| Pages | |
| Chairman’s statement | i |
| Group chief executive officer’s review | ii – viii |
| General information | 1 |
| Directors’ report | 2 – 7 |
| Statement of Directors’ responsibilities | 8 |
| Directors’ statement of compliance with the Code of Principles | |
| of Good Corporate Governance | 9 – 20 |
| Remuneration report | 21 – 23 |
| Group financial statements | |
| Statement of financial position | 24 – 25 |
| Statement of profit or loss and other comprehensive income | 26 |
| Statement of cash flows | 27 |
| Statement of changes in equity | 28 |
| Company financial statements | |
| Statement of financial position | 29 |
| Statement of profit or loss and other comprehensive income | 30 |
| Statement of cash flows | 31 |
| Statement of changes in equity | 32 |
| Notes to the financial statements | 33 – 79 |
| Five year results | 80 |
| Independent auditor’s report | |
| Other disclosures in terms of the Capital Markets rules | |
| Statement by the Directors on the Financial Statements | |
| and other information included in the annual report | |
| Shareholder register information |
| 2026EUR | 2025EUR | 2024EUR | |
| FINANCIALRevenueEBITDAProfit/(loss) before taxDeferred tax recognisedProfit/(loss) adjusted for deferred taxProfit/(loss) after tax | 16,554,228 4,135,3372,432,454- 2,432,454 2,239,897 | 12,867,512 1,900,855220,006 - 220,006 117,589 | 11,811,798 870,411 (648,024) 50,000 (598,024) (625,534) |
| Growth in revenueEBITDA % of revenue | 29%25% | 9%15% | 11%7% |
| LIQUIDITYCash generated from operationsNet cash | 5,115,562 4,284,203 | 2,788,199 2,252,361 | 1,718,961 1,228,080 |
| Number of full time equivalent (FTE) employees | 148 | 152 | 170 |
| Code Provision | Explanation |
| 2.1 | Though the functions of CEO and Chairman are carried out by separate persons, the division of responsibilities has not been established in writing. In practice, however, the two roles are clearly separated and defined. |
| 4.2 | The Board has not developed a succession policy for the future composition of the Board. The existence of a deputy CEO somewhat reduces the need for such a policy. |
| 4.3 | The Company has not as such organised any information sessions as required in this provision though the Board regularly discusses the matters set forth in this provision during Board meetings. |
| 6.1 | Directors are not offered an official introduction programme, in particular since Directors are re-elected from year to year and are persons who are experienced in directorships. However, new Directors are given informal induction on the Company and its operations. |
| 6.4 | Though no ‘formal’ systems are in place for the development and training of management and employees, as a fact management and employees are frequently offered training opportunities. |
| No formal ‘systems’ to monitor morale are in place, though the size of the Company allows for constant informal assessment of staff morale. Furthermore, no formal succession plan for Senior Management is in place. |
| 7.1 | The Board is of the view that the size of the Company and the Board itself does not warrant the establishment of this Committee. The Board is of the view that the size of the Board is such that it is in a position to evaluate its own performance. |
| Code Provision | Explanation |
| 8A | The Board has appointed a remuneration committee. |
| 8B | The Board has not appointed a nominations committee, particularly due to the requirements relating to nomination in the Articles of Association of the Company. |
| 9.3 | The Memorandum and Articles of Association of the Company do not provide a mechanism for resolution of conflicts as referred to in this provision. |
| Director | Directors’ fees | Remuneration for sitting on other committees | Total |
| EUR | EUR | EUR | |
| Mr Walter Bonnici (Chairman) | 84,000 | 3,000 | 87,000 |
| Mr Joseph Fenech Conti (CEO) | 45,600 | - | 45,600 |
| Mr Anthony Demajo | 12,000 | 6,000 | 18,000 |
| Mr Roland Scerri (Deputy CEO) | 12,000 | - | 12,000 |
| Mr Lawrence Zammit | 12,000 | 2,000 | 14,000 |
| Ms Joannie Grima | 12,000 | 1,000 | 13,000 |
| Mr Reuben Attard | 12,000 | - | 12,000 |
| Dr Ian Fenech Conti | 12,000 | - | 12,000 |
| Notes | 2026 | 2025 | |
| EUR | EUR | ||
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 3, 20 | ||
| Intangible assets | 4 | ||
| Deferred tax asset | 6, 21 | ||
| Current assets | |||
| Inventories | 7 | ||
| Trade and other receivables | 8 | ||
| Cash at bank | 13 | ||
| TOTAL ASSETS |
| Notes | 2026 | 2025 | |
| EUR | EUR | ||
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Issued capital | 9.1 | ||
| Share premium | 9.2 | ||
| Capital redemption reserve | 9.3 | ||
| Translation reserve | 9.4 | ||
| Accumulated losses | ( | ( | |
| Equity attributable to owners of the parent | |||
| Non-controlling interest | |||
| Total equity | |||
| Non-current liabilities | |||
| Other payables | 10, 16 | ||
| Lease liabilities | 20.1 | ||
| Current liabilities | |||
| Interest bearing loans and borrowings | 11 | ||
| Lease liabilities | 20.1 | ||
| Trade and other payables | 12 | ||
| Taxation | |||
| Total liabilities | |||
| TOTAL EQUITY AND LIABILITIES |
| Notes | 2026 | 2025 | |
| EUR | EUR | ||
| Revenue | 17 | ||
| Purchases and other directly attributable costs | 17 | ( | ( |
| Personnel expenses | 17, 18 | ( | ( |
| Professional and consultancy fees | ( | ( | |
| Travelling and accommodation | ( | ( | |
| Marketing expenses | ( | ( | |
| Other administrative expenses | 19 | ( | ( |
| Operating profit before depreciation and amortisation | |||
| Depreciation amortisation and impairment | 3, 4, 17 | ( | ( |
| Net finance expense | 17 | ( | ( |
| Profit before tax | |||
| Income tax expense | 21 | ( | ( |
| Profit for the year | |||
| Other comprehensive expense | |||
| Exchange difference on translation of foreign operations | ( | ( | |
| Other comprehensive expense | ( | ( | |
| Total comprehensive income for the year net of tax | |||
| Profit for the year attributable to: | |||
| Owners of the parent | |||
| Non-controlling interest | |||
| Total comprehensive income attributable to: | |||
| Owners of the parent | |||
| Non-controlling interest | |||
| Profit per share – basic | 22.1 |
| 2026 | 2025 | ||
| Notes | EUR | EUR | |
| Operating activities | |||
| Profit before tax | |||
| Non-cash adjustment to reconcile profit before tax to net cash flows: | |||
| Depreciation and amortisation | 3, 4 | ||
| Provision for impairment of receivables | 8, 19 | ( | |
| Write-off of receivables | 19 | ||
| Write-off of inventories | |||
| Creditors’ write-off | ( | ( | |
| Interest expense | |||
| Unrealised foreign currency exchange differences | 19 | ( | |
| Profit on disposal of property, plant and equipment | ( | ||
| Working capital adjustments: | |||
| Movement in inventories | |||
| Movement in trade and other receivables | ( | ( | |
| Movement in trade and other payables | |||
| Cash flows from operating activities | |||
| Interest paid | ( | ( | |
| Income tax paid | 21 | ( | ( |
| Net cash flows generated from operating activities | |||
| Investing activities | |||
| Payment to acquire property, plant and equipment | 3 | ( | ( |
| Proceeds from disposal of property, plant and equipment | |||
| Payments to acquire intangible assets | 4 | ( | ( |
| Net cash flows used in investing activities | ( | ( | |
| Financing activities | |||
| Repayment of interest bearing loans and borrowings | ( | ||
| Lease payments | 20 | ( | ( |
| Net cash flows used in financing activities | ( | ( | |
| Net movement in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of year | |||
| Cash and cash equivalents at end of year | 13 |
| At 1 July 2024 | ( | |||||||
| Profit for the year | ||||||||
| Other comprehensive expense | ( | ( | ( | |||||
| Total comprehensive income/(expense) | ( | |||||||
| At 30 June 2025 | ( |
| At 1 July 2025 | ( | |||||||
| Profit for the year | ||||||||
| Other comprehensive expense | ( | ( | ( | |||||
| Total comprehensive income/(expense) | ( | |||||||
| At 30 June 2026 | ( |
| Development cost | Acquired computer software | |
| Useful lives | Finite | Finite |
| Amortisation method used | Amortised on a straight line method | Amortised on a straight line method |
| Internally generated oracquired | Internally generated | Acquired |
| Right of Use Assets | Equipment, Furniture & Fittings | Motor Vehicles | Factory Improvements | Total | |
| EUR | EUR | EUR | EUR | EUR | |
| Cost | |||||
| At 30 June 2024 | 186,184 | 1,658,566 | 151,270 | 26,488 | 2,022,508 |
| Additions | - | 107,829 | - | - | 107,829 |
| Release on termination of lease | (15,348) | - | - | - | (15,348) |
| At 30 June 2025 | 170,836 | 1,766,395 | 151,270 | 26,488 | 2,114,989 |
| Additions | - | 70,745 | - | - | 70,745 |
| Disposals | - | (3,420) | - | - | (3,420) |
| At 30 June 2026 | 170,836 | 1,833,720 | 151,270 | 26,488 | 2,182,314 |
| Depreciation and impairment | |||||
| At 30 June 2024 | 45,600 | 1,494,896 | 96,715 | 24,796 | 1,662,007 |
| Depreciation charge | 27,034 | 62,856 | 19,000 | 710 | 109,600 |
| Release on termination of lease | (15,348) | - | - | - | (15,348) |
| At 30 June 2025 | 57,286 | 1,557,752 | 115,715 | 25,506 | 1,756,259 |
| Depreciation charge | 27,034 | 80,084 | 19,000 | 443 | 126,561 |
| Release on disposal | - | (3,147) | - | - | (3,147) |
| At 30 June 2026 | 84,320 | 1,634,689 | 134,715 | 25,949 | 1,879,673 |
| Net Book ValueAt 30 June 2026 | 86,516 | 199,031 | 16,555 | 539 | 302,641 |
| At 30 June 2025 | 113,550 | 208,643 | 35,555 | 982 | 358,730 |
| Goodwill | Software Development | Acquired Software | Total | |
| EUR | EUR | EUR | EUR | |
| Cost | ||||
| At 30 June 2024 | 6,554,032 | 15,667,880 | 519,680 | 22,741,592 |
| Additions (Note 18) | - | 1,622,669 | - | 1,622,669 |
| At 30 June 2025 | 6,554,032 | 17,290,549 | 519,680 | 24,364,261 |
| Additions (Note 18) | - | 1,595,641 | - | 1,595,641 |
| At 30 June 2026 | 6,554,032 | 18,886,190 | 519,680 | 25,959,902 |
| Amortisation and Impairment | ||||
| At 30 June 2024 | 1,545,670 | 11,812,413 | 519,680 | 13,877,763 |
| Amortisation charge | - | 1,408,837 | - | 1,408,837 |
| At 30 June 2025 | 1,545,670 | 13,221,250 | 519,680 | 15,286,600 |
| Amortisation charge | - | 1,534,243 | - | 1,534,243 |
| At 30 June 2026 | 1,545,670 | 14,755,493 | 519,680 | 16,820,843 |
| Net Book Value | ||||
| At 30 June 2026 | 5,008,362 | 4,130,697 | - | 9,139,059 |
| At 30 June 2025 | 5,008,362 | 4,069,299 | - | 9,077,661 |
| Significant Subsidiaries | Registered Office | 2026% | 2025% | Nature of Business |
| Loqus Services Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Back-office processing and Fleet management worldwide |
| Loqus Solutions Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 94.04 | 94.04 | Software solutions |
| Loqus UK Limited | Savoy House, Savoy Circus,London W3 7DAUnited Kingdom | 100 | 100 | Fleet management in the UK |
| Datatrak IT Services Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 50.2 | 50.2 | Software development and related services |
| Premiere Post Limited(Note i) | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Postal service |
| Loqus Public Sector Limited | SUB008AIndustrial EstateSan Gwann SGN 3000Malta | 99.9 | 99.9 | Public Sector activities |
| Simno Software Services Limited (Note ii) | Savoy House, Savoy Circus,London W3 7DAUnited Kingdom | 100.0 | 100.0 | Software support services |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Raw materials and consumables | 2,791 | 8,046 | - | - |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Trade receivables (Note i) | 3,449,052 | 1,676,331 | - | - |
| Other receivables (Note i) | 252,475 | 3,522 | - | - |
| Amounts owed by related parties (Note ii) | 1,086,349 | 751,486 | 461,825 | - |
| Prepayments and accrued income | 531,074 | 186,085 | 1,812 | 2,032 |
| 5,318,950 | 2,617,424 | 463,637 | 2,032 | |
| Tradereceivables | Related party balances | Otherreceivables | Total | |
| EUR | EUR | EUR | EUR | |
| At 30 June 2025 | 104,607 | 39,355 | 78,248 | 222,210 |
| Movement for the year | 83,976 | - | - | 83,976 |
| At 30 June 2026 | 188,583 | 39,355 | 78,248 | 306,186 |
| At 30 June 2024 | 320,449 | 40,061 | 78,248 | 438,758 |
| Movement for the year | (215,842) | (706) | - | (216,548) |
| At 30 June 2025 | 104,607 | 39,355 | 78,248 | 222,210 |
| Total | Neither past due nor impaired | Past due but not impaired | |||
| <30 days | 30-60 days | >60 days | |||
| EUR | EUR | EUR | EUR | EUR | |
| 30 June 2026 | 3,449,052 | 1,116,563 | 500,282 | 1,694,938 | 137,269 |
| 30 June 2025 | 1,676,331 | 1,109,900 | 479,736 | 44,612 | 42,083 |
| 2026 | 2025 | |
| EUR | EUR | |
| Authorised | ||
| 50,000,000 ordinary shares of EUR0.232937 each | 11,646,850 | 11,646,850 |
| Issued and fully paid | ||
| 31,899,000 ordinary shares of EUR0.232937 each fully paid up | 7,430,457 | 7,430,457 |
| 2026 | 2025 | |
| EUR | EUR | |
| At 30 June | 847,101 | 847,101 |
| Group | ||
| 2026 | 2025 | |
| EUR | EUR | |
| Non-current liabilities | ||
| Other taxes and social security contributions (Note 12) | 995,013 | 1,504,873 |
| Deferred income (Note i) | 3,455,605 | - |
| 4,450,618 | 1,504,873 |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Bank overdrafts (Note 13) | 456 | 127,462 | - | - |
| Amounts owed to related parties (Note ii) | - | 1,384,514 | - | 1,384,514 |
| 456 | 1,511,976 | - | 1,384,514 | |
| Current | Group | Company | ||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Trade payables (Note i) | 373,048 | 304,876 | 17,814 | 10,262 |
| Trade payables to related parties (Note ii) | 156,585 | 157,142 | - | - |
| Other payables | 244,720 | 244,084 | - | - |
| Amounts payable to subsidiaries (Note ii) | - | - | 2,426,552 | 433,245 |
| Other taxes and social security contributions (Note iii) | 1,158,640 | 923,958 | - | - |
| Accruals and deferred income | 4,627,772 | 4,064,661 | 19,916 | 20,413 |
| 6,560,765 | 5,694,721 | 2,464,282 | 463,920 | |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Bank balances (Note i) | 4,284,659 | 2,379,823 | - | - |
| Bank overdraft (Note i) | (456) | (127,462) | - | - |
| Cash and cash equivalents | 4,284,203 | 2,252,361 | - | - |
| 2026 | 2025 | |||||
| EUR | EUR | EUR | EUR | |||
| Related Party Activity | Total Activity | % of Total | Related Party Activity | Total Activity | % of Total | |
| Revenue | ||||||
| Sales | - | 16,554,228 | 0% | 738 | 12,867,512 | 0% |
| Expenses | ||||||
| Purchases and other directly attributable costs | 77,044 | 4,610,835 | 2% | 61,278 | 3,871,193 | 2% |
| Telecommunication expenses | 14,511 | 38,066 | 38% | 16,688 | 35,041 | 48% |
| Professional fees | - | 29,672 | 0% | 21,339 | 113,057 | 19% |
| Other expenses | 1,130 | 617,794 | 0% | 10,004 | 579,194 | 2% |
| Finance expenses | 58,618 | 58,618 | 100% | 111,858 | 111,858 | 100% |
| Carryingamount | Contractualcash flows | Less than6 months | 6 to 12months | 1 to 2years | 2 to 5years | More than 5 years | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| Other borrowings | 4,450,618 | 4,450,618 | - | - | 325,356 | 4,125,262 | - |
| Trade and other payables | 6,560,765 | 6,560,765 | 6,216,887 | 343,878 | - | - | - |
| Bank overdraft | 456 | 456 | 456 | - | - | - | - |
| Amounts owed to related parties | - | - | - | - | - | - | - |
| 11,011,839 | 11,011,839 | 6,217,343 | 343,878 | 325,356 | 4,125,262 | - |
| Carryingamount | Contractualcash flows | Less than6 months | 6 to 12months | 1 to 2years | 2 to 5years | More than 5 years | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| Other borrowings | 1,504,873 | 1,504,873 | - | - | 505,565 | 999,308 | - |
| Trade and other payables | 5,694,721 | 5,694,721 | 5,267,361 | 427,360 | - | - | - |
| Bank overdraft | 127,462 | 127,462 | 127,462 | - | - | - | - |
| Amounts owed to related parties | 1,384,514 | 1,384,514 | - | 1,384,514 | - | - | - |
| 8,711,570 | 8,711,570 | 5,394,823 | 1,811,874 | 505,565 | 999,308 | - |
| 2026 | 2025 | |||
| GBP | USD | GBP | USD | |
| Trade receivables | 2,496,820 | - | 662,049 | - |
| Trade payables | (485,864) | (167) | (11,564) | (82,442) |
| 2,010,956 | (167) | 650,485 | (82,442) | |
| Average rate | Reporting date spot rate | |||
| 2026 | 2025 | 2026 | 2025 | |
| GBP1 | 0.8690 | 0.8405 | 0.8618 | 0.8555 |
| USD1 | 1.1662 | 1.0880 | 1.1394 | 1.1720 |
| Increase/ decrease in basis points | Effect on profit before tax | |
| EUR000 | ||
| 2026 | +100/-100 | (456)/456 |
| 2025 | +100/-100 | (126)/126 |
| Increase/ decrease in basis points | Effect on profit before tax | |
| EUR000 | ||
| 2025 | +100/-100 | (2)/2 |
| 2026 | Fleet management | Original equipment manufacturers | Back officeprocessing | Projects | Consolidated |
| EUR | EUR | EUR | EUR | EUR | |
| Revenue | 12,299,766 | 14,789 | 3,735,273 | 504,400 | 16,554,228 |
| Other income | 5,977 | - | - | - | 5,977 |
| Purchases and other directly attributable costs | (4,288,989) | - | (214,688) | (107,158) | (4,610,835) |
| Personnel expenses | (5,554,801) | - | (1,178,101) | (259,955) | (6,992,857) |
| Other expenses | (395,231) | (739) | (414,305) | (10,901) | (821,176) |
| Operating profit before depreciation and amortisation | 2,066,722 | 14,050 | 1,928,179 | 126,386 | 4,135,337 |
| Depreciation and amortisation | (1,394,507) | - | (266,297) | - | (1,660,804) |
| Finance cost | (25,465) | (31) | (16,235) | (348) | (42,079) |
| Profit before tax | 646,750 | 14,019 | 1,645,647 | 126,038 | 2,432,454 |
| 2025 | Fleet management | Original equipment manufacturers | Back officeprocessing | Projects | Consolidated |
| EUR | EUR | EUR | EUR | EUR | |
| Revenue | 9,485,482 | 22,382 | 2,945,623 | 414,025 | 12,867,512 |
| Purchases and other directly attributable costs | (3,656,647) | (309) | (173,269) | (40,968) | (3,871,193) |
| Personnel expenses | (4,745,598) | (7,183) | (1,152,659) | (296,056) | (6,201,496) |
| Other expenses | (436,711) | (1,119) | (435,482) | (20,656) | (893,968) |
| Operating profit before depreciation and amortisation | 646,526 | 13,771 | 1,184,213 | 56,345 | 1,900,855 |
| Depreciation and amortisation | (1,287,990) | - | (230,447) | - | (1,518,437) |
| Finance cost | (94,867) | (224) | (65,465) | (1,856) | (162,412) |
| (Loss)/profit before tax | (736,331) | 13,547 | 888,301 | 54,489 | 220,006 |
| Revenue by geographical markets | Local | Europe (excluding U.K.) | United Kingdom (U.K.) | Middle East & South Africa | Total |
| EUR | EUR | EUR | EUR | EUR | |
| 2026 | 4,239,321 | 1,200,953 | 11,099,165 | 14,789 | 16,554,228 |
| 2025 | 3,372,184 | 1,156,567 | 8,322,891 | 15,870 | 12,867,512 |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Directors’ emoluments | 201,600 | 201,600 | 108,000 | 108,000 |
| Wages and salaries | 8,097,833 | 7,365,401 | 12,000 | 12,000 |
| Social security defined contribution costs | 289,065 | 257,164 | - | - |
| 8,588,498 | 7,824,165 | 120,000 | 120,000 | |
| Capitalised labour costs (Note 4) | (1,595,641) | (1,622,669) | - | - |
| Total personnel expenses | 6,992,857 | 6,201,496 | 120,000 | 120,000 |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| No. | No. | No. | No. | |
| Operating | 132 | 136 | - | - |
| Administration | 16 | 16 | - | - |
| 148 | 152 | - | - | |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Audit fees paid to Group auditors | 41,980 | 39,944 | 10,030 | 11,336 |
| Other audit fees | 10,806 | 10,898 | - | - |
| Bank charges | 8,036 | 8,019 | - | - |
| Computer expenses | 13,715 | 7,219 | - | - |
| Creditors write-off | (8,147) | (172) | - | - |
| Exchange variance | 12,417 | (4,700) | - | - |
| Fuel and oil | 7,189 | 6,875 | - | - |
| Insurances | 87,484 | 81,742 | - | - |
| Licenses and subscriptions | 118,485 | 112,352 | - | - |
| Listing and registration fees | 15,029 | 15,672 | 10,280 | 11,962 |
| Motor vehicles | 13,436 | 10,898 | - | - |
| Movement in provision for impairment ofreceivables (Note 8) | 83,976 | (216,548) | - | - |
| Movement in unrealised currency exchange | (2,367) | 37,257 | - | - |
| Printing expenses | 8,895 | 7,396 | 3,152 | 3,477 |
| Profit on disposal of assets | (327) | - | - | - |
| Receivables written off | - | 242,034 | - | - |
| Repairs and maintenance | 4,162 | 11,733 | - | - |
| Rent | 48,991 | 55,603 | - | - |
| Staff training and welfare | 33,112 | 41,141 | - | - |
| Telecommunications | 38,066 | 35,041 | - | - |
| Water and electricity | 18,971 | 23,270 | - | - |
| Write Off Stock | - | 7,020 | - | - |
| Other expenses | 63,885 | 46,500 | - | - |
| 617,794 | 579,194 | 23,462 | 26,775 | |
| Motor Vehicles | |
| EUR | |
| Cost | |
| At 30 June 2025 | 170,836 |
| Additions | - |
| At 30 June 2026 | 170,836 |
| Depreciation | |
| At 30 June 2025 | 57,286 |
| Depreciation charge | 27,034 |
| At 30 June 2026 | 84,320 |
| Carrying value | |
| At 30 June 2026 | 86,516 |
| At 30 June 2025 | 113,550 |
| Motor Vehicles | |
| EUR | |
| Depreciation charge on Right of Use Assets | |
| As at 30 June 2026 | 27,034 |
| As at 30 June 2025 | 27,034 |
| Interest expense (included in finance costs) | |
| As at 30 June 2026 | 5,568 |
| As at 30 June 2025 | 3,555 |
| 2026 | 2025 | |
| EUR | EUR | |
| Non-current liabilities | ||
| Motor Vehicles | 50,997 | 76,971 |
| 50,997 | 76,971 | |
| Current liabilities | ||
| Motor Vehicles | 25,974 | 27,852 |
| 25,974 | 27,852 | |
| 76,971 | 104,823 |
| 2026 | 2025 | |
| EUR | EUR | |
| Less than 1 year | 33,420 | 33,420 |
| Between 2 and 5 years | 73,977 | 107,397 |
| Over 5 years | - | - |
| 107,397 | 140,817 |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Current tax charge | ||||
| - current year | (192,557) | (102,417) | - | - |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Profit/(loss) before tax | 2,432,454 | 220,006 | (154,243) | (155,626) |
| Theoretical taxation (expense)/credit at domestic income tax rate 35% | (851,359) | (77,002) | 53,985 | 54,469 |
| Tax effect of: | ||||
| - Income not subject to tax | - | 1,118 | - | - |
| - Non-deductible expenses | (55,607) | (70,490) | (53,985) | (54,469) |
| - Foreign tax paid | - | (3,195) | - | - |
| - Deferred tax not recognised | 647,566 | (294,121) | - | - |
| - Difference to the foreign tax rates | 76,365 | 40,224 | - | - |
| - Tax credits | - | 310,311 | - | - |
| - Loss claimed/(surrendered) to/from Group/Company | - | (30) | - | - |
| - Non temporary differences | (9,526) | (9,224) | - | - |
| - Other differences | 4 | (8) | - | - |
| Tax charge | (192,557) | (102,417) | - | - |
| Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| EUR | EUR | EUR | EUR | |
| Profit/(loss) attributable to the ordinary equity holders/Company | 2,239,897 | 117,589 | (154,243) | (155,626) |
| Average number of equity shares outstanding during the year | ||||
| 31,899,000 | 31,899,000 | 31,899,000 | 31,899,000 | |
| Basic profit/(loss) per share attributable to the ordinary equity holders/Company | 7c0 | 0c4 | (0c5) | (0c5) |
| As at 30 June | 2026EUR | 2025EUR | 2024EUR | 2023EUR | 2022EUR |
| FINANCIAL | |||||
| Revenue | 16,554,228 | 12,867,512 | 11,811,798 | 10,669,624 | 9,993,964 |
| Operating Profit | 4,956,513 | 2,794,823 | 1,824,528 | 2,994,487 | 3,326,246 |
| EBITDA | 4,135,337 | 1,900,855 | 870,411 | 2,293,301 | 2,736,463 |
| Profit/(loss) before tax | 2,432,454 | 220,006 | (648,024) | 884,300 | 1,602,677 |
| Earnings/(loss) per share | 7c0 | 0c4 | (2c0) | 2c8 | 5c2 |
| LIQUIDITY | |||||
| Cash generated from operations | 5,115,562 | 2,788,199 | 1,718,961 | 2,174,593 | 1,248,380 |
| Net cash | 4,284,203 | 2,252,361 | 1,228,080 | 1,851,177 | 1,864,919 |
| NUMBER OF EMPLOYEES | 148 | 152 | 170 | 150 | 131 |