Mr Louis A. Farrugia – | Chairman | Mr Andrea Stagno d’Alcontes |
Mr Roderick Chalmers | from 23 May 2024 | |
Mr Charles Borg | Mr Matthew Marshall | |
Mr Michael Farrugia | Mr Neil Psaila | |
Mr Alberto Miceli Farrugia | Company Secretary | Ms Nadine Magro – |
Prof. Avv. Alberto Stagno d’Alcontes | ||
up to 23 May 2024 |
Board + | Board + | Board + | Board + | Board + | ||||||||
Committee | Committee | Committee | Committee | Variable | Committee | |||||||
Directors’ Emoluments | fees | Aggregate | fees | Aggregate | fees | Aggregate | fees | pay | Aggregate | fees | Aggregate | |
2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 | 2024 | 2025 | 2025 | ||
Year ended 31 January | € | € | € | € | € | € | € | € | € | € | € | |
Louis Farrugia | Chairman Executive | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | – | 40,000 | 40,000 | 40,000 |
Vincent Curmi | Vice Chairman | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 22,500 | – | 22,500 | - | - |
Non-Executive | ||||||||||||
Charles Borg | Non-executive | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | – | 21,000 | 24,000 | 24,000 |
Roderick Chalmers | Non-executive | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | – | 25,000 | 29,000 | 29,000 |
Michael Farrugia | Non-executive | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 12,500 | 32,500 | 21,000 | 21,000 |
Alberto Miceli Farrugia | Non-executive | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | – | 22,000 | 22,000 | 22,000 |
Marquis Marcus J. | Non-executive | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 19,423 | – | 19,423 | - | - |
Scicluna Marshall | ||||||||||||
Alberto Stagno d’Alcontres | Non-executive | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | – | 21,000 | 6,000 | 6,000 |
Neil Psaila | Non-executive | – | – | – | – | – | – | 1,425 | – | 1,425 | 23,000 | 23,000 |
Matthew Marshall | Non-executive | – | – | – | – | – | – | 1,425 | – | 1,425 | 23,000 | 23,000 |
Andrea Stagno d’Alcontres | Non-executive | – | – | – | – | – | – | – | – | – | 14,000 | 14,000 |
Benefits + | ||||
CEO’s Emoluments | Fixed pay | Variable pay | allowances | Aggregate |
€ | € | € | € | |
CEO remuneration for year ended 31 January 2025 | 180,000 | 60,000 | 11,980 | 251,980 |
CEO remuneration for year ended 31 January 2024 | 153,673 | 60,000 | 1,980 | 215,653 |
CEO remuneration for year ended 31 January 2023 | 153,012 | 45,000 | 1,980 | 199,992 |
CEO remuneration for year ended 31 January 2022 | 152,239 | 38,334 | 1,980 | 192,553 |
CEO remuneration for year ended 31 January 2021 | 149,729 | 38,334 | 1,980 | 190,043 |
Benefits + | ||||
Fixed pay | Variable pay | allowances | Aggregate | |
Senior management remuneration | € | € | € | € |
Senior management remuneration for year ended 31 January 2025 | 262,661 | 74,750 | 13,000 | 350,411 |
Senior management remuneration for year ended 31 January 2024 | 278,112 | 81,000 | 6,460 | 365,572 |
Senior management remuneration for year ended 31 January 2023 | 257,875 | 59,000 | 6,460 | 323,355 |
Senior management remuneration for year ended 31 January 2022 | 255,188 | 51,834 | 5,560 | 312,582 |
Senior management remuneration for year ended 31 January 2021 | 247,423 | 51,833 | 5,560 | 304,816 |
Change | Change | Change | Change | ||||||
2024 to | 2023 to | 2022 to | 2021 to | ||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2025 | 2024 | 2023 | 2022 | |
€’000 | €’000 | €’000 | €’000 | €’000 | % | % | % | % | |
Remuneration | |||||||||
Directors remuneration and | |||||||||
committee allowances | 202 | 206 | 197 | 197 | 197 | (2) | 5 | – | – |
CEO's remuneration | 252 | 216 | 200 | 193 | 190 | 17 | 8 | 4 | 2 |
Total employee remuneration | |||||||||
excluding directors & CEO | 364 | 330 | 354 | 365 | 306 | 10 | (7) | (3) | 19 |
Average employee remuneration | 46 | 47 | 44 | 41 | 38 | (2) | 7 | 7 | 8 |
Group performance | |||||||||
Revenue | 5,520 | 4,216 | 2,354 | 1,128 | 1,143 | 31 | 79 | 109 | (1) |
Profit after tax | 3,269 | 1,052 | 6,574 | 63 | 550 | 210 | (84) | 10,335 | (89) |
Profit for the year excluding | |||||||||
fair value movements | 1,469 | 526 | 500 | 63 | 44 | 179 | 5 | 694 | 43 |
Value of investment property | |||||||||
held under development | – | – | – | 54,909 | 38,955 | – | – | (100) | 41 |
Value of investment property | |||||||||
held for commercial use | 79,428 | 79,267 | 78,495 | 12,394 | 12,394 | – | 1 | 533 | – |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
ASSETS | |||||
Non-current assets | |||||
Property, plant and equipment | 4 | | | 39 | 55 |
Right-of-use assets | 5 | | | 589 | 604 |
Investment property: | |||||
– held as commercial property | 6 | | | 9,985 | 9,985 |
– held for future development | 6 | | | 20,000 | 18,000 |
Investment in subsidiaries | 7 | – | – | 520 | 520 |
Advance payment | 7 | – | – | 951 | 951 |
Deferred tax asset | 12 | | – | – | |
Total non-current assets | | 32,084 | 30,115 | ||
Current assets | |||||
Trade and other receivables | 8 | | | 34,763 | 34,086 |
Cash and cash equivalents | 9 | | | 168 | 271 |
Total current assets | | | 34,931 | 34,357 | |
Total assets | | 67,015 | 64,472 |
As at 31 January | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
EQUITY AND LIABILITIES | |||||
Capital and reserves | |||||
Share capital | |||||
Share premium | |||||
Fair value gains reserve | 11 | | | 9,562 | 7,762 |
Retained earnings | | 5,612 | 5,308 | ||
Total equity | | 60,007 | 57,903 | ||
Non-current liabilities | |||||
Borrowings | 15 | | | – | – |
Lease liabilities | 5 | | | 687 | 687 |
Deferred tax liabilities | 12 | | 2,998 | 2,798 | |
Trade and other payables | 13 | – | – | ||
Provision for liabilities and charges | 14 | – | – | ||
Total non-current liabilities | | 3,685 | 3,485 | ||
Current liabilities | |||||
Borrowings | 15 | | | – | – |
Trade and other payables | 13 | | | 3,217 | 2,992 |
Lease liabilities | 5 | | 13 | – | |
Current tax liabilities | | | 93 | 92 | |
Total current liabilities | | 3,323 | 3,084 | ||
Total liabilities | | 7,008 | 6,569 | ||
Total equity and liabilities | | 67,015 | 64,472 |
Year ended 31 January | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Revenue | 16 | | | 991 | 837 |
Direct costs | 17 | ( | ( | – | – |
Operating and administrative expenses | 17 | ( | ( | (432) | (345) |
Other operating income | | | – | – | |
Operating profit | | | 559 | 492 | |
Fair value gains on investment property | 6 | | | 2,000 | 240 |
Finance costs | 20 | ( | ( | (34) | (34) |
Profit before tax | | | 2,525 | 698 | |
Tax expense | 21 | ( | ( | (421) | (224) |
Profit for the year | | 2,104 | 474 | ||
Basic and diluted earnings per share for the | |||||
year attributable to shareholders | 23 | |
Fair value | ||||||
Share | Share | gains | Retained | Total | ||
capital | premium | reserve | earnings | equity | ||
Note | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance at 1 February 2023 | | | | | | |
Comprehensive income | ||||||
Profit for the year | ||||||
T ransfer of fair value movements on | ||||||
investment property, net of deferred tax | 11 | ( | ||||
Balance at 31 January 2024 | ||||||
Balance at 1 February 2024 | | | | | | |
Comprehensive income | ||||||
Profit for the year | ||||||
Transfer of fair value movements on | ||||||
investment property, net of deferred tax | 11 | | ( | |||
Balance at 31 January 2025 | | | |
Fair value | ||||||
Share | Share | gains | Retained | Total | ||
capital | premium | reserve | earnings | equity | ||
Note | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance at 1 February 2023 | 42,000 | 2,833 | 7,546 | 5,051 | 57,430 | |
Comprehensive income | ||||||
Profit for the year | – | – | – | 474 | 474 | |
Transfer of fair value movements on | ||||||
investment property, net of deferred tax | 11 | – | – | 216 | (216) | – |
Balance at 31 January 2024 | 42,000 | 2,833 | 7,762 | 5,308 | 57,903 | |
Balance at 1 February 2024 | 42,000 | 2,833 | 7,762 | 5,308 | 57,903 | |
Comprehensive income | ||||||
Profit for the year | – | – | – | 2,104 | 2,104 | |
Transfer of fair value movements on | ||||||
investment property, net of deferred tax | 11 | – | – | 1,800 | (1,800) | – |
Balance at 31 January 2025 | 42,000 | 2,833 | 9,562 | 5,612 | 60,007 |
Year ended 31 January | |||||
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Cash flows from operating activities | |||||
Cash generated from/(used in) from operations | 22 | ( | 140 | (3) | |
Interest paid | 20 | ( | ( | – | – |
Net income tax paid | ( | ( | (220) | (187) | |
Net cash generated from/(used in) operations | | ( | (80) | (190) | |
Cash flow from investing activities | |||||
Purchase of property, plant and equipment | 4 | ( | ( | (2) | (1) |
Transfer of investment property to related parties | 6 | | – | – | |
Purchase of investment property | 6 | ( | ( | – | (9) |
Net cash used in investing activities | ( | ( | (2) | (10) | |
Cash flow from financing activities | |||||
Proceeds from bank borrowings | | | – | – | |
Payment of bank borrowings | 15 | ( | ( | – | – |
Principal elements of lease payments | ( | ( | (21) | (34) | |
Net cash generated from/(used in) financing activities | | | (21) | (34) | |
Net movement in cash and cash equivalents | | ( | (103) | (234) | |
Cash and cash equivalents at beginning of year | | | 271 | 505 | |
Cash and cash equivalents at end of year | 9 | | | 168 | 271 |
• Motor vehicles | 20% |
• Furniture and fixtures | 10% |
• Computer equipment | 33% |
• Electronic equipment | 25% |
(+) 3% | (-) 3% | |
€’000 | €’000 | |
At 31 January 2025 | 840 | 616 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Financial assets | ||||
measured at | ||||
amortised cost | ||||
Trade and other | ||||
receivables (Note 8) | 486 | 506 | 34,540 | 33,967 |
Cash and cash | ||||
equivalents (Note 9) | 1,810 | 1,062 | 168 | 271 |
2,296 | 1,568 | 34,708 | 34,328 |
Between | |||||
Carrying | Contractual | Within | one to | More than | |
Group | amount | cash flows | one year | five years | five years |
€’000 | €’000 | €’000 | €’000 | €’000 | |
31 January 2025 | |||||
Lease liabilities (Note 5) | 3,993 | 11,709 | 254 | 863 | 10,592 |
Trade and other payables (Note 13) | 2,850 | 2,850 | 1,564 | – | 1,286 |
Borrowings (Note 15) | 28,306 | 38,683 | 2,688 | 10,130 | 25,865 |
35,149 | 53,242 | 4,506 | 10,993 | 37,743 | |
31 January 2024 | |||||
Lease liabilities (Note 5) | 3,978 | 11,744 | 215 | 860 | 10,669 |
Trade and other payables (Note 13) | 4,851 | 4,851 | 3,708 | – | 1,143 |
Borrowings (Note 15) | 27,614 | 37,129 | 2,184 | 8,452 | 26,494 |
36,443 | 53,724 | 6,107 | 9,312 | 38,306 |
Between | |||||
Carrying | Contractual | Within | one to | More than | |
Company | amount | cash flows | one year | five years | five years |
€’000 | €’000 | €’000 | €’000 | €’000 | |
31 January 2025 | |||||
Lease liabilities (Note 5) | 700 | 2,222 | 49 | 147 | 2,026 |
Trade and other payables (Note 13) | 2,830 | 2,830 | 2,830 | – | – |
3,530 | 5,052 | 2,879 | 147 | 2,026 | |
31 January 2024 | |||||
Lease liabilities (Note 5) | 687 | 2,312 | 34 | 142 | 2,136 |
Trade and other payables (Note 13) | 2,459 | 2,459 | 2,459 | – | – |
3,146 | 4,771 | 2,493 | 142 | 2,136 |
Group | ||
2025 | 2024 | |
€’000 | €’000 | |
Total borrowings (Note 15) | 28,306 | 27,614 |
Lease liabilities (Note 5) | 3,992 | 3,978 |
Total debt | 32,998 | 31,592 |
Total equity | 64,044 | 60,755 |
Total capital | 96,342 | 92,367 |
Gearing | 33% | 34% |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Year ended 31 January | ||||
Opening net book amount | 81 | 89 | 55 | 72 |
Additions | 2 | 14 | 2 | 1 |
Disposal | (1) | – | (1) | – |
Disposal of depreciation | 1 | – | 1 | – |
Depreciation | (26) | (22) | (18) | (18) |
Closing net book amount | 57 | 81 | 39 | 55 |
At 31 January | ||||
Cost or valuation | 193 | 192 | 161 | 160 |
Accumulated depreciation | ||||
and impairment | (136) | (111) | (122) | (105) |
Closing carrying amount | 57 | 81 | 39 | 55 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Right–of–use–assets | ||||
Land | 3,623 | 3,707 | 589 | 604 |
Lease Liabilities | ||||
Current | 37 | 23 | 13 | – |
Non-current | 3,955 | 3,955 | 687 | 687 |
Total | 3,992 | 3,978 | 700 | 687 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Amortisation of right-of-use-assets (Note 17) | 84 | 84 | 15 | 15 |
Interest expense (Note 20) | 190 | 190 | 34 | 34 |
Group | 2025 | 2024 |
€’000 | €’000 | |
Year ended 31 January | ||
Opening net book amount | 97,267 | 96,495 |
Additions | 161 | 744 |
Transfer of investment | ||
property to related party | – | (557) |
Fair value movements | 2,000 | 585 |
Closing net book value | 99,428 | 97,267 |
At 31 January | ||
Cost | 72,898 | 72,737 |
Fair value movements | 26,530 | 24,530 |
Net book amount | 99,428 | 97,267 |
Group | 2025 | 2024 |
€’000 | €’000 | |
Fair value gains | ||
Held as commercial property | – | 585 |
Held for future development | 2,000 | – |
Compan | y | 2025 | 2024 |
€’000 | €’000 | ||
Year ended 31 January | |||
Opening carrying amount | 27,985 | 27,736 | |
Additions | – | 9 | |
Fair value movements | 2,000 | 240 | |
Closing net book value | 29,985 | 27,985 | |
At 31 January | |||
Cost | 5,430 | 5,430 | |
Fair value movements | 24,555 | 22,555 | |
Net book amount | 29,985 | 27,985 |
Company | 2025 | 2024 |
€’000 | €’000 | |
Fair value gains | ||
Held as commercial property | – | 240 |
Held for future development | 2,000 | – |
Range of | ||||
Significant | unobservable | |||
Description by class | Fair value | Valuation technique | unobservable input | Inputs |
€’000 | € | |||
As at 31 January 2025 | ||||
Current use as commercial premises | 79,428 | Discounted cash flow approach | Rental rate per square meter | 53 – 434 |
Held for future development | 20,000 | Comparative sales approach | Rate per square meter | 1,471 |
As at 31 January 2024 | ||||
Current use as commercial premises | 79,267 | Discounted cash flow approach | Rental rate per square meter | 53 – 434 |
Held for future development | 18,000 | Comparative sales approach | Rate per square meter | 1,324 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Rental income (Note 16) | 5,520 | 4,216 | 991 | 837 |
Direct operating expenses arising from rental investment property (Note 5) | (84) | (84) | (15) | (15) |
Company | ||
2025 | 2024 | |
€’000 | €’000 | |
Year ended 31 January | ||
Opening and closing net book amount | 520 | 520 |
At 31 January | ||
Cost and carrying amount | 520 | 520 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Current | ||||
Trade receivables | 352 | 417 | 59 | 70 |
Amounts due from subsidiaries | – | – | 34,481 | 33,897 |
Amounts due from related parties | 132 | 87 | – | – |
Indirect taxation | 2 | 2 | – | – |
Advance payments to suppliers | – | 152 | – | – |
Prepayments and accrued income | 833 | 791 | 223 | 119 |
1,319 | 1,449 | 34,763 | 34,086 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Provision on trade receivables | 145 | 113 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Cash at bank and in hand | 1,810 | 1,062 | 168 | 271 |
Company | ||
2025 | 2024 | |
€’000 | €’000 | |
Authorised: | ||
50,000,000 ordinary shares of €1 each | 50,000 | 50,000 |
Issued and fully paid: | ||
42,000,003 ordinary shares of €1 each | 42,000 | 42,000 |
Share premium | 2,833 | 2,833 |
Group | ||
2025 | 2024 | |
€’000 | €’000 | |
Non-current assets | ||
At beginning of year, net of deferred tax | 10,042 | 9,516 |
Fair value movements on investment property, net of deferred tax | 1,800 | 526 |
At 31 January | 11,842 | 10,042 |
Company | ||
2025 | 2024 | |
€’000 | €’000 | |
Non–current assets | ||
At beginning of the year, net of deferred tax | 7,762 | 7,546 |
Fair value movements on investment property, net of deferred tax | 1,800 | 216 |
At 31 January | 9,562 | 7,762 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
At the beginning of the year | 2,682 | 2,704 | 2,798 | 2,773 |
Deferred tax on temporary differences arising on: | ||||
Recognised directly in profit or loss (Note 21) | 817 | (22) | 200 | 25 |
At end of year | 3,499 | 2,682 | 2,998 | 2,798 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Deferred tax assets | – | 416 | – | – |
Deferred tax liabilities | (3,499) | (3,098) | (2,998) | (2,798) |
(3,499) | (2,682) | (2,998) | (2,798) |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Fair value movements of investment property | (3,299) | (3,098) | (2,998) | (2,773) |
Unutilised tax losses | 336 | 416 | – | – |
Unutilised capital allowances | 2,100 | (968) | – | (24) |
Temporary differences on non-current assets | (2,687) | 968 | – | – |
Temporary differences from expected credit loss allowance | 51 | – | – | – |
(3,499) | (2,682) | (2,998) | (2,797) |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Non–current | ||||
Other payables | 1,286 | 977 | – | – |
1,286 | 977 | – | – | |
Current | ||||
Trade payables | 305 | 829 | 28 | 3 |
Amounts owed to subsidiaries | – | – | 2,796 | 2,449 |
Amounts owed to related parties | 9 | 6 | 6 | 6 |
Indirect taxes and social security | 309 | 225 | 21 | 116 |
Other payables | 166 | 168 | – | – |
Rententions payable | 1,084 | 2,870 | – | – |
Accruals and deferred income | 2,105 | 2,174 | 366 | 418 |
3,978 | 6,272 | 3,217 | 2,992 | |
Total trade and other payables | 5,264 | 7,249 | 3,217 | 2,992 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Non–current | ||||
Provision for liabilities and charges | 981 | 1,119 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Non–current | ||||
Bank loan | 26,736 | 26,244 | – | – |
Current | ||||
Bank loan | 1,570 | 1,369 | – | – |
Total borrowings | 28,306 | 27,614 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
At beginning of year | 27,614 | 25,238 | – | – |
Drawdowns | 2,135 | 3,259 | – | – |
Interest charges (Note 15) | 1,106 | 1,182 | – | – |
Principal and interest repayments | (2,549) | (2,065) | – | – |
Bank loan | 28,306 | 27,614 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
At variable rate | 28,306 | 27,614 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Between 1 and 2 years | 1,567 | 1,369 | – | – |
Between 2 and 5 years | 6,279 | 5,477 | – | – |
Over 5 years | 18,890 | 19,398 | – | – |
26,736 | 26,244 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Rental and other related income | 5,520 | 4,216 | 991 | 837 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Depreciation of property, plant and equipment (Note 4) | 26 | 22 | 18 | 18 |
Amortisation charge of right-of-use asset (Note 5) | 84 | 84 | 15 | 15 |
Directors remuneration (Note 19) | 202 | 206 | 40 | 33 |
Employee benefit expense (Note 18) | 430 | 430 | 94 | 65 |
Auditor's remuneration | 51 | 45 | 33 | – |
Provision for impairment of receivables | 31 | 113 | – | – |
Property related expenses | 376 | 650 | – | – |
Other expenses | 445 | 408 | 232 | 214 |
Other direct costs | 260 | 108 | – | – |
Total operating and administrative expenses | 1,905 | 2,066 | 432 | 345 |
Group | ||
2025 | 2024 | |
€’000 | €’000 | |
Annual statutory audit | 51 | 45 |
Tax advisory and compliance services | 15 | 14 |
Other assurance services | 11 | 6 |
77 | 65 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Wages and salaries | 413 | 414 | 413 | 414 |
Social security costs | 17 | 16 | 17 | 16 |
430 | 430 | 430 | 430 | |
Recharged to subsidiary | – | – | (336) | (366) |
430 | 430 | 94 | 64 | |
Classified under: | ||||
Statement of comprehensive income – Operating | ||||
and administrative expenses | 430 | 430 | 94 | 64 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
Administration | 8 | 8 | 8 | 8 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Directors’ remuneration paid | 202 | 206 | 212 | 206 |
Recharged to subsidiary | – | – | (172) | (173) |
202 | 206 | 40 | 33 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Finance cost of lease liability | 190 | 190 | 34 | 34 |
Interest costs | 1,106 | 1,184 | – | – |
Other finance costs | 34 | 122 | – | – |
1,330 | 1,496 | 34 | 34 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Current tax expense | 290 | 265 | 221 | 199 |
Deferred tax expense/(credit) | 817 | (22) | 200 | 25 |
1,107 | 243 | 421 | 224 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Profit before tax | 4,376 | 1,295 | 2,526 | 699 |
Tax on profit at 35% | 1,532 | 453 | 884 | 244 |
Tax effect of: | ||||
Expenses not allowable for tax purposes | 196 | 183 | 160 | 146 |
Maintenance allowance on rental income | (48) | (58) | (38) | (45) |
Income taxed at reduced rates | (99) | (197) | (85) | (63) |
Tax rules applicable to immovable property | (500) | (144) | (500) | (58) |
Unrecognised deferred tax in prior year | 16 | – | – | – |
Other | 10 | 6 | – | – |
Tax expense | 1,107 | 243 | 421 | 224 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Operating profit | 3,706 | 2,206 | 559 | 492 |
Adjustments for: | ||||
Depreciation of property, plant and equipment | 26 | 22 | 18 | 18 |
Amortisation charge of right-of-use asset | 84 | 84 | 15 | 15 |
Changes in working capital: | ||||
Trade and other receivables | 130 | (283) | (677) | (830) |
Trade and other payables | (1,806) | (2,711) | 225 | 302 |
Cash generated from / (used in) operations | 2,140 | (682) | 140 | (3) |
Group | ||
2025 | 2024 | |
Profit from operations excluding fair value movements (€’000) | 1,469 | 526 |
Profit from fair value movements (€’000) | 1,800 | 526 |
Profit attributable to shareholders (€’000) | 3,269 | 1,052 |
Weighted average number of ordinary shares in issue (thousands) | 42,000 | 42,000 |
Earnings per share attributable to profits excluding fair value movements | 0.035 | 0.013 |
Earnings per share attributable to fair value movements | 0.043 | 0.013 |
Earnings per share for the year attributable to shareholders | 0.078 | 0.025 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Authorised and contracted | – | 271 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Not later than 1 year | 4,853 | 4,086 | 871 | 938 |
Between 1 and 2 years | 4,698 | 3,721 | 839 | 853 |
Between 2 and 3 years | 3,460 | 3,142 | 506 | 819 |
Between 3 and 4 years | 2,712 | 2,639 | 344 | 512 |
Between 4 and 5 years | 2,088 | 1,747 | 71 | 155 |
Later than 5 years | 3,954 | 4,746 | 103 | 174 |
21,765 | 20,081 | 2,734 | 3,451 |
Percentage of shares held | ||
2025 | 2024 | |
% | % | |
Farrugia Investments Limited | 24.93 | 24.93 |
M.S.M. Investments Limited | 25.06 | 25.06 |
Sciclunas Estates Limited | 24.89 | 24.89 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
From related parties | ||||
– Rental income | 786 | 951 | 572 | 642 |
Expenditure for goods and services | ||||
From parent and related parties | ||||
– Recharged payroll expenses | - | 114 | - | - |
- Transfer of investment property to related party | - | - | (698) | (636) |
Group | ||
2025 | 2024 | |
€’000 | €’000 | |
Directors | 202 | 206 |
Senior Management | 350 | 366 |
552 | 572 |
Registered office | Principal activities | Percentage of shares held | ||
2025 | 2024 | |||
% | % | |||
Mensija Catering Company Limited | Trident Park | Property leasing | 100 | 100 |
Notabile Gardens, | ||||
No. 4 Level 2, | ||||
Mdina Road, Zone 2, | ||||
Central Business | ||||
District, Birkirkara | ||||
Neptune Properties Limited | Trident Park | Non-operating | 100 | 100 |
Notabile Gardens, | ||||
No. 4 Level 2, | ||||
Mdina Road, Zone 2, | ||||
Central Business | ||||
District, Birkirkara | ||||
Trident Park Limited | Trident Park | Property development and leasing | 100 | 100 |
Notabile Gardens, | ||||
No. 4 Level 2, | ||||
Mdina Road, Zone 2, | ||||
Central Business | ||||
District, Birkirkara | ||||
Sliema Fort Company Limited | Trident Park | Property leasing | 50 | 50 |
Notabile Gardens, | ||||
No. 4 Level 2, | ||||
Mdina Road, Zone 2, | ||||
Central Business | ||||
District, Birkirkara |
Ordinary shares held | Ordinary shares held | |
as at 31 January 2025 | as at 30 April 2025 | |
Mr Louis A. Farrugia | 42,313 | 42,313 |
Mr Michael Farrugia | 7,773 | 7,773 |
Mr Matthew Marshall | 381,123 | 381,123 |
Number of shares | Percentage holding | |
M.S.M. Investments Limited | 10,523,255 | 25.06% |
Farrugia Investments Limited | 10,471,062 | 24.93% |
Sciclunas Estates Limited | 10,453,489 | 24.89% |
Number of shareholders | |
Ordinary shares at €1.00 each | 1,669 |
Number of shareholders | Number of shares | Percentage holding | |
Ordinary shares of €1.00 each | |||
Up to 500 shares | 522 | 120,755 | 0.29% |
501 – 1,000 | 293 | 217,239 | 0.52% |
1,001 – 5,000 | 589 | 1,350,125 | 3.21% |
More than 5,000 | 265 | 40,311,884 | 95.98% |
Totals | 1,669 | 42,000,003 | 100.00% |
Independent auditor’s report
To the Shareholders of Trident Estates plc
Report on the audit of the financial statements
Our opinion
In our opinion:
● The Group financial statements and the Parent Company financial statements (the “financial statements”) of Trident Estates plc give a true and fair view of the Group and the Parent Company’s financial position as at 31 January 2025, and of their financial performance and cash flows for the year then ended in accordance with International Financial Reporting Standards (‘IFRSs’) as adopted by the EU; and
● The financial statements have been prepar the requirements of the Maltese Companies Act (Cap. 386).
Trident Estates plc’s financial statements comprise:
● the Consolidated and Parent Company statements of financial position as at 31 January 2025;
● the Consolidated and Parent Company statements of comprehensive income for the year then ended;
● the Consolidated and Parent Company statements of changes in equity for the year then ended;
● the Consolidated and Parent Company statements of cash flows for the year then ended; and
● the notes to the financial statements, comprising material accounting policy information and other explanatory information.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
We are independent of the Group and the Parent Company in accordance with the International Code of Ethics for Professional Accountants (including International Independence Standards) issued by the International Ethics Standards Board for Accountants (IESBA Code) together with the ethical requirements of the Accountancy Profession (Code of Ethics for Warrant Holders) Directive issued in terms of the Accountancy Profession Act (Cap. 281) that are relevant to our audit of the financial statements in Malta. We have fulfilled our other ethical responsibilities in accordance with these Codes.
To the best of our knowledge and belief, we declare that non-audit services that we have provided to the parent company and its subsidiaries are in accordance with the applicable law and regulations in Malta and that we have not provided non-audit services that are prohibited under Article 18A of the Accountancy Profession Act (Cap. 281).
The non-audit services that we have provided to the parent company and its subsidiaries, in the period from 1 February 2024 to 31 January 2025, are disclosed in Note 17 to the financial statements.
Our audit approach
|
|
Overall group materiality: €1,042,000, which represents approximately 1% of total assets |
|
The Group is composed of five (5) components all located in Malta.
The Group auditor carried out a full scope audit of the Group and Parent Company financial statements, as well as the financial statements of the subsidiaries.
|
|
|
● Valuation of investment property of the Group and the Parent Company |
As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the financial statements. In particular, we considered where the directors made subjective judgements; for example, in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. As in all of our audits, we also addressed the risk of management override of internal controls, including among other matters, consideration of whether there was evidence of bias that represented a risk of material misstatement due to fraud.
The scope of our audit was influenced by our application of materiality. An audit is designed to obtain reasonable assurance whether the financial statements are free from material misstatement. Misstatements may arise due to fraud or error. They are considered material if individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.
Based on our professional judgement, we determined certain quantitative thresholds for materiality, including the overall group materiality for the financial statements as a whole as set out in the table below. These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of our audit procedures and to evaluate the effect of misstatements, both individually and in aggregate on the financial statements as a whole.
|
Overall group materiality |
€1,042,000 |
|
How we determined it |
Approximately 1% of total assets |
|
Rationale for the materiality benchmark applied |
We chose total assets as the benchmark because, in our view, it is the benchmark against which the underlying value of real estate companies is most commonly measured by users, and is a generally accepted benchmark. We chose 1% which is within the range of quantitative materiality thresholds that we consider acceptable. |
We agreed with the Audit Committee that we would report to them misstatements identified during our audit above €104,200 as well as misstatements below that amount that, in our view, warranted reporting for qualitative reasons.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
|
Key audit matter |
How our audit addressed the key audit matter |
|
Valuation of investment property of the Group and the Parent Company
The Group’s and Parent Company’s investment property portfolios have carrying amounts of €99.4 million and €30 million, respectively as at 31 January 2025. This year’s valuation assessments was performed by the management, who based its valuation conclusions on the third-party valuer’s reports issued during the year 2024 and other documentation obtained. The valuations of these investment property portfolios are inherently subjective due to, among other factors, the individual nature of each property, its location and, where applicable, the expected future rentals for that particular investment property. As disclosed in Note 6 to the financial statements, the valuations have been performed using the discounted cashflow approach or comparative sales approach, depending on the nature of the property. The board of directors considered the valuation report as part of its overall responsibilities. The significance of the estimates and judgements involved, coupled with the fact that only a small percentage difference in individual property valuations, when aggregated, could result in a material misstatement, warrants specific audit focus in this area. |
We evaluated the methodology adopted in the valuations, the adequacy of the underlying documentation, including the competence of the third-party valuer engaged in 2024, which included due consideration of their qualifications and expertise. We discussed with the management, the valuation approaches adopted, the key valuation assumptions and other judgements made in arriving at their conclusions with respect to the property valuations. We reviewed the valuation approaches adopted and underlying assumptions applied in the property valuations in order to assess the reasonableness of the fair value assigned to the properties. We engaged our own in-house valuation experts to review the discounted cash flow or comparative sales valuations, depending on the nature of the property. We reviewed the key parameters adopted by the Group and Parent Company in these valuations including reconciling the data to underlying current and projected lease agreements and compared the key parameters to those provided by management. We discussed the valuations with the directors and concluded, based on our work, that the Group’s and Company’s property valuations were within an acceptable range of values. |
How we tailored our group audit scope
We tailored the scope of our audit in order to perform sufficient work to enable us to provide an opinion on the financial statements as a whole, taking into account the structure of the Group, the accounting processes and controls, and the industry in which the Group operates.
The Group auditor performed all of this work by applying the overall group materiality, together with additional procedures performed on the consolidation. This gave us sufficient appropriate audit evidence for our opinion on the Group financial statements as a whole.
Other information
The directors are responsible for the other information. The other information comprises all of the other information in the Annual Financial Report (but does not include the financial statements and our auditor’s report thereon).
Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon except as explicitly stated within the Report on other legal and regulatory requirements.
In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
The directors are responsible for the preparation of financial statements that give a true and fair view in accordance with IFRSs as adopted by the EU and the requirements of the Maltese Companies Act (Cap. 386), and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the Group’s and the Parent Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Group’s financial reporting process.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
● Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
● Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s and the Parent Company’s internal control.
● Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
● Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s or the Parent Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group or the Parent Company to cease to continue as a going concern.
● Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
● Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business units within the Group as a basis for forming an opinion on the consolidated financial statements. We are responsible for the direction, supervision and review of the audit work performed for purposes of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Report on other legal and regulatory requirements
Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard (the “ESEF RTS”), by reference to Capital Markets Rule 5.55.6
We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession (European Single Electronic Format) Assurance Directive (the “ESEF Directive 6”) on the Annual Financial Report of Trident Estates plc for the year ended 31 January 2025, entirely prepared in a single electronic reporting format.
Responsibilities of the directors
The directors are responsible for the preparation of the Annual Financial Report, including the consolidated financial statements and the relevant mark-up requirements therein, by reference to Capital Markets Rule 5.56A, in accordance with the requirements of the ESEF RTS.
Our responsibilities
Our responsibility is to obtain reasonable assurance about whether the Annual Financial Report, including the consolidated financial statements and the relevant electronic tagging therein, complies in all material respects with the ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with the requirements of ESEF Directive 6.
Our procedures included:
● Obtaining an understanding of the entity's financial reporting process, including the preparation of the Annual Financial Report, in accordance with the requirements of the ESEF RTS.
● Obtaining the Annual Financial Report and performing validations to determine whether the Annual Financial Report has been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.
● Examining the information in the Annual Financial Report to determine whether all the required taggings therein have been applied and whether, in all material respects, they are in accordance with the requirements of the ESEF RTS.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the Annual Financial Report for the year ended 31 January 2025 has been prepared, in all material respects, in accordance with the requirements of the ESEF RTS.
Other reporting requirements
The Annual Financial Report 2024/25 contains other areas required by legislation or regulation on which we are required to report. The Directors are responsible for these other areas.
The table below sets out these areas presented within the Annual Financial Report, our related responsibilities and reporting, in addition to our responsibilities and reporting reflected in the Other information section of our report. Except as outlined in the table, we have not provided an audit opinion or any form of assurance.
|
Area of the Annual Financial Report 2024/25 and the related Directors’ responsibilities |
Our responsibilities |
Our reporting |
|
Directors’ report The Maltese Companies Act (Cap. 386) requires the directors to prepare a Directors’ report, which includes the contents required by Article 177 of the Act and the Sixth Schedule to the Act. |
We are required to consider whether the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements.
We are also required to express an opinion as to whether the Directors’ report has been prepared in accordance with the applicable legal requirements.
In addition, we are required to state whether, in the light of the knowledge and understanding of the Company and its environment obtained in the course of our audit, we have identified any material misstatements in the Directors’ report, and if so to give an indication of the nature of any such misstatements. |
In our opinion: ● the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and ● the Directors’ report has been prepared in accordance with the Maltese Companies Act (Cap. 386).
We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section.
|
|
Corporate Governance Statement The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare and include in the Annual Financial Report a Statement of Compliance with the Code of Principles of Good Corporate Governance within Appendix 5.1 to Chapter 5 of the Capital Markets Rules. The Statement’s required minimum contents are determined by reference to Capital Markets Rule 5.97. The Statement provides explanations as to how the Company has complied with the provisions of the Code, presenting the extent to which the Company has adopted the Code and the effective measures that the Board has taken to ensure compliance throughout the accounting period with those Principles. |
We are required to report on the Statement of Compliance by expressing an opinion as to whether, in light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have identified any material misstatements with respect to the information referred to inCapital Markets Rules 5.97.4 and 5.97.5, giving an indication of the nature of any such misstatements.
We are also required to assess whether the Statement of Compliance includes all the other information required to be presented as per Capital Markets Rule 5.97.
We are not required to, and we do not, consider whether the Board’s statements on internal control included in the Statement of Compliance cover all risks and controls, or form an opinion on the effectiveness of the Company’s corporate governance procedures or its risk and control procedures. |
In our opinion, the Statement of Compliance has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority.
We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section. |
|
Remuneration report The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare a Remuneration report, including the contents listed in Appendix 12.1 to Chapter 12 of the Capital Markets Rules. |
We are required to consider whether the information that should be provided within the Remuneration report, as required in terms of Appendix 12.1 to Chapter 12 of the Capital Markets Rules, has been included. |
In our opinion, the Remuneration report has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority. |
|
|
Other matters on which we are required to report by exception We also have responsibilities under the Maltese Companies Act (Cap. 386) to report to you if, in our opinion: ● adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us. ● the financial statements are not in agreement with the accounting records and returns. ● we have not received all the information and explanations which, to the best of our knowledge and belief, we require for our audit. We also have responsibilities under the Capital Markets Rules to review the statement made by the directors that the business is a going concern together with supporting assumptions or qualifications as necessary. |
We have nothing to report to you in respect of these responsibilities. |
Other matter – use of this report
Our report, including the opinions, has been prepared for and only for the Parent Company’s shareholders as a body in accordance with Article 179 of the Maltese Companies Act (Cap. 386) and for no other purpose. We do not, in giving these opinions, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior written consent.
Appointment
We were first appointed as auditors of the Company on 25 October 2000. Our appointment has been renewed annually by shareholder resolution representing a total period of uninterrupted engagement appointment of 24 years. The Company became listed on a regulated market on 30 January 2018.
Stefan Bonello
Principal
For and on behalf of
PricewaterhouseCoopers
78, Mill Street
Zone 5, Central Business District
Qormi
Malta
29 May 2025