| 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 | |
| Note 10.9 | impairment test for cash generating unit (CGU) containing goodwill; key |
| assumptions 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 | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Non-current assets | ||||
| Loans receivable from | ||||
| related parties | - | - | 2,062,643 | 58,690 |
| Finance lease receivables | 188,844 | 190,324 | - | - |
| 188,844 | 190,324 | 2,062,643 | 58,690 | |
| Current assets | ||||
| Trade and other receivables | 5,490,532 | 7,527,306 | 18,708,642 | 22,036,471 |
| Finance lease receivables | 103,406 | 99,890 | - | - |
| Loans receivable from | ||||
| related parties | 21,754 | 2,107 | 1,083,740 | 2,065,161 |
| Accrued income and contract | ||||
| assets | 1,194,908 | 3,846,197 | 193,343 | 277,900 |
| Cash at bank, including | ||||
| restricted cash | 6,295,684 | 3,670,070 | 90,966 | 1,604,585 |
| 13,106,284 | 15,145,570 | 20,076,691 | 25,984,117 | |
| Carrying amount | ||||
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Non-current assets | ||||
| Europe | 188,844 | 190,324 | 2,000,000 | - |
| South America | - | - | 62,643 | 58,690 |
| 188,844 | 190,324 | 2,062,643 | 58,690 | |
| Current assets | ||||
| Europe | 7,796,114 | 7,480,559 | 6,376,713 | 8,716,897 |
| Middle East | 163,022 | 158,152 | 123,181 | 144,426 |
| South America | 276,633 | 298,069 | 259 | 259 |
| North America | 3,316,836 | 5,523,916 | 13,528,876 | 16,803,943 |
| Asia | 1,553,679 | 1,684,874 | 47,662 | 318,592 |
| 13,106,284 | 15,145,570 | 20,076,691 | 25,984,117 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Customers situated in Europe | 800,478 | - | - | - |
| Customers situated in North | ||||
| America | 1,287,770 | 2,412,140 | - | - |
| 2,088,248 | 2,412,140 | - | - | |
| THE GROUP | THE COMPANY | |||
| Bank balances, including | ||||
| restricted cash | 2024 | 2023 | 2024 | 2023 |
| € | € | € | € | |
| External rating grades | ||||
| AA- | 2,519,319 | 342,044 | - | - |
| A+ | 572,862 | 805,436 | 12,756 | 46,425 |
| A- | 3,117,998 | - | - | - |
| BBB+ | - | 967,000 | - | - |
| BBB- | 17,314 | 13,354 | 17,314 | 13,354 |
| Unrated | 68,191 | 1,542,236 | 60,896 | 1,544,806 |
| Gross/net carrying amount at | ||||
| 31 December | 6,295,684 | 3,670,070 | 90,966 | 1,604,585 |
| THE GROUP | THE COMPANY | |||
| Finance lease receivables | 2024 | 2023 | 2024 | 2023 |
| € | € | € | € | |
| Internal rating grades | ||||
| Performing* | 292,250 | 290,214 | - | - |
| Gross/net carrying amount at | ||||
| 31 December | 292,250 | 290,214 | - | - |
| THE GROUP | THE COMPANY | |||
| Loans receivable | 2024 | 2023 | 2024 | 2023 |
| € | € | € | € | |
| Internal rating grades | ||||
| Performing* | 21,754 | 2,107 | 3,146,383 | 2,123,851 |
| Gross/net carrying amount at | ||||
| 31 December | 21,754 | 2,107 | 3,146,383 | 2,123,851 |
| THE GROUP | |||
| 31 December 2024 | Lifetime ECL not-credit impaired |
Lifetime ECL credit 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 due |
<30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-180 | 181-210 | 211- 240 |
241- 270 |
271- 300 |
>300 | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December 2024 |
|||||||||||||
| Expected credit loss rate |
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% |
| Estimated total gross carrying amount at default |
2,654 | 265 | 299 | 115 | 117 | 33 | 25 | 5 | 360 | - | 18 | 545 | 4,436 |
| Lifetime ECL | 42 | 4 | 7 | 4 | 16 | 11 | 9 | 2 | 241 | - | 15 | 545 | 896 |
| THE GROUP | |||
| 31 December 2023 | Lifetime ECL not-credit impaired |
Lifetime ECL credit impaired |
|
| Trade debtors, contract assets and finance lease receivables |
Individual Impairments |
Collective Impairments |
Individual Impairments |
| € | € | € | |
| Internal rating grades | |||
| Not in default - simplified model applied |
7,075,049 | 4,843,895 | - |
| In default | - | 448,823 | - |
| Gross carrying amount at 31 December 2023 |
7,075,049 | 5,292,718 | - |
| Loss allowance at 31 December 2023 |
- | (704,050) | - |
| Net carrying amount at 31 December 2023 |
7,075,049 | 4,588,668 | - |
| THE GROUP | |||||||||||||
| Trade debtors and contract assets | |||||||||||||
| Not past due |
<30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-180 | 181-210 | 211- 240 |
241- 270 |
271- 300 |
>300 | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| 31 December 2023 |
|||||||||||||
| Expected credit loss rate |
2.3% | 1.9% | 2.3% | 4.5% | 6.1% | 75.7% | 18.3% | 26.7% | 84.4% | 85.5% | 85.3% | 100.0% | 13.3% |
| Estimated total gross carrying amount at default |
3,602 | 59 | 667 | 204 | 135 | 23 | 7 | 10 | 18 | 26 | 92 | 449 | 5,293 |
| Lifetime ECL | 84 | 1 | 15 | 9 | 8 | 18 | 1 | 3 | 16 | 22 | 78 | 449 | 704 |
| THE GROUP | |||
| 31 December 2024 | Lifetime ECL not-credit impaired |
Lifetime ECL credit impaired |
|
| Trade debtors, contract assets and finance lease receivables |
Individual Impairments |
Collective Impairments |
Individual Impairments |
| € | € | € | |
| Opening balance at 1 January 2024 | - | 704,050 | - |
| Movement during the year | - | 192,261 | - |
| Closing balance 31 December 2024 | - | 896,311 | - |
| THE GROUP | |||
| Lifetime ECL not-credit impaired |
|||
| Trade debtors | Contract assets |
Total | |
| € | € | € | |
| Balance as at 1 January 2023 | 552,104 | 19,817 | 571,921 |
| Increase in loss allowance arising from new financial assets recognised in 2023 |
260,790 | 18,815 | 279,605 |
| Increase in loss allowance on financial assets in 2023 |
253,310 | - | 253,310 |
| Decrease in loss allowance from derecognition of financial assets in 2023 |
(380,969) | (19,817) | (400,786) |
| 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 31 December 2024 | 887,095 | 9,216 | 896,311 |
| THE GROUP | |||
| 31 December 2023 | Lifetime ECL not-credit impaired |
Lifetime ECL credit impaired |
|
| Trade debtors, contract assets and finance lease receivables |
Individual Impairments |
Collective Impairments |
Individual Impairments |
| € | € | € | |
| Opening balance at 1 January 2023 | - | 571,921 | 15,682 |
| Movement during the year | - | 132,129 | (15,682) |
| Closing balance 31 December 2023 | - | 704,050 | - |
| 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 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 2023 | € | € | € | € | € | € |
| The Group | ||||||
| Secured bank loans | 7,121,682 | 7,153,897 | 6,965,426 | 188,471 | - | - |
| Accrued expenses | 2,630,674 | 2,630,674 | 2,630,674 | - | - | - |
| Trade and other | ||||||
| payables | 3,595,720 | 3,595,720 | 3,595,720 | - | - | - |
| Employment benefits | 4,088,747 | 8,281,351 | 624,567 | - | 283,585 | 7,373,199 |
| Lease liabilities | 2,268,299 | 2,491,576 | 453,366 | 377,386 | 992,393 | 668,431 |
| 19,705,122 | 24,153,218 | 14,269,753 | 565,857 | 1,275,978 | 8,041,630 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Year 1 | 585,455 | 453,366 | 32,903 | 31,249 |
| Year 2 | 568,566 | 377,386 | 32,903 | 31,249 |
| Year 3 | 514,918 | 357,054 | 32,903 | 31,249 |
| Year 4 | 414,877 | 328,090 | 32,903 | 31,249 |
| Year 5 | 153,027 | 307,249 | 36,193 | 31,249 |
| Onwards | 561,334 | 668,431 | 343,834 | 360,931 |
| 2,798,177 | 2,491,576 | 511,639 | 517,176 | |
| Less unearned interest | (248,085) | (223,277) | (91,582) | (98,562) |
| 2,550,092 | 2,268,299 | 420,057 | 418,614 | |
| Analysed as | ||||
| Non-current | 2,032,374 | 1,860,806 | 398,714 | 398,949 |
| Current | 517,718 | 407,493 | 21,343 | 19,665 |
| 2024 | |||||||||
| NZD | CHF | PHP | USD | JOD | 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 |
| 2023 | |||||||||
| NZD | CHF | PHP | USD | JOD | BRL | GBP | CAD | ISK | |
| The Group | |||||||||
| Trade receivables | 1,565,459 | - | 3,844,903 | 3,017,783 | - | - | 380,179 | - | - |
| Accrued income | - | - | 1,304,464 | 3,754,038 | - | - | 169,937 | - | - |
| Cash at bank | 592 | 216 | 9,530,667 | 1,776,234 | - | 27,776 | 56,403 | 432 | 14,207 |
| Trade payables | - | - | (1,533,728) | (233,232) | - | (15,719) | (4,618) | - | - |
| Deferred income | (18,042) | - | - | (137,167) | - | - | (272,575) | - | - |
| Gross statement of | |||||||||
| financial position | |||||||||
| exposure | 1,548,009 | 216 | 13,146,306 | 8,177,656 | - | 12,057 | 329,326 | 432 | 14,207 |
| Average rate | Reporting date spot rate | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| NZD | 1 | 0.5593 | 0.5675 | 0.5396 | 0.5713 |
| CHF | 1 | 1.0497 | 1.0290 | 1.0625 | 1.0799 |
| USD | 1 | 0.9239 | 0.9248 | 0.9626 | 0.9050 |
| JOD | 1 | 1.3034 | 1.3026 | 1.3624 | 1.2768 |
| BRL | 1 | 0.1716 | 0.1852 | 0.1556 | 0.1865 |
| PHP | 1 | 0.0161 | 0.0166 | 0.0166 | 0.0163 |
| GBP | 1 | 1.1812 | 1.1497 | 1.2060 | 1.1507 |
| CAD | 1 | 0.6747 | 0.6852 | 0.6690 | 0.6830 |
| ISK | 1 | 0.0067 | 0.0067 | 0.0069 | 0.0066 |
| 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) | |
| JOD | - | - | - | - | |
| 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 | ||||
| Equity | Profit or loss | Equity | Profit or loss | ||
| € | € | € | € | ||
| 31 December 2023 | |||||
| NZD | (88,437) | (88,437) | - | - | |
| CHF | (23) | (23) | - | - | |
| USD | (740,059) | (740,059) | (1,212,860) | (1,212,860) | |
| JOD | - | - | - | - | |
| BRL | (225) | (225) | - | - | |
| PHP | (21,452) | (21,452) | - | - | |
| GBP | (37,895) | (37,895) | (37,875) | (37,875) | |
| CAD | (30) | (30) | - | - | |
| ISK | (9) | (9) | - | - | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Fixed rate instruments | ||||
| Financial assets | 1,986 | 1,686 | - | - |
| Variable rate instruments | ||||
| Financial assets | 6,295,684 | 3,670,070 | 2,090,966 | 3,604,585 |
| Financial liabilities | (5,357,608) | (7,121,682) | (5,357,608) | (7,121,682) |
| 938,076 | (3,451,612) | (3,266,642) | (3,517,097) | |
| THE GROUP | ||||
| Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| € | € | € | € | |
| 31 December 2024 | ||||
| Variable rate instruments | 9,381 | (9,381) | 9,381 | (9,381) |
| 31 December 2023 | ||||
| Variable rate instruments | (34,516) | 34,516 | (34,516) | 34,516 |
| 2024 | 2023 | |
| € | € | |
| Equity to asset ratio (%) | 48.25% | 46.75% |
| Debt/equity ratio multiple | 1.07 | 1.14 |
| Software (Licensing) solutions |
Processing solutions |
Merchant solutions |
Total reportable 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 amortisation |
(2,201,777) | (1,373,051) | (253,128) | (3,827,956) |
| Movement in provision for impairment loss on receivables |
29,683 | (221,967) | - | (192,284) |
| Reportable segment profit/(loss) before income tax |
1,543,878 | 4,239,997 | (1,602,981) | 4,180,894 |
| 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 liabilities |
20,196,336 | 18,882,949 | 6,274,456 | 45,353,741 |
| Software (Licensing) solutions |
Processing solutions |
Merchant solutions |
Total reportable segments |
|
| € | € | € | € | |
| Year ended 31 December | ||||
| 2023 | ||||
| External revenues | 11,801,442 | 24,897,416 | 2,973,133 | 39,671,991 |
| Inter-segment revenues | 9,081,686 | - | 395,048 | 9,476,734 |
| Segment revenues | 20,883,128 | 24,897,416 | 3,368,181 | 49,148,725 |
| Finance income | 119,995 | 2,725 | 38,553 | 161,273 |
| Finance expense | (293,117) | (2,586) | (129,248) | (424,951) |
| Depreciation and amortisation |
(1,931,738) | (884,651) | (231,840) | (3,048,229) |
| Movement in provision for impairment loss on receivables |
(330,941) | 214,494 | - | (116,447) |
| Movement in amounts written off |
- | (218,612) | (1,770) | (220,382) |
| Reportable segment profit/(loss) before income tax |
2,531,146 | 3,202,969 | (1,748,791) | 3,985,324 |
| Income tax expense | (957,366) | (417,789) | (19,819) | (1,394,974) |
| Reportable segment assets | 70,599,978 | 18,497,694 | 5,420,166 | 94,517,838 |
| Capital expenditure | 4,776,711 | 251,983 | 111,207 | 5,139,901 |
| Reportable segment liabilities |
22,438,439 | 25,025,550 | 4,411,583 | 51,875,572 |
| 2024 | 2023 | |
| € | € | |
| External revenues | ||
| Total revenue for reportable segments | 46,223,498 | 49,148,725 |
| Elimination of inter-segment transactions | (8,686,465) | (9,476,734) |
| Consolidated revenue | 37,537,033 | 39,671,991 |
| Finance income | ||
| Total finance income for reportable segments | 181,650 | 161,273 |
| Elimination of inter-segment transactions | (127,744) | (118,654) |
| Consolidated finance income | 53,906 | 42,619 |
| Finance expense | ||
| Total finance expense for reportable segments | 567,111 | 424,951 |
| Elimination of inter-segment transactions | (127,744) | (118,654) |
| Consolidated finance expense | 439,367 | 306,297 |
| Depreciation and amortisation | ||
| Total depreciation and amortisation for reportable segments | 3,827,956 | 3,048,229 |
| Elimination of inter-segment transactions | (935,563) | (611,995) |
| Consolidated depreciation and amortisation | 2,892,393 | 2,436,234 |
| Profit before income tax | ||
| Total profit before income tax for reportable segments | 4,180,894 | 3,985,324 |
| Elimination of inter-segment transactions | (2,026,634) | (2,546,964) |
| Consolidated reportable segment profit before income tax | 2,154,260 | 1,438,360 |
| Assets | ||
| Total assets for reportable segments | 91,417,216 | 94,517,838 |
| Elimination of computer software | (3,249,098) | (3,475,824) |
| Elimination of contract assets | (2,651,073) | (6,148,454) |
| Elimination of other inter-segment assets | (36,392,905) | (35,454,120) |
| Consolidated total assets | 49,124,140 | 49,439,440 |
| Liabilities | ||
| Total liabilities for reportable segments | 45,353,741 | 51,875,572 |
| Elimination of inter-segment balances | (17,072,311) | (19,211,340) |
| Elimination of inter-segment accruals | (3,046,035) | (6,524,027) |
| Elimination of other inter-segment liabilities | 184,800 | 184,773 |
| Consolidated total liabilities | 25,420,195 | 26,324,978 |
| Revenues | Non-Current Assets |
|
| € | € | |
| 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 | |
| Year ended 31 December 2023 | ||
| Malta | - | 23,341,245 |
| UK and Ireland | 10,018,038 | - |
| USA | 17,173,729 | 4,413,505 |
| Other countries | 12,480,224 | 4,425,453 |
| 39,671,991 | 32,180,203 |
| Equipment, | ||||||
| Land and | Leasehold | furniture and | Motor | |||
| buildings | Improvements | fittings | Vehicles | Terminals | Total | |
| Cost | € | € | € | € | € | € |
| Balance at 1 January 2023 | 8,001,422 | 1,471,035 | 5,282,565 | 268,421 | 52,261 | 15,075,704 |
| Additions | - | - | 275,613 | 4,500 | 18,708 | 298,821 |
| Disposals | - | - | (48,263) | - | (730) | (48,993) |
| Reclassifications | - | - | - | - | (11,047) | (11,047) |
| Write-off | - | - | (67,042) | - | - | (67,042) |
| Effects of movement in exchange | ||||||
| rates | - | (749) | (36,803) | (2,203) | - | (39,755) |
| Balance at 31 December 2023 | 8,001,422 | 1,470,286 | 5,406,070 | 270,718 | 59,192 | 15,207,688 |
| 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 |
| Depreciation | ||||||
| Balance at 1 January 2023 | 1,534,450 | 489,923 | 4,564,120 | 231,497 | 31,852 | 6,851,842 |
| Depreciation for the year | 96,255 | 60,186 | 302,683 | 9,915 | 10,505 | 479,544 |
| Released on disposals | - | - | (48,263) | - | - | (48,263) |
| Effects of movement in exchange | ||||||
| rates | - | (749) | (31,620) | (1,189) | - | (33,558) |
| Balance at 31 December 2023 | 1,630,705 | 549,360 | 4,786,920 | 240,223 | 42,357 | 7,249,565 |
| 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 |
| Carrying amounts | ||||||
| At 1 January 2023 | 6,466,972 | 981,112 | 718,445 | 36,924 | 20,409 | 8,223,862 |
| At 31 December 2023 | 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 |
| • | 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 2023 | 2,254,165 | 91,086 | 2,345,251 |
| Additions to right-of-use assets | 239,331 | 137,658 | 376,989 |
| Depreciation charge for the year | (441,337) | (79,581) | (520,918) |
| Effects of movement in exchange rates | (4,622) | - | (4,622) |
| As at 31 December 2023 | 2,047,537 | 149,163 | 2,196,700 |
| 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 |
| Land and | |||
| THE GROUP | buildings | Cars | Total |
| € | € | € | |
| As at 1 January 2023 | 2,335,368 | 77,606 | 2,412,974 |
| Additions | 239,331 | 137,658 | 376,989 |
| Accretion of interest | 54,303 | 4,099 | 58,402 |
| Payments | (502,257) | (74,689) | (576,946) |
| Effects of movement in exchange rates | (3,120) | - | (3,120) |
| As at 31 December 2023 | 2,123,625 | 144,674 | 2,268,299 |
| 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 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current | 517,718 | 407,493 | 21,343 | 19,665 |
| Non-current | 2,032,374 | 1,860,806 | 398,714 | 398,949 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Depreciation expense | 544,905 | 520,918 | 25,795 | 24,801 |
| Interest expense on lease liabilities | 73,601 | 58,402 | 11,986 | 12,080 |
| Expenses relating to short-term | ||||
| leases | 50,675 | 79,893 | - | - |
| Total amount recognised in profit or | ||||
| loss | 669,181 | 659,213 | 37,781 | 36,881 |
| THE GROUP | 2024 | 2023 |
| € | € | |
| Within 1 year | 4,293 | 6,775 |
| Between 1 and 2 years | - | 2,416 |
| Total | 4,293 | 9,191 |
| THE GROUP | 2024 | 2023 |
| € | € | |
| Lease income on operating leases | 54,612 | 48,794 |
| Depreciation for the year | (13,687) | (10,505) |
| Total | 40,925 | 38,289 |
| THE GROUP | 2024 | 2023 |
| € | € | |
| Balance on 1 January | 290,214 | 242,452 |
| Additions during the year | 123,372 | 151,104 |
| Release of receivables during the year | (172,148) | (141,895) |
| Unwinding of interest | 50,812 | 38,553 |
| Balance at 31 December | 292,250 | 290,214 |
| THE GROUP | 2024 | 2023 |
| € | € | |
| Amounts receivable under finance leases: | ||
| Within 1 year | 171,618 | 147,187 |
| Between 1 and 2 years | 135,906 | 119,716 |
| Between 2 and 3 years | 87,482 | 80,681 |
| Between 3 and 4 years | 31,432 | 30,518 |
| More than 4 years | 2,108 | 1,067 |
| Undiscounted lease payments | 428,546 | 379,169 |
| Less unearned finance income | (136,296) | (88,955) |
| Present value of lease payments receivable | 292,250 | 290,214 |
| Impairment loss allowance | - | - |
| Net investment in the lease | 292,250 | 290,214 |
| Undiscounted lease payments analysed as: | ||
| Recoverable within 12 months | 171,618 | 147,187 |
| Recoverable after 12 months | 256,928 | 231,982 |
| 428,546 | 379,169 | |
| Net investment in the lease analysed as: | ||
| Recoverable within 12 months | 103,406 | 99,890 |
| Recoverable after 12 months | 188,844 | 190,324 |
| 292,250 | 290,214 |
| THE GROUP | 2024 | 2023 |
| € | € | |
| Finance income on the net investment in finance leases | 50,812 | 38,553 |
| Goodwill | Internally generated computer software |
Software rights |
Other computer software |
Customer and other relatedcontractual relationship |
Total | |
| € | € | € | € | € | € | |
| Cost | ||||||
| Balance at 1 January 2023 | 1,961,060 | 28,100,747 | 3,956,585 | 904,798 | 594,309 | 35,517,499 |
| Additions | - | 4,748,582 | 37,498 | 55,000 | - | 4,841,080 |
| Effects of movement in exchange rates |
(24,269) | (137,426) | (30,359) | - | - | (192,054) |
| Balance at 31 December 2023 |
1,936,791 | 32,711,903 | 3,963,724 | 959,798 | 594,309 | 40,166,525 |
| 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 |
| Amortisation | ||||||
| Balance at 1 January 2023 | - | 14,209,721 | 2,241,983 | 105,090 | 148,579 | 16,705,373 |
| Charge for the year | - | 1,118,805 | 205,077 | 62,364 | 49,526 | 1,435,772 |
| Balance at 31 December 2023 |
- | 15,328,526 | 2,447,060 | 167,454 | 198,105 | 18,141,145 |
| 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 |
| Carrying amounts | ||||||
| At 1 January 2023 | 1,961,060 | 13,891,026 | 1,714,602 | 799,708 | 445,730 | 18,812,126 |
| At 31 December 2023 | 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 |
| 2024 | 2023 | |
| Post-tax | 17.6% | 17.4% |
| Pre-tax | 21.3% | 21.0% |
| 2024 | 2023 | |
| Post-tax | 12.6% | 12.4% |
| Pre-tax | 16.3% | 16.1% |
| THE COMPANY | ||
| 2024 | 2023 | |
| € | € | |
| Balance at 1 January | 20,770,982 | 19,714,175 |
| Contribution to subsidiaries | 1,795,000 | 1,056,807 |
| Balance at 31 December | 22,565,982 | 20,770,982 |
| Ownership interest | ||||
| Registered office | fully paid-up | Nature of business | ||
| 2024 | 2023 | |||
| % | % | |||
| RS2 Smart | RS2 Buildings, | Transaction | ||
| Processing Limited | Fort Road, | processing services | ||
| Mosta MST1859, | with the use of | |||
| Malta | 99.92 | 99.92 | BankWORKS® | |
| RS2 Software INC. | Twelfth floor, | |||
| Suite No. 1285, | Transaction | |||
| South Ulster, Denver, | processing services | |||
| Colorado | with the use of | |||
| USA | 73.24 | 72.57 | BankWORKS® | |
| RS2 Software LAC | Provision of support | |||
| LTDA | Rua Manoel de Nóbrega | and other related | ||
| Município de São Paulo | services to the | |||
| Estado de São Paulo | Company and | |||
| Brazil | 99.00 | 99.00 | its clients | |
| RS2 Software APAC | Unit 1501 AccraLaw Tower | |||
| Inc. | 2nd Avenue Corner 30th | |||
| Street | Provision of | |||
| Bonifacio Global City | support and | |||
| Barangay Fort Bonifacio | other related | |||
| Taguig City 1634, Metro | services to the | |||
| Manila | Company and | |||
| Philippines | 99.99 | 99.99 | its clients | |
| RS2 Germany GmbH | Provision of support | |||
| Martin-Behaim-Straße 15A | and other related | |||
| 63263 Neu-Isenburg | services to the | |||
| Germany | 100.00 | 100.00 | Company | |
| RS2 Merchant | Martin-Behaim-Straße 15A | |||
| Services | 63263 Neu-Isenburg | |||
| Europe GmbH | Germany | 100.00 | 100.00 | Holding company |
| Ownership interest | ||||
| Registered office | fully paid-up | Nature of business | ||
| 2024 | 2023 | |||
| % | % | |||
| RS2 Financial | Martin-Behaim-Straße 15A | |||
| Services GmbH | 63263 Neu-Isenburg | |||
| Germany | 100.00 | 100.00 | Merchant Solutions | |
| RS2 | Martin-Behaim-Straße 15A | |||
| Zahlungssysteme | 63263 Neu-Isenburg | |||
| GmbH | Germany | 100.00 | 100.00 | Merchant Solutions |
| 2024 | 2023 | |
| € | € | |
| Non-current assets | 13,059,605 | 11,711,071 |
| Current assets | 3,810,243 | 5,847,572 |
| Current liabilities | (14,757,846) | (19,043,608) |
| Net assets/(liabilities) | 2,112,002 | (1,484,965) |
| Netassets/(liabilities)attributable to NCI | 565,172 | (407,326) |
| Adjustments: | ||
| Share of capital contribution due to the Company | (2,667,335) | (2,633,347) |
| Other adjustments | (167,593) | (41,459) |
| Net assets attributable to other NCI | 3,640 | 3,183 |
| Net liabilities attributable to total NCI | (2,266,116) | (3,078,949) |
| Revenue | 15,671,909 | 17,173,729 |
| Profit | 3,173,605 | 2,029,155 |
| Other comprehensive (loss)/income | (419,475) | 319,996 |
| Total comprehensive income | 2,754,130 | 2,349,151 |
| Income attributable to NCI | 864,455 | 556,597 |
| Profit attributable to other NCI | 526 | 644 |
| Profit attributable to total NCI | 864,981 | 557,241 |
| Other comprehensive (loss)/income attributable to NCI | (112,233) | 87,775 |
| Other comprehensive income attributable to other NCI | 3,415 | 286 |
| Other comprehensive (loss)/income attributable to total NCI | (108,818) | 88,061 |
| Cash flows from operating activities | 2,420,799 | (34,650) |
| Cash flows from investing activities | (1,177,930) | (1,455,757) |
| Cash flows from financing activities | ||
| (dividends to NCI: nil) | 268,403 | (73,849) |
| Net movement in cash and cash equivalents | 1,511,272 | (1,564,256) |
| THE GROUP | ||
| 2024 | 2023 | |
| € | € | |
| Current | ||
| Finished goods – terminals at cost | 164,243 | 248,608 |
| Finished goods – terminals at net realisable value | 30,389 | 33,785 |
| 194,632 | 282,393 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current | ||||
| Trade receivables | 3,353,053 | 6,086,156 | 116,604 | 473,742 |
| Amounts owed by subsidiaries | - | - | 17,991,328 | 21,146,667 |
| Amounts owed by other related | ||||
| parties | 597,905 | 413,325 | 597,905 | 413,325 |
| Other receivables | 1,539,574 | 1,027,825 | 2,805 | 2,737 |
| 5,490,532 | 7,527,306 | 18,708,642 | 22,036,471 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Non-current | ||||
| Loans receivable from group companies | - | - | 2,062,643 | 58,690 |
| Current | ||||
| Amounts owed by group companies | - | - | 1,063,972 | 2,064,740 |
| Amounts owed by other related parties | 21,754 | 2,107 | 19,768 | 421 |
| 21,754 | 2,107 | 1,083,740 | 2,065,161 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current | ||||
| Contract assets owed by third parties | 1,091,183 | 3,661,379 | 89,618 | 93,082 |
| Contract assets owed by other related | ||||
| parties | 103,725 | 184,818 | 103,725 | 184,818 |
| 1,194,908 | 3,846,197 | 193,343 | 277,900 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Category of activity | ||||
| Service fees, transaction processing and | ||||
| customisation | 1,194,908 | 3,839,312 | 193,343 | 277,900 |
| Other recharges | - | 6,885 | - | - |
| 1,194,908 | 3,846,197 | 193,343 | 277,900 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Balance at 1 January | 3,846,197 | 2,130,015 | 277,900 | 435,806 |
| Increases as a result of further | ||||
| progress | 1,104,748 | 3,798,515 | 130,131 | 257,291 |
| Release of opening contract | ||||
| assets to receivable | (3,764,247) | (1,936,004) | (229,082) | (403,931) |
| Written off | - | (146,969) | - | - |
| Other movements | (1,389) | (362) | 3,845 | (3) |
| Movement on expected credit | ||||
| losses on contract assets | 9,599 | 1,002 | 10,549 | (11,263) |
| Balance at 31 December | 1,194,908 | 3,846,197 | 193,343 | 277,900 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Cash at bank | 3,386,258 | 2,928,614 | 90,966 | 1,604,585 |
| Cash in hand | 7,131 | 4,097 | 1,064 | 803 |
| 3,393,389 | 2,932,711 | 92,030 | 1,605,388 | |
| Restricted cash at bank in | ||||
| RS2 Financial Services GmbH | 2,909,426 | 741,456 | - | - |
| GROUP AND COMPANY | ||
| ISSUED SHARE CAPITAL | 2024 | 2023 |
| € | € | |
| 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 | ||
| 2024 | 2023 | |
| € | € | |
| Non-current liabilities | ||
| Bank loan | - | 187,110 |
| At end of year | - | 187,110 |
| Current liabilities | ||
| Bank loan | 177,899 | 504,706 |
| Bank overdraft | 5,179,709 | 6,429,866 |
| At end of year | 5,357,608 | 6,934,572 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Opening balance | 7,121,682 | 1,132,602 | 7,121,682 | 1,132,602 |
| Interest charged on bank loan | 24,504 | 53,331 | 24,504 | 53,331 |
| Interest charged on overdraft | 337,351 | 191,464 | 337,351 | 191,464 |
| Other interest charged | 4 | 4 | 4 | 4 |
| Principal paid on bank loan | (510,717) | (444,163) | (510,717) | (444,163) |
| Interest paid on bank loan | (27,703) | (49,391) | (27,703) | (49,391) |
| Interest paid on overdraft | (337,352) | (191,464) | (337,352) | (191,464) |
| Other interest paid | (4) | (4) | (4) | (4) |
| Movement in bank overdraft | (1,250,157) | 6,429,303 | (1,250,157) | 6,429,303 |
| Closing balance | 5,357,608 | 7,121,682 | 5,357,608 | 7,121,682 |
| THE GROUP | Assets | Liabilities | Balance | |||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | € | € | |
| Property, plant and | ||||||
| equipment | - | (81,555) | (169,192) | (81,555) | (169,192) | |
| Intangible assets | 40,481 | - | (5,202,948) | (4,114,550) | (5,162,467) | (4,114,550) |
| Provision for | ||||||
| exchange | ||||||
| fluctuations | 115,635 | 239,370 | (1,366) | (2,622) | 114,269 | 236,748 |
| Unabsorbed losses | 28,204 | 4,587 | - | 28,204 | 4,587 | |
| Temporary | ||||||
| difference on | ||||||
| expected credit | ||||||
| losses under IFRS 9 | 313,709 | 246,429 | - | (756) | 313,709 | 245,673 |
| 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 | - | - | (165,325) | (153,414) | (165,325) | (153,414) |
| Temporary | ||||||
| difference on | ||||||
| leases under | ||||||
| IFRS 16 Lease | ||||||
| liabilities | 165,357 | 146,515 | - | - | 165,357 | 146,515 |
| Temporary | ||||||
| difference on | ||||||
| inventories | - | - | (866) | (4,439) | (866) | (4,439) |
| Temporary | ||||||
| difference | ||||||
| arising from other | ||||||
| liabilities | 20,181 | 22,992 | - | - | 20,181 | 22,992 |
| Tax | ||||||
| assets/(liabilities) | 868,367 | 844,693 | (5,636,860) | (4,629,773) | (4,768,493) | (3,785,080) |
| Set off of tax | (868,367) | (844,693) | 868,367 | 844,693 | - | - |
| Net tax liabilities | - | - | (4,768,493) | (3,785,080) | (4,768,493) | (3,785,080) |
| Recognised | Recognised | ||||
| Balance | in profit | Balance | in profit | Balance | |
| THE GROUP | 1 Jan 2023 | or loss | 31 Dec 2023 | or loss | 31 Dec 2024 |
| € | € | € | € | € | |
| Property, plant and | |||||
| equipment | (92,551) | (76,641) | (169,192) | 87,637 | (81,555) |
| Intangible assets | (3,201,999) | (912,551) | (4,114,550) | (1,047,917) | (5,162,467) |
| Impairment loss on | |||||
| receivables | 5,489 | (5,489) | - | - | - |
| Provision for exchange | |||||
| fluctuations | 9,137 | 227,611 | 236,748 | (122,479) | 114,269 |
| Provision for legal | |||||
| claims | 40,315 | (40,315) | - | - | - |
| Unabsorbed losses | (16,143) | 20,730 | 4,587 | 23,617 | 28,204 |
| Temporary difference | |||||
| on expected credit | |||||
| losses under IFRS 9 | 200,188 | 45,485 | 245,673 | 68,036 | 313,709 |
| Temporary difference | |||||
| on revenues previously | |||||
| recorded under IFRS 15 | 3,745 | (3,745) | - | - | - |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Right-of-use | |||||
| assets | (167,297) | 13,883 | (153,414) | (11,911) | (165,325) |
| Temporary difference | |||||
| on leases under | |||||
| IFRS 16 Lease | |||||
| liabilities | 152,230 | (5,715) | 146,515 | 18,842 | 165,357 |
| Other temporary | |||||
| differences | 2,503 | (2,503) | - | - | - |
| Temporary difference on | |||||
| inventories | - | (4,439) | (4,439) | 3,573 | (866) |
| Temporary difference | |||||
| arising from other | |||||
| liabilities | 25,532 | (2,540) | 22,992 | (2,811) | 20,181 |
| (3,038,851) | (746,229) | (3,785,080) | (983,413) | (4,768,493) |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Trade payables | 808,333 | 977,866 | 423,289 | 544,271 |
| Amounts due to customers | 2,841,185 | 743,116 | - | - |
| Other payables | 154,697 | 632,523 | 170 | 560,544 |
| Dividends payable | 41,275 | 562,318 | 41,276 | 562,318 |
| Other taxes and social securities | 1,332,392 | 650,002 | 1,120,995 | 503,180 |
| Amounts due to other related | ||||
| parties | 13,570 | 29,895 | 4,236,314 | 3,069,509 |
| 5,191,452 | 3,595,720 | 5,822,044 | 5,239,822 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Accrued expenses owed to third | ||||
| parties | 1,661,665 | 2,244,967 | 583,734 | 761,844 |
| Amounts due to other related | ||||
| parties | 477,320 | 385,707 | 423,075 | 352,446 |
| 2,138,985 | 2,630,674 | 1,006,809 | 1,114,290 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current | ||||
| Contract liabilities owed to third parties | 606,999 | 641,644 | 227,596 | 301,827 |
| Contract liabilities owed to subsidiary | - | - | 528,000 | 528,000 |
| Contract liabilities owed to other | ||||
| related parties | 327,377 | 313,234 | 327,377 | 313,234 |
| 934,376 | 954,878 | 1,082,973 | 1,143,061 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Category of activity | ||||
| License fees excluding customisation | - | 26,250 | 480,000 | 506,250 |
| Service fees, transaction processing | ||||
| and customisation | 336,225 | 311,616 | 48,005 | 68,472 |
| Maintenance fees | 538,651 | 557,512 | 495,468 | 508,839 |
| Comprehensive packages | 59,500 | 59,500 | 59,500 | 59,500 |
| 934,376 | 954,878 | 1,082,973 | 1,143,061 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Balance at 1 January | 954,878 | 1,642,951 | 1,143,061 | 1,781,124 |
| Release of opening contract liabilities | ||||
| to revenue | (726,995) | (1,462,264) | (615,056) | (1,233,791) |
| Release of opening contract liabilities | ||||
| to other income | - | (120,000) | - | - |
| Increases due to cash received, | ||||
| excluding amounts recognised as | ||||
| revenue during the year | 713,716 | 895,162 | 554,968 | 595,728 |
| Other movements | (7,223) | (971) | - | - |
| Balance at 31 December | 934,376 | 954,878 | 1,082,973 | 1,143,061 |
| Software (Licensing) | Processing | |||||||
| solutions | solutions | Merchant solutions | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Category of | ||||||||
| activity | € | € | € | € | € | € | € | € |
| License fees | ||||||||
| excluding | ||||||||
| customisation | 5,343,893 | 5,413,775 | - | - | - | - | 5,343,893 | 5,413,775 |
| Service fees, | ||||||||
| transaction | ||||||||
| processing and | ||||||||
| customisation | 2,553,247 | 3,295,119 | 19,431,416 | 21,249,763 | - | - | 21,984,663 | 24,544,882 |
| Maintenance | ||||||||
| fees | 1,880,404 | 2,378,545 | 103,958 | 173,135 | - | - | 1,984,362 | 2,551,680 |
| Comprehensive | ||||||||
| packages | 714,000 | 714,000 | 3,847,569 | 3,474,519 | - | - | 4,561,569 | 4,188,519 |
| Operating lease | ||||||||
| income | - | - | - | - | 54,612 | 48,794 | 54,612 | 48,794 |
| Acquiring | ||||||||
| revenue | - | - | - | - | 3,607,934 | 2,924,341 | 3,607,934 | 2,924,341 |
| 10,491,544 | 11,801,439 | 23,382,943 | 24,897,417 | 3,662,546 | 2,973,135 | 37,537,033 | 39,671,991 | |
| Software (Licensing) | Processing | |||||||
| solutions | solutions | Merchant solutions | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Timing of | ||||||||
| revenue | ||||||||
| recognition | € | € | € | € | € | € | € | € |
| At a point in time | - | - | 436,931 | - | 128,688 | 249,514 | 565,619 | 249,514 |
| Over time | 10,491,544 | 11,801,439 | 22,946,012 | 24,897,417 | 3,533,858 | 2,723,621 | 36,971,414 | 39,422,477 |
| 10,491,544 | 11,801,439 | 23,382,943 | 24,897,417 | 3,662,546 | 2,973,135 | 37,537,033 | 39,671,991 | |
| Software (Licensing) | Processing | Merchant | ||||||
| solutions | solutions | solutions | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Geographical | ||||||||
| markets | € | € | € | € | € | € | € | € |
| Europe | 4,898,604 | 6,004,418 | 6,624,696 | 7,385,357 | 3,662,546 | 2,973,135 | 15,185,846 | 16,362,910 |
| Middle East | 92,278 | 323,404 | 321,488 | 222,195 | - | - | 413,766 | 545,599 |
| North America | 5,081,393 | 5,086,618 | 10,590,515 | 12,087,111 | - | - | 15,671,908 | 17,173,729 |
| South America | - | - | 2,198,213 | 2,071,337 | - | - | 2,198,213 | 2,071,337 |
| Asia | 419,269 | 386,999 | 3,648,031 | 3,131,417 | - | - | 4,067,300 | 3,518,416 |
| 10,491,544 | 11,801,439 | 23,382,943 | 24,897,417 | 3,662,546 | 2,973,135 | 37,537,033 | 39,671,991 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Receivables, which are included | ||||
| in ‘Trade and other receivables’ | 5,490,532 | 7,527,306 | 18,708,642 | 22,036,471 |
| Contract assets | 1,194,908 | 3,846,197 | 193,343 | 277,900 |
| Contract liabilities | (934,376) | (954,878) | (1,082,973) | (1,143,061) |
| 2024 | THE GROUP | |||
| 2027 and | ||||
| 2025 | 2026 | beyond | Total | |
| € | € | € | € | |
| License fees | - | - | - | - |
| Services fees | 18,067 | 76,440 | - | 94,507 |
| 2023 | THE GROUP | |||
| 2026 and | ||||
| 2024 | 2025 | beyond | Total | |
| € | € | € | € | |
| License fees | - | - | 300,000 | 300,000 |
| Services fees | 2,762,988 | 81,000 | 125,000 | 2,968,988 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Audit fee | 217,773 | 201,584 | 212,623 | 196,584 |
| 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 | 30,000 | - | - |
| 260,773 | 241,584 | 222,623 | 206,584 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Other income | 975,956 | 355,487 | 34,780 | 69,528 |
| Dividend receivable | - | - | 825,163 | - |
| 975,956 | 355,487 | 859,943 | 69,528 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Fines and penalties | - | 33,122 | - | 10,151 |
| Write-off on equipment | - | 67,042 | - | - |
| Loss on disposal of property, plant | ||||
| and equipment | 5,154 | 730 | - | - |
| Other expenses | 33,502 | 41,270 | 22 | - |
| 38,656 | 142,164 | 22 | 10,151 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Unrealised operating exchange | ||||
| gains/(losses) | 740,146 | (764,076) | 459,778 | (646,690) |
| Realised operating exchange | ||||
| gains | 51,669 | 177,713 | 39,111 | 192,257 |
| 791,815 | (586,363) | 498,889 | (454,433) | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Increase in/(reversal of) provision for | ||||
| impairment loss on trade receivables | ||||
| and contract assets | 192,261 | 116,447 | (29,738) | 330,941 |
| Bad debts written off | 23 | 220,382 | - | - |
| 192,284 | 336,829 | (29,738) | 330,941 | |
| THE GROUP | THE COMPANY | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | € | € | € | € | |
| Wages and salaries | 26 | 21,653,221 | 22,933,117 | 9,313,946 | 8,613,649 |
| Directors’ emoluments | 26 | 1,660,633 | 1,655,126 | 1,540,633 | 1,535,126 |
| Non-competition benefits | 26 | 68,378 | 70,971 | 60,871 | 63,094 |
| Share-based arrangements | 26 | (482,286) | 287,930 | - | - |
| Post-employment benefits | 26 | 16,133 | 75,041 | - | - |
| Staff welfare | 625,817 | 666,286 | 301,764 | 400,445 | |
| Subcontracted costs | 1,009,487 | 1,201,117 | 4,637,844 | 5,247,335 | |
| Professional fees | 1,122,567 | 1,493,592 | 188,407 | 261,708 | |
| Professional services | 60,921 | 163,650 | 1,014 | 2,270 | |
| Consultancy fees | 1,517,178 | 1,512,611 | 1,129,939 | 1,155,379 | |
| Audit fees | 217,773 | 201,584 | 212,623 | 196,584 | |
| Accountancy fees | 121,865 | 158,916 | - | 7,643 | |
| Water and electricity fees | 181,938 | 153,321 | 70,475 | 83,431 | |
| Cleaning fees | 149,653 | 165,319 | 61,603 | 64,860 | |
| Acquiring fees | 2,012,428 | 1,623,496 | - | - | |
| Hosting services | 1,165,367 | 907,778 | - | - | |
| Travelling expenses | 458,064 | 532,729 | 132,648 | 240,623 | |
| Market research fees | - | 203,200 | - | 203,200 | |
| Infrastructure costs | 2,290,621 | 1,853,689 | 1,226,076 | 1,120,720 | |
| Advertising and promotion fees | 73,773 | 206,515 | 56,603 | 106,299 | |
| Participation in fairs and seminars | 39,196 | 164,888 | 6,178 | 112,025 | |
| Administrative subscriptions | 150,929 | 161,269 | 122,036 | 138,338 | |
| Renewals of software licences | 218,850 | 224,682 | 14,595 | 29,044 | |
| Card schemes | 722,448 | 1,070,363 | - | 2,700 | |
| Telecommunication fees | 187,516 | 264,752 | 75,428 | 131,859 | |
| Depreciation | 8, 9 | 946,709 | 1,000,462 | 271,873 | 279,383 |
| Amortisation | 10 | 1,945,684 | 1,435,772 | 1,686,649 | 1,366,422 |
| Insurance costs | 920,380 | 803,518 | 134,169 | 165,427 | |
| Capitalised development costs | (3,251,287) | (4,421,024) | (3,542,059) | (5,078,047) | |
| Impairment loss/(reversal of | |||||
| impairment loss) on trade | |||||
| receivables and contract assets | 22.4 | 192,284 | 336,829 | (29,738) | 330,941 |
| Recharge of expenses to | |||||
| intercompany | - | - | (1,343,546) | (1,557,669) | |
| Other expenses | 768,843 | 631,578 | 251,640 | 110,578 | |
| 36,765,083 | 37,739,077 | 16,581,671 | 15,333,367 | ||
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Bank interest income | 2,769 | 2,744 | 28 | 19 |
| Interest on loans receivable | - | - | 127,744 | 118,653 |
| Other interest and similar income | 51,137 | 39,875 | - | - |
| Finance income | 53,906 | 42,619 | 127,772 | 118,672 |
| Bank interest expense | (361,859) | (244,799) | (361,859) | (244,799) |
| Non-operating unrealised | ||||
| exchange (loss)/gain | (1,037) | 2,179 | 723 | (586) |
| Interest expense on lease | ||||
| liabilities and retirement benefit | ||||
| obligation | (76,471) | (63,820) | (11,986) | (12,080) |
| Other | - | 143 | - | 143 |
| Finance costs | (439,367) | (306,297) | (373,122) | (257,322) |
| Net finance costs | (385,461) | (263,678) | (245,350) | (138,650) |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current tax expense | ||||
| Current tax charge for the year | 258,669 | 648,693 | - | 540,322 |
| Withholding tax on interest | ||||
| received | 4 | 4 | 3 | 3 |
| 258,673 | 648,697 | 3 | 540,325 | |
| Deferred tax expense | ||||
| Origination and reversal of | ||||
| temporary differences | 984,602 | 746,277 | 802,016 | 391,472 |
| Income tax expense | 1,243,275 | 1,394,974 | 802,019 | 931,797 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Profit before income tax | 2,154,260 | 1,438,360 | 800,992 | 2,311,183 |
| Income tax using the domestic | ||||
| income tax rate of 35% | 753,991 | 503,426 | 280,347 | 808,914 |
| Effect of tax rates in foreign | ||||
| jurisdictions | (538,650) | (50,942) | - | - |
| Tax effect of: | ||||
| Non-taxable income | (29,406) | 2,179 | - | - |
| Non-deductible expenses | 6,291 | 301,665 | (12,173) | 3,551 |
| Different tax rates on bank | ||||
| interest income | (5) | (3) | (5) | (3) |
| Taxable income that was | ||||
| previously determined to be | ||||
| non-deductible | (41,701) | - | - | - |
| Depreciation charges not | ||||
| deductible by way of capital | 294 | (325) | ||
| allowances | - | - | ||
| Unrecognised deferred tax | ||||
| assets on unrelieved tax | (606,321) | (596,328) | ||
| losses | - | - | ||
| Elimination of intercompany | ||||
| transaction | 709,314 | 891,440 | - | - |
| Other disallowed expenses | 989,468 | 343,862 | 533,850 | 119,335 |
| Income tax expense | 1,243,275 | 1,394,974 | 802,019 | 931,797 |
| THE GROUP | THE COMPANY | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | € | € | € | € | |
| Directors’ emoluments: | |||||
| Fees | 495,449 | 484,562 | 495,449 | 484,562 | |
| Remuneration | 1,001,361 | 1,000,695 | 881,361 | 880,695 | |
| Indemnity insurance | 88,391 | 94,437 | 88,391 | 94,437 | |
| Fringe benefits | 75,432 | 75,432 | 75,432 | 75,432 | |
| Key management personnel | |||||
| emoluments: | |||||
| Remuneration | 2,375,857 | 2,364,236 | 1,075,379 | 1,119,126 | |
| Non-competition benefits | 27 | 68,378 | 70,971 | 60,871 | 63,094 |
| Share-based arrangements | 28 | (145,827) | 115,135 | - | - |
| Fringe benefits | 18,163 | 16,477 | 15,163 | 13,477 | |
| 3,977,204 | 4,221,945 | 2,692,046 | 2,730,823 | ||
| Other personnel emoluments: | |||||
| Wages and salaries | 17,564,370 | 18,785,503 | 7,682,363 | 6,935,552 | |
| Social security contributions | 1,694,831 | 1,766,901 | 541,041 | 545,494 | |
| Share-based arrangements | 28 | (336,459) | 172,795 | - | - |
| Post-employment benefits | 27 | 16,133 | 75,041 | - | - |
| 22,916,079 | 25,022,185 | 10,915,450 | 10,211,869 | ||
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| No. | No. | No. | No. | |
| Operating | 333 | 347 | 194 | 186 |
| Management and administration | 77 | 88 | 44 | 51 |
| 410 | 435 | 238 | 237 | |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Post-employment liabilities | ||||
| Present value at 1 January | 3,464,180 | 3,377,398 | 3,036,968 | 3,006,384 |
| Recognised in profit or loss: | ||||
| Discount unwind | 68,378 | 70,971 | 60,871 | 63,094 |
| Current service cost for the year | 16,133 | 75,041 | - | - |
| Interest cost for the year | 2,870 | 5,418 | - | - |
| Post-employment benefits | ||||
| settled during the year | - | (26,440) | - | - |
| Recognised in other comprehensive | ||||
| income: | ||||
| Remeasurement adjustment | (4,742) | (37,221) | (20,775) | (32,510) |
| Effects of movement in | ||||
| exchange rates | 2,361 | (987) | - | - |
| Present value at 31 December | 3,549,180 | 3,464,180 | 3,077,064 | 3,036,968 |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Discount rates | 2.00% | 2.11% | 2.00% | 2.11% |
| Expected years to termination | ||||
| (weighted average) | 5.49 yrs | 5.59 yrs | 5.49 yrs | 5.94 yrs |
| Rate of projected salary | ||||
| Increase | 3% | 3% | 3% | 3% |
| THE GROUP | ||
| 2024 | 2023 | |
| Discount rates | 5.94% | 6.02% |
| Rate of projected salary increase | 5% | 2.5% |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Service cost: | ||||
| Current service cost | 16,133 | 75,041 | - | - |
| Net interest expense | 2,870 | 5,418 | - | - |
| Components of defined benefit cost | ||||
| recognised in profit or loss | 19,003 | 80,459 | - | - |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Actuarial gains and losses from | ||||
| changes in financial assumptions | 33,549 | (3,811) | - | - |
| Actuarial gains and losses arising | ||||
| from experience adjustments | (10,126) | (1,080) | - | - |
| Remeasurement of the net | ||||
| defined benefit liability | 23,423 | (4,891) | - | - |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Present value of obligation | 90,567 | 75,568 | - | - |
| Benefits paid directly during the year | - | (26,440) | - | - |
| Effects on movement on | ||||
| exchange rates | 2,361 | (987) | - | - |
| Net liability arising from defined | ||||
| benefit obligation | 92,928 | 48,141 | - | - |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Current liabilities | ||||
| Share-based payments | 159,884 | 624,567 | - | - |
| THE GROUP | THE COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| € | € | € | € | |
| Subsidiaries | ||||
| Support services provided to | - | - | 11,130,456 | 11,698,878 |
| Support services provided by | - | - | (4,637,844) | (4,443,356) |
| Other related parties | ||||
| Depreciation charge on | ||||
| right-of-use asset | 251,419 | 249,424 | - | - |
| Interest expense on lease | ||||
| liability | 30,416 | 33,153 | - | - |
| Legal and administrative | ||||
| services provided by | 171,157 | 210,115 | 106,589 | 153,703 |
| Support services provided to | 3,191,356 | 3,456,895 | 3,191,356 | 3,456,895 |
| Support services not yet | ||||
| invoiced provided to | 188,319 | 342,449 | 188,319 | 342,449 |
| THE GROUP | |||
| Legal disputes | Provision for | ||
| with former | legal claim by | ||
| employees | debtor | Total | |
| € | € | € | |
| At 1 January 2023 | 33,922 | 116,523 | 150,445 |
| Utilisation of provision | (24,678) | - | (24,678) |
| Decrease in provision during the year | (7,869) | (116,523) | (124,392) |
| Foreign exchange movements | |||
| (478) | - | (478) | |
| At 31 December 2023 | 897 | - | 897 |
| At 1 January 2024 | 897 | - | 897 |
| Foreign exchange movements | 15 | - | 15 |
| At 31 December 2024 | 912 | - | 912 |
| THE COMPANY | ||
| Provision for | ||
| legal claim by | ||
| debtor | Total | |
| € | € | |
| At 1 January 2023 | 116,523 | 116,523 |
| Decrease in provision during the year | (116,523) | (116,523) |
| At 31 December 2023 | - | - |
| At 31 December 2024 | - | - |
| Foreign | ||||||||||
| 31 | Acquisition | Payments | Payment of | Employee | Payment of | Currency | 31 | |||
| December | Interest | Interest | of right-of- | of lease | bank | Share | share | Translation | December | |
| Group | 2023 | charged | 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 |
| Foreign | |||||||||
| 31 | Acquisition | Payments | Payment of | Employee | Currency | 31 | |||
| December | Interest | Interest | of right-of- | of lease | bank | Share | Translation | December | |
| Group | 2022 | charged | paid | use assets | liabilities | borrowings | Benefits | Reserve | 2023 |
| € | € | € | € | € | € | € | € | € | |
| Bank | |||||||||
| borrowings | 1,132,039 | 53,331 | (49,391) | - | - | (444,163) | - | - | 691,816 |
| Lease | |||||||||
| liabilities | 2,412,974 | 58,402 | (58,402) | 376,989 | (518,544) | - | - | (3,120) | 2,268,299 |
| Employee | |||||||||
| Benefits | 355,163 | - | - | - | - | - | 287,930 | (18,526) | 624,567 |
| Acquisition of | Payment of | ||||||
| 31 December | Interest | right-of-use | Payments of | bank | 31 December | ||
| Company | 2023 | 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 |
| 31 December | Payments of | Payment of bank | 31 December | |||
| Company | 2022 | Interest charged | Interest paid | lease liabilities | borrowings | 2023 |
| € | € | € | € | € | € | |
| Bank borrowings | 1,132,039 | 53,331 | (49,391) | - | (444,163) | 691,816 |
| Lease liabilities | 434,943 | 12,080 | (12,080) | (16,329) | - | 418,614 |
| 31 December 2023 | THE GROUP | |
| (restated) | (as reported) | |
| € | € | |
| Restricted cash | 741,456 | - |
| Cash at bank and in hand | 2,932,711 | 3,674,167 |
| 31 December 2023 | THE GROUP | |
| (restated) | (as reported) | |
| € | € | |
| Cash at bank | 2,928,614 | 3,670,070 |
| Restricted cash at bank in | ||
| RS2 Financial Services GmbH | 741,456 | - |
| 31 December 2023 | THE GROUP | |
| (restated) | (as reported) | |
| € | € | |
| Amounts due to customers | 743,116 | - |
| Other payables | 632,523 | 1,375,639 |