,004 | 8,686,465 |
| Segment revenues | 18,886,007 | 23,382,942 | 3,954,549 | 46,223,498 |
| Finance income | 127,771 | 2,741 | 51,138 | 181,650 |
| Finance expense | (424,264) | (4,411) | (138,436) | (567,111) |
| Depreciation and | (2,201,777) | (1,373,051) | (253,128) | (3,827,956) |
| amortisation | ||||
| Movement in provision for | ||||
| impairment loss on | 29,683 | (221,967) | - | (192,284) |
| receivables | ||||
| Reportable segment | ||||
| profit/(loss) before income | 1,543,878 | 4,239,997 | (1,602,981) | 4,180,894 |
| tax | ||||
| Income tax expense | (848,497) | (394,994) | 216 | (1,243,275) |
| Reportable segment assets | 69,010,044 | 14,817,851 | 7,589,321 | 91,417,216 |
| Capital expenditure | 3,259,086 | 173,827 | 68,399 | 3,501,312 |
| Reportable segment | 20,196,336 | 18,882,949 | 6,274,456 | 45,353,741 |
| liabilities |
| 2025 | 2024 | |
| € | € | |
| External revenues | ||
| Total revenue for reportable segments | 50,322,261 | 46,223,498 |
| Elimination of inter-segment transactions | (10,047,131) | (8,686,465) |
| Consolidated revenue | 40,275,130 | 37,537,033 |
| Finance income | ||
| Total finance income for reportable segments | 200,929 | 181,650 |
| Elimination of inter-segment transactions | (99,191) | (127,744) |
| Consolidated finance income | 101,738 | 53,906 |
| Finance expense | ||
| Total finance expense for reportable segments | 521,436 | 567,111 |
| Elimination of inter-segment transactions | (99,191) | (127,744) |
| Consolidated finance expense | 422,245 | 439,367 |
| Depreciation and amortisation | ||
| Total depreciation and amortisation for reportable segments | 4,376,909 | 3,827,956 |
| Elimination of inter-segment transactions | (1,410,881) | (935,563) |
| Consolidated depreciation and amortisation | 2,966,028 | 2,892,393 |
| Profit before income tax | ||
| Total profit before income tax for reportable segments | 2,857,689 | 4,180,894 |
| Elimination of inter-segment transactions | (1,524,956) | (2,026,634) |
| Consolidated reportable segment profit before income tax | 1,332,733 | 2,154,260 |
| Assets | ||
| Total assets for reportable segments | 102,444,534 | 91,417,216 |
| Elimination of computer software | (2,563,610) | (3,249,098) |
| Elimination of contract assets | (3,613,077) | (2,651,073) |
| Elimination of other inter-segment assets | (38,930,686) | (36,392,905) |
| Consolidated total assets | 57,337,161 | 49,124,140 |
| Liabilities | ||
| Total liabilities for reportable segments | 56,825,813 | 45,353,741 |
| Elimination of inter-segment balances | (18,394,361) | (17,072,311) |
| Elimination of inter-segment accruals | (4,442,776) | (3,046,035) |
| Elimination of other inter-segment liabilities | 184,800 | 184,800 |
| Consolidated total liabilities | 34,173,476 | 25,420,195 |
| Non-Current | ||
| Revenues | Assets | |
| € | € | |
| Year ended 31 December 2025 | ||
| Malta | - | 27,763,841 |
| UK | 10,609,602 | - |
| USA | 15,258,260 | 3,112,822 |
| Other countries | 14,407,268 | 3,936,824 |
| 40,275,130 | 34,813,487 | |
| Year ended 31 December 2024 | ||
| Malta | - | 25,053,175 |
| UK | 9,271,844 | - |
| USA | 15,671,909 | 4,368,187 |
| Other countries | 12,593,280 | 4,463,592 |
| 37,537,033 | 33,884,954 |
| Equipment, | ||||||
| Land and | Leasehold | furniture and | Motor | |||
| Buildings | Improvements | fittings | Vehicles | Terminals | Total | |
| Cost | € | € | € | € | € | € |
| Balance at 1 January 2024 | 8,001,422 | 1,470,286 | 5,406,070 | 270,718 | 59,192 | 15,207,688 |
| Additions | 5,085 | - | 110,526 | - | 11,163 | 126,774 |
| Disposals | - | - | (59,336) | (18,804) | (651) | (78,791) |
| Reclassifications | 143,044 | - | (143,044) | - | 13,321 | 13,321 |
| Effects of movement in exchange | ||||||
| rates | - | 368 | 55,284 | 1,084 | - | 56,736 |
| Balance at 31 December 2024 | 8,149,551 | 1,470,654 | 5,369,500 | 252,998 | 83,025 | 15,325,728 |
| Balance at 1 January 2025 | 8,149,551 | 1,470,654 | 5,369,500 | 252,998 | 83,025 | 15,325,728 |
| Additions | - | - | 119,874 | - | 17,142 | 137,016 |
| Reclassifications | - | - | - | - | (9,286) | (9,286) |
| Effects of movement in exchange | ||||||
| rates | - | (2,975) | (122,706) | (6,324) | - | (132,005) |
| Balance at 31 December 2025 | 8,149,551 | 1,467,679 | 5,366,668 | 246,674 | 90,881 | 15,321,453 |
| Depreciation | ||||||
| Balance at 1 January 2024 | 1,630,705 | 549,360 | 4,786,920 | 240,223 | 42,357 | 7,249,565 |
| Depreciation for the year | 97,402 | 60,182 | 224,363 | 6,170 | 13,687 | 401,804 |
| Released on disposals | - | - | (55,350) | (8,341) | - | (63,691) |
| Reclassifications | 69,060 | - | (69,060) | - | - | - |
| Effects of movement in exchange | ||||||
| rates | - | 368 | 51,261 | 563 | - | 52,192 |
| Balance at 31 December 2024 | 1,797,167 | 609,910 | 4,938,134 | 238,615 | 56,044 | 7,639,870 |
| Balance at 1 January 2025 | 1,797,167 | 609,910 | 4,938,134 | 238,615 | 56,044 | 7,639,870 |
| Depreciation for the year | 96,221 | 59,268 | 154,233 | 5,915 | 14,686 | 330,323 |
| Effects of movement in exchange | ||||||
| rates | - | (2,975) | (115,886) | (5,151) | - | (124,012) |
| Balance at 31 December 2025 | 1,893,388 | 666,203 | 4,976,481 | 239,379 | 70,730 | 7,846,181 |
| Carrying amounts | ||||||
| At 1 January 2024 | 6,370,717 | 920,926 | 619,150 | 30,495 | 16,835 | 7,958,123 |
| At 31 December 2024 | 6,352,384 | 860,744 | 431,366 | 14,383 | 26,981 | 7,685,858 |
| At 31 December 2025 | 6,256,163 | 801,476 | 390,187 | 7,295 | 20,151 | 7,475,272 |
| Equipment, | |||||
| Land and | Leasehold | furniture and | Motor | ||
| Buildings | Improvements | fittings | Vehicles | Total | |
| € | € | € | € | € | |
| Cost | |||||
| Balance at 1 January 2024 | 8,001,422 | 1,340,604 | 2,886,316 | 175,034 | 12,403,376 |
| Additions | 5,085 | - | 66,640 | - | 71,725 |
| Balance at 31 December 2024 | 8,006,507 | 1,340,604 | 2,952,956 | 175,034 | 12,475,101 |
| Balance at 1 January 2025 | 8,006,507 | 1,340,604 | 2,952,956 | 175,034 | 12,475,101 |
| Additions | - | - | 85,049 | - | 85,049 |
| Balance at 31 December 2025 | 8,006,507 | 1,340,604 | 3,038,005 | 175,034 | 12,560,150 |
| Depreciation | |||||
| Balance at 1 January 2024 | 1,630,706 | 491,029 | 2,735,488 | 175,034 | 5,032,257 |
| Depreciation for the year | 97,402 | 53,045 | 95,631 | - | 246,078 |
| Balance at 31 December 2024 | 1,728,108 | 544,074 | 2,831,119 | 175,034 | 5,278,335 |
| Balance at 1 January 2025 | 1,728,108 | 544,074 | 2,831,119 | 175,034 | 5,278,335 |
| Depreciation for the year | 96,221 | 52,131 | 71,586 | - | 219,938 |
| Balance at 31 December 2025 | 1,824,329 | 596,205 | 2,902,705 | 175,034 | 5,498,273 |
| Carrying amounts | |||||
| At 1 January 2024 | 6,370,716 | 849,575 | 150,828 | - | 7,371,119 |
| At 31 December 2024 | 6,278,399 | 796,530 | 121,837 | - | 7,196,766 |
| At 31 December 2025 | 6,182,178 | 744,399 | 135,300 | - | 7,061,877 |
| • | buildings | 25 - 50 years |
| • | electrical and plumbing installation | 15 years |
| • | furniture, fixtures & fittings | 10 years |
| • | air-conditioning | 6 years |
| • | motor vehicles | 5 years |
| • | computer equipment | 4 years |
| • | terminals | 4 years |
| Land and | |||
| THE GROUP | buildings | Cars | Total |
| € | € | € | |
| As at 1 January 2024 | 2,047,537 | 149,163 | 2,196,700 |
| Additions to right-of-use assets | 695,754 | 85,780 | 781,534 |
| Depreciation charge for the year | (463,826) | (81,079) | (544,905) |
| Effects of movement in exchange rates | (3,015) | - | (3,015) |
| As at 31 December 2024 | 2,276,450 | 153,864 | 2,430,314 |
| As at 1 January 2025 | 2,276,450 | 153,864 | 2,430,314 |
| Additions to right-of-use assets | - | 18,519 | 18,519 |
| Depreciation charge for the year | (440,177) | (84,646) | (524,823) |
| Effects of movement in exchange rates | (64,177) | - | (64,177) |
| As at 31 December 2025 | 1,772,096 | 87,737 | 1,859,833 |
| Land and | ||
| THE COMPANY | buildings | Total |
| € | € | |
| As at 1 January 2024 | 380,279 | 380,279 |
| Depreciation charge for the year | (25,795) | (25,795) |
| Additions to right-of-use assets | 22,360 | 22,360 |
| As at 31 December 2024 | 376,844 | 376,844 |
| Balance at 1 January 2025 | 376,844 | 376,844 |
| Depreciation charge for the year | (26,292) | (26,292) |
| Balance at 31 December 2025 | 350,552 | 350,552 |
| Land and | |||
| THE GROUP | buildings | Cars | Total |
| € | € | € | |
| As at 1 January 2024 | 2,123,625 | 144,674 | 2,268,299 |
| Additions | 686,387 | 85,780 | 772,167 |
| Accretion of interest | 67,770 | 5,831 | 73,601 |
| Payments | (481,279) | (81,121) | (562,400) |
| Effects of movement in exchange rates | (1,575) | - | (1,575) |
| As at 31 December 2024 | 2,394,928 | 155,164 | 2,550,092 |
| As at 1 January 2025 | 2,394,928 | 155,164 | 2,550,092 |
| Additions | - | 18,519 | 18,519 |
| Accretion of interest | 62,266 | 5,780 | 68,046 |
| Payments | (489,575) | (88,613) | (578,188) |
| Effects of movement in exchange rates | (67,264) | - | (67,264) |
| As at 31 December 2025 | 1,900,355 | 90,850 | 1,991,205 |
| Land and | ||
| THE COMPANY | buildings | Total |
| € | € | |
| As at 1 January 2024 | 418,614 | 418,614 |
| Additions | 22,360 | 22,360 |
| Accretion of interest | 11,986 | 11,986 |
| Payments | (32,903) | (32,903) |
| As at 31 December 2024 | 420,057 | 420,057 |
| Balance at 1 January 2025 | 420,057 | 420,057 |
| Accretion of interest | 11,560 | 11,560 |
| Payments | (32,902) | (32,902) |
| Balance at 31 December 2025 | 398,715 | 398,715 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current | 502,329 | 517,718 | 21,963 | 21,343 |
| Non-current | 1,488,876 | 2,032,374 | 376,752 | 398,714 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Depreciation expense | 524,823 | 544,905 | 26,292 | 25,795 |
| Interest expense on lease liabilities | 68,046 | 73,601 | 11,560 | 11,986 |
| Expenses relating to short-term leases | 50,675 | 50,675 | - | - |
| Total amount recognised in profit or loss | 643,544 | 669,181 | 37,852 | 37,781 |
| THE GROUP | 2025 | 2024 |
| € | € | |
| Within 1 year | 9,338 | 4,293 |
| Total | 9,338 | 4,293 |
| THE GROUP | 2025 | 2024 |
| € | € | |
| Lease income on operating leases | 35,263 | 54,612 |
| Depreciation for the year | (14,686) | (13,687) |
| Total | 20,577 | 40,925 |
| THE GROUP | 2025 | 2024 |
| € | € | |
| Balance on 1 January | 292,250 | 290,214 |
| Additions during the year | 141,465 | 123,372 |
| Release of receivables during the year | (201,732) | (172,148) |
| Unwinding of interest | 85,044 | 50,812 |
| Balance at 31 December | 317,027 | 292,250 |
| THE GROUP | 2025 | 2024 |
| € | € | |
| Amounts receivable under finance leases: | ||
| Within 1 year | 203,463 | 171,618 |
| Between 1 and 2 years | 157,380 | 135,906 |
| Between 2 and 3 years | 97,119 | 87,482 |
| Between 3 and 4 years | 35,029 | 31,432 |
| More than 4 years | - | 2,108 |
| Undiscounted lease payments | 492,991 | 428,546 |
| Less unearned finance income | (175,964) | (136,296) |
| Present value of lease payments receivable | 317,027 | 292,250 |
| Impairment loss allowance | - | - |
| Net investment in the lease | 317,027 | 292,250 |
| Undiscounted lease payments analysed as: | ||
| Recoverable within 12 months | 203,463 | 171,618 |
| Recoverable after 12 months | 289,528 | 256,928 |
| 492,991 | 428,546 | |
| Net investment in the lease analysed as: | ||
| Recoverable within 12 months | 113,501 | 103,406 |
| Recoverable after 12 months | 203,526 | 188,844 |
| 317,027 | 292,250 |
| THE GROUP | 2025 | 2024 |
| € | € | |
| Finance income on the net investment in finance leases | 85,044 | 50,812 |
| Internally | Customer and | |||||
| generated | Other | other related | ||||
| computer | Software | computer | contractual | |||
| Goodwill | software | rights | software | relationship | Total | |
| € | € | € | € | € | € | |
| Cost | ||||||
| Balance at 1 January 2024 | 1,936,791 | 32,711,903 | 3,963,724 | 959,798 | 594,309 | 40,166,525 |
| Additions | - | 3,367,363 | - | 7,175 | - | 3,374,538 |
| Effects of movement in | ||||||
| exchange rates | 42,888 | 227,490 | 53,645 | - | - | 324,023 |
| Balance at 31 December | ||||||
| 2024 | 1,979,679 | 36,306,756 | 4,017,369 | 966,973 | 594,309 | 43,865,086 |
| Balance at 1 January 2025 | 1,979,679 | 36,306,756 | 4,017,369 | 966,973 | 594,309 | 43,865,086 |
| Additions | - | 3,640,040 | - | 1,028,715 | - | 4,668,755 |
| Effects of movement in | ||||||
| exchange rates | (83,048) | (442,080) | (103,874) | - | - | (629,002) |
| Balance at 31 December | ||||||
| 2025 | 1,896,631 | 39,504,716 | 3,913,495 | 1,995,688 | 594,309 | 47,904,839 |
| Amortisation | ||||||
| Balance at 1 January 2024 | - | 15,328,526 | 2,447,060 | 167,454 | 198,105 | 18,141,145 |
| Charge for the year | - | 1,576,357 | 248,118 | 71,683 | 49,526 | 1,945,684 |
| Effects of movement in | ||||||
| exchange rates | - | 7,675 | 1,800 | - | - | 9,475 |
| Balance at 31 December | ||||||
| 2024 | - | 16,912,558 | 2,696,978 | 239,137 | 247,631 | 20,096,304 |
| Balance at 1 January 2025 | - | 16,912,558 | 2,696,978 | 239,137 | 247,631 | 20,096,304 |
| Charge for the year | - | 1,660,085 | 260,046 | 141,225 | 49,526 | 2,110,882 |
| Effects of movement in | ||||||
| exchange rates | - | 226,566 | (7,295) | - | - | 219,271 |
| Balance at 31 December | ||||||
| 2025 | - | 18,799,209 | 2,949,729 | 380,362 | 297,157 | 22,426,457 |
| Carrying amounts | ||||||
| At 1 January 2024 | 1,936,791 | 17,383,377 | 1,516,664 | 792,344 | 396,204 | 22,025,380 |
| At 31 December 2024 | 1,979,679 | 19,394,198 | 1,320,391 | 727,836 | 346,678 | 23,768,782 |
| At 31 December 2025 | 1,896,631 | 20,705,507 | 963,766 | 1,615,326 | 297,152 | 25,478,382 |
| Internally | |||
| generated | |||
| computer | Software | ||
| software | rights | Total | |
| € | € | € | |
| Cost | |||
| Balance at 1 January 2024 | 30,604,124 | 3,000,000 | 33,604,124 |
| Additions | 3,607,522 | - | 3,607,522 |
| Balance at 31 December 2024 | 34,211,646 | 3,000,000 | 37,211,646 |
| Balance at 1 January 2025 | 34,211,646 | 3,000,000 | 37,211,646 |
| Additions | 3,956,202 | - | 3,956,202 |
| Balance at 31 December 2025 | 38,167,848 | 3,000,000 | 41,167,848 |
| Amortisation | |||
| Balance at 1 January 2024 | 15,459,530 | 2,425,231 | 17,884,761 |
| Amortisation for the year | 1,495,061 | 191,588 | 1,686,649 |
| Balance at 31 December 2024 | 16,954,591 | 2,616,819 | 19,571,410 |
| Balance at 1 January 2025 | 16,954,591 | 2,616,819 | 19,571,410 |
| Amortisation for the year | 1,725,954 | 191,588 | 1,917,542 |
| Balance at 31 December 2025 | 18,680,545 | 2,808,407 | 21,488,952 |
| Carrying amounts | |||
| At 1 January 2024 | 15,144,594 | 574,769 | 15,719,363 |
| At 31 December 2024 | 17,257,055 | 383,181 | 17,640,236 |
| At 31 December 2025 | 19,487,303 | 191,593 | 19,678,896 |
| 2025 | 2024 | |
| Post-tax | 14.6% | 17.6% |
| Pre-tax | 17.7% | 21.3% |
| 2025 | 2024 | |
| Post-tax | 13.4% | 12.6% |
| Pre-tax | 17.5% | 16.3% |
| THE COMPANY | ||
| 2025 | 2024 | |
| € | € | |
| Balance at 1 January | 22,565,982 | 20,770,982 |
| Contribution to subsidiaries | 2,205,000 | 1,795,000 |
| Repayment of contribution from subsidiary | (650,000) | - |
| Balance at 31 December | 24,120,982 | 22,565,982 |
| Ownership interest fully | ||||
| Registered office | paid-up | Nature of business | ||
| 2025 | 2024 | |||
| % | % | |||
| RS2 Smart Processing | RS2 Buildings, | 99.92 | 99.92 | Transaction |
| Limited | Fort Road, | processing services | ||
| Mosta MST1859, | with the use of | |||
| Malta | BankWORKS® | |||
| RS2 Software INC. | Twelfth floor, | 73.24 | 73.24 | Transaction |
| Suite No. 1285, | processing services | |||
| South Ulster, Denver, | with the use of | |||
| Colorado | BankWORKS® | |||
| USA | ||||
| RS2 Software LAC LTDA | Rua Manoel de Nóbrega | 99.00 | 99.00 | Provision of support |
| Município de São Paulo | and other related | |||
| Estado de São Paulo | services to the | |||
| Brazil | Company and | |||
| its clients | ||||
| RS2 Software APAC Inc. | Unit 1501 AccraLaw Tower | 99.99 | 99.99 | Provision of |
| 2nd Avenue Corner 30th | support and | |||
| Street | other related | |||
| Bonifacio Global City | services to the | |||
| Barangay Fort Bonifacio | Company and | |||
| Taguig City 1634, Metro | its clients | |||
| Manila | ||||
| Philippines | ||||
| Martin-Behaim-Straße 15A | 100.00 | 100.00 | Provision of support | |
| RS2 Germany GmbH | 63263 Neu-Isenburg | and other related | ||
| Germany | services to the | |||
| Company | ||||
| RS2 Merchant Services | Martin-Behaim-Straße 15A | 100.00 | 100.00 | Holding company |
| Europe GmbH | 63263 Neu-Isenburg | |||
| Germany | ||||
| Ownership interest fully | ||||
| Registered office | paid-up | Nature of business | ||
| 2025 | 2024 | |||
| % | % | |||
| RS2 Financial Services | Martin-Behaim-Straße 15A | 100.00 | 100.00 | Provision of |
| GmbH | 63263 Neu-Isenburg | acquiring and issuing | ||
| Germany | solutions to merchants | |||
| and cardholders | ||||
| RS2 Zahlungssysteme | Martin-Behaim-Straße 15A | 100.00 | 100.00 | Provision of payment |
| GmbH | 63263 Neu-Isenburg | terminals and related | ||
| Germany | ancillary services | |||
| 2025 | 2024 | |
| € | € | |
| Non-current assets | 11,448,569 | 13,059,605 |
| Current assets | 7,107,054 | 3,810,243 |
| Current liabilities | (16,813,566) | (14,757,846) |
| Net assets | 1,742,057 | 2,112,002 |
| Net assets attributable to NCI | 466,174 | 565,172 |
| Adjustments: | ||
| Share of capital contribution due to the Company | (2,569,025) | (2,667,335) |
| Other adjustments | 19,254 | (167,593) |
| Net assets attributable to other NCI | 5,883 | 3,640 |
| Net liabilities attributable to total NCI | (2,077,714) | (2,266,116) |
| Revenue | 11,769,429 | 15,671,909 |
| Profit | 223,725 | 3,173,605 |
| Other comprehensive income/(loss) | 471,976 | (419,475) |
| Total comprehensive income | 695,701 | 2,754,130 |
| Income attributable to NCI | 59,869 | 864,455 |
| Profit attributable to other NCI | 2,245 | 526 |
| Profit attributable to total NCI | 62,114 | 864,981 |
| Other comprehensive income/(loss) attributable to NCI | 126,301 | (112,233) |
| Other comprehensive (loss)/income attributable to other NCI | (13) | 3,415 |
| Other comprehensive income/(loss) attributable to total NCI | 126,288 | (108,818) |
| Cash flows from operating activities | 519,724 | 2,420,799 |
| Cash flows from investing activities | (903,353) | (1,177,930) |
| Cash flows from financing activities | ||
| (dividends to NCI: nil) | (426,213) | 268,403 |
| Net movement in cash and cash equivalents | (809,842) | 1,511,272 |
| THE GROUP | ||
| 2025 | 2024 | |
| € | € | |
| Current | ||
| Finished goods – terminals at cost | 291,396 | 164,243 |
| Finished goods – terminals at net realisable value | 36,983 | 30,389 |
| 328,379 | 194,632 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current | ||||
| Trade receivables | 8,859,910 | 3,353,053 | 232,254 | 116,604 |
| Amounts owed by subsidiaries | - | - | 20,884,063 | 17,991,328 |
| Amounts owed by other related | ||||
| parties | 201,038 | 597,905 | 201,038 | 597,905 |
| Other receivables | 948,414 | 1,539,574 | 22,812 | 2,805 |
| 10,009,362 | 5,490,532 | 21,340,167 | 18,708,642 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Non-current | ||||
| Loans receivable from group companies | - | - | 2,055,567 | 2,062,643 |
| Current | ||||
| Amounts owed by group companies | - | - | 760,232 | 1,063,972 |
| Amounts owed by other related parties | 86,032 | 21,754 | 84,045 | 19,768 |
| 86,032 | 21,754 | 844,277 | 1,083,740 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current | ||||
| Contract assets owed by third parties | 4,143,221 | 1,091,183 | 162,173 | 89,618 |
| Contract assets owed by other related | ||||
| parties | 148,356 | 103,725 | 148,356 | 103,725 |
| 4,291,577 | 1,194,908 | 310,529 | 193,343 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Category of activity | ||||
| Service fees, transaction processing and | ||||
| customisation | 4,291,577 | 1,194,908 | 310,529 | 193,343 |
| 4,291,577 | 1,194,908 | 310,529 | 193,343 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Balance at 1 January | 1,194,908 | 3,846,197 | 193,343 | 277,900 |
| Increases as a result of further | ||||
| progress | 4,177,187 | 1,104,748 | 215,022 | 130,131 |
| Release of opening contract | ||||
| assets to receivables | (1,109,944) | (3,764,247) | (135,327) | (229,082) |
| Other movements | 35,316 | (1,389) | 38,062 | 3,845 |
| Movement on expected credit | ||||
| losses on contract assets | (5,890) | 9,599 | (571) | 10,549 |
| Balance at 31 December | 4,291,577 | 1,194,908 | 310,529 | 193,343 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Cash at bank | 2,758,547 | 3,386,258 | 68,127 | 90,966 |
| Cash in hand | 10,182 | 7,131 | 928 | 1,064 |
| 2,768,729 | 3,393,389 | 69,055 | 92,030 | |
| Restricted cash at bank in | ||||
| RS2 Financial Services GmbH | ||||
| & RS2 Software INC. | 2,930,348 | 2,909,426 | - | - |
| GROUP AND COMPANY | ||
| 2025 | 2024 | |
| € | € | |
| Ordinary shares – issued and fully paid-up | ||
| 218,403,701 shares at €0.06 per share | 13,104,222 | 13,104,222 |
| Preference shares – issued and fully paid-up | ||
| 10,141,649 shares at €0.06 per share | 608,499 | 608,499 |
| GROUP AND COMPANY | ||
| 2025 | 2024 | |
| € | € | |
| Current liabilities | ||
| Bank loan | - | 177,899 |
| Bank overdraft | 8,919,014 | 5,179,709 |
| At end of year | 8,919,014 | 5,357,608 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Opening balance | 5,357,608 | 7,121,682 | 5,357,608 | 7,121,682 |
| Interest charged on bank loan | 634 | 24,504 | 634 | 24,504 |
| Interest charged on overdraft | 327,177 | 337,351 | 327,177 | 337,351 |
| Other interest charged | 4 | 4 | 4 | 4 |
| Principal paid on bank loan | (177,347) | (510,717) | (177,347) | (510,717) |
| Interest paid on bank loan | (1,186) | (27,703) | (1,186) | (27,703) |
| Interest paid on overdraft | (327,177) | (337,352) | (327,177) | (337,352) |
| Other interest paid | (4) | (4) | (4) | (4) |
| Movement in bank overdraft | 3,739,305 | (1,250,157) | 3,739,305 | (1,250,157) |
| Closing balance | 8,919,014 | 5,357,608 | 8,919,014 | 5,357,608 |
| THE GROUP | Assets | Liabilities | Balance | |||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | € | € | |
| Property, plant and | ||||||
| equipment | - | - | (77,884) | (81,555) | (77,884) | (81,555) |
| Intangible assets | - | 40,481 | (6,287,234) | (5,202,948) | (6,287,234) | (5,162,467) |
| Impairment loss on | ||||||
| receivables | 105,968 | - | - | - | 105,968 | - |
| Provision for | ||||||
| exchange | ||||||
| fluctuations | 282,124 | 115,635 | (5,398) | (1,366) | 276,726 | 114,269 |
| Unabsorbed losses | 54,510 | 28,204 | - | - | 54,510 | 28,204 |
| Temporary | ||||||
| difference on | ||||||
| expected credit | ||||||
| losses under IFRS 9 | 200,337 | 313,709 | - | - | 200,337 | 313,709 |
| Temporary | ||||||
| difference on | ||||||
| revenues | ||||||
| previously | ||||||
| recorded under | ||||||
| IFRS 15 | 184,800 | 184,800 | (184,800) | (184,800) | - | - |
| Temporary | ||||||
| difference on | ||||||
| leases under | ||||||
| IFRS 16 | ||||||
| Right-of-use | ||||||
| assets | - | - | (145,026) | (165,325) | (145,026) | (165,325) |
| Temporary | ||||||
| difference on | ||||||
| leases under | ||||||
| IFRS 16 Lease | ||||||
| liabilities | 152,443 | 165,357 | - | - | 152,443 | 165,357 |
| Temporary | ||||||
| difference on | ||||||
| inventories | - | - | (4,595) | (866) | (4,595) | (866) |
| Temporary | ||||||
| difference | ||||||
| arising from other | ||||||
| liabilities | 14,914 | 20,181 | - | - | 14,914 | 20,181 |
| Tax assets/(liabilities) | 995,096 | 868,367 | (6,704,937) | (5,636,860) | (5,709,841) | (4,768,493) |
| Set off of tax | (995,096) | (868,367) | 995,096 | 868,367 | - | - |
| Net tax liabilities | - | - | (5,709,841) | (4,768,493) | (5,709,841) | (4,768,493) |
| THE COMPANY | Assets | Liabilities | Balance | |||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | € | € | |
| Property, plant and | ||||||
| equipment | - | - | (74,758) | (79,341) | (74,758) | (79,341) |
| Intangible assets | - | - | (4,624,831) | (3,855,406) | (4,624,831) | (3,855,406) |
| Provision for | ||||||
| exchange | ||||||
| fluctuations | 234,284 | 96,722 | - | - | 234,284 | 96,722 |
| Temporary difference | ||||||
| on expected credit | ||||||
| losses under IFRS 9 | 186,885 | 213,267 | - | - | 186,885 | 213,267 |
| Temporary difference | ||||||
| on revenue | ||||||
| previously recorded | ||||||
| under IFRS 15 | 184,800 | 184,800 | - | - | 184,800 | 184,800 |
| Temporary difference | ||||||
| on leases under | ||||||
| IFRS 16 Right-of-use | ||||||
| assets | - | - | (122,693) | (131,895) | (122,693) | (131,895) |
| Temporary difference | ||||||
| on leases under | ||||||
| IFRS 16 Lease | ||||||
| liabilities | 139,550 | 147,020 | - | - | 139,550 | 147,020 |
| Tax assets/(liabilities) | 745,519 | 641,809 | (4,822,282) | (4,066,642) | (4,076,763) | (3,424,833) |
| Set off of tax | (745,519) | (641,809) | 745,519 | 641,809 | - | - |
| Net tax liabilities | - | - | (4,076,763) | (3,424,833) | (4,076,763) | (3,424,833) |
| Recognised | Recognised | ||||
| Balance | in profit | Balance | in profit | Balance | |
| THE GROUP | 1 Jan 2024 | or loss | 31 Dec 2024 | or loss | 31 Dec 2025 |
| € | € | € | € | € | |
| Property, plant and | |||||
| equipment | (169,192) | 87,637 | (81,555) | 3,671 | (77,884) |
| Intangible assets | (4,114,550) | (1,047,917) | (5,162,467) | (1,124,767) | (6,287,234) |
| Impairment loss on | |||||
| receivables | - | - | - | 105,968 | 105,968 |
| Provision for exchange | |||||
| fluctuations | 236,748 | (122,479) | 114,269 | 162,457 | 276,726 |
| Unabsorbed losses | 4,587 | 23,617 | 28,204 | 26,306 | 54,510 |
| Temporary difference | |||||
| on expected credit | |||||
| losses under IFRS 9 | 245,673 | 68,036 | 313,709 | (113,372) | 200,337 |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Right-of-use | |||||
| assets | (153,414) | (11,911) | (165,325) | 20,299 | (145,026) |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Lease | |||||
| liabilities | 146,515 | 18,842 | 165,357 | (12,914) | 152,443 |
| Temporary difference on | |||||
| inventories | (4,439) | 3,573 | (866) | (3,729) | (4,595) |
| Temporary difference | |||||
| arising from other | |||||
| liabilities | 22,992 | (2,811) | 20,181 | (5,267) | 14,914 |
| (3,785,080) | (983,413) | (4,768,493) | (941,348) | (5,709,841) |
| Recognised | Recognised | ||||
| Balance | in profit | Balance | in profit | Balance | |
| THE COMPANY | 1 Jan 2024 | or loss | 31 Dec 2024 | or loss | 31 Dec 2025 |
| € | € | € | € | € | |
| Property, plant and | |||||
| equipment | (167,294) | 87,953 | (79,341) | 4,583 | (74,758) |
| Intangible assets | (3,107,765) | (747,641) | (3,855,406) | (769,425) | (4,624,831) |
| Provision for exchange | |||||
| fluctuations | 230,348 | (133,626) | 96,722 | 137,562 | 234,284 |
| Temporary difference | |||||
| on expected credit | |||||
| losses under IFRS 9 | 223,676 | (10,409) | 213,267 | (26,382) | 186,885 |
| Temporary difference | |||||
| on revenues | |||||
| previously recorded | |||||
| under IFRS 15 | 184,800 | - | 184,800 | - | 184,800 |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Right-of-use | |||||
| assets | (133,098) | 1,203 | (131,895) | 9,202 | (122,693) |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Lease | |||||
| liabilities | 146,515 | 505 | 147,020 | (7,470) | 139,550 |
| (2,622,818) | (802,015) | (3,424,833) | (651,930) | (4,076,763) |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Trade payables | 1,077,724 | 808,333 | 624,752 | 423,289 |
| Amounts due to customers | 3,288,479 | 2,841,185 | - | - |
| Other payables | 560,171 | 154,697 | 352 | 170 |
| Dividends payable | 40,680 | 41,275 | 40,680 | 41,276 |
| Other taxes and social securities | 1,394,125 | 1,332,392 | 1,142,386 | 1,120,995 |
| Amounts due to other related | ||||
| parties | - | 13,570 | 5,861,391 | 4,236,314 |
| 6,361,179 | 5,191,452 | 7,669,561 | 5,822,044 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Accrued expenses owed to third parties | 2,292,699 | 1,661,665 | 641,764 | 583,734 |
| Amounts due to other related parties | 474,464 | 477,320 | 799,260 | 423,075 |
| 2,767,163 | 2,138,985 | 1,441,024 | 1,006,809 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current | ||||
| Contract liabilities owed to third parties | 2,796,458 | 606,999 | 286,689 | 227,596 |
| Contract liabilities owed to subsidiary | - | - | 528,000 | 528,000 |
| Contract liabilities owed to other | ||||
| related parties | 320,420 | 327,377 | 320,420 | 327,377 |
| 3,116,878 | 934,376 | 1,135,109 | 1,082,973 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Category of activity | ||||
| License fees excluding customisation | - | - | 480,000 | 480,000 |
| Service fees, transaction processing | ||||
| and customisation | 2,430,948 | 336,225 | 53,050 | 48,005 |
| Maintenance fees | 626,430 | 538,651 | 542,559 | 495,468 |
| Comprehensive packages | 59,500 | 59,500 | 59,500 | 59,500 |
| 3,116,878 | 934,376 | 1,135,109 | 1,082,973 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Balance at 1 January | 934,376 | 954,878 | 1,082,973 | 1,143,061 |
| Release of opening contract liabilities | ||||
| to revenue | (786,000) | (726,995) | (554,968) | (615,056) |
| Increases due to cash received, | ||||
| excluding amounts recognised as | ||||
| revenue during the year | 2,957,157 | 713,716 | 605,603 | 554,968 |
| Other movements | 11,345 | (7,223) | 1,501 | - |
| Balance at 31 December | 3,116,878 | 934,376 | 1,135,109 | 1,082,973 |
| Issuing and Acquiring | ||||||||
| Software (Licensing) | Processing | solutions (previously | ||||||
| solutions | solutions | Merchant solutions) | Total | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Category of | ||||||||
| activity | € | € | € | € | € | € | € | € |
| License fees | ||||||||
| excluding | ||||||||
| customisation | 4,867,330 | 5,343,893 | - | - | - | - | 4,867,330 | 5,343,893 |
| Service fees, | ||||||||
| transaction | ||||||||
| customisation | 2,274,749 | 2,553,247 | 20,579,872 | 19,431,416 | - | - | 22,854,621 | 21,984,663 |
| Maintenance | ||||||||
| fees | 1,936,132 | 1,880,404 | 120,165 | 103,958 | - | - | 2,056,297 | 1,984,362 |
| Comprehensive | ||||||||
| packages | 714,000 | 714,000 | 4,484,716 | 3,847,569 | - | - | 5,198,716 | 4,561,569 |
| Operating lease | ||||||||
| income | - | - | - | - | 35,263 | 54,612 | 35,263 | 54,612 |
| Issuing revenue | - | - | - | - | 181,342 | - | 181,342 | - |
| Acquiring | ||||||||
| revenue | - | - | - | - | 5,081,561 | 3,607,934 | 5,081,561 | 3,607,934 |
| 9,792,211 | 10,491,544 | 25,184,753 | 23,382,943 | 5,298,166 | 3,662,546 | 40,275,130 | 37,537,033 | |
| Issuing and Acquiring | ||||||||
| Software (Licensing) | Processing | solutions (previously | ||||||
| solutions | solutions | Merchant solutions) | Total | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Timing of | ||||||||
| revenue | ||||||||
| recognition | € | € | € | € | € | € | € | € |
| At a point in time | - | - | 327,152 | 436,931 | 80,372 | 128,688 | 407,524 | 565,619 |
| Over time | 9,792,211 | 10,491,544 | 24,857,601 | 22,946,012 | 5,217,794 | 3,533,858 | 39,867,606 | 36,971,414 |
| 9,792,211 | 10,491,544 | 25,184,753 | 23,382,943 | 5,298,166 | 3,662,546 | 40,275,130 | 37,537,033 | |
| 2025 | 2024 | |
| € | € | |
| Category of activity | ||
| Licence fees | 3,182,955 | 3,563,354 |
| Service fees | 10,200,337 | 9,224,905 |
| Maintenance fees | 2,821,840 | 2,766,922 |
| Comprehensive packages | 714,000 | 714,000 |
| 16,919,132 | 16,269,181 |
| Issuing and Acquiring | ||||||||
| Software (Licensing) | Processing | solutions (previously | ||||||
| solutions | solutions | Merchant solutions) | Total | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Geographical | ||||||||
| markets | € | € | € | € | € | € | € | € |
| Europe | 4,417,297 | 4,898,604 | 9,753,435 | 6,624,696 | 5,249,935 | 3,662,546 | 19,420,667 | 15,185,846 |
| North America | 4,867,329 | 5,081,393 | 10,342,700 | 10,590,515 | 48,231 | - | 15,258,260 | 15,671,908 |
| Asia | 435,048 | 419,269 | 2,093,958 | 3,648,031 | - | - | 2,529,006 | 4,067,300 |
| South America | - | - | 2,512,117 | 2,198,213 | - | - | 2,512,117 | 2,198,213 |
| Middle East | 72,537 | 92,278 | 482,543 | 321,488 | - | - | 555,080 | 413,766 |
| 9,792,211 | 10,491,544 | 25,184,753 | 23,382,943 | 5,298,166 | 3,662,546 | 40,275,130 | 37,537,033 | |
| 2025 | 2024 | |
| € | € | |
| Geographical markets | ||
| Europe | 10,463,044 | 9,126,652 |
| North America | 6,199,363 | 6,902,342 |
| Asia | 184,188 | 147,909 |
| Middle East | 72,537 | 92,278 |
| 16,919,132 | 16,269,181 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Receivables, which are included | ||||
| in ‘Trade and other receivables’ | 10,009,362 | 5,490,532 | 21,340,167 | 18,708,642 |
| Contract assets | 4,291,577 | 1,194,908 | 310,529 | 193,343 |
| Contract liabilities | (3,116,878) | (934,376) | (1,135,109) | (1,082,973) |
| 2025 | THE GROUP | |||
| 2028 and | ||||
| 2026 | 2027 | beyond | Total | |
| € | € | € | € | |
| License fees | - | - | - | - |
| Service fees | 1,970,528 | 9,268 | 75,000 | 2,054,796 |
| 2025 | THE COMPANY | |||
| 2028 and | ||||
| 2026 | 2027 | beyond | Total | |
| € | € | € | € | |
| License fees | - | - | 480,000 | 480,000 |
| Service fees | - | - | 48,000 | 48,000 |
| 2024 | THE GROUP | |||
| 2027 and | ||||
| 2025 | 2026 | beyond | Total | |
| € | € | € | € | |
| License fees | - | - | - | - |
| Service fees | 18,067 | 76,440 | - | 94,507 |
| 2024 | THE COMPANY | |||
| 2027 and | ||||
| 2025 | 2026 | beyond | Total | |
| € | € | € | € | |
| License fees | - | 14,400 | 465,600 | 480,000 |
| Service fees | - | 1,440 | 46,560 | 48,000 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Audit fee | 211,440 | 217,773 | 205,940 | 212,623 |
| Total fees payable for other | ||||
| assurance services | 10,000 | 10,000 | 10,000 | 10,000 |
| Total fees payable for | ||||
| non-audit services other than | ||||
| other assurance and tax advisory | ||||
| services | 33,000 | 33,000 | - | - |
| 254,440 | 260,773 | 215,940 | 222,623 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Other income | 257,368 | 975,956 | 82,196 | 34,780 |
| Dividend income | - | - | - | 825,163 |
| 257,368 | 975,956 | 82,196 | 859,943 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Fines and penalties | 45,279 | - | 24,587 | - |
| Loss on disposal of property, plant | ||||
| and equipment | - | 5,154 | - | - |
| Other expenses | 32,255 | 33,502 | - | 22 |
| 77,534 | 38,656 | 24,587 | 22 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Unrealised operating exchange | ||||
| (losses)/gains | (1,259,948) | 740,146 | (392,883) | 459,778 |
| Realised operating exchange | ||||
| (losses)/gains | (486,650) | 51,669 | (409,957) | 39,111 |
| (1,746,598) | 791,815 | (802,840) | 498,889 | |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Reversal of impairment loss/ | ||||
| (impairment loss) on trade receivables | ||||
| and contract assets | 22,854 | (192,261) | 75,376 | 29,738 |
| Bad debts written off | - | (23) | - | - |
| 22,854 | (192,284) | 75,376 | 29,738 | |
| THE GROUP | THE COMPANY | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | € | € | € | € | |
| Wages and salaries | 26 | 19,980,002 | 21,617,221 | 8,510,042 | 9,277,946 |
| Directors’ emoluments | 26 | 1,688,794 | 1,696,633 | 1,568,794 | 1,576,633 |
| Non-competition benefits | 26 | 79,236 | 68,378 | 70,352 | 60,871 |
| Share-based arrangements | 26 | (106,190) | (482,286) | - | - |
| Post-employment benefits | 26 | 23,003 | 16,133 | - | - |
| Staff welfare | 595,998 | 625,817 | 326,336 | 301,764 | |
| Subcontracted costs | 1,012,327 | 1,009,487 | 4,729,773 | 4,637,844 | |
| Professional fees | 834,676 | 1,122,567 | 170,873 | 188,407 | |
| Professional services | 128,797 | 60,921 | 5,906 | 1,014 | |
| Consultancy fees | 1,651,151 | 1,517,178 | 1,306,058 | 1,129,939 | |
| Audit fees | 211,440 | 217,773 | 205,940 | 212,623 | |
| Accountancy fees | 157,294 | 121,865 | - | - | |
| Water and electricity fees | 151,057 | 181,938 | 70,295 | 70,475 | |
| Cleaning fees | 171,523 | 149,653 | 56,860 | 61,603 | |
| Acquiring fees | 2,830,802 | 2,012,428 | - | - | |
| Hosting services | 1,494,483 | 1,165,367 | - | - | |
| Travelling expenses | 541,638 | 458,064 | 114,529 | 132,648 | |
| Infrastructure costs | 2,606,756 | 2,290,621 | 1,302,638 | 1,226,076 | |
| Advertising and promotion fees | 404,695 | 73,773 | 155,111 | 56,603 | |
| Participation in fairs and seminars | 19,656 | 39,196 | 5,116 | 6,178 | |
| Administrative subscriptions | 112,429 | 150,929 | 81,950 | 122,036 | |
| Renewals of software licences | 217,099 | 218,850 | 15,982 | 14,595 | |
| Card schemes | 1,096,131 | 722,448 | - | ||
| Telecommunication fees | 147,709 | 187,516 | 69,870 | 75,428 | |
| Depreciation | 8, 9 | 855,146 | 946,709 | 246,230 | 271,873 |
| Amortisation | 10 | 2,110,882 | 1,945,684 | 1,917,542 | 1,686,649 |
| Insurance costs | 1,001,030 | 920,380 | 134,245 | 134,169 | |
| Capitalised development costs | (3,640,040) | (3,251,287) | (3,956,203) | (3,542,059) | |
| (Reversal of impairment loss)/ | |||||
| impairment loss on trade receivables | |||||
| and contract assets | 22.4 | (22,854) | 192,284 | (75,376) | (29,738) |
| Recharge of expenses to | |||||
| intercompany | - | - | (1,316,092) | (1,343,546) | |
| Other expenses | 777,990 | 768,843 | 212,960 | 251,640 | |
| 37,132,660 | 36,765,083 | 15,929,731 | 16,581,671 | ||
| Bank interest income | 3,112 | 2,769 | 38 | 28 |
| Interest on loans receivable | - | - | 99,189 | 127,744 |
| Interest on finance lease | 85,044 | 51,137 | - | - |
| Other interest income | 13,582 | |||
| Finance income | 101,738 | 53,906 | 99,227 | 127,772 |
| Bank interest expense | (327,815) | (361,859) | (327,815) | (361,859) |
| Non-operating unrealised | ||||
| exchange (loss)/gain | (21,277) | (1,037) | (665) | 723 |
| Interest expense on lease | ||||
| liabilities and retirement benefit | ||||
| obligation | (73,153) | (76,471) | (11,560) | (11,986) |
| Finance costs | (422,245) | (439,367) | (340,040) | (373,122) |
| Net finance costs | (320,507) | (385,461) | (240,813) | (245,350) |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current tax expense | ||||
| Current tax charge for the year | 1,235,424 | 258,669 | - | - |
| Withholding tax on interest | ||||
| received | 4 | 4 | 4 | 3 |
| 1,235,428 | 258,673 | 4 | 3 | |
| Deferred tax expense | ||||
| Origination and reversal of | ||||
| temporary differences | 939,761 | 984,602 | 651,926 | 802,016 |
| Income tax expense | 2,175,189 | 1,243,275 | 651,930 | 802,019 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Profit before income tax | 1,332,733 | 2,154,260 | 27,944 | 800,992 |
| Income tax using the domestic | ||||
| income tax rate of 35% | 466,457 | 753,991 | 9,780 | 280,347 |
| Effect of tax rates in foreign | ||||
| jurisdictions | 476,531 | (538,650) | - | - |
| Tax effect of: | ||||
| Non-taxable income | (4,976) | (29,406) | - | - |
| Non-deductible expenses | - | 6,291 | 8,605 | (12,173) |
| Different tax rates on bank | ||||
| interest income | 213 | (5) | 213 | (5) |
| Taxable income that was previously | ||||
| determined to be non-deductible | 30,703 | (41,701) | - | - |
| Depreciation charges not deductible | ||||
| by way of capital allowances | - | 294 | - | - |
| Unrecognised deferred tax | ||||
| assets on unrelieved tax losses | 81,863 | (606,321) | - | - |
| Elimination of intercompany transaction | 533,733 | 709,314 | - | - |
| Other disallowed expenses | 590,665 | 989,468 | 633,332 | 533,850 |
| Income tax expense | 2,175,189 | 1,243,275 | 651,930 | 802,019 |
| THE GROUP | THE COMPANY | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | € | € | € | € | |
| Directors’ emoluments: | |||||
| Fees | 377,500 | 354,470 | 377,500 | 354,470 | |
| Remuneration | 1,124,885 | 1,124,340 | 1,004,885 | 1,004,340 | |
| Indemnity insurance | 92,908 | 88,391 | 92,908 | 88,391 | |
| Fringe benefits | 93,501 | 93,432 | 93,501 | 93,432 | |
| Key management personnel | |||||
| emoluments: | |||||
| Remuneration | 2,484,119 | 2,375,857 | 1,080,531 | 1,075,379 | |
| Non-competition benefits | 27 | 79,236 | 68,378 | 70,352 | 60,871 |
| Share-based arrangements | 28 | (106,190) | (145,827) | - | - |
| Fringe benefits | 16,437 | 18,163 | 13,437 | 15,163 | |
| 4,162,396 | 3,977,204 | 2,733,114 | 2,692,046 | ||
| Other personnel emoluments: | |||||
| Wages and salaries | 15,752,117 | 17,564,370 | 6,864,049 | 7,682,363 | |
| Social security contributions | 1,727,329 | 1,694,831 | 552,025 | 541,041 | |
| Share-based arrangements | 28 | - | (336,459) | - | - |
| Post-employment benefits | 27 | 23,003 | 16,133 | - | - |
| 21,664,845 | 22,916,079 | 10,149,188 | 10,915,450 | ||
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| No. | No. | No. | No. | |
| Operating | 326 | 333 | 190 | 194 |
| Management and administration | 67 | 77 | 43 | 44 |
| 393 | 410 | 233 | 238 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Post-employment liabilities | ||||
| Present value at 1 January | 3,549,180 | 3,464,180 | 3,077,064 | 3,036,968 |
| Recognised in profit or loss: | ||||
| Discount unwind | 79,236 | 68,378 | 70,352 | 60,871 |
| Current service cost for theyear | 23,003 | 16,133 | - | - |
| Interest cost for the year | 5,107 | 2,870 | - | - |
| Recognised in other comprehensive income: | ||||
| Remeasurement adjustment | (105,302) | (4,742) | (69,119) | (20,775) |
| Other movements: | ||||
| Benefits paid | (150,272) | - | (150,272) | - |
| Reversal on post-employment benefits | (9,365) | - | (9,365) | - |
| Effects of movement in exchange rates | (12,151) | 2,361 | - | - |
| Present value at 31 December | 3,379,436 | 3,549,180 | 2,918,660 | 3,077,064 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Post-employment liabilities | ||||
| Present value at 1 January | 3,456,252 | 3,415,663 | 3,077,064 | 3,036,968 |
| Recognised in profit or loss: | ||||
| Discount unwind | 79,236 | 68,378 | 70,352 | 60,871 |
| Recognised in other comprehensive | ||||
| income: | ||||
| Remeasurement adjustment | (88,205) | (27,789) | (69,119) | (20,775) |
| Other movements: | ||||
| Benefits paid | (150,272) | - | (150,272) | - |
| Reversal on post-employment benefits | (9,365) | - | (9,365) | - |
| Present value at 31 December | 3,287,646 | 3,456,252 | 2,918,660 | 3,077,064 |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Discount rates | 2.45% | 2.00% | 2.45% | 2.00% |
| Expected years to termination | ||||
| (weighted average) | 5.12 yrs | 5.49 yrs | 5.13 yrs | 5.49 yrs |
| Rate of projected salary | ||||
| Increase | 3% | 3% | 3% | 3% |
| THE GROUP | ||
| 2025 | 2024 | |
| Discount rates | 6.14% | 5.94% |
| Rate of projected salary increase | 4% | 5% |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Service cost: | ||||
| Current service cost | 23,003 | 16,133 | - | - |
| Net interest expense | 5,107 | 2,870 | - | - |
| Components of defined benefit cost | ||||
| recognised in profit or loss | 28,110 | 19,003 | - | - |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Actuarial gains and losses from | ||||
| changes in financial assumptions | (23,377) | 33,549 | - | - |
| Actuarial gains and losses arising | ||||
| from experience adjustments | 6,280 | (10,126) | - | - |
| Remeasurement of the net | ||||
| defined benefit liability | (17,097) | 23,423 | - | - |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Present value of obligation | 103,941 | 90,567 | - | - |
| Effects on movement on exchange rates | (12,151) | 2,361 | - | - |
| Net liability arising from defined | ||||
| benefit obligation | 91,790 | 92,928 | - | - |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Current liabilities | ||||
| Share-based payments | 39,243 | 159,884 | - | - |
| THE GROUP | THE COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| € | € | € | € | |
| Subsidiaries | ||||
| Support services provided to | - | - | 12,245,108 | 11,130,456 |
| Support services provided by | - | - | (4,729,773) | (4,637,844) |
| Other related parties | ||||
| Depreciation charge on | ||||
| right-of-use asset | 251,419 | 251,419 | - | |
| Interest expense on lease | ||||
| liability | 24,977 | 30,416 | - | |
| Legal and administrative | ||||
| services provided by | 134,519 | 171,157 | 82,686 | 106,589 |
| Support services provided to | 2,930,256 | 3,191,356 | 2,930,256 | 3,191,356 |
| Support services not yet | ||||
| invoiced provided to | 207,531 | 188,319 | 207,531 | 188,319 |
| Foreign | |||||||||
| 31 | Acquisition | Payment of | Payment of | Employee | Currency | 31 | |||
| December | Interest | of right-of- | lease | bank | Share | Translation | December | ||
| Group | 2024 | charged | Interest paid | use assets | liabilities | borrowings | Benefits | Reserve | 2025 |
| € | € | € | € | € | € | € | € | € | |
| Bank | |||||||||
| borrowings | 177,899 | 634 | (1,186) | - | - | (177,347) | - | - | - |
| Lease | |||||||||
| liabilities | 2,550,092 | 68,046 | (68,046) | 18,519 | (510,142) | - | - | (67,264) | 1,991,205 |
| Employee | |||||||||
| benefits | 159,884 | - | - | - | - | - | (106,190) | (14,451) | 39,243 |
| Foreign | ||||||||||
| 31 | Acquisition | Payment of | Payment of | Employee | Payment of | Currency | 31 | |||
| December | Interest | of right-of- | lease | bank | Share | share | Translation | December | ||
| Group | 2023 | charged | Interest paid | use assets | liabilities | borrowings | Benefits | options | Reserve | 2024 |
| € | € | € | € | € | € | € | € | € | € | |
| Bank | ||||||||||
| borrowings | 691,816 | 24,504 | (27,704) | - | - | (510,717) | - | - | - | 177,899 |
| Lease | ||||||||||
| liabilities | 2,268,299 | 73,601 | (73,601) | 772,167 | (488,799) | - | - | - | (1,575) | 2,550,092 |
| Employee | ||||||||||
| benefits | 624,567 | - | - | - | - | - | (437,964) | (46,194) | 19,475 | 159,884 |
| Payment of | ||||||
| 31 December | Interest | Payments of | bank | 31 December | ||
| Company | 2024 | charged | Interest paid | lease liabilities | borrowings | 2025 |
| € | € | € | € | € | € | |
| Bank borrowings | 177,899 | 634 | (1,186) | - | (177,347) | - |
| Lease liabilities | 420,057 | 11,560 | (11,560) | (21,342) | - | 398,715 |
| Acquisition of | Payment of | ||||||
| 31 December | right-of-use | Payments of | bank | 31 December | |||
| Company | 2023 | Interest charged | Interest paid | assets | lease liabilities | borrowings | 2024 |
| € | € | € | € | € | € | € | |
| Bank borrowings | 691,816 | 24,504 | (27,704) | - | - | (510,717) | 177,899 |
| Lease liabilities | 418,614 | 11,986 | (11,986) | 22,360 | (20,917) | - | 420,057 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2024 | 2024 | 2024 | |
| (restated) | (as reported) | (restated) | (as reported) | |
| € | € | € | € | |
| Wages and salaries | 21,617,221 | 21,653,221 | 9,277,946 | 9,313,946 |
| Directors’ emoluments | 1,696,633 | 1,660,633 | 1,576,633 | 1,540,633 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2024 | 2024 | 2024 | |
| (restated) | (as reported) | (restated) | (as reported) | |
| Directors’ emoluments: | € | € | € | € |
| Fees | 354,470 | 495,449 | 354,470 | 495,449 |
| Remuneration | 1,124,340 | 1,001,361 | 1,004,340 | 881,361 |
| Fringe benefits | 93,432 | 75,432 | 93,432 | 75,432 |