| Notes | 2024 | 2023 | |
| EUR | EUR | ||
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 3, 20 | ||
| Intangible assets | 4 | ||
| Deferred tax asset | 7, 21 | ||
| Current assets | |||
| Inventories | 8 | ||
| Trade and other receivables | 9 | ||
| Cash at bank | 13 | ||
| TOTAL ASSETS |
| Notes | 2024 | 2023 | |
| EUR | EUR | ||
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Issued capital | 10.1 | ||
| Share premium | 10.2 | ||
| Capital redemption reserve | 10.3 | ||
| Translation reserve | 10.4 | ||
| Accumulated losses | ( | ( | |
| Equity attributable to owners of the parent | |||
| Non-controlling interest | |||
| Total equity | |||
| Non-current liabilities | |||
| Other payables | 12 | ||
| Lease liabilities | 20.1 | ||
| Current liabilities | |||
| Interest bearing loans and borrowings | 11 | ||
| Lease liabilities | 20.1 | ||
| Trade and other payables | 12 | ||
| Taxation | |||
| Total liabilities | |||
| TOTAL EQUITY AND LIABILITIES |
| 2024 | 2023 | ||
| Notes | EUR | EUR | |
| Operating activities | |||
| (Loss)/profit before tax | ( | ||
| Non-cash adjustment to reconcile profit before tax to net cash flows: | |||
| Depreciation and amortisation | 3, 4 | ||
| Provision for impairment of receivables | 9, 19 | ( | |
| Write-off of receivables | 19 | ||
| Creditors’ write-off | ( | ||
| Gain on termination of lease | ( | ||
| Interest expense | |||
| Provision for currency exchange differences | 19 | ( | |
| Working capital adjustments: | |||
| Movement in inventories | ( | ( | |
| Movement in trade and other receivables | ( | ||
| Movement in trade and other payables | ( | ||
| Cash flows from operating activities | |||
| Interest paid | ( | ( | |
| Income tax paid | 21 | ( | ( |
| Net cash flows generated from operating activities | |||
| Investing activities | |||
| Payment to acquire property, plant and equipment | 3 | ( | ( |
| Payments to acquire intangible assets | 4 | ( | ( |
| Payment to acquire subsidiary | ( | ||
| Net cash flows used in investing activities | ( | ( | |
| Financing activities | |||
| Repayment of interest bearing loans and borrowings | ( | ( | |
| Lease payments | 20 | ( | ( |
| Net cash flows used in financing activities | ( | ( | |
| Net movement in cash and cash equivalents | ( | ( | |
| Cash and cash equivalents at beginning of year | |||
| Cash and cash equivalents at end of year | 13 |
| FOR THE YEAR ENDED 30 June 2024 | ||||||||
| At 1 July 2023 | ( | |||||||
| Loss for the year | ( | ( | ( | |||||
| Other comprehensive income | ||||||||
| Total comprehensive (expense)/income | ( | ( | ( | |||||
| At 30 June 2024 | ( |
| Development cost | Acquired computer software | |
| Useful lives | Finite | Finite |
| Amortisation method used | Amortised on a straight line method | Amortised on a straight line method |
| Internally generated oracquired | Internally generated | Acquired |
| Right of Use Assets | Equipment Furniture & Fittings | Motor Vehicles | Factory Improvements | Total | |
| EUR | EUR | EUR | EUR | EUR | |
| Cost | |||||
| At 30 June 2022 | 478,014 | 1,535,513 | 125,270 | 26,488 | 2,165,285 |
| Additions | 124,829 | 65,078 | - | - | 189,907 |
| Termination of lease | (138,624) | - | - | - | (138,624) |
| At 30 June 2023 | 464,219 | 1,600,591 | 125,270 | 26,488 | 2,216,568 |
| Additions | 46,006 | 60,925 | 26,000 | - | 132,931 |
| Termination of lease | (324,041) | - | - | - | (324,041) |
| Disposals | - | (2,950) | - | - | (2,950) |
| At 30 June 2024 | 186,184 | 1,658,566 | 151,270 | 26,488 | 2,022,508 |
| Depreciation and impairment | |||||
| At 30 June 2022 | 415,897 | 1,358,753 | 66,100 | 20,494 | 1,861,244 |
| Depreciation charge | 39,232 | 70,202 | 13,800 | 2,631 | 125,865 |
| Release on termination of lease | (138,624) | - | - | - | (138,624) |
| At 30 June 2023 | 316,505 | 1,428,955 | 79,900 | 23,125 | 1,848,485 |
| Depreciation charge | 53,136 | 66,542 | 16,815 | 1,671 | 138,164 |
| Termination of lease | (324,041) | - | - | - | (324,041) |
| Release on disposal | - | (601) | - | - | (601) |
| At 30 June 2024 | 45,600 | 1,494,896 | 96,715 | 24,796 | 1,662,007 |
| Net Book ValueAt 30 June 2024 | 140,584 | 163,670 | 54,555 | 1,692 | 360,501 |
| At 30 June 2023 | 147,714 | 171,636 | 45,370 | 3,363 | 368,083 |
| Goodwill | Software Development | Acquired Software | Total | |
| EUR | EUR | EUR | EUR | |
| Cost | ||||
| At 30 June 2022 | 6,554,032 | 12,092,538 | 519,680 | 19,166,250 |
| Additions (note 18) | - | 1,609,948 | - | 1,609,948 |
| At 30 June 2023 | 6,554,032 | 13,702,486 | 519,680 | 20,776,198 |
| Additions (note 18) | - | 1,965,394 | - | 1,965,394 |
| At 30 June 2024 | 6,554,032 | 15,667,880 | 519,680 | 22,741,592 |
| Amortisation and Impairment | ||||
| At 30 June 2022 | 1,545,670 | 9,319,949 | 519,680 | 11,385,299 |
| Amortisation charge | - | 1,206,854 | - | 1,206,854 |
| At 30 June 2023 | 1,545,670 | 10,526,803 | 519,680 | 12,592,153 |
| Amortisation charge | - | 1,285,610 | - | 1,285,610 |
| At 30 June 2024 | 1,545,670 | 11,812,413 | 519,680 | 13,877,763 |
| Net Book Value | ||||
| At 30 June 2024 | 5,008,362 | 3,855,467 | - | 8,863,829 |
| At 30 June 2023 | 5,008,362 | 3,175,683 | - | 8,184,045 |
| Significant Subsidiaries | Registered Office | 2024% | 2023% | Nature of Business |
| Loqus Services Limited(note ii) | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Back-office processing and Fleet management worldwide |
| Loqus Solutions Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 94.04 | 94.04 | Software solutions |
| Loqus Consulting Limited(note ii) | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 0.0 | 0.0 | Consulting services |
| Loqus UK Limited | Savoy House, Savoy Circus,London W3 7DAUnited Kingdom | 100 | 100 | Fleet management in the UK |
| Datatrak IT Services Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 50.2 | 50.2 | Software development and related services |
| Premiere Post Limited(note i) | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Postal service |
| Loqus Public Sector Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Public Sector activities |
| Simno Software Services Limited (note iii) | Savoy House, Savoy Circus,London W3 7DAUnited Kingdom | 100.0 | 100.0 | Software support services |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Raw materials and consumables | 15,839 | 15,248 | - | - |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Trade receivables (note i) | 1,616,535 | 1,379,293 | - | - |
| Other receivables (note i) | 3,557 | 5,233 | - | - |
| Amounts owed by related parties (note ii) | 745,376 | 753,474 | - | - |
| Prepayments and accrued income | 299,759 | 355,955 | 1,757 | 1,814 |
| 2,665,227 | 2,493,955 | 1,757 | 1,814 | |
| Tradereceivables | Related party balances | OtherReceivables | Total | |
| EUR | EUR | EUR | EUR | |
| At 30 June 2023 | 136,846 | 39,354 | 78,248 | 254,448 |
| Movement for the year | 183,603 | 707 | - | 184,310 |
| At 30 June 2024 | 320,449 | 40,061 | 78,248 | 438,758 |
| At 30 June 2022 | 313,660 | - | 78,248 | 391,908 |
| Movement for the year | (176,814) | 39,354 | - | (137,460) |
| At 30 June 2023 | 136,846 | 39,354 | 78,248 | 254,448 |
| Total | Neither past due nor impaired | Past due but not impaired | |||
| <30 days | 30-60 days | >60 days | |||
| EUR | EUR | EUR | EUR | EUR | |
| 30 June 2024 | 1,616,535 | 800,384 | 151,712 | 469,571 | 194,868 |
| 30 June 2023 | 1,379,293 | 867,631 | 317,350 | 126,744 | 67,568 |
| 2024 | 2023 | |
| EUR | EUR | |
| Authorised | ||
| 50,000,000 ordinary shares of EUR0.232937 each | 11,646,850 | 11,646,850 |
| Issued and fully paid | ||
| 31,899,000 ordinary shares of EUR0.232937 each fully paid up | 7,430,457 | 7,430,457 |
| 2024 | 2023 | |
| EUR | EUR | |
| At 30 June | 847,101 | 847,101 |
| Group | ||
| 2024 | 2023 | |
| EUR | EUR | |
| Current liabilities | ||
| Bank overdrafts (note 13) | 643 | 105,372 |
| Amounts owed to related parties (note ii) | 1,272,656 | 1,387,382 |
| 1,273,299 | 1,492,754 | |
| 1,273,299 | 1,492,754 |
| Current | Group | Company | ||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Trade payables (note i) | 453,704 | 326,176 | 7,840 | 6,933 |
| Trade payables to related parties (note ii) | 137,045 | 134,494 | - | - |
| Other payables | 244,117 | 245,681 | - | 50 |
| Amounts payable to subsidiaries (note ii) | - | - | 392,472 | 131,113 |
| Other taxes and social security contributions (note iii) | 1,068,950 | 959,344 | - | - |
| Accruals and deferred income | 3,462,226 | 2,698,436 | 19,565 | 20,215 |
| 5,366,042 | 4,364,131 | 419,877 | 158,311 | |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Bank balances (note i) | 1,228,723 | 1,956,549 | - | 18 |
| Bank overdraft (note i) | (643) | (105,372) | - | - |
| Cash and cash equivalents | 1,228,080 | 1,851,177 | - | 18 |
| 2024 | 2023 | |||||
| EUR | EUR | EUR | EUR | |||
| Related Party Activity | Total Activity | % of Total | Related Party Activity | Total Activity | % of Total | |
| Revenue | ||||||
| Sales | 14,368 | 11,811,798 | 0% | 16,977 | 10,669,624 | 0% |
| Expenses | ||||||
| Purchases and other directly attributable costs | 65,122 | 3,543,792 | 2% | 72,363 | 2,423,268 | 3% |
| Telecommunication expenses | 17,299 | 33,885 | 51% | 16,400 | 32,793 | 50% |
| Professional fees | 67,664 | 172,151 | 39% | 51,212 | 111,400 | 46% |
| Other expenses | 18,771 | 574,889 | 3% | 18,554 | 422,792 | 4% |
| Finance expenses | 109,598 | 109,598 | 100% | 80,668 | 80,668 | 100% |
| CarryingAmount | ContractualCash flows | Less than6 months | 6 to 12months | 1 to 2years | 2 to 5years | More than 5 years | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| Other borrowings | 911,447 | 911,447 | - | - | 351,514 | 559,933 | - |
| Trade and other payables | 5,366,042 | 5,366,042 | 5,008,916 | 357,126 | - | - | - |
| Bank overdraft | 643 | 643 | 643 | - | - | - | - |
| Amounts owed to related parties | 1,272,656 | 1,272,656 | - | 1,272,656 | - | - | - |
| 7,550,788 | 7,550,788 | 5,009,559 | 1,629,782 | 351,514 | 559,933 | - |
| CarryingAmount | ContractualCash flows | Less than6 months | 6 to 12months | 1 to 2years | 2 to 5years | More than 5 years | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| Other borrowings | 873,341 | 873,341 | - | - | 367,200 | 506,141 | - |
| Trade and other payables | 4,364,131 | 4,364,131 | 4,006,838 | 357,293 | - | - | - |
| Bank overdraft | 105,372 | 105,372 | 105,372 | - | - | - | - |
| Amounts owed to related parties | 1,387,382 | 1,387,382 | 844,274 | 543,108 | - | - | - |
| 6,730,226 | 6,730,226 | 4,956,484 | 900,401 | 367,200 | 506,141 | - |
| 2024 | 2023 | |||
| GBP | USD | GBP | USD | |
| Trade receivables | 1,039,693 | - | 443,389 | - |
| Trade payables | (450,948) | (36,019) | (135,079) | (30,654) |
| 588,745 | (36,019) | 308,310 | (30,654) | |
| Average rate | Reporting date spot rate | |||
| 2024 | 2023 | 2024 | 2023 | |
| GBP1 | 0.8590 | 0.8696 | 0.8464 | 0.8583 |
| USD1 | 1.0816 | 1.0468 | 1.0705 | 1.0866 |
| Increase/ decrease in basis points | Effect on profit before tax | |
| EUR000 | ||
| 2024 | +100/-100 | (1)/1 |
| 2023 | +100/-100 | (1)/1 |
| Increase/ decrease in basis points | Effect on profit before tax | |
| EUR000 | ||
| 2024 | +100/-100 | (2)/2 |
| 2023 | +100/-100 | (2)/2 |
| 2024 | Fleet management | Original Equipment Manufacturers | Back officeprocessing | Projects | Consolidated |
| EUR | EUR | EUR | EUR | EUR | |
| Revenue | 8,546,640 | 33,595 | 2,817,936 | 413,627 | 11,811,798 |
| Purchases and other directly attributable costs | (3,005,512) | (373) | (514,864) | (23,043) | (3,543,792) |
| Personnel expenses | (4,867,280) | (8,400) | (1,243,561) | (324,237) | (6,443,478) |
| Other expenses | (466,496) | (1,680) | (466,689) | (19,252) | (954,117) |
| Operating profit before depreciation and amortisation | 207,352 | 23,142 | 592,822 | 47,095 | 870,411 |
| Depreciation and amortisation | (1,208,509) | - | (215,265) | - | (1,423,774) |
| Finance cost | (51,685) | (203) | (42,229) | (544) | (94,661) |
| (Loss)/profit before tax | (1,052,842) | 22,939 | 335,328 | 46,551 | (648,024) |
| 2023 | Fleet management | Original Equipment Manufacturers | Back officeprocessing | Projects | Consolidated |
| EUR | EUR | EUR | EUR | EUR | |
| Revenue | 7,703,225 | 43,475 | 2,476,683 | 446,241 | 10,669,624 |
| Gain on termination of lease | - | - | 40,682 | - | 40,682 |
| Purchases and other directly attributable costs | (2,163,487) | (459) | (180,226) | (79,096) | (2,423,268) |
| Personnel expenses | (3,718,694) | (11,198) | (1,239,974) | (322,685) | (5,292,551) |
| Other expenses | (367,237) | (2,174) | (322,125) | (9,650) | (701,186) |
| Operating profit before depreciation and amortisation | 1,453,807 | 29,644 | 775,040 | 34,810 | 2,293,301 |
| Depreciation and amortisation | (1,095,417) | (60) | (236,751) | (491) | (1,332,719) |
| Finance cost | (46,231) | (261) | (29,790) | - | (76,282) |
| Profit/(loss) before tax | 312,159 | 29,323 | 508,499 | 34,319 | 884,300 |
| Revenue by geographical markets | Local | Europe | Middle East & South Africa | Australasia | Total |
| EUR | EUR | EUR | EUR | EUR | |
| 2024 | 3,306,310 | 8,484,189 | 21,299 | - | 11,811,798 |
| 2023 | 3,183,868 | 7,463,217 | 20,539 | 2,000 | 10,669,624 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Directors’ emoluments | 194,600 | 110,400 | 101,000 | 72,000 |
| Wages and salaries | 7,956,002 | 6,505,136 | 12,000 | 8,500 |
| Social security defined contribution costs | 258,270 | 286,963 | - | - |
| 8,408,872 | 6,902,499 | 113,000 | 80,500 | |
| Capitalised labour costs (note 4) | (1,965,394) | (1,609,948) | - | - |
| Total personnel expenses | 6,443,478 | 5,292,551 | 113,000 | 80,500 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| No. | No. | No. | No. | |
| Operating | 154 | 134 | - | - |
| Administration | 16 | 16 | - | - |
| 170 | 150 | - | - | |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Audit fees paid to Group auditors | 36,697 | 43,092 | 8,697 | 8,260 |
| Other audit fees | 10,264 | 7,186 | - | - |
| Bank charges | 8,042 | 4,537 | - | - |
| Computer expenses | 8,180 | 9,724 | - | - |
| Creditors write-off | (65,250) | - | - | - |
| Exchange variance | (29,843) | (84,997) | - | - |
| Fuel and oil | 9,005 | 14,672 | - | - |
| Insurances | 57,243 | 63,420 | - | - |
| Licenses and subscriptions | 119,459 | 72,311 | 470 | - |
| Listing and registration fees | 16,305 | 20,183 | 11,953 | 11,579 |
| Motor vehicles | 22,996 | 26,453 | - | - |
| Movement in provision for impairment of | ||||
| receivables (note 9) | 184,310 | (137,460) | - | - |
| Movement in unrealised currency exchange | (13) | 5,536 | - | - |
| Printing expenses | 7,155 | 15,473 | 3,279 | 9,115 |
| Receivables written off | 6,951 | 143,519 | 18 | 6,569 |
| Repairs and maintenance | 7,002 | 5,029 | - | - |
| Rent | 27,824 | 26,611 | - | - |
| Staff training and welfare | 55,145 | 52,623 | - | - |
| Telecommunications | 33,885 | 32,973 | - | - |
| Water and electricity | 6,246 | 28,320 | - | - |
| Other expenses | 53,286 | 73,587 | - | 50 |
| 574,889 | 422,792 | 24,417 | 35,573 | |
| Property | Motor Vehicles | Total | |
| EUR | EUR | EUR | |
| Cost | |||
| At 30 June 2023 | 324,041 | 140,178 | 464,219 |
| Additions | - | 46,006 | 46,006 |
| Termination of lease | (324,041) | - | (324,041) |
| At 30 June 2024 | - | 186,184 | 186,184 |
| Depreciation | |||
| At 30 June 2023 | 293,485 | 23,020 | 316,505 |
| Depreciation charge | 30,556 | 22,580 | 53,136 |
| Released on termination of lease | (324,041) | - | (324,041) |
| At 30 June 2024 | 324,041 | 45,600 | 45,600 |
| Carrying value | |||
| At 30 June 2024 | - | 140,584 | 140,584 |
| At 30 June 2023 | 30,556 | 117,158 | 147,714 |
| Property | Motor Vehicles | Total | |
| EUR | EUR | EUR | |
| Depreciation charge on Right of Use Assets | |||
| As at 30 June 2024 | 30,556 | 22,580 | 53,136 |
| As at 30 June 2023 | 29,164 | 10,068 | 39,232 |
| Interest expense (included in finance costs) | |||
| As at 30 June 2024 | (1,432) | 3,159 | 1,727 |
| As at 30 June 2023 | 1,984 | 1,216 | 3,200 |
| 2024 | 2023 | |
| EUR | EUR | |
| Non-current liabilities | ||
| Property | - | - |
| Motor Vehicles | 104,823 | 94,050 |
| 104,823 | 94,050 | |
| Current liabilities | ||
| Property | - | 32,554 |
| Motor Vehicles | 29,865 | 21,123 |
| 29,865 | 53,677 | |
| 134,688 | 147,727 |
| 2024 | 2023 | |
| EUR | EUR | |
| Less than 1 year | 33,240 | 58,615 |
| Between 2 and 5 years | 128,111 | 90,000 |
| Over 5 years | 12,706 | 35,206 |
| 174,057 | 183,821 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| Current tax charge | ||||
| - current year | (27,510) | (49,215) | - | - |
| - under provision in respect of prior years | - | - | ||
| - deferred tax credit | 50,000 | 50,000 | - | - |
| 22,490 | 785 | - | - | |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| EUR | EUR | EUR | EUR | |
| (Loss)/profit attributable to the ordinaryequity holders/Company | (625,534) | 885,085 | (146,915) | (129,175) |
| Average number of equity shares outstanding during the year | 31,899,000 | 31,899,000 | 31,899,000 | 31,899,000 |
| Basic (loss)/profit per share attributableto the ordinary equity holders/Company | (2c0) | 2c8 | (0c5) | (0c4) |
| As at 30 June | 2024EUR | 2023EUR | 2022EUR | 2019EUR | 2018EUR |
| FINANCIAL | |||||
| Revenue | 11,811,798 | 10,669,624 | 9,993,964 | 8,053,648 | 5,442,783 |
| Operating Profit | 1,824,528 | 2,994,487 | 3,326,246 | 3,054,285 | 1,796,839 |
| EBITDA | 870,411 | 2,293,301 | 2,736,463 | 2,544,089 | 1,123,106 |
| (Loss)/profit before tax | (648,024) | 884,300 | 1,602,677 | 1,184,043 | (108,689) |
| (Loss)/earnings per share | (2c0) | 2c8 | 5c2 | 4c5 | (0c4) |
| LIQUIDITY | |||||
| Cash generated from operations | 1,718,961 | 2,174,593 | 1,248,380 | 2,713,370 | 3,132,972 |
| Net cash | 1,228,080 | 1,851,177 | 1,864,919 | 2,365,954 | 1,092,225 |
| NUMBER OF EMPLOYEES | 170 | 150 | 131 | 116 | 100 |
| 30 June 2024 | 8 October 2024 | |||
| Number of | Holding | Number of | Holding | |
| Shares | % | Shares | % | |
| JFC Holdings Limited | 15,949,500 | 50.00 | 15,949,500 | 50.00 |
| Go plc | 4,784,850 | 15.00 | 4,784,850 | 15.00 |
| Shareholder Range | Ordinary shares held as at | Ordinary shares held as at | Movement in shares held by |
| 30.06.24 | 08.10.24 | Directors | |
| Mr Anthony Demajo | 1,350,750 | 1,350,750 | - |
| Ordinary Shares of EUR0.2329374 each at | ||||
| 30.06.24 | 08.10.24 | |||
| Number | Holding | Number | Holding | |
| of shares | (%) | of shares | (%) | |
| JFC Holdings Limited | 15,949,500 | 50.00 | 15,949,500 | 50.00 |
| GO P.L.C. | 4,784,850 | 15.00 | 4,784,850 | 15.00 |
| Shareholder Range | Number of holders at | Number of holders at | Movement in holders increase |
| 30.06.24 | 08.10.24 | /(decrease) | |
| 1 - 500 shares | 391 | 396 | 5 |
| 501 - 1,000 shares | 403 | 388 | (15) |
| 1,001 - 5,000 shares | 507 | 519 | 12 |
| 5,001 and over | 128 | 128 | - |
| __________________ | __________________ | __________________ | |
| 1,429 | 1,431 | 2 |