1. Conventional vessels | 35 years |
2. High speed vessels | 25 years |
3. Ηydrofoil-flying dolphins | 15 years |
4. Buildings | 30-40 years |
5. Harbor establishments | 10 years |
6. Motor Vehicles | 5 years |
7. Furniture and fixtures | 5 years |
8. Hardware equipment | 3 years |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Derivatives | 3,488 | 563 | - | - |
Cash and cash equivalents | 75,786 | 103,380 | 26,277 | 49,787 |
Trade and other reseivables | 124,648 | 132,587 | 1,355 | 15,977 |
Total | 203,922 | 236,530 | 27,632 | 65,764 |
31.12.2024 | 31.12.2023 | |
Are not in delay and are not impaired | 115,143 | 127,463 |
Are in delay and are not impaired < 90days | - | - |
91 - 180 days | - | - |
181 - 360 days | 644 | 495 |
Total | 115,787 | 127,958 |
GROUP | |||||
31.12.2024 | |||||
Short-term | Long-term | ||||
Within 6 months | 6 to 12 months | 1 to 5 years | more than 5 years | Total | |
Long-term borrowing | 12,862 | 16,876 | 334,074 | 229,422 | 593,234 |
Liabilities relating to operating lease agreements | 1,444 | 1,222 | 7,364 | - | 10,030 |
Sort-term borrowing | - 12,947 | - | - | 12,947 | |
Total borrowing | 14,306 | 31,045 | 341,438 | 229,422 | 616,211 |
Trade payables | 92,498 | - | - | - | 92,498 |
Other short-term / long-term liabilities | 55,719 | - | 2,446 | - | 58,165 |
Derivative financial instruments | 74 | - | - | - | 74 |
Total | 162,597 | 31,045 | 343,884 | 229,422 | 766,948 |
31.12.2023 | |||||
Short-term | Long-term | ||||
Within 6 months | 6 to 12 months | 1 to 5 years | more than 5 years | Total | |
Long-term borrowing | 12,449 | 187,869 | 176,213 | 164,153 | 540,684 |
Liabilities relating to operating lease agreements | 2,737 | 6,021 | 9,066 | - | 17,824 |
Sort-term borrowing | 18,552 | 11,433 | - | - | 29,985 |
Total borrowing | 33,738 | 205,323 | 185,279 | 164,153 | 588,493 |
Trade payables | 92,628 | - | - | - | 92,628 |
Other short-term / long-term liabilities | 55,872 | - | - | - | 55,872 |
Derivative financial instruments | 1,016 | - | - | - | 1,016 |
Total | 183,254 | 205,323 | 185,279 | 164,153 | 738,009 |
COMPANY | |||||
31.12.2024 | |||||
Short-term | Long-term | ||||
Within 6 months | 6 to 12 months | 1 to 5 years | more than 5 years | Total | |
Long-term borrowing | 3,000 | 11,594 | 117,435 | 145,265 | 277,294 |
Liabilities relating to opearing lease agreements | 58 | 55 | 161 | - | 274 |
Total borrowing | 3,058 | 11,649 | 117,596 | 145,265 | 277,568 |
Trade payables | 4,335 | - | - | - | 4,335 |
Other short-term / long-term liabilities | 2,353 | - | 2,446 | - | 4,799 |
Total | 9,746 | 11,649 | 120,042 | 145,265 | 286,702 |
31.12.2023 | |||||
Short-term | Long-term | ||||
Within 6 months | 6 to 12 months | 1 to 5 years | more than 5 years | Total | |
Long-term borrowing | 21,552 | 180,172 | 56,125 | 91,206 | 349,055 |
Liabilities relating to opearing lease agreements | 54 | 53 | 274 | - | 381 |
Total borrowing | 21,606 | 180,225 | 56,399 | 91,206 | 349,436 |
Trade payables | 26,461 | - | - | - | 26,461 |
Other short-term / long-term liabilities | 12,745 | - | - | - | 12,745 |
Total | 60,812 | 180,225 | 56,399 | 91,206 | 388,642 |
Sensitivity analysis | ||||
Sensitivity factor | Sensitivity factor | |||
1% | -1% | 1% | -1% | |
31.12.2024 | 31.12.2023 | |||
Profit for the financial year (before taxes) | -5,537 | 5,537 | -3,618 | 3,618 |
Equity | -5,537 | 5,537 | -3,618 | 3,618 |
31.12.2024 | 31.12.2023 | |
Total Borrowings | 616,211 | 588,493 |
Less: Cash and Cash Equivalents | 75,786 | 103,380 |
Net debt | 540,425 | 485,113 |
Equity | 501,556 | 495,685 |
Total capital employed | 1,041,981 | 980,798 |
Gearing ratio | 52% | 49% |
Increase/ (Decrease) in fuel oil prices | Effect on profit before taxes | Effect on equity |
+/- 10% | -/+ 25,571 | -/+ 25,571 |
ROUTE | COMPETITORS |
Adriatic Sea | Grimaldi Lines |
Piraeus - Cyclades | Sea Jets / Golden Star Ferries / Fast Ferries |
Rafina - Cyclades | Golden Star Ferries / Fast Ferries |
Piraeus - Crete | Minoan Lines / Sea Jets |
Sporades | ΑΝΕΣ FERRIES / Sea Jets |
Saronic | JV Saronic Ferries / Aegean Flying Dolphins / ANES Ferries / Alpha Lines / Magic Ses Ferries |
GROUP | ||||
Measurement of financial instruments at fair value | Measurement at fair value | |||
31.12.2024 | Level 1 | Level 2 | Level 3 | |
Investments in subsidiaries | - | - | - | - |
Financial Derivatives | 3,414 | - | 3,414 | - |
Total | 3,414 | - | 3,414 | - |
COMPANY | ||||
Measurement of financial instruments at fair value | Measurement at fair value | |||
31.12.2024 | Level 1 | Level 2 | Level 3 | |
Investments in subsidiaries | 983,661 | - | - | 983,661 |
Financial Derivatives | - | - | - | - |
Total | 983,661 | - | - | 983,661 |
Company | |
Discontinued operation due to spin-off | |
Assets held for sale | |
Tangible assets | 153,861 |
Intangible assets | 3,249 |
Other non current assets | 6 |
Trade and other receivables | 17,266 |
Other current assets | 178 |
Total Assets held for sale | 174,560 |
Liabilities related to Assets held for sale | |
Deferred tax liability | 711 |
Accrued pension and retirement obligations | 213 |
Long-term borrowings | 108,207 |
Non-Current Provisions | 786 |
Trade and other payables | 7,284 |
Other current liabilities | 9,547 |
Total liabilities related to Assets held for sale | 126,748 |
COMPANY | |
Maritime sector | |
1.1-31.12.2024 | |
Sales | 19,662 |
Cost of sales | -12,533 |
Gross profit / (loss) | 7,129 |
Administrative expenses | -7,429 |
Distribution expenses | -142 |
Other operating income | 6,031 |
Profit / (loss) before taxes, financing and investment activities | 5,589 |
Financial expenses | -4,458 |
Profit / (loss) before income tax | 1,131 |
Income taxes | - |
Profit for the period from continuing operations | 1,131 |
COMPANY | |||
Continuing operations | Discontinued operations | Financial Statements 01.01-31.12.2023 | |
Sales | - | 1,565 | 1,565 |
Cost of sales | - | -2,184 | -2,184 |
Gross profit / (loss) | - | -619 | -619 |
Administrative expenses | -2,338 | -40 | -2,378 |
Distribution expenses | -10 | - | -10 |
Other operating income | - | - | - |
Profit / (loss) before taxes, financing and investment activities | -2,348 | -659 | -3,007 |
Other financial results | -1 | - | -1 |
Financial expenses | -10,820 | -253 | -11,073 |
Financial income | 22 | - | 22 |
Income from dividends | 32,039 | - | 32,039 |
Profit/ (loss) from merger of company | 22,825 | - | 22,825 |
Profit / (loss) before income tax | 41,717 | -912 | 40,805 |
Income taxes | - | - | - |
Profit / (loss) for the period | 41,717 | -912 | 40,805 |
GROUP | COMPANY | |
from discontinued operations | from discontinued operations | |
1.1 - 31.12.2024 | 1.1 - 31.12.2024 | |
Total cash inflow/(outflow) from operating activities | - | -2,664 |
Total cash inflow/(outflow) from investing activities | 49,000 | - |
Total cash inflow/(outflow) from financing activities | - | 30,000 |
Net increase/(decrease) in cash and cash equivalents from discontinued operations | 49,000 | 27,336 |
GROUP | COMPANY | |
from discontinued operations | from discontinued operations | |
1.1 - 31.12.2024 | 1.1 - 31.12.2024 | |
Total cash inflow/(outflow) from operating activities | - | -5,100 |
Total cash inflow/(outflow) from investing activities | - | - |
Total cash inflow/(outflow) from financing activities | - | - |
Net increase/(decrease) in cash and cash equivalents from discontinued operations | - | -5,100 |
Companies | Paid-in Share Capital Increases | Returns of Equity | Income from Dividends | Income from consulting services |
BLUE STAR FERRIES SINGLE MEMBER MARITIME S.A. | 76,680 | - | 24,070 | 285 |
SUPERFAST ONE INC | - | - | 5,000 | 29 |
SUPERFAST TWO INC | - | - | 2,000 | 23 |
ΝΟΡΝΤΙΑ M.C. | - | 16,200 | - | - |
SUPERFAST FERRIES SINGLE MEMBER MARITIME S.A. | - | - | 4,830 | 47 |
ATTICE NEXT GENERATION HIGHSPEED SINGLE MEMBER MARITIME S.A. | - | - | - | 12 |
HELLENIC SEAWAYS SINGLE MEMBER MARITIME S.A. | - | - | - | 169 |
ATTICA FERRIES SINGLE MEMBER MARITIME S.A. | - | - | 1,302 | 17 |
ATTICA BLUE HOSPITALITY SINGLE S.A. | 16,500 | - | - | - |
Total | 93,180 | 16,200 | 37,202 | 582 |
31.12.2024 | 31.12.2023 | |||
Other Related Companies | Other Related Companies | |||
GROUP | COMPANY | GROUP COMPANY | ||
Sales | 1,447 | 349 | 3,715 | - |
Purchases | 1,878 | - | 5,273 | 1,413 |
Receivables | 953 | - | 15,880 | - |
Payables | 22 | - | 2,380 | - |
Fair value at the acquisition date | Book value at the acquisition date | |
TOTAL ASSETS | ||
Tangible assets | 10,918 | 949 |
Other non current assets | 2 | 2 |
Other current assets | 121 | 121 |
Cash and cash equivalents | 47 | 47 |
TOTAL LIABILITIES | ||
Deferred tax liability | -1,702 | - |
Trade and other payables | -202 | -202 |
Tax liabilities | -164 | -164 |
Other current liabilities | -97 | -97 |
Total Equity | 8,923 | 656 |
Acquisition percentage | 100% | 100% |
Net Assets acquired | 8,923 | 656 |
Purchase Consideration | Fair value at the acquisition date |
Cash paid | 14,000 |
Less : Fair value of equity instruments exchanged | -8,923 |
Goodwill | 5,077 |
Net Cash flows from the acquisition : | Fair value at the acquisition |
Cash paid | date 14,000 |
Less : Cash and cash equivalents acquired | -48 |
Net Cash flows | 13,952 |
1.1-31.12.2024 | ||||
Geographical Segment Income elements | Domestic Routes | International Routes | Other* | Total |
Fares | 460,491 | 256,797 | - | 717,288 |
On-board Sales | 14,080 | 13,109 | - | 27,189 |
Revenue from hotel activity | - | 3,334 | 3,334 | |
Total Revenue | 474,571 | 269,906 | 3,334 | 747,811 |
Operating Expenses | -400,188 | -221,377 | -2,464 | -624,029 |
Administration & Distribution Expenses | -61,093 | -36,737 | -11,597 | -109,427 |
Other revenue / expenses | 1,017 | 1,018 | - | 2,035 |
Earnings before taxes, investing and financial results | 14,307 | 12,810 | -10,727 | 16,390 |
Financial results | -19,470 | -2,524 | -853 | -22,847 |
Profits /loss from companies consolidated using the equity method | - | - | 1,635 | 1,635 |
Profit on sale of property, plant and equipment | 2,824 | - | - | 2,824 |
Earnings before taxes, investing and financial results, depreciation and amortization | 64,245 | 41,891 | -9,851 | 96,285 |
Profit/Loss before Taxes | -2,339 | 10,286 | -9,945 | -1,998 |
Income taxes | -254 | -229 | -190 | -673 |
Profit/(loss) after tax from continuing operations | -2,593 | 10,057 | -10,135 | -2,671 |
Profit / (Loss) for the period after taxes from discontinued operations | - | - | 20,159 | 20,159 |
Profit/Loss after Taxes | -2,593 | 10,057 | 10,024 | 17,488 |
Customer geographic distribution | |
Greece | 655,212 |
Europe | 80,201 |
Third countries | 12,398 |
Total | 747,811 |
1.1-31.12.2023 | ||||
Geographical Segment | Domestic Routes | International Routes | Other* | Total |
Income elements | ||||
Fares | 401,352 | 165,598 | - | 566,950 |
On-board Sales | 11,317 | 8,376 | - | 19,693 |
Hotel Sales | - | - | 1,663 | 1,663 |
Total Revenue | 412,669 | 173,974 | 1,663 | 588,306 |
Operating Expenses | -311,356 | -128,744 | -1,699 | -441,799 |
Administration & Distribution Expenses | -53,231 | -22,936 | -970 | -77,137 |
Other revenue / expenses | 760 | 301 | - | 1,061 |
Earnings before taxes, investing and financial results | 48,842 | 22,595 | -1,006 | 70,431 |
Financial results | -22,255 | -7,303 | -547 | -30,105 |
Profits /loss from companies consolidated using the equity method | -81 | -81 | ||
Profit on merger of company | - | - | 22,825 | 22,825 |
Earnings before taxes, investing and financial results, | 85,936 | 40,847 | -400 | 126,383 |
depreciation and amortization | ||||
Profit/Loss before Taxes | 26,587 | 15,292 | 21,191 | 63,070 |
Income taxes | -172 | -87 | 138 | -121 |
Profit/loss after tax from continuing operations | 26,415 | 15,205 | 21,329 | 62,949 |
Profit/loss after tax from discontinued operations | - | - | -1,725 | -1,725 |
Profit/Loss after Taxes | 26,415 | 15,205 | 19,604 | 61,224 |
Customer geographic distribution | |
Greece | 530,240 |
Europe | 52,608 |
Third countries | 5,458 |
Total | 588,306 |
GROUP | ||||
1.1-31.12.2024 | ||||
Geographical Segment | Domestic Routes | International Routes | Other | Total |
Assets and liabilities figures | ||||
Tangible assets' Book Value at 1.1 | 547,527 | 300,345 | 35,136 | 883,008 |
Adjustments between Geographical Segments | -16,020 | 16,020 | - | - |
Additions | 49,802 | 88,637 | 7,835 | 146,274 |
Cancellation of a lease agreement | - | 9,000 | - | 9,000 |
Assets classified as held for sale | - | - | -6,349 | -6,349 |
Additions from IFRS 16 | - | - | 1,050 | 1,050 |
Additions from acquisition of subsidiaries consolidated for the first time | - | - | 11,900 | 11,900 |
Disposals | -22,047 | -9,000 | - | -31,047 |
Accumulated depreciation of subsidiaries consolidated for the first time | - | - | -981 | -981 |
Depreciation of disposals | 5,312 | - | - | 5,312 |
Depreciation for the Period | -48,117 | -28,191 | -2,296 | -78,604 |
Total Net Fixed Assets | 516,457 | 376,811 | 46,295 | 939,563 |
Long-term and Short-term liabilities | 382,948 | 210,641 | 22,622 | 616,211 |
GROUP | ||||
1.1-31.12.2023 | ||||
Geographical Segment | Domestic Routes | International Routes | Other | Total |
Assets and liabilities figures | ||||
Tangible assets' Book Value at 1.1 | 439,543 | 221,618 | 26,881 | 688,042 |
Reclassifications between segments | 44,127 | -44,243 | 115 | - |
Additions from merger of company | 63,700 | 117,600 | 14,216 | 195,516 |
Additions | 39,705 | 18,577 | 1,865 | 60,147 |
Depreciation from merger of company | - | - | -6,214 | -6,214 |
Depreciation for the Period | -39,423 | -13,332 | -1,728 | -54,483 |
Total Net Fixed Assets | 547,652 | 300,220 | 35,135 | 883,008 |
Long-term and Short-term liabilities | 440,342 | 140,861 | 7,290 | 588,493 |
31.12.2024 | 31.12.2023 | ||
Net Book Value of Tangible Assets | Euro | 939,563 | 883,008 |
Unallocated Assets | Euro | 341,147 | 362,667 |
Total Assets | Euro | 1,280,710 | 1,245,675 |
Long-term and Short-term liabilities | Euro | 616,211 | 588,493 |
Unallocated Liabilities | Euro | 162,943 | 161,497 |
Total Liabilities | Euro | 779,154 | 749,990 |
31.12.2024 | ||||||||
GROUP | COMPANY | |||||||
Cost of sales | Administrative expenses | Distribution expenses | Total | Cost of sales | Administrative expenses | Distribution expenses | Total | |
Retirement benefits, Wages and Other employee benefits | 129,107 | 43,936 | - | 173,043 | 543 | 6,825 | - | 7,368 |
Inventory cost | 1,667 | - | - | 1,667 | - | - | - | - |
Tangible Assets depreciation | 70,910 | 744 | - | 71,654 | - | 343 | - | 343 |
Intangible Assets depreciation | - 1,418 | - | 1,418 | - | - | - | - | |
Right of use depreciation | 6,186 | 637 | 6,823 | - | - | - | - | |
Third party expenses | - | 5,137 | - | 5,137 | - | 1,902 | - | 1,902 |
Third party benefits | 204 | 672 | - | 876 | - | 247 | - | 247 |
Telecommunication Expenses | 8 | 500 | - | 508 | - | 106 | - | 106 |
Operating leases rentals | 90 | 200 | - | 290 | - | 66 | - | 66 |
Taxes & Duties | - | 268 | - | 268 | - | 71 | - | 71 |
Fuels - Lubricant | 263,851 | - | - | 263,851 | - | - | - | - |
Provisions | - - | - | 0 | - | - | - | - | |
Insurance | 14,752 | 315 | - | 15,067 | - | 312 | - | 312 |
Repairs and maintenance | 71,782 | 5,205 | - | 76,987 | - | 132 | - | 132 |
Other advertising and promotion expenses | - | - | 9,130 | 9,130 | - | - | 137 | 137 |
Sales commission | - | - | 38,792 | 38,792 | - | - | - | - |
Port expenses | 28,690 | - | - | 28,690 | - | - | - | - |
Other expenses | 25,069 | 1,873 | - | 26,942 | - | 271 | - | 271 |
Donations | - | 34 | - | 34 | - | - | - | - |
Transportation expenses | 1 | 214 | - | 215 | - | 19 | - | 19 |
Consumables | 11,712 | 352 | - | 12,064 | - | 51 | - | 51 |
Total | 624,029 | 61,505 | 47,922 | 733,456 | 543 | 10,345 | 137 | 11,025 |
31.12.2023 | ||||||||
GROUP | COMPANY | |||||||
Cost of sales | Administrative expenses | Distribution expenses | Total | Cost of sales | Administrative expenses | Distribution expenses | Total | |
Retirement benefits, Wages and Other employee benefits | 91,288 | 26,953 | - | 118,241 | - | 460 | - | 460 |
Inventory cost | 1,191 | - | - | 1,191 | - | - | - | 0 |
Tangible Assets depreciation | 49,548 | 616 | - | 50,164 | - | 68 | - | 68 |
Intangible Assets depreciation | - | 1,479 | - | 1,479 | - | - | - | - |
Right of use depreciation | 3,816 | 493 | - | 4,309 | - | 42 | - | 42 |
Third party expenses | - | 3,592 | - | 3,592 | - | 853 | - | 853 |
Third party benefits | 132 | 398 | - | 530 | - | 6 | - | 6 |
Telecommunication Expenses | 7 | 317 | - | 324 | - | - | - | - |
Operating leases rentals | 51 | 111 | - | 162 | - | 5 | - | 5 |
Taxes & Duties | - | 222 | - | 222 | - | 77 | - | 77 |
Fuels - Lubricant | 205,254 | - | - | 205,254 | - | - | - | - |
Provisions | - | - | 829 | 829 | - | - | - | - |
Insurance | 10,289 | 511 | - | 10,800 | - | 459 | - | 459 |
Repairs and maintenance | 50,143 | 3,024 | - | 53,167 | - | 16 | - | 16 |
Other advertising and promotion expenses | - | - | 6,196 | 6,196 | - | - | 9 | 9 |
Sales commission | - | - | 30,440 | 30,440 | - | - | 1 | 1 |
Port expenses | 19,097 | - | - | 19,097 | - | - | - | 0 |
Other expenses | 3,144 | 1,547 | - | 4,691 | - | 348 | - | 348 |
Donations | - | 32 | - | 32 | - | - | - | - |
Transportation expenses | 1 | 167 | - | 168 | - | 1 | - | 1 |
Consumables | 7,838 | 210 | - | 8,048 | - | 2 | - | 2 |
Total | 441,799 | 39,672 | 37,465 | 518,936 | 0 | 2,337 | 10 | 2,347 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Grants | 10 | 391 | - | - |
Income from services provided | - | 112 | - | - |
Other income | 2,025 | 558 | - | - |
Total other opeating income | 2,035 | 1,061 | - | - |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Results from derivatives (fuels) | 5,214 | -1,974 | - | - |
Foreign exchange gains | 999 | 206 | 2 | - |
Foreign exchange losses | -510 | -252 | -18 | -1 |
Other financial results | 426 | -165 | 312 | - |
Total other financial results | 6,129 | -2,185 | 296 | -1 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Interest expenses from long-term loans | 100 | 426 | - | - |
Interest expenses from short-term loans | 980 | 431 | 366 | 431 |
Interest expenses from bonds | 27,344 | 22,551 | 11,369 | 9,754 |
Interest expenses from finance leases | 436 | 397 | - | - |
Interest expense of rights of use | 96 | 108 | 12 | 7 |
Interest expenses from factoring | 269 | 355 | - | 182 |
Total interest expenses from loans | 29,225 | 24,268 | 11,747 | 10,374 |
Charge from retirement employee benefits | 95 | 43 | 40 | 6 |
Commission for guaranties | 132 | 120 | 87 | 19 |
Other interest related expenses | 744 | 4,561 | 85 | 422 |
Total financial expenses | 30,196 | 28,992 | 11,959 | 10,821 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Bank interest | 1,155 | 916 | 356 | 22 |
Other interest related incomes | 64 | 156 | - | - |
Total financial income | 1,219 | 1,072 | 356 | 22 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Tax according to Law 27/75 | 377 | 199 | - | - |
Income tax - Other taxes | 406 | 60 | - | - |
Defferred Assets | -110 | -138 | - | - |
Total | 673 | 121 | - | - |
GROUP | COMPANY | |||
1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 | |
Profits / (Loss) for the period after taxes per share attributable to shareholders of the parent from continuing operations and from discontinued operations | 17,499 | 61,224 | 16,846 | 40,805 |
Profit / (Loss) for the period after tax from continuing operations | -2,671 | 62,949 | 15,840 | 41,717 |
Profit / (Loss) for the period after tax from discontinued operations | 20,159 | -1,725 | 1,006 | -912 |
The weighted average number of ordinary shares | 243,164,193 | 217,829,611 | 243,164,193 | 217,829,611 |
Earnings per share - basic (in Euro) | ||||
From continuing operations and from discontinued operations (in Euro) | 0.0720 | 0.2811 | 0.0693 | 0.1873 |
From continuing operations (in Euro) | -0.0110 | 0.2890 | 0.0651 | 0.1915 |
From discontinued operations (in Euro) | 0.0829 | -0.0079 | 0.0041 | -0.0042 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Vessels depreciation | 76,307 | 52,755 | - | - |
Other tangible and intangible assets depreciation | 3,588 | 3,197 | 344 | 110 |
Total | 79,895 | 55,952 | 344 | 110 |
GROUP | |||||||
TANGIBLE ASSETS | |||||||
Vessels | Land | Buildings | Vehicles | Furniture & Fittings | Construction in progress | Total | |
Βook value at 1.1.2023 | 1,295,318 | 5,235 | 28,107 | 919 | 11,232 | 191 | 1,341,002 |
Accumulated depreciation | -634,398 | - | -6,878 | -807 | -10,878 | - | -652,960 |
Net book value at 1.1.2023 | 660,920 | 5,235 | 21,229 | 112 | 354 | 191 | 688,042 |
Additions | 58,282 | 206 | 180 | 12 | 198 | 1,269 | 60,147 |
Additions from merger of company | 181,300 | 1,620 | 10,368 | 90 | 2,138 | - | 195,516 |
Accumulated depreciationsfrom merger of company | - | - | -4,016 | -81 | -2,117 | - | -6,214 |
Depreciation charge | -52,755 | - | -1,505 | -46 | -177 | - | -54,483 |
Cost of valuation at 31.12.2023 | 1,534,900 | 7,061 | 38,655 | 1,021 | 13,568 | 1,460 | 1,596,665 |
Accumulated depreciation | -687,153 | - | -12,399 | -934 | -13,172 | - | -713,657 |
Net book value at 31.12.2023 | 847,747 | 7,061 | 26,256 | 87 | 396 | 1,460 | 883,008 |
Vessels | Land | Buildings | Vehicles | Furniture & Fittings | Construction in progress | Total | |
Βook value at 1.1.2024 | 1,534,900 | 7,061 | 38,655 | 1,021 | 13,568 | 1,460 | 1,596,665 |
Accumulated depreciation | -687,153 | - | -12,399 | -934 | -13,172 | - | -713,657 |
Net book value at 1.1.2024 | 847,747 | 7,061 | 26,256 | 87 | 396 | 1,460 | 883,008 |
Additions | 83,213 | 536 | 70 | 13 | 220 | 62,221 | 146,273 |
Derecognition of lease agreement | 9,000 | - | - | - | - | - | 9,000 |
Acquisitions through business combinations | - | 2,840 | 7,930 | 146 | 984 | - | 11,900 |
Additions from IFRS 16 | - | - | 1,050 | - | - | 1,050 | |
Disposals | -31,047 | - | - | - | - | -31,047 | |
Assets classified as held for sale | - | -1,316 | -5,168 | - | - | - | -6,484 |
Reclassifications | 50 | 51 | -101 | - | |||
Depreciation of disposals | 5,312 | - | - | - | - | 5,312 | |
Non- current assets classified as held for sale (depreciation) | - | - | -125 | - | - | - | -125 |
Non- current assets classified as held for sale (Accumulated depreciation) | - | - | 135 | - | - | - | 135 |
Accumulated depreciations of acquisitions through business combinations | - | - | - | -76 | -905 | - | -981 |
Depreciation charge | -76,307 | - | -1,795 | -134 | -242 | - | -78,478 |
Cost of valuation at 31.12.2024 | 1,596,066 | 9,121 | 41,537 | 2,230 | 14,823 | 63,580 | 1,727,357 |
Accumulated depreciation | -758,148 | - | -14,184 | -1,144 | -14,319 | - | -787,794 |
Net book value at 31.12.2024 | 837,918 | 9,121 | 27,353 | 1,086 | 504 | 63,580 | 939,563 |
COMPANY | |||||||
TANGIBLE ASSETS | |||||||
Vessels | Land | Buildings | Vehicles | Furniture & Fittings | Construction in progress | Total | |
Βook value at 1.1.2023 | - | - | 382 | 22 | 283 | 3 | 690 |
Accumulated depreciation | - | - | -272 | -22 | -283 | -3 | -580 |
Net book value at 1.1.2023 | - | - | 110 | - | - | - | 110 |
Additions from merger of company | 181,300 | 1,620 | 10,367 | 90 | 2,138 | - | 195,515 |
Depreciation charge | -1,047 | - | -109 | -7 | -4 | - | -1,167 |
Τermination of lease agreement | -14,210 | - | - | - | - | - | -14,210 |
Depreciation from merger of company | - | - | -4,016 | -81 | -2,117 | - | -6,214 |
Book value at 31.12.2023 | 167,090 | 1,620 | 10,749 | 112 | 2,421 | 3 | 181,995 |
Accumulated depreciation | -1,047 | - | -4,397 | -110 | -2,404 | -3 | -7,961 |
Net book value at 31.12.2023 | 166,043 | 1,620 | 6,352 | 2 | 17 | - | 174,034 |
Vessels | Land | Buildings | Vehicles | Furniture & Fittings | Construction in progress | Total | |
Βook value at 1.1.2024 | 167,090 | 1,620 | 10,749 | 112 | 2,421 | 3 | 181,995 |
Accumulated depreciation | -1,047 | - | -4,397 | -110 | -2,404 | -3 | -7,961 |
Net book value at 1.1.2024 | 166,043 | 1,620 | 6,352 | 2 | 17 | - | 174,034 |
Additions | - | - | - | - | 115 | - | 115 |
Assets classified as held for sale | - | -1,316 | -5,168 | - | - | - | -6,484 |
Reductions of the spun-off sector | -167,090 | - | - | - | -1,112 | - | -168,202 |
Accumulated depreciation of non-current assets held for sale | - | - | 135 | - | - | - | 135 |
Accumulated depreciation of the spun-off sector | 13,263 | - | - | - | 1,086 | - | 14,349 |
Depreciation charge | - | - | -319 | -2 | -23 | - | -344 |
Depreciation for the period of non-current assets held for sale | - | - | -125 | - | - | - | -125 |
Depreciation for the period of the spun-off sector | -12,216 | - | - | - | -21 | - | -12,237 |
Book value at 31.12.2024 | - | 304 | 5,581 | 112 | 1,424 | 3 | 7,424 |
Accumulated depreciation | - | - | -4,706 | -112 | -1,362 | -3 | -6,183 |
Net book value at 31.12.2024 | - | 304 | 875 | - | 62 | - | 1,241 |
GROUP | |||
Right-of-use tangible assets | |||
Right-of-use buildings -cars | Right-of- use ships | Total | |
Βook value at 1.1.2023 | 3,364 | 33,708 | 37,072 |
Accumulated depreciation | -1,644 | -15,969 | -17,613 |
Net book value at 1.1.2023 | 1,720 | 17,739 | 19,459 |
Additions | - | 5,359 | 5,359 |
Additions from merger of company | 251 | 14,210 | 14,461 |
Depreciation charge | -493 | -3,816 | -4,309 |
Book value at 31.12.2023 | 3,615 | 53,277 | 56,892 |
Accumulated depreciation | -2,137 | -19,785 | -21,922 |
Net book value at 31.12.2023 | 1,478 | 33,492 | 34,970 |
GROUP | |||
Right-of-use tangible assets | |||
Right-of-use buildings -cars | Right-of- use ships | Total | |
Βook value at 1.1.2024 | 3,615 | 53,277 | 56,892 |
Accumulated depreciation | -2,137 | -19,785 | -21,922 |
Net book value at 1.1.2024 | 1,478 | 33,492 | 34,970 |
Additions | 1,050 | 2,505 | 3,555 |
Reclassifications | - | -34,559 | -34,559 |
Depreciation of disposals | - | 18,587 | 18,587 |
Depreciation charge | -637 | -6,187 | -6,824 |
Book value at 31.12.2024 | 4,665 | 21,223 | 25,888 |
Accumulated depreciation | -2,774 | -7,385 | -10,159 |
Net book value at 31.12.2024 | 1,891 | 13,838 | 15,729 |
COMPANY | |
Right-of-use buildings | |
Βook value at 1.1.2023 | 256 |
Accumulated depreciation | -146 |
Net book value at 1.1.2023 | 110 |
Additions from merger of company | 251 |
Depreciation charge | -42 |
Book value at 31.12.2023 | 507 |
Accumulated depreciation | -188 |
Net book value at 31.12.2023 | 319 |
COMPANY | |
Right-of-use buildings | |
Βook value at 1.1.2024 | 507 |
Accumulated depreciation | -188 |
Net book value at 1.1.2024 | 319 |
Depreciation charge | -98 |
Book value at 31.12.2024 | 507 |
Accumulated depreciation | -286 |
Net book value at 31.12.2024 | 221 |
GROUP | |||
Intangible assets | |||
` | Trademarks | Computer Software | Total |
Βook value at 1.1.2023 | 5,898 | 22,442 | 28,340 |
Accumulated depreciation | -153 | -16,529 | -16,682 |
Net book value at 1.1.2023 | 5,745 | 5,913 | 11,658 |
Additions | - | 3,110 | 3,110 |
Additions from merger of company | 3,230 | 2,371 | 5,601 |
Acquisitions through business combinations | - | 878 | 878 |
Other movements | -2 | 41 | 39 |
Accumulated depreciations from merger of company | - | -2,268 | -2,268 |
Accumulated depreciations of acquisitions through business combinations | - | -568 | -568 |
Depreciation charge | -1 | -1,478 | -1,479 |
Book value at 31.12.2023 | 9,126 | 28,842 | 37,968 |
Accumulated depreciation | -154 | -20,843 | -20,997 |
Net book value at 31.12.2023 | 8,972 | 7,999 | 16,971 |
Trademarks | Computer Software | Total | |
Βook value at 1.1.2024 | 9,126 | 28,842 | 37,968 |
Accumulated depreciation | -154 | -20,843 | -20,997 |
Net book value at 1.1.2024 | 8,972 | 7,999 | 16,971 |
Additions | - | 1,184 | 1,184 |
Depreciation charge | - | -1,418 | -1,418 |
Book value at 31.12.2024 | 9,126 | 30,026 | 39,152 |
Accumulated depreciation | -154 | -22,261 | -22,415 |
Net book value at 31.12.2024 | 8,972 | 7,765 | 16,737 |
COMPANY | |||
Intangible assets | |||
Trademarks | Computer Software | Total | |
Βook value at 1.1.2023 | 153 | 142 | 295 |
Accumulated depreciation | -153 | -142 | -295 |
Net book value at 1.1.2023 | - | - | - |
Additions from merger of company | 3,230 | 2,371 | 5,601 |
Accumulated depreciations of acquisitions through business combinations | - | -2,268 | -2,268 |
Book value at 31.12.2023 | 3,383 | 2,513 | 5,896 |
Accumulated depreciation | -153 | -2,410 | -2,563 |
Net book value at 31.12.2023 | 3,230 | 103 | 3,333 |
Trademarks | Computer Software | Total | |
Βook value at 1.1.2024 | 3,383 | 2,513 | 5,896 |
Accumulated depreciation | -153 | -2,410 | -2,563 |
Net book value at 1.1.2024 | 3,230 | 103 | 3,333 |
Additions | - | 11 | 11 |
Reductions due to spin-off | -3,230 | -2,380 | -5,610 |
Accumulated Depreciation of spin- off branch | - | 2,362 | 2,362 |
Spin-off period depreciation | - | -94 | -94 |
Book value at 31.12.2024 | 153 | 144 | 297 |
Accumulated depreciation | -153 | -142 | -295 |
Net book value at 31.12.2024 | - | 2 | 2 |
COMPANY | |
Initial Cost at 1.1.2023 | 762,247 |
Acquisitions | |
Acquisitions/Increase in share capital of subsidiaries | 3,000 |
Disposals/Decrease in share capital of subsidiaries | -4,000 |
Other movements | 8,612 |
Loss from adjustments added to Net Equity | 99,855 |
Value at 31.12.2023 | 869,714 |
Initial Cost at 1.1.2024 | 869,714 |
Acquisitions/Increase in share capital of subsidiaries | 93,180 |
Disposals/Decrease in share capital of subsidiaries | -16,200 |
Other movements | 1,280 |
Profit from adjustments added to Net Equity | 35,687 |
Value at 31.12.2024 | 983,661 |
31.12.2023 | ||||||||
Subsidiary | Carrying amount | Direct Shareholding % | Indirect Shareholding % | Country | Nature of Relationship | Consolidation Method | Unaudited fiscal years | Audited fiscal years** |
NORDIA MC. | 5,777 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
SUPERFAST FERRIES S.A. | 15,881 | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | - |
SUPERFAST ENDEKA INC.** | 65,487 | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | 2019-2023 |
BLUE STAR FERRIES SINGLE MEMBER MARITIME S.A. | 530,811 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | 2019-2023 |
SUPERFAST ONE INC** | 73,927 | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | 2019-2023 |
SUPERFAST TWO INC** | 70,494 | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | 2019-2023 |
ATTICA FERRIES M.C. | - | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
BLUE STAR FERRIES MARITIME S.A. & CO JOINT VENTURE | - | 0.00% | - | GREECE | UNDER COMMON MANAGEMENT | FULL | 2019-2024 | - |
ATTICA FERRIES SINGLE MEMBER MARITIME S.A. | 26,734 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | 2019-2023 |
SUPERFAST FERRIES SINGLE MEMBER MARITIME S.A. | 13,805 | 100.00% | - | GREECE | DIRECT | FULL | 2020-2024 | 2021-2023 |
HELLENIC SEAWAYS SINGLE MEMBER MARITIME S.A. | 121,351 | 100.00% | - | GREECE | DIRECT | FULL | 2020-2024 | 2019-2023 |
TANGIER MARITIME INC | 7 | 100.00% | PANAMA | DIRECT | FULL | - | - | |
TANGER MOROCCO MARITIME INC | 7 | - | 100.00% | MOROCCO | INDIRECT | FULL | - | - |
ATTICE NEXT GENERATION HIGHSPEED SINGLE MEMBER MARITIME S.A. | 26,097 | 100.00% | - | GREECE | DIRECT | FULL | 2020-2024 | 2021-2023 |
ATTICA BLUE HOSPITALITY SINGLE MEMBER S.A. | 32,486 | 100.00% | - | GREECE | DIRECT | FULL | 2021-2024 | 2022-2023 |
BLUE HOSPITALITY MANAGEMENT SINGLE MEMBER P.C. | 80 | - | 80.00% | GREECE | INDIRECT | FULL | 2023-2024 | - |
E. CHAMILOTHORI - K. KAPIRI S.A. | 14,000 | - | 100.00% | GREECE | INDIRECT | FULL | 2019-2024 | - |
AEGEON PELAGOS SEA LINES M.C. | - | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
Inactive companies | ||||||||
SUPERFAST EPTA MC. | 2 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
SUPERFAST OKTO MC. | 2 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
SUPERFAST ENNEA MC. | 8 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
SUPERFAST DEKA MC. | 2 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
MARIN MC. | - | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
ATTICA CHALLENGE LTD | - | 100.00% | - | MALTA | DIRECT | FULL | - | - |
ATTICA SHIELD LTD | 2 | 100.00% | - | MALTA | DIRECT | FULL | - | - |
SUPERFAST DODEKA (HELLAS) INC.& CO JOINT VENTURE | - 0.00% | - | GREECE | UNDER COMMON MANAGEMENT | FULL | 2019-2024 | - | |
SUPERFAST PENTE INC.** | - | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | - |
SUPERFAST EXI INC.** | - | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | - |
SUPERFAST DODEKA INC.** | - | 100.00% | - | LIBERIA | DIRECT | FULL | 2019-2024 | - |
BLUE STAR FERRIES JOINT VENTURE | - | 0.00% | - | GREECE | UNDER COMMON MANAGEMENT | FULL | - | - |
BLUE STAR FERRIES S.A. | - | 100.00% | - | LIBERIA | DIRECT | FULL | - | - |
BLUE ISLAND SHIPPING INC. | 22 | 100.00% | - | PANAMA | DIRECT | FULL | 2019-2024 | - |
STRINTZIS LINES SHIPPING LTD. | 29 | 100.00% | - | CYPRUS | DIRECT | FULL | 2019-2024 | - |
BLUE STAR FERRIES M.C. | 737 | 100.00% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
HELLENIC SEAWAYS CARGO M.C. | - | - | 100.00% | GREECE | INDIRECT | FULL | - | - |
HELLENIC SEAWAYS MANAGEMENT S.A | - | - | 100.00% | LIBERIA | INDIRECT | FULL | - | - |
WORLD CRUISES HOLDINGS LTD | - | - | 100.00% | LIBERIA | INDIRECT | FULL | - | - |
HELCAT LINES S.A | - | - | 100.00% | MARSHALL ISLANDS | INDIRECT | FULL | - | - |
ANEK HOLDINGS SA | - | 99.32% | - | GREECE | DIRECT | FULL | 2019-2024 | - |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Guarrantees | 1,428 | 1,336 | 53 | 47 |
Other long term receivables | 1,268 | 1,231 | - | - |
Net Book Value | 2,696 | 2,567 | 53 | 47 |
GROUP | ||
31.12.2024 | 31.12.2023 | |
Merchandise | 192 | 123 |
Raw materials and other consumables | 2,964 | 2,063 |
Fuels and lubricant | 9,062 | 10,381 |
Net book value | 12,218 | 12,567 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Trade receivables | 167,838 | 165,060 | - | 27,442 |
Intercompany accounts receivable | 953 | - | 733 | 15,559 |
Notes receivable | 1,224 | 1,224 | - | 1,181 |
Checks receivable | 29,819 | 45,721 | - | 19,821 |
Less: Impairment Provisions | -84,047 | -84,047 | - | -48,655 |
Net trade receivables | 115,787 | 127,958 | 733 | 15,348 |
Advances from suppliers | 8,861 | 4,629 | 622 | 629 |
Total | 124,648 | 132,587 | 1,355 | 15,977 |
31.12.2024 | 31.12.2023 | |
Are not in delay and are not impaired | 115,143 | 127,463 |
Are in delay and are not impaired < 90days | - | - |
91 - 180 days | - | - |
181 - 360 days | 644 | 495 |
Total | 115,787 | 127,958 |
Impairment Provisions | ||
GROUP | ||
31.12.2024 | 31.12.2023 | |
Opening balance | -84,047 | -37,196 |
Additional provisions | - | -1,940 |
Additions from merger of company | - | -44,911 |
Recovered bad debts | - | - |
Closing balance | -84,047 | -84,047 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Other debtors | 19,808 | 17,360 | - | 144 |
Other Receivables from related parties | - | - | 30,002 | - |
Short-term financial receivables from associates | - | 1,240 | - | - |
Receivables from the State | 3,459 | 852 | 67 | 17 |
Advances and loans to personnel | 713 | 512 | 5 | 75 |
Prepaid expenses | 34,397 | 24,754 | 197 | 3,179 |
Receivables from insurers | 8,486 | 6,681 | 12 | - |
Other receivables | 440 | 336 | - | 90 |
Restricted cash | 5,658 | 8,461 | 255 | 3,022 |
Checks in bank | 1,038 | 297 | - | - |
Total | 73,999 | 60,493 | 30,538 | 6,527 |
Less: Impairment provisions | -7,308 | -7,308 | - | -141 |
Net receivables | 66,691 | 53,185 | 30,538 | 6,386 |
31.12.2024 | Νominal amount | Change in Fair Value | Presentation on the Statement of Financial Position | Change in used fair value to measure the effectiveness |
Fuel hedging contracts | 35,565 | 3,400 | Short term liabilities / Derivatives | 3,400 |
31.12.2023 | Νominal amount | Change in Fair Value | Presentation on the Statement of Financial Position | Change in used fair value to measure the effectiveness |
Fuel hedging contracts | 51,033 | -581 | Short term liabilities / Derivatives | -581 |
Maturity | ||||
31.12.2024 | 1 - 6 months | 6 - 12 months | >1 year | Total |
Open Fuel Compensation Contracts | ||||
Metric tonnes (in thousand) | 59.7 | - | - | 59.7 |
Nominal amount (amounts in Euro thousand) | 35,565 | - | - | 35,565 |
31.12.2023 | Από 1 μήνα έως 6 μήνες | Από 6 έως 12 μήνες | >1 έτους | Σύνολο |
Open Fuel Compensation Contracts | ||||
Metric tonnes (in thousand) | 100.9 | 28.5 | - | 129.4 |
Nominal amount (amounts in Euro thousand) | 38,357 | 12,676 | - | 51,033 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Cash in hand | 1,090 | 1,320 | 65 | 100 |
Cash equivalent balance in bank | 33,488 | 46,092 | 1,227 | 4,187 |
Short term time deposits | 41,208 | 55,968 | 24,985 | 45,500 |
Total cash and cash equivalents | 75,786 | 103,380 | 26,277 | 49,787 |
Cash and cash equivalents in Euro | 74,746 | 101,546 | 26,276 | 49,786 |
Cash and cash equivalents in foreign currency | 1,040 | 1,834 | 1 | 1 |
Total cash and cash equivalents | 75,786 | 103,380 | 26,277 | 49,787 |
GROUP - COMPANY | Number of Shares | Nominal value | Value of common shares | Share premium |
Balance as of 1.1.2023 | 215,805,843 | 0.30 | 64,742 | 305,952 |
Share issue - Common | 27,358,350 | 0.30 | 8,207 | 62,104 |
Balance as of 31.12.2023 | 243,164,193 | 0.30 | 72,949 | 368,056 |
Balance as of 31.12.2024 | 243,164,193 | 0.30 | 72,949 | 368,056 |
GROUP | Fair value reserves | |
Cash flow hedge | Total | |
Balance as of 1.1.2023 | -6,850 | -6,850 |
Cash flow hedge | 6,269 | 6,269 |
Balance as of 31.12.2023 | -581 | -581 |
Cash flow hedge | 3,981 | 3,981 |
Balance as of 31.12.2024 | 3,400 | 3,400 |
COMPANY | Fair value reserves | |
Fair value reserves | Total | |
Balance as of 1.1.2023 | 119,106 | 119,106 |
Gains/ (losses) from valuation transferred to equity | 99,855 | 99,855 |
Balance as of 31.12.2023 | 218,961 | 218,961 |
Gains/ (losses) from valuation transferred to equity | 35,687 | 35,687 |
Balance as of 31.12.2024 | 254,648 | 254,648 |
GROUP | ||||
Statutory Reserve | Special reserves | Other reserves | Total | |
Balance as of 1.1.2023 | 20,374 | 8,128 | 91,446 | 119,947 |
Transfers between reserves and retained earnings | 2,755 | - | - | 2,755 |
Exchange differences on translation of foreign operations | - | - | 3 | 3 |
Transfers between reserves and retained earnings from merger of company | - | 15,500 | - | 15,500 |
Balance as of 31.12.2023 | 23,129 | 23,628 | 91,449 | 138,205 |
Statutory Reserve | Special reserves | Other reserves | Total | |
Balance as of 1.1.2024 | 23,129 | 23,628 | 91,449 | 138,205 |
Transfers between reserves and retained earnings | 4,464 | - | - | 4,464 |
Exchange differences on translation of foreign operations | - | - | 46 | 46 |
Stock option reserve | - | - | 1,381 | 1,381 |
Balance as of 31.12.2024 | 27,593 | 23,628 | 92,876 | 144,096 |
COMPANY | ||||
Statutory Reserve | Special reserves | Other reserves | Total | |
Balance as of 1.1.2023 | 14,020 | 5,388 | 7,267 | 26,675 |
Dividends from reserves | 425 | - | - | 425 |
Transfers between reserves and retained earnings from merger of company | - | 15,500 | - | 15,500 |
Balance as of 31.12.2023 | 14,445 | 20,888 | 7,267 | 42,600 |
Statutory Reserve | Special reserves | Other reserves | Total | |
Balance as of 1.1.2024 | 14,445 | 20,888 | 7,267 | 42,600 |
Transfers between reserves and retained earnings | 2,040 | - | - | 2,040 |
Stock option reserve | - | - | 1,381 | 1,381 |
Balance as of 31.12.2024 | 16,485 | 20,888 | 8,648 | 46,021 |
31.12.2024 | ||
Exercise price in € per Share | Options | |
1.1.2024 | - | - |
Granted | 2.25 | 1,637,500 |
Exercised | - | - |
Expired | - | - |
31.12.2024 | 2.25 | 1,637,500 |
Defferred Assets/(Liabilities) | Balance as of 1/1/2024 | (Debit)/Credit to P&L | From subsidiary acquisution | Deferred taxes relating to discontinued operations | Balance as of 31/12/2024 |
Intangible assets | -1,973 | - | - | - | -1,973 |
Tangible assets | -4,097 | 111 | -1,701 | 175 | -5,512 |
Defferred Liabilities | -6,070 | 111 | -1,701 | 175 | -7,485 |
Defferred Assets/(Liabilities) | -6,070 | 111 | -1,701 | 175 | -7,485 |
2024 | 2023 | |
Discount rate | 2.93% | 2.98% |
Inflation | 2.00% | 2.10% |
Expected rate of salary increases | 2.50% | 2.50% |
GROUP | ||
Accrued pension and retirement obligations | 31.12.2024 | 31.12.2023 |
Long-term pension obligations | 1,782 | 3,147 |
Total | 1,782 | 3,147 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | |
Defined benefit obligation 1 January | 3,147 | 1,372 |
Current Service cost | 290 | 247 |
Interest expense | 95 | 88 |
Additions from merger of company | - | 1,550 |
Additions from new subsidiaries | - | 13 |
Remeasurement - actuarial losses (gains) from changes in financial assumptions | -29 | -109 |
Benefits paid | -10,450 | -122 |
Remeasurement - actuarial losses (gains) from changes in financial assumptions | 8,729 | 108 |
Defined benefit obligation 31 December | 1,782 | 3,147 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans | Defined benefit plans | |
Current service costs | 290 | 247 |
Past service cost | - | - |
Net Interest on the defined obligation | 95 | 88 |
Total expenses recognized in profit or loss | 385 | 335 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | |
Actuarial gains / (losses) from changes in financial assumptions | -8 | 51 |
Actuarial gains .(losses) from changes in demographic assumptions | -3 | 13 |
Actuarial gains / (losses) from changes due to experience | 40 | 45 |
Total income / (expenses) recognized in other comprehensive income | 29 | 109 |
Discount rate | ||
0.5% | -0.5% | |
Increase / (decrease) in the defined liability | -47 | 50 |
Expected rate of salary increases | ||
0.5% | -0.5% | |
Increase / (decrease) in the defined liability | 39 | -37 |
COMPANY | ||
Accrued pension and retirement obligations | ||
31.12.2024 | 31.12.2023 | |
Long-term pension obligations | 105 | 1,589 |
Total | 105 | 1,589 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | |
Defined benefit obligation 1 January | 1,589 | 52 |
Current service costs | 55 | 91 |
Interest expense | 40 | 51 |
Additions from merger of company | - | 1,550 |
Reductions due to spin-off | -241 | - |
Remeasurement - actuarial losses (gains) from changes in financial assumptions | -84 | -155 |
Benefits paid | -7,626 | - |
Past service cost | 6,372 | - |
Defined benefit obligation 31 December | 105 | 1,589 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans | Defined benefit plans | |
Current service costs | 55 | 91 |
Net Interest on the defined obligation | 40 | 51 |
Total expenses recognized in profit or loss | 95 | 142 |
31.12.2024 | 31.12.2023 | |
Defined benefit plans (Non financed) | Defined benefit plans (Non financed) | |
Actuarial gains .(losses) from changes in demographic assumptions | - | 51 |
Actuarial gains / (losses) from changes in financial assumptions | - | -11 |
Actuarial gains / (losses) from changes in historical assumptions | 84 | 115 |
Total income / (expenses) recognized in other comprehensive income | 84 | 155 |
GROUP | COMPANY | |||
Long-term borrowings | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Obligations under finance lease | 10,030 | 17,824 | 274 | 381 |
Secured Loans | 1,259 | 1,376 | - | - |
Bonds | 586,845 | 539,309 | 268,700 | 330,504 |
Other Loans | - | - | - | - |
Less: Long-term loans payable in next financial year | -27,274 | -209,077 | -6,113 | -183,280 |
Total of long-term loans | 570,860 | 349,432 | 262,861 | 147,605 |
Short-term dept | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Obligations under finance lease ( Long- term loans payable in next financial year) | 2,666 | 8,758 | 113 | 107 |
Other Loans (factoring) | - | 3,546 | - | 3,546 |
Bank Loans | 18,077 | 26,438 | 8,594 | 15,005 |
More: Long-term loans payable in next financial year | 24,608 | 200,319 | 6,000 | 183,173 |
Total of short-term loans | 45,351 | 239,061 | 14,707 | 201,831 |
GROUP | ||||
Amounts in Euro | ||||
Borrowings as of 31.12.2024 | Within 1year | Between 1 to 5 years | More than five years | Total |
Obligations under finance lease | 2,666 | 7,364 | - | 10,030 |
Secured Loans | 18,077 | 1,259 | - | 19,336 |
Bonds | 24,608 | 332,815 | 229,422 | 586,845 |
Other Loans | - | - | - | - |
Borrowings | 45,351 | 341,438 | 229,422 | 616,211 |
Borrowings as of 31.12.2023 | Within 1year | Between 1 to 5 years | More than five years | Total |
Obligations under finance lease | 8,758 | 9,066 | - | 17,824 |
Secured Loans | 26,438 | 1,376 | - | 27,814 |
Bonds | 200,319 | 174,837 | 164,153 | 539,309 |
Other Loans | 3,546 | - | - | 3,546 |
Borrowings | 239,061 | 185,279 | 164,153 | 588,493 |
COMPANY | ||||
Amounts in Euro | ||||
Borrowings as of 31.12.2024 | Within 1year | Between 1 to 5 years | More than five years | Total |
Obligations under finance lease | 113 | 161 | - | 274 |
Secured Loans | 8,594 | - | - | 8,594 |
Bonds | 6,000 | 117,435 | 145,265 | 268,700 |
Borrowings | 14,707 | 117,596 | 145,265 | 277,568 |
Borrowings as of 31.12.2023 | Within 1year | Between 1 to 5 years | More than five years | Total |
Obligations under finance lease | 107 | 274 | - | 381 |
Secured Loans | 15,005 | - | - | 15,005 |
Bonds | 183,173 | 56,125 | 91,206 | 330,504 |
Other Loans | 3,546 | - | - | 3,546 |
Borrowings | 201,831 | 56,399 | 91,206 | 349,436 |
GROUP | Long-term borrowings | Short-term borrowings | Factoring | Lease liabilities | Total |
31.12.2023 | 340,366 | 226,757 | 3,546 | 17,824 | 588,493 |
Cash Flows: | |||||
Repayments | - | -235,187 | -3,546 | -9,360 | -248,093 |
Proceeds | 254,058 | 28,500 | - | - | 282,558 |
Non-Cash Changes: | |||||
Additions from new contracts | 1,050 | 1,050 | |||
Fair value changes | -3,501 | -2,098 | - | 516 | -5,083 |
Reclassifications | -24,713 | 24,713 | - | - | - |
Other changes | -2,714 | - | - | - | -2,714 |
31.12.2024 | 563,496 | 42,685 | - | 10,030 | 616,211 |
COMPANY | Long-term borrowings | Short-term borrowings | Factoring | Lease liabilities | Total |
31.12.2023 | 147,331 | 198,178 | 3,546 | 381 | 349,436 |
Cash Flows: | |||||
Repayments | - | -196,000 | -3,546 | -121 | -199,667 |
Proceeds | 234,388 | 8,500 | - | - | 242,888 |
Non-Cash Changes: | |||||
reductions from | -108,347 | - | - | 14 | -108,333 |
Fair value changes | -4,672 | -2,084 | - | - | -6,756 |
Reclassifications | -6,000 | 6,000 | - | - | - |
31.12.2024 | 262,700 | 14,594 | - | 274 | 277,568 |
Group | Company | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Short-term finance leases | 2,666 | 8,758 | 113 | 107 |
Long-term finance leases | 7,364 | 9,066 | 161 | 274 |
Total finance leases | 10,030 | 17,824 | 274 | 381 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2024 | |||
Minimum payments | Present value | Minimum payments | Present value | |
Within 1year | 3,096 | 2,666 | 122 | 113 |
Between 2-5 years | 7,597 | 7,364 | 169 | 161 |
More than five years | - | - | - | - |
10,693 | 10,030 | 291 | 274 | |
Less: Finance charges | -663 | - | -17 | - |
Minimum payments' current value | 10,030 | 10,030 | 274 | 274 |
GROUP | COMPANY | |||
31.12.2023 | 31.12.2023 | |||
Minimum payments | Present value | Minimum payments | Present value | |
Within 1year | 9,253 | 8,758 | 124 | 107 |
Between 2-5 years | 9,565 | 9,066 | 291 | 274 |
More than five years | - | - | - | - |
18,818 | 17,824 | 415 | 381 | |
Less: Finance charges | -994 | - | -34 | - |
Minimum payments' current value | 17,824 | 17,824 | 381 | 381 |
Crew claims | Other provisions | Total | |
Opening Balance as of 1.1.2023 | 1,441 | 477 | 1,918 |
Additions from merger of company | 786 | - | 786 |
From acquisition of suvsidiary | 60 | - | 60 |
Closing Balance as of 31.12.2023 | 2,287 | 477 | 2,764 |
Crew claims | Other provisions | Total | |
Opening Balance as of 1.1.2024 | 2,287 | 477 | 2,764 |
Additional provisions | - | - | - |
Closing Balance as of 31.12.2024 | 2,287 | 477 | 2,764 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Suppliers | 81,222 | 83,305 | 1,251 | 23,945 |
Checks Payable | 19 | 10 | - | - |
Customers' Advances | 6,296 | 5,925 | - | 2,316 |
Intercompany accounts payable | 22 | - | 3,074 | 186 |
Other liabilities | 4,939 | 3,388 | 10 | 14 |
Total | 92,498 | 92,628 | 4,335 | 26,461 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Income Tax | 448 | 172 | - | 4 |
Provision for unaudited tax years | 228 | 291 | 186 | 185 |
Total | 676 | 463 | 186 | 189 |
GROUP | COMPANY | |||
31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | |
Deferred income | 17,387 | 14,932 | 268 | 2,106 |
Social security insurance | 4,206 | 5,377 | 221 | 1,074 |
Other Tax liabilities | 12,022 | 13,366 | 702 | 1,776 |
Dividends | - | 916 | - | - |
Salaries and wages payable | 4,400 | 4,194 | 1 | 33 |
Accrued expenses | 16,852 | 15,999 | 891 | 7,340 |
Others Liabilities | 176 | 625 | 84 | 227 |
Total | 55,043 | 55,409 | 2,167 | 12,556 |
Statement of Comprehensive Income | ATTICA GROUP (a) | ΑΝΕΚ GROUP (b) | Adjustments © | 01.01-31.12.2023 |
Sales | 588,306 | 173,635 | -1,256 | 760,685 |
Cost of Sales | -441,799 | -150,131 | 1,256 | -590,674 |
Gross profit | 146,507 | 23,504 | - | 170,011 |
Administrative expenses | -39,682 | -10,986 | -50,668 | |
Distribution expenses | -37,465 | -9,720 | 60 | -47,125 |
Other operating income | 1,061 | 1,008 | -60 | 2,009 |
Profit / (loss) before taxes, financing and investment activities | 70,421 | 3,806 | - | 74,227 |
Financial results | -30,105 | -17,709 | - | -47,814 |
Share in net profit (loss) of companies accounted for by equity method | -1,796 | 2,528 | - | 732 |
Profit from merger of company | 22,825 | - | - | 22,825 |
Profit before Income tax | 61,345 | -11,375 | - | 49,970 |
Income taxes | -121 | -375 | - | -496 |
Profir for the Income tax | 61,224 | -11,750 | - | 49,474 |
Equity holder of company | 61,224 | -11,750 | 49,474 | |
Operating earnings before taxes, investing and financial results, depreciation and amortization (EBITDA) | 126,383 | 10,820 | - | 137,203 |
31.12.2024 | 31.12.2023 | |
Guarantees | ||
Performance letters of guarantee | 2,299 | 2,088 |
Guarantees for the repayment of trade liabilities | 4,523 | 4,532 |
Guarantees for the participation in various tenders | 1,278 | 1,158 |
Other guarantees | 16 | 16 |
Total guarantees | 8,116 | 7,794 |