| Pages | |
| General information | 2 |
| Directors’ report | 3 - 16 |
| Remuneration report and statement of the Directors | 17 - 19 |
| Statement by the Directors on Compliance with the Code of Principles of Good Corporate Governance | 20 - 28 |
| Statement of comprehensive income | 29 |
| Statement of financial position | 30 |
| Statement of changes in equity | 31 |
| Statement of cash flows | 32 |
| Notes to the consolidated financial statements | 33 - 59 |
| Independent auditor’s report | 60 - 66 |
| ACTUAL Jan - Dec 2025 | ACTUAL Jan - Dec 2024 | VARIANCE2025 ACTUAL VS 2024 ACTUAL € % | ||
| € | € | |||
| Revenue | 4,693,410 | 4,065,367 | 628,043 | 15% |
| Investment Income | 1,423,803 | 2,558,543 | (1,134,740) | (44%) |
| Cost of Sales | (1,725,784) | (1,702,351) | (23,433) | 1% |
| Gross Profit | 4,391,429 | 4,921,559 | (530,130) | (11%) |
| GOP Margin | 72% | 74% | (2%) | |
| Other Operating Income | 20,800 | 21,673 | (873) | (4%) |
| Total Operating Costs | (1,257,668) | (1,221,486) | (36,182) | 3% |
| EBITDA | 3,154,561 | 3,721,746 | (567,185) | (15%) |
| EBITDA Margin | 52% | 56% | (5%) | |
| EBITDA (Operational) | 1,730,758 | 1,163,203 | 567,555 | 49% |
| EBITDA Margin (Operational) | 37% | 29% | 8% |
| Shareholder's Name | Number of Shares (owned directly) |
| VBLM Limited | 46,000,010 |
| Artur Haze | 44,010,815 |
| Geza Szephalmi | 40,433,395 |
| Andrei Imbroll | 36,945,655 |
| Sorbusenco Enterprises Limited | 22,635,560 |
| Petrolsped (Malta) Ltd | 14,997,045 |
| Julian Tzvetkov | 12,005,245 |
| Name | Designation |
| Dr. Geza Szephalmi | Chairman and Executive Director |
| Dr. Andrei Imbroll | Chief Executive Officer and Executive Director |
| Julian Tzvetkov | Chief Financial Officer and Executive Director |
| Artur Haze | Non-executive Director, member of the Audit Committee |
| David Galea Souchet | Independent, Non-executive Director, Chairman of the Audit Committee |
| Isabella Vella | Independent, Non-executive Director and member of the Audit Committee |
| Members | Attended |
| Andrei Imbroll | 6 |
| Artur Haze | 6 |
| David Galea Souchet | 6 |
| Geza Szephalmi | 6 |
| Isabella Vella | 6 |
| Julian Tzvetkov | 5 |
| John Attard | 3 |
| Members | Attended |
| Artur Haze | 5 |
| David Galea Souchet | 5 |
| Isabella Vella | 5 |
| John Attard | 3 |
| Notes | 2025 | 2024 | |
| € | € | ||
| Revenue | 3 | ||
| Investment income | 4 | ||
| Cost of sales | 5 | ( | ( |
| Gross profit | |||
| Other operating income | 6 | | |
| Administrative expenses | 5 | ( | ( |
| Earnings before interest, tax, depreciation and amortisation | |||
| Depreciation and amortisation | 5 | ( | ( |
| Operating income | |||
| Interest income | 7 | | |
| Gain on disposal of financial assets | | ||
| Finance costs | 8 | ( | ( |
| Profit before income tax | |||
| Income tax expense | 9 | ( | ( |
| Profit for the year | |||
| Other comprehensive loss: | |||
| Items that may be reclassified subsequently to profit or loss Revaluation of financial assets at FVOCI, net of tax | | ( | |
| Total comprehensive income for the year | |||
| Earnings per share |
| Notes | 2025 | 2024 | |
| € | € | ||
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 10 | ||
| Property, plant and equipment | 11 | ||
| Investment properties | 12 | ||
| Investment in a subsidiary | 13 | ||
| Financial assets at fair value through other comprehensive income | 14 | ||
| Deferred tax assets | 16 | ||
| Current assets | |||
| Financial assets at fair value through other comprehensive income | 14 | ||
| Inventory | |||
| Current tax receivable | |||
| Loans receivable | 15 | ||
| Trade and other receivables | 17 | ||
| Cash and cash equivalents | 18 | ||
| TOTAL ASSETS | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves | |||
| Share capital | |||
| Share premium | |||
| Other reserves | 19 | ||
| General reserves | 19 | ||
| Retained earnings | 19 | ||
| TOTAL EQUITY | |||
| Non-current liabilities | |||
| Borrowings | 20 | ||
| Lease liabilities | 21 | ||
| Deferred tax liability | 22 | ||
| Trade and other payables | 23 | ||
| Current liabilities | |||
| Income tax payable | |||
| Borrowings | 20 | ||
| Lease liabilities | 21 | ||
| Trade and other payables | 23 | ||
| TOTAL LIABILITIES | |||
| TOTAL EQUITY AND LIABILITIES |
| STATEMENT OF CHANGES IN EQUITY | Sharecapital | Sharepremium | Otherreserves | Generalreserves | Retainedearnings | Total |
| € | € | € | € | € | € | |
| Balance at 1 January 2024 | | | | | ||
| Total comprehensive income - Profit for the year | | | | |||
| Other comprehensive income | ||||||
| Items that will be reclassified subsequently to profit or loss - Revaluation of financial assets at FVOCI | | ( | | ( | ||
| Transactions with ownersin their capacity as owners - Dividends declared during the period (Note 19) | | | | ( | ( | |
| Transfer from revaluation reserve to retained earnings, net of deferred tax | ( | | | |||
| Balance at 31 December 2024 | ||||||
| Balance at 1 January 2025 | | | | | ||
| Comprehensive income - Profit for the year | | | | | ||
| Other comprehensive incomeItems that will be reclassified subsequently to profit or loss - Revaluation of financial assets at FVOCI | | | | | ||
| Transactions with owners in their capacity as owners - Dividends declared during the period (Note 19) | | | | ( | ( | |
| Transfer from revaluation reserve to retained earnings, net of deferred tax | ( | | | |||
| Balance at 31 December 2025 |
| Notes | 2025 | 2024 | |
| € | € | ||
| Cash flows from operating activities | |||
| Profit before tax | |||
| Depreciation and amortisation | 5 | ||
| Amortisation of bond issuance costs | |||
| Investment income | 4 | ( | ( |
| Interest income | 7 | ( | ( |
| Interest expense | 8 | ||
| Cash flows generated before working capital changes | |||
| Decrease/(increase) in inventories | ( | ||
| Increase in trade and other receivables | ( | ( | |
| (Decrease)/increase in trade and other payables | ( | ||
| Taxes paid | ( | ( | |
| Net cash flows generated from operating activities | |||
| Cash flows frominvesting activities | |||
| Purchase of property, plant and equipment | 11 | ( | ( |
| Acquisition of investment properties | ( | ( | |
| Purchase of financial assets at FVOCI | 14 | ( | ( |
| Redemptions of financial assets at FVOCI | 14 | - | |
| Net cash flows generatedfrom/(used in)investing activities | ( | ||
| Cash flows from financing activities | |||
| Proceeds from bond issuance | |||
| Interest paidon borrowings | ( | ( | |
| Dividends paid | 19 | ( | ( |
| Movement in borrowings | 20 | ||
| Principal lease payments | 21 | ( | ( |
| Interest paid on leases | 21 | ( | ( |
| Net cash flows (used in)/generated fromfinancing activities | ( | ||
| Net (decrease)/increasein cash and cash equivalents | ( | ||
| Cash and cash equivalents at the beginning of theyear | |||
| Cash and cash equivalents at end of year | 18 |
| Building improvements | 2% Straight Line |
| Office equipment | 20% Straight Line |
| Furniture and fixtures | 20% Straight Line |
| Other assets | 20% Straight Line |
| 2025 | 2024 | |
| € | € | |
| Rental income | 3,726,675 | 3,485,950 |
| Service fee income | 469,756 | 297,297 |
| Management fees | 70,978 | 72,677 |
| Other revenue | 426,001 | 209,443 |
| 4,693,410 | 4,065,367 |
| 2025 | 2024 | |
| € | € | |
| Increasein fair value of investment properties | 1,423,803 | 2,558,543 |
| 2025 | 2024 | |
| € | € | |
| Direct costs | 1,725,784 | 1,702,351 |
| Employee benefit expense(i) | 655,120 | 555,918 |
| Directors’ fees | 79,000 | 76,049 |
| Auditor’s remuneration: | ||
| Audit fee | 22,500 | 18,500 |
| Other non-assurance services | 1,850 | 950 |
| Management fees from related party | 181,502 | 252,587 |
| Other administrative expenses | 317,696 | 317,482 |
| 3,626,592 | 3,390,234 |
| 2025 | 2024 | |
| € | € | |
| Salaries and wages | 737,160 | 631,480 |
| Social security and maternity fund contributions | 39,245 | 37,597 |
| Capitalised salaries | (121,285) | (113,159) |
| 655,120 | 555,918 | |
| Average number of employees | 25 | 24 |
| 2025 | 2024 | |
| € | € | |
| Miscellaneous income | 20,800 | 21,673 |
| 2025 | 2024 | |
| € | € | |
| Interest on financial assets at FVOCI | 80,281 | - |
| Loan interest | 29,232 | 13,901 |
| Bank interest | 7,134 | 3,776 |
| 116,647 | 17,677 |
| 2025 | 2024 | |
| € | € | |
| Interest on bank and other loans | 177,381 | 163,248 |
| Interest on bonds | 555,457 | 89,786 |
| Interest on lease liabilities | 82,529 | 74,176 |
| 815,367 | 327,210 |
| 2025 | 2024 | |
| € | € | |
| Current year tax | ||
| Income tax on the taxable income for the year | 135,767 | 7,472 |
| Final withholding tax | 1,070 | 650 |
| Deferred tax | ||
| Movement in deferred tax asset (Note 16) | 59,695 | (231,812) |
| Movement in deferred tax liability (Note 22) | 79,361 | 675,237 |
| Movement in revaluation reserve | 12,251 | 12,251 |
| 288,144 | 463,798 |
| 2025 | 2024 | |
| € | € | |
| Profit on ordinary activities before tax | 1,862,049 | 2,945,816 |
| Theoretical tax expense at 35%Tax effect of: | 651,717 | 1,031,036 |
| Effect of different tax rate used for interest income | (1,427) | (5,537) |
| Effect of different tax rate used in fair value gain on investment | (355,303) | (409,744) |
| Other movement | (6,843) | (151,957) |
| 288,144 | 463,798 |
| Licences | Non-competerights | Brand | Total | |
| € | € | € | € | |
| Cost | ||||
| At 1 January 2025 | 349 | 150,000 | 66,000 | 216,349 |
| Additions | - | - | - | - |
| At 31 December 2025 | 349 | 150,000 | 66,000 | 216,349 |
| Provision for diminutionvalue | ||||
| At 1 January 2025 | 348 | 120,000 | 42,800 | 163,148 |
| Amortisation for the year | 1 | 30,000 | 13,200 | 43,201 |
| At 31 December 2025 | 349 | 150,000 | 56,000 | 206,349 |
| Net book value | ||||
| At 31 December 2024 | 1 | 30,000 | 23,200 | 53,201 |
| At 31 December 2025 | - | - | 10,000 | 10,000 |
| Right-of-use assets | Buildingimprove-ments | Officeequipment | Furnitureandfixtures | Otherassets | Total | |
| € | € | € | € | € | € | |
| Cost | ||||||
| At 1 January 2025 | 1,035,369 | 100,806 | 43,962 | 43,104 | 259,137 | 1,482,378 |
| Additions | - | - | 17,349 | 4,222 | - | 21,571 |
| At 31 December 2025 | 1,035,369 | 100,806 | 61,311 | 47,326 | 259,137 | 1,503,949 |
| Depreciation | ||||||
| At 1 January 2025 | 414,147 | 24,871 | 43,314 | 28,081 | 236,403 | 746,816 |
| Charge for the year | 51,816 | 2,016 | 3,867 | 1,726 | 13,646 | 73,071 |
| At 31 December 2025 | 465,963 | 26,887 | 47,181 | 29,807 | 250,049 | 819,887 |
| Net book value | ||||||
| At 31 December 2024 | 621,222 | 75,935 | 648 | 15,023 | 22,734 | 735,562 |
| At 31 December 2025 | 569,406 | 73,919 | 14,130 | 17,519 | 9,088 | 684,062 |
| Right-of-use assets | Investment properties | Total | |
| € | € | € | |
| Fair value | |||
| At 1 January 2025 | 2,825,579 | 82,140,689 | 84,966,268 |
| Additions | 433,727 | 2,621,896 | 3,055,623 |
| Fair value movement | 93,013 | 1,330,790 | 1,423,803 |
| At 31 December 2025 | 3,352,319 | 86,093,375 | 89,445,694 |
| Provision | |||
| At 1 January 2025 | 263,709 | 1,351,190 | 1,614,899 |
| Depreciation | 272,682 | 254,186 | 526,868 |
| At 31 December 2025 | 536,391 | 1,605,376 | 2,141,767 |
| Net book value | |||
| At 31 December 2024 | 2,561,870 | 80,789,499 | 83,351,369 |
| At 31 December 2025 | 2,815,928 | 80,789,499 | 87,303,927 |
| 2025 | 2024 | |
| € | € | |
| Minimum lease commitments receivable but not recognised in the financial statements: | ||
| 1 year or less | 512,644 | 490,997 |
| Between 1 and 2 years | 466,284 | 502,311 |
| Between 2 and 3 years | 406,258 | 432,792 |
| Between 3 and 4 years | 334,574 | 421,655 |
| Between 4 and 5 years | 240,640 | 305,686 |
| Over 5 years | 562,823 | 803,559 |
| 2,523,223 | 2,957,000 |
| Subsidiary | Registered address | Class of shares | % of ownership | |
| 2025 | 2024 | |||
| Silver Horse | 54, Marsamxett Road | Ordinary Shares | 100 | 100 |
| Block Ltd | Valletta VLT 1853, Malta |
| Capital and reserves | Profit | |
| € | € | |
| Subsidiary | ||
| Silver Horse Block Ltd | 1,200 | - |
| 2025 | 2024 | |
| € | € | |
| Quoted debt instruments | ||
| Balance as at 1 January | 9,105,174 | - |
| Additions during the year | 2,096,027 | 9,113,992 |
| Redemptions during the year | (5,205,654) | - |
| Movement in fair value | 48,797 | (8,818) |
| Balance as at 31 December | 6,044,344 | 9,105,174 |
| 2025 | 2024 | |
| € | € | |
| Non-current | - | 3,898,107 |
| Current | 6,044,344 | 5,207,067 |
| 6,044,344 | 9,105,174 |
| 2025 | 2024 | |
| € | € | |
| Loan to third-party(i) | 132,478 | 126,228 |
| 2025 | 2024 | |
| € | € | |
| Excess of capital allowances over depreciation | (295,817) | (184,459) |
| Unamortised bond issue costs | 111,137 | - |
| Lease liabilities | 498,911 | 558,385 |
| 314,231 | 373,926 |
| 2025 | 2024 | |
| € | € | |
| Balance at beginning of the year | 373,926 | 142,114 |
| Movement in the excess of capital allowances over depreciation | (111,358) | (102,119) |
| Movement in unamortised bond issue costs | 111,137 | - |
| Movement in unabsorbed tax losses and capital allowances | - | (124,077) |
| Movement in lease liabilities | (59,474) | 458,008 |
| Balance at end of year | 314,231 | 373,926 |
| 2025 | 2024 | |
| € | € | |
| Trade receivables (i) | 216,967 | 238,668 |
| VAT refundable | 182,080 | 158,149 |
| Prepayments and accrued income | 91,640 | 99,585 |
| Accrued interest | 21,233 | 27,136 |
| Accrued service fee | 267,053 | - |
| Advances to employees | 37,665 | 15,815 |
| Other receivables | 105,902 | 39,819 |
| 922,540 | 579,172 | |
| Provision for expected credit losses | (39,055) | (39,055) |
| 883,485 | 540,117 |
| 2025 | 2024 | |
| € | € | |
| Cash at banks | 1,077,494 | 1,084,951 |
| Cash in hand | 943 | 980 |
| 1,078,437 | 1,085,931 |
| 2025 | 2024 | |
| € | € | |
| Share Capital | ||
| Authorised:330,000,000 Ordinary shares of €0.20 each | 66,000,000 | |
| 66,000,000 | ||
| Issued and fully paid:249,179,183 Ordinary shares of €0.20 each | 49,835,837 | 49,835,837 |
| Share premium | The amount subscribed for share capital in excess of par value. |
| General reserve | The amount of the issued share capital reduction after the restructuring of the Group completed in 2019, retained in the Group, not distributed to theshareholders. |
| Other reserves | Non-distributable reserves for fair value revaluation on theoffice building and financial assets at FVOCI |
| Retained earnings | All other net earnings or profit after accounting for dividends. |
| 2025 | 2024 | |
| € | € | |
| Non-current | ||
| Bank borrowings (i) | 8,903,837 | 8,898,957 |
| Bonds payable (ii) | 9,682,462 | 9,647,005 |
| 18,586,299 | 18,545,962 | |
| Current | ||
| Bank borrowings (i) | 871,850 | 590,709 |
| 2025 | 2024 | |
| € | € | |
| Minimum lease payments | ||
| Due after more than five years | 1,329,565 | 1,406,615 |
| Due after one year but within five years | 504,827 | 716,617 |
| Due within one year | 353,474 | 309,801 |
| Total gross lease liabilities | 2,187,866 | 2,433,033 |
| Discounting | (762,409) | (837,648) |
| Present value of lease liabilities | 1,425,457 | 1,595,385 |
| 2025 | 2024 | |
| € | € | |
| At 1 January | 1,595,385 | 286,791 |
| Additions | 68,902 | 1,403,417 |
| Interest expense | 82,529 | 74,176 |
| Gross lease payments | (321,359) | (168,999) |
| At 31 December | 1,425,457 | 1,595,385 |
| 2025 | 2024 | |
| € | € | |
| Non-current portion | 1,134,044 | 1,361,732 |
| Current portion | 291,413 | 233,653 |
| At 31 December | 1,425,457 | 1,595,385 |
| 2025 | 2024 | |
| € | € | |
| Depreciation | 324,498 | 197,351 |
| Interest expense | 82,529 | 74,176 |
| 407,027 | 271,527 |
| 2025 | 2024 | |
| € | € | |
| Effect of fair value movement on investment properties | 4,919,450 | 4,776,423 |
| Right-of-use assets | 209,006 | 272,672 |
| 5,128,456 | 5,049,095 |
| 2025 | 2024 | |
| € | € | |
| Balance at beginning of the year | 5,049,095 | 4,373,858 |
| Movement of investment properties fair value | 143,027 | 485,746 |
| Movement in right-of-use assets | (63,666) | 189,491 |
| Balance at end of year | 5,128,456 | 5,049,095 |
| 2025 | 2024 | |
| € | € | |
| Non-current | ||
| Deposits on lease agreements | 137,030 | 122,729 |
| Current | ||
| Trade payables (i) | 308,949 | 159,922 |
| Accruals(ii) | 546,497 | 1,222,594 |
| Deposits on properties | 9,449 | 3,487 |
| Bond interest payable | 89,613 | 83,778 |
| Dividendspayable | 19,115 | 155 |
| Contract liabilities | 15,807 | 13,040 |
| Other payables | 53,469 | 247,819 |
| 1,042,899 | 1,730,795 |
| 2025 | 2024 | |
| € | € | |
| Capitalised property development expenses-VBLM | 544,504 | 757,762 |
| Management fees expenses-VBLM | 181,501 | 252,587 |
| Directors travel reimbursement | 1,333 | 2,277 |
| 2025 | 2024 | |
| Profit attributable to equity holders of the Group | €1,573,905 | €2,482,018 |
| Weighted average number of shares in issue | 249,179,183 | 249,179,183 |
| Basic and diluted earnings per share | €0.0063 | €0.0100 |
| Change | Increase/(decrease)in profitfor the year | Increase/(decrease)in equity | |
| € | € | € | |
| 2025 | (0.04) | - | (9,967,167) |
| 2024 | (0.04) | - | (9,967,167) |
| 2025 | 2024 | |
| € | € | |
| Financial assets | ||
| Financial assets at FVOCI | 6,044,344 | 9,105,174 |
| Loan receivable | 132,478 | 126,228 |
| Trade and other receivables | 883,485 | 540,117 |
| Cash at banks | 1,077,494 | 1,084,951 |
| 2025 | 2024 | |
| € | € | |
| Bank overdrafts | 500,000 | 500,000 |
| Bank borrowings | 4,871,896 | 5,729,018 |
| 5,371,896 | 6,229,018 |
| Within one year | One to five years | More than five years | |
| € | € | € | |
| 2025 | |||
| Financial liabilities: | |||
| Bonds and interest payable | 425,364 | 2,085,424 | 12,084,435 |
| Bank borrowings | 1,171,108 | 5,722,515 | 5,368,222 |
| Lease liabilities | 353,474 | 504,827 | 1,329,565 |
| Trade and other payables | 855,446 | - | - |
| 2,805,392 | 8,312,766 | 18,782,222 |
| Within oneyear | One to fiveyears | More thanfive years | |
| € | € | € | |
| 2024 | |||
| Financial liabilities: | |||
| Bonds and interest payable | 425,364 | 2,085,424 | 12,605,434 |
| Bank borrowings | 1,019,718 | 3,228,674 | 9,002,894 |
| Lease liabilities | 309,801 | 716,617 | 1,406,615 |
| Trade and other payables | 1,382,516 | - | - |
| 3,137,399 | 6,030,715 | 23,014,943 |
| Bonds payable(Note 20) | Bank borrowings (Note 20) | Leaseliabilities(Note 21) | Total | |
| € | € | € | € | |
| Balance at 01 January 2025 | 9,647,005 | 9,489,666 | 1,595,385 | 20,732,056 |
| Drawdowns | - | 857,071 | - | 857,071 |
| Repayments | - | (571,048) | (238,830) | (809,878) |
| Interest paid | - | (449,657) | (82,529) | (532,186) |
| Non-cash transactions: | ||||
| Additions | - | - | 68,902 | 68,902 |
| Interest expense | - | 176,771 | 82,529 | 259,300 |
| Amortisation of bond issuance costs | 35,457 | - | - | 35,457 |
| Capitalised borrowing costs | - | 317,228 | - | 317,228 |
| Other movements | - | (44,344) | - | (44,344) |
| Balance at 31 December 2025 | 9,682,462 | 9,775,687 | 1,425,457 | 20,883,606 |
| Bonds payable(Note 20) | Bank borrowings (Note 20) | Leaseliabilities(Note 21) | Total | |
| € | € | € | € | |
| Balance at 01 January 2024 | - | 8,270,631 | 286,791 | 8,557,422 |
| Drawdowns | - | 1,563,818 | - | 1,563,818 |
| Repayments | - | (397,832) | (94,823) | (492,655) |
| Interest paid | - | (412,855) | (74,176) | (487,031) |
| Proceeds from issuance net of bond issue costs | 9,640,997 | - | - | 9,640,997 |
| Non-cash transactions: | ||||
| Additions | - | - | 1,403,417 | 1,403,417 |
| Interest expense | - | 163,248 | 74,176 | 237,424 |
| Amortisation of bond issuance costs | 6,008 | - | - | 6,008 |
| Capitalised borrowing costs | - | 280,976 | - | 280,976 |
| Other movements | - | 21,680 | - | 21,680 |
| Balance at 31 December 2024 | 9,647,005 | 9,489,666 | 1,595,385 | 20,732,056 |
| Property | Unobservable input | Sensitivity |
| Silver Horse Block Phase 2 | Discount rate | A 0.5% change in discount rate would increase/ decrease the fair value by approximately €1.1 million (4%) |
| Growth rate | A 0.5% change in growth rate would increase/ decrease the fair value by approximately €1.4 million (5%) |