The Chairman of the Board of Directors |
| The Chief Executive Officer |
| The Vice Chairman of the Board of Directors | ||||
|
|
|
|
| ||||
George Peristeris |
| Emmanouil Maragoudakis |
| George Mergos | ||||
| TOTAL | GREECE | POLAND | BULGARIA |
WIND PARKS | 1.197 | 1.065 | 102 | 30 |
HYDROELECTRIC | 17,8 | 17,8 |
|
|
PHOTOVOLTAIC | 8,5 | 8,5 |
|
|
BIOMASS | 1 | 1 |
|
|
TOTAL | 1.224,3 | 1.092,3 | 102 | 30 |
| 2024 |
| 2023 | ||
Amounts in thousand € | 20% | (20)% |
| 20% | (20)% |
Results for the year after tax – Group | (3.349) | 3.349 |
| (2.263) | 2.263 |
Results for the year after tax – Company | (280) | 280 |
| (301) | 301 |
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and dicontinued Operations | |||||||||||
31st December 2024 |
|
|
|
|
|
| |||||||||||
Continuing and Discontinued operations |
|
|
|
|
|
| |||||||||||
Revenue |
| 347.104 |
| 60.521 |
| 407.625 | |||||||||||
Cost of sales |
| (141.654) |
| (65.372) |
| (207.026) | |||||||||||
Gross profit from continuing and Discontinued operations |
| 205.450 |
| (4.851) |
| 200.599 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Administrative and distribution expenses |
| (47.439) |
| (2.045) |
| (49.484) | |||||||||||
Research and development expenses |
| (6.187) |
| (1.519) |
| (7.706) | |||||||||||
Other income/(expenses) and other gain/(losses)-ΕΒΙΤ determinants |
| 5.240 |
| (10.321) |
| (5.081) | |||||||||||
Operating results (EBIT) from continuing and Discontinued operations |
| 157.064 |
| (18.736) |
| 138.328 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Other income/(expenses) and other gain/(losses)- non-ΕΒΙΤ determinants |
| (1.164) |
| 407 |
| (757) | |||||||||||
Operating results from continuing and Discontinued operations |
| 155.900 |
| (18.329) |
| 137.571 | |||||||||||
Financial income |
| 1.391 |
| 6.875 |
| 8.266 | |||||||||||
Financial expenses |
| (65.462) |
| 83 |
| (65.379) | |||||||||||
Gains/(Losses) from financial instruments measured at fair value |
| 1.189 |
| 5 |
| 1.194 | |||||||||||
Revenue from participating interest and other investments |
| 47 |
| − |
| 47 | |||||||||||
Gains/(losses) from disposals and valuation of participations and other investments |
| 702 |
| − |
| 702 | |||||||||||
Share of results of assosiates and joint ventures |
| − |
| (46) |
| (46) | |||||||||||
Net profit/loss for the period from Discontinued Οperations |
| − |
| (22.352) |
| (22.352) | |||||||||||
Profit/Loses before tax from continuing and Discontinued operations |
| 93.767 |
| (33.764) |
| 60.003 | |||||||||||
Income tax expense |
| (23.217) |
| (2.777) |
| (25.994) | |||||||||||
Net profit/(losses) from continuing and Discontinued operations |
| 70.550 |
| (36.541) |
| 34.009 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Depreciation |
| (57.031) |
| (892) |
| (57.923) | |||||||||||
Grants' amortisation |
| 3.840 |
| − |
| 3.840 | |||||||||||
EBITDA from continuing and Discontinued operations |
| 210.255 |
| (17.844) |
| 192.411 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Long‐term loans |
| 967.118 |
| 50.311 |
| 1.017.429 | |||||||||||
Short‐term loans |
| 40.609 |
| − |
| 40.609 | |||||||||||
Long‐term liabilities carried forward |
| 99.800 |
| 14.961 |
| 114.761 | |||||||||||
Cash and cash equivalents |
| (241.111) |
| (25.340) |
| (266.451) | |||||||||||
Restricted cash (Note 19) |
| (70.827) |
| (5.791) |
| (76.618) | |||||||||||
Net debt/(surplus) |
| 795.589 |
| 34.141 |
| 829.730 | |||||||||||
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and dicontinued Operations | |||||||||||
31st December 2023 |
|
|
|
|
|
| |||||||||||
Continuing and Discontinued operations |
|
|
|
|
|
| |||||||||||
Revenue |
| 252.216 |
| 75.615 |
| 327.831 | |||||||||||
Cost of sales |
| (102.603) |
| (66.184) |
| (168.787) | |||||||||||
Gross profit from Continuing and Discontinued operations |
| 149.613 |
| 9.431 |
| 159.044 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Administrative and distribution expenses |
| (31.113) |
| (2.778) |
| (33.891) | |||||||||||
Research and development expenses |
| (5.371) |
| (1.913) |
| (7.284) | |||||||||||
Other income/(expenses) and other gain/(losses)-ΕΒΙΤ determinants |
| 12.160 |
| (327) |
| 11.833 | |||||||||||
Operating results (EBIT) from continuing and Discontinued operations |
| 125.289 |
| 4.413 |
| 129.702 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Other income/(expenses) and other gain/(losses)- non-ΕΒΙΤ determinants |
| (1.294) |
| − |
| (1.294) | |||||||||||
Operating results from continuing and Discontinued operations |
| 123.995 |
| 4.413 |
| 128.408 | |||||||||||
Financial income |
| 824 |
| 8.218 |
| 9.042 | |||||||||||
Financial expenses |
| (49.093) |
| (5.840) |
| (54.933) | |||||||||||
Gains/(Losses) from financial instruments measured at fair value |
| (1.912) |
| 45 |
| (1.867) | |||||||||||
Gains/(losses) from disposals and valuation of participations and other investments |
| 507 |
| − |
| 507 | |||||||||||
Share of results of assosiates and joint ventures |
| (33) |
| (51) |
| (84) | |||||||||||
Profit/Loses before tax from continuing and Discontinued operations |
| 74.288 |
| 6.785 |
| 81.073 | |||||||||||
Income tax expense |
| (17.223) |
| (1.764) |
| (18.987) | |||||||||||
Net profit/(losses) from continuing and Discontinued operations |
| 57.065 |
| 5.021 |
| 62.086 | |||||||||||
|
|
|
|
|
|
| |||||||||||
Depreciation |
| (52.463) |
| (595) |
| (53.058) | |||||||||||
Grants' amortisation |
| 4.971 |
| − |
| 4.971 | |||||||||||
EBITDA from continuing and Discontinued operations |
| 172.781 |
| 5.008 |
| 177.789 | |||||||||||
|
|
|
|
|
|
| |||||||||||
31st December 2023 |
|
|
|
|
|
| |||||||||||
Long‐term loans |
| 987.387 |
| 66.877 |
| 1.054.264 | |||||||||||
Long‐term liabilities carried forward |
| 93.219 |
| 19.629 |
| 112.848 | |||||||||||
Cash and cash equivalents |
| (224.639) |
| (23.388) |
| (248.027) | |||||||||||
Restricted cash (Note 19) |
| (68.663) |
| (5.791) |
| (74.454) | |||||||||||
Net debt/(surplus) |
| 787.304 |
| 57.327 |
| 844.631 | |||||||||||
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and dicontinued Opreations | |||||||||||
31st December 2024 |
|
|
|
|
|
| |||||||||||
Revenue |
| 347.104 |
| 60.521 |
| 407.625 | |||||||||||
Cost of sales |
| (141.654) |
| (65.372) |
| (207.026) | |||||||||||
Gross profit |
| 205.450 |
| (4.851) |
| 200.599 | |||||||||||
Gross profit margin |
| 59,19% |
| (8,02)% |
| 49,21% | |||||||||||
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and dicontinued Opreations |
31st December 2023 |
|
|
|
|
|
|
Revenue |
| 252.216 |
| 75.615 |
| 327.831 |
Cost of sales |
| (102.603) |
| (66.184) |
| (168.787) |
Gross profit |
| 149.613 |
| 9.431 |
| 159.044 |
Gross profit margin |
| 59,32% |
| 12,47% |
| 48,51% |
Amounts in thousands € | 31/12/2024 |
| 31/12/2023 |
Short‐term loans | 40.609 |
| − |
Long‐term loans | 967.118 |
| 1.054.264 |
Long‐term liabilities carried forward | 99.800 |
| 112.848 |
Loan liabilities | 1.107.527 |
| 1.167.112 |
Total equity | 489.036 |
| 506.206 |
Loan liabilities | 1.107.527 |
| 1.167.112 |
Lease liabilities (Long-term and Short-term portion) | 35.351 |
| 30.826 |
Grants | 159.020 |
| 162.812 |
Subtotal | 1.790.934 |
| 1.866.956 |
Less: |
|
|
|
Cash and cash equivalents | 241.111 |
| 248.027 |
Restricted cash related to loans (Note 19) | 70.827 |
| 74.455 |
Subtotal | 311.938 |
| 322.482 |
Total employed capital | 1.478.996 |
| 1.544.474 |
Loan Liabilities / Total employed capital | 75% |
| 76% |
ATHEX C-E3: Energy consumption within the body | ||
GRI 302-1: Energy consumption within the body | 2024 | 2023 |
Fuel consumption within the Group from non-renewable sources (in MJ) | 6,419,424.92 | 5,812,486.69 |
Electricity consumption from renewable sources (in MJ) | 34,753,444.31 | 25,769,952 |
Total energy consumption within the Group (in MJ) | 120,572,204.86 | 109,740,154.91 |
Total energy consumption within the Group (in MWh) | 33,492.28 | 30,483.39 |
Percentage of electricity consumed (in MWh) | 29.0% | 23.5% |
Percentage of energy consumed from renewable sources (in MWh) | 95% | 95% |
ATHEX C-E1 Direct emissions (Scope 1) GRI 305-1: Direct emissions of greenhouse gases (Scope 1 | 2024 | 2023 |
Total direct greenhouse gas emissions (in tCO₂e) | 445.04 | 381.5 |
Biogenic CO₂ emissions (in tCO₂e) | 5,130.2 | 4,367.4 |
ATHEX C-E2 Indirect emissions (Scope 2) GRI 305-2: Energy-related indirect greenhouse gas emissions (Scope 2) | 2024 | 2023 |
Location-based emissions (in tCO₂e) | 2,469.5 | 2,679.05 |
Market-based emissions (in tCO₂e)1 | 0 | 0 |
Which gases have been included in the calculation of indirect emissions (e.g. CO₂, CH₄, N₂O, HFCs, PFCs, SF₆, NF₃, or all)? | ALL | ALL |
SASB (IF-WM-120a.1): Emissions of gaseous pollutants | 2024 | 2023 |
Emissions of NOₓ (including NO and NO₂ and excluding N₂O) (in t) | 1.79 | 2.40 |
SOₓ emissions (including SO₂ and SO₃) (in t) | 0.54 | 1.36 |
Emissions of non-methane organic compounds (VOCs) (in t) | N/A | N/A |
Emissions of hazardous air pollutants (HAPs) (in t) | N/A | N/A |
GRI 306-3: Waste generated | Unit | 2024 | 2023 | ||||
Hazardous waste |
| Waste generated | Waste diverted from disposal | Waste not available for recovery | Waste generated | Waste diverted from disposal | Waste not available for recovery |
Contaminated packaging - 15 01 10* | t | 7.66 | 7.66 | 0.00 | 6.117 | 6.117 | 0.00 |
Contaminated absorbents - 15 02 02* | t | 16.32 | 16.32 | 0.00 | 15.634 | 15.634 | 0.00 |
Lubricants - 13 02 05* | t | 13.21 | 13.21 | 0.00 | 18.218 | 18.218 | 0.00 |
Batteries - 16 06 01* | t | 0.54 | 0.54 | 0.00 | 0.033 | 0.033 | 0.00 |
Oil filters - 16 01 07* | t | 4.14 | 4.14 | 0.00 | 5.056 | 5.056 | 0.00 |
Oil waste - 13 08 99* | t | 0.95 | 0.95 | 0.00 | 1.004 | 1.004 | 0.00 |
Antifreeze fluids - 16 01 14* | t | 3.80 | 3.80 | 0.00 | 0.020 | 0.020 | 0.00 |
Oily water from oil/water separators - 13 05 07* | t | 0.00 | - | 0.00 | 20.000 | 20.000 | 0.00 |
Fluorescent lamps - 20 01 21* | t | 0.19 | 0.19 | 0.00 | 0.020 | 0.020 | 0.00 |
Non-chlorinated hydraulic oils - 13 01 10* | t | 0.00 | - | 0.00 | 0.350 | 0.350 | 0.00 |
Other engine oils and lubricants - 13 02 08* | t | 1.23 | 1.23 | 0.00 | 0.000 | 0.000 | 0.00 |
Discarded equipment containing hazardous components - 16 02 13* | t | 0.004 | 0.004 | 0.00 | 0.010 | 0.010 | 0.00 |
Batteries and accumulators included in 16 06 01, 16 06 02 or 16 06 03 and mixed batteries and accumulators containing such batteries - 20 01 33* | t | 0.00 | 0.00 | 0.00 | 0.042 | 0.042 | 0.00 |
Total | t | 48.04 | 48.04 | 0.00 | 66.50 | 66.50 | 0.00 |
Information necessary to understand the data and how the data have been collected | The figures for 2024 include: -Facilities (Sites & Offices) in operation in the countries: Greece, Bulgaria and Poland. |
| 2024 | 2023 | |||||
Non-hazardous waste |
| Waste generated | Waste diverted from disposal | Waste not available for recovery | Waste generated | Waste diverted from disposal | Waste not available for recovery |
Municipal Waste[1] | t | 56.44 | 0.00 | 56.44 | 165.11 | 0.00 | 165.11 |
End-of-life vehicles - wastes not otherwise specified - 16 01 99 | t | 0.06 | 0.06 | 0.00 | 0.19 | 0.19 | 0.00 |
Components (TCS vehicles) not otherwise specified - 16 01 22 | t | 0.48 | 0.48 | 0.00 | 2.49 | 2.49 | 0.00 |
Absorbent materials, filter materials, wiping cloths and protective clothing other than those mentioned in 15 02 02 - 15 02 03 | t | 3.27 | 3.27 | 0.00 | 3.23 | 3.23 | 0.00 |
Discarded equipment other than those mentioned in 16 02 09 to 16 02 13 - 16 02 14 - 16 02 14 | t | 0.10 | 0.10 | 0.00 | 0.025 | 0.025 | 0.00 |
Plastic packaging - 15 01 02 | t | 0.10 | 0.10 | 0.00 | 0.02 | 0.02 | 0.00 |
Paper and cardboard packaging - 15 01 01 | t | 0.04 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
Iron and steel - 17 04 05 | t | 1.20 | 1.20 | 0.00 | 0.00 | 0.00 | 0.00 |
Discarded electrical and electronic equipment other than those mentioned in 20 01 21, 20 01 23 and 20 01 35 - 20 01 36 | t | 0.31 | 0.31 | 0.00 | 0.00 | 0.00 | 0.00 |
Total | t | 61.98 | 5.54 | 56.44 | 171.07 | 5.96 | 165.11 |
Information necessary to understand the data and how the data have been collected | The figures for 2024 include: -Facilities (Sites & Offices) in operation in the countries: Greece, Bulgaria and Poland. |
GRI 306-4: Waste diverted from disposal | Unit | 2024 | 2023 | ||||
Hazardous waste |
| Onsite | Offsite | Total | Onsite | Offsite | Total |
Preparation for reuse | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Recycling | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other recovery procedures | t | 0.00 | 48.04 | 48.04 | 0.00 | 66.50 | 66.50 |
Total | t | 0.00 | 48.04 | 48.04 | 0.00 | 66.50 | 66.50 |
Non-hazardous waste |
| Onsite | Offsite | Total | Onsite | Offsite | Total |
Preparation for reuse | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Recycling | t | 0.00 | 2.11 | 2.11 | 0.00 | 5.96 | 5.96 |
Other recovery procedures | t | 0.00 | 3.43 | 3.43 | 0.00 | 0.00 | 0.00 |
Total | t | 0.00 | 5.54 | 5.54 | 0.00 | 5.96 | 5.96 |
| |||||||
GRI 306-5: Waste directed to disposal | Unit | 2024 | 2023 | ||||
Hazardous waste | Onsite | Offsite | Total | Onsite | Offsite | Total | |
Incineration (with energy recovery) | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Incineration (without energy recovery) | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Landfill | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Non-hazardous waste | Onsite | Offsite | Total | Onsite | Offsite | Total | |
Incineration (with energy recovery) | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Incineration (without energy recovery) | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Landfill | t | 0.00 | 56.44 | 56.44 | 0.00 | 165.11 | 165.11 |
Other recovery procedures | t | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total | t | 0.00 | 56.44 | 56.44 | 0.00 | 165.11 | 165.11 |
ATHEX A-E3: Waste Management | |||
Percentage of waste by type of treatment | Unit | 2024 | 2023 |
Total amount of waste generated | t | 110.03 | 237.57 |
Recycling | % | 2% | 31% |
Preparation for reuse | % | 47% | 0% |
Landfill | % | 0% | 69% |
Incineration (with energy recovery) | % | 51% | 0% |
Incineration (without energy recovery) | % | 0% | 0% |
GRI 303-3: Water Withdrawal | Unit | 2024 | 2023 | ||
All the areas | Areas of significant influence on water resources | All the areas | Areas of significant influence on water resources | ||
Surface water | |||||
Fresh water | ML | 2,576,846.46 | 2,576,846.46 | 3,730,524.84 | 3,730,524,84 |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Groundwater | |||||
Fresh water | ML | - | - | - | - |
Fresh water (>1,000 mg/lt total dissolved solids) |
| - | - | - | - |
Sea water | |||||
Fresh water | ML | - | - | - | - |
Other water (>1,000 mg/lt total dissolved solids) |
| 1.41 | 1.41 | 1.25 | 1.25 |
Generated water | |||||
Fresh water | ML | - | - | - | - |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Third-party water | |||||
Fresh water | ML | 2.73 | 2.65 | 3.67 | 3.62 |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Surface water | ML | - | - | - | - |
Groundwater | ML | - | - | - | - |
Sea water | ML | - | - | - | - |
| |||||
Total | ML | 2,576,849.19 | 2,576,849.11 | 3,730,528.51 | 3,730,528.46 |
Fresh water | ML | 1.41 | 1.41 | 1.25 | 1.25 |
GRI 303-4: Water discharge | Unit | 2024 | 2023 | ||
All the areas | Areas of significant influence on water resources | All the areas | Areas of significant influence on water resources | ||
Surface water | |||||
Fresh water | ML | 2,576,846.46 | 2,576,846.46 | 3,730,524.84 | 3,730,524.84 |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Groundwater | |||||
Fresh water | ML | - | - | - | - |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Sea water | |||||
Fresh water | ML | - | - | - | - |
Other water (>1,000 mg/lt total dissolved solids) | ML | 0.99 | 0.99 | 0.87 | 0.87 |
Third-party water | |||||
Fresh water | ML | - | - | - | - |
Other water (>1,000 mg/lt total dissolved solids) | ML | - | - | - | - |
Total third country waters sent for use by other organizations | ML | - | - | - | - |
Total | |||||
Fresh water | ML | 2,576,846.46 | 2,576,846.46 | 3,730,524.84 | 3,730,524.84 |
Other water (>1,000 mg/lt total dissolved solids) | ML | 0.99 | 0.99 | 0.87 | 0.87 |
Total Water Withdrawal/Discharge/Consumption | Unit | 2024 | 2023 | ||
All the areas | Areas of significant influence on water resources | All the areas | Areas of significant influence on water resources | ||
Total Water Withdrawal | |||||
a) Total water withdrawal | ML | 2,576,850.61 | 2,576,850.52 | 3,730,529.76 | 3,730,529.71 |
b) Total freshwater abstraction | ML | 2,576,849.19 | 2,576,849.11 | 3,730,528.51 | 3,730,528.46 |
c) Total other water intake (>1,000 mg/lt total dissolved solids) | ML | 1.41 | 1.41 | 1.25 | 1.25 |
Total water discharge | |||||
a) Total water discharge | ML | 2,576,847.45 | 2,576,847.45 | 3,730,525.71 | 3,730,525.71 |
b) Total freshwater discharge | ML | 2,576,846.46 | 2,576,846.46 | 3,730,524.84 | 3,730,524.84 |
c) Other waters (>1,000 mg/lt total dissolved solids) | ML | 0.99 | 0.99 | 0.87 | 0.87 |
Total water consumption | |||||
a) Total water consumption | ML | 3.16 | 3.07 | 4.05 | 4.0 |
b) Change in water storage | ML | - | - | - | - |
| 20241 | 20232 |
Total energy consumption (in MWh) | 412.18 | 3,771.80 |
Direct emissions (Scope 1) (in tonnes of CO₂e) | 90.27 | 883.12 |
Indirect emissions (Scope 2) - Location-based emissions (in tonnes of CO₂e) | 12.68 | 15.48 |
Indirect emissions (Scope 2) - market-based emissions (in tonnes of CO₂e) | 0 | 0 |
Electricity consumption (in kWh)3 | 46.605.41 | 41,643.14 |
Water withdrawal from third parties (lt)4 | 191,634.00 | 12,720,000.00 |
Total waste produced (tn)5 | 613.17 | 226.26 |
Soils and stones - 17 05 04 | 562.57 | 0.00 |
Construction and demolition waste mixtures - 17 09 04 | 23.08 | 226.26 |
Mixed packaging - 15 01 06 | 27.52 | 0.00 |
| 2024 | 2023 | ||||||||
Total | Male | Female | Other1 | Not reported | Total | Male | Female | Other1 | Not reported | Total |
Number of permanent employees | 118 | 56 | 0 | 0 | 174 | 334 | 100 | 0 | 0 | 443 |
Number of temporary employees | 2 | 1 | 0 | 0 | 3 | 15 | 4 | 0 | 0 | 19 |
Number of non-guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Number of full-time employees | 219 | 74 | 0 | 0 | 293 | 356 | 98 | 0 | 0 | 454 |
Number of part-time employees | 4 | 3 | 0 | 0 | 7 | 2 | 6 | 0 | 0 | 8 |
Number of self- employed | 103 | 20 | 0 | 0 | 123 | 111 | 21 | 0 | 0 | 132 |
Total number of employees (incl. self-employed) | 223 | 77 | 0 | 0 | 300 | 469 | 125 | 0 | 0 | 594 |
Total number of employees (excl. self-employed) | 120 | 57 | 0 | 0 | 177 | 358 | 104 | 0 | 0 | 462 |
| 2024 | 2023 | |||||||||
Greece | Male | Female | Other1 | Not reported | Total | Male | Female | Other1 | Not reported | Total | |
Number of permanent employees | 105 | 50 | 0 | 0 | 155 | 334 | 96 | 0 | 0 | 430 | |
Number of temporary employees | 2 | 1 | 0 | 0 | 3 | 12 | 4 | 0 | 0 | 16 | |
Number of non-guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of full-time employees | 206 | 68 | 0 | 0 | 274 | 344 | 94 | 0 | 0 | 438 | |
Number of part-time employees | 4 | 3 | 0 | 0 | 7 | 2 | 6 | 0 | 0 | 8 | |
Number of self- employed | 103 | 20 | 0 | 0 | 123 | 111 | 21 | 0 | 0 | 132 | |
Total number of employees (incl. self-employed) | 210 | 71 | 0 | 0 | 281 | 457 | 121 | 0 | 0 | 578 | |
Total number of employees (excl. self-employed) | 107 | 51 | 0 | 0 | 158 | 346 | 100 | 0 | 0 | 446 | |
| 2024 | 2023 | |||||||||
Poland | Male | Female | Other1 | Not reported | Total | Male | Female | Other1 | Not reported | Total | |
Number of permanent employees | 8 | 4 | 0 | 0 | 12 | 4 | 2 | 0 | 0 | 6 | |
Number of temporary employees | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | |
Number of non-guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of full-time employees | 8 | 4 | 0 | 0 | 12 | 7 | 2 | 0 | 0 | 9 | |
Number of part-time employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of self- employed | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total number of employees (incl. self-employed) | 8 | 4 | 0 | 0 | 12 | 7 | 2 | 0 | 0 | 9 | |
Total number of employees (excl. self-employed) | 8 | 4 | 0 | 0 | 12 | 7 | 2 | 0 | 0 | 9 | |
| 2024 | 2023 | |||||||||
Bulgaria | Male | Female | Other1 | Not reported | Total | Male | Female | Other1 | Not reported | Total | |
Number of permanent employees | 5 | 2 | 0 | 0 | 7 | 4 | 2 | 0 | 0 | 6 | |
Number of temporary employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of non-guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of full-time employees | 5 | 2 | 0 | 0 | 7 | 4 | 2 | 0 | 0 | 6 | |
Number of part-time employees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Number of self- employed | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total number of employees (incl. self-employed) | 5 | 2 | 0 | 0 | 7 | 4 | 2 | 0 | 0 | 6 | |
Total number of employees (excl. self-employed) | 5 | 2 | 0 | 0 | 7 | 4 | 2 | 0 | 0 | 6 | |
GRI 2-8: Workers who are not employees | 20241 | 2023 | |
Workers who are not employees and whose work is controlled by the organization | |||
TOTAL | 175 | 151 | |
ATHEX C-S2: Female employees | 2024 | 2023 |
Percentage of female employees* | 25.7% | 21.5% |
ATHEX C-S3: Female employees in management positions | 2024 | 2023 |
Percentage of female employees at the top 10% of employees | 30.0% | 20.7% |
GRI 2-30: Collective bargaining agreements | 20241 | 2023 |
Percentage of the total number of employees covered by collective bargaining agreements | ||
% | 100% | 100% |
GRI 403-8: Workers covered by an occupational health and safety management system | 2024 | 2023 |
Employees and workers who are not employees but whose work and/or workplace is controlled by the organization1 | ||
Total number | 472 | 745 |
Number and percentage of all employees and workers who are not employees but whose work and/or workplace is controlled by the organization, who are covered by a H&S management system | ||
Number | 472 | 745 |
Percentage | 100% | 100% |
Number and percentage of all employees and workers who are not employees but whose work and/or workplace is controlled by the organization, who are covered by a H&S management system that has been internally audited | ||
Number | 472 | 745 |
Percentage | 100% | 100% |
Number and percentage of all employees and workers who are not employees but whose work and/or workplace is controlled by the organization, who are covered by a H&S management system that has been audited or certified by an external party2 | ||
Number | 450 | 726 |
Percentage | 95.3% | 98% |
ATHEX C-S5: Health and safety performance | 2024 | 2023 |
Employees | ||
Number of workdays lost due to work-related accidents | 0 | 0 |
Accident severity rate | 0.00 | 0.00 |
Workers who are not employees but whose work and/or workplace is controlled by the organization* | ||
Number of workdays lost due to work-related accidents | 0 | 0 |
Accident severity rate | 0.00 | 0.00 |
GRI 403-9: Workplace-related injuries | 2024 | 2023 |
Employees | ||
Number of hours worked | 941,600 | 1,190,744 |
Number of fatalities as a result of work-related injury | 0 | 0 |
Rate of fatalities as a result of work-related injury | 0.00 | 0.00 |
Number of high-consequence work-related injuries (excluding fatalities) | 0 | 0 |
Rate of high-consequence work-related injuries (excluding fatalities) | 0.00 | 0.00 |
Number of recordable work-related injury2 | 0 | 0 |
Rate of recordable work-related injuries (IR) 3 | 0 | 0 |
The main types and number of work-related injuries: | - | - |
Light injury during the use of stairs | 0 | 0 |
All workers who are not employees but whose work and/or workplace is controlled by the organization | ||
Number of hours worked | 175,192 | 114,936 |
Number of fatalities as a result of work-related injury | 0 | 0 |
Rate of fatalities as a result of work-related injury | 0.00 | 0.00 |
Number of high-consequence work-related injuries (excluding fatalities) | 0 | 0 |
Rate of high-consequence work-related injuries (excluding fatalities) | 0.00 | 0.00 |
Number of recordable work-related injury2 | 0 | 0 |
Rate of recordable work-related injuries (IR) 3 | 0 | 0 |
The main types and number of work-related injuries | - | - |
Total | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Total number of employees | 223 | 76 | 299 | 468 | 125 | 593 |
Number of voluntary employee exits | 253 | 56 | 309 | 57 | 11 | 68 |
Employee voluntary turnover rate1 | 113% | 74% | 103% | 12.2% | 8.8% | 11.5% |
Number of involuntary employee exits | 27 | 5 | 32 | 37 | 7 | 44 |
Employee involuntary turnover rate | 12% | 7% | 11% | 7.9% | 5.6% | 7.4% |
Total number of turnover | 280 | 61 | 341 | 94 | 18 | 112 |
Total employee turnover rate | 126% | 80% | 114% | 20.1% | 14.4% | 18.9% |
Greece | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Total number of employees | 210 | 70 | 280 | 457 | 121 | 578 |
Number of voluntary employee exits | 253 | 56 | 309 | 56 | 10 | 66 |
Employee voluntary turnover rate1 | 120% | 80% | 110% | 12.3% | 8.3% | 11.4% |
Number of involuntary employee exits | 27 | 5 | 32 | 37 | 7 | 44 |
Employee involuntary turnover rate | 13% | 7% | 11% | 8.1% | 5.8% | 7.6% |
Total number of turnover | 280 | 61 | 341 | 93 | 17 | 110 |
Total employee turnover rate | 133% | 87% | 122% | 20.4% | 14.0% | 19.0% |
Poland | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Total number of employees | 8 | 4 | 12 | 7 | 2 | 9 |
Number of voluntary employee exits | 0 | 0 | 0 | 1 | 1 | 2 |
Employee voluntary turnover rate | 0 | 0 | 0 | 14% | 50% | 22% |
Number of involuntary employee exits | 0 | 0 | 0 | 0 | 0 | 0 |
Employee involuntary turnover rate | 0 | 0 | 0 | 0 | 0 | 0 |
Total number of turnover | 0 | 0 | 0 | 1 | 1 | 2 |
Total employee turnover rate | 0 | 0 | 0 | 14% | 50% | 22% |
Bulgaria | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Total number of employees | 5 | 2 | 7 | 4 | 2 | 6 |
Number of voluntary employee exits | 0 | 0 | 0 | 0 | 0 | 0 |
Employee voluntary turnover rate | 0% | 0% | 0% | 0% | 0% | 0% |
Number of involuntary employee exits | 0 | 0 | 0 | 0 | 0 | 0 |
Employee involuntary turnover rate | 0 | 0 | 0 | 0% | 0% | 0% |
Total number of turnover | 0 | 0 | 0 | 0 | 0 | 0 |
Total employee turnover rate | 0 | 0 | 0 | 0% | 0% | 0% |
Greece | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Ratio of voluntary employee turnover2 | 120.48% | 80.00% | 110.36% | 12.25% | 8.26% | 11.42% |
Ratio of involuntary employee turnover | 12.86% | 7.14% | 11.43% | 8.10% | 5.79% | 7.61% |
Abroad | 2024 | 2023 | ||||
Male | Female | Total | Male | Female | Total | |
Ratio of voluntary employee turnover | 0.00% | 0.00% | 0.00% | 8.33% | 25.00% | 12.50% |
Ratio of involuntary employee turnover | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
GRI 404-1 Average hours of training per year per employee | 2024 | 2023 | ||||||
By employee category | Male | Female | Other1 | Not Disclosed | Male | Female | Other1 | Not Disclosed |
Top Management | 0.00 | 0.00 | 0.00 | 0.00 | 8.3 | 16.0 | 0.0 | 0.0 |
Rest of own workforce | 6.91 | 6.09 | 0.00 | 0.00 | 5.7 | 8.6 | 0.0 | 0.0 |
Total | 6.85 | 6.09 | 0.00 | 0.00 | 5.9 | 9.3 | 0.0 | 0.0 |
By function | Male | Female | Other1 | Not Disclosed | Male | Female | Other1 | Not Disclosed |
Administrative staff | 5.35 | 7.00 | 0.00 | 0.00 | 19.1 | 23.0 | 0.0 | 0.0 |
Technicians | 12.39 | 3.50 | 0.00 | 0.00 | 9.2 | 0.6 | 0.0 | 0.0 |
Rest of workers | 0.55 | 0.58 | 0.00 | 0.00 | 0.1 | 0.0 | 0.0 | 0.0 |
Total | 6.85 | 6.09 | 0.00 | 0.00 | 5.9 | 9.3 | 0.0 | 0.0 |
Total number of employees during the reporting period per country | under 30 years old | 30-50 years old | over 50 years old | Total |
2024 | 11.7% | 70.0% | 18.3% |
|
35 | 210 | 55 | 300 | |
2023 | 11.1% | 69.5% | 19.4% |
|
66 | 412 | 115 | 593 |
CCM |
| CCA |
| WTR |
|
Climate change mitigation | Climate change adaptation | Sustainable use and protection of water and marine resources | |||
PPC |
| CE |
| BIO |
|
Pollution prevention and control | Transition to a circular economy | Protection and restoration of biodiversity and ecosystems |
FY 2024 | Total (TEUR) | Proportion of Taxonomy-eligible (non-aligned) economic activities (in %) | Proportion of Taxonomy-aligned economic activities (in %) | Proportion of Taxonomy- non-eligible economic activities (in %) |
Operating expenditure (OpEx) | 28,143 | 0% | 99.5% | 0.5% |
Economic Activity | Description | NACE Code | Number of associated projects/assets and total capacity |
4.1. Electricity generation using solar photovoltaic technology | Construction and operation of electricity generation facilities that produce electricity using solar photovoltaic (PV) technology | 35.11 42.22 | 3 projects in operation ~8.5MW 3 projects under construction ~MW148.9MW |
Economic Activity | Description | NACE Code | Number of associated projects/assets and total capacity |
4.3 Electricity generation from wind power
| Construction and operation of electricity generation facilities that produce electricity from wind power | 35.11 42.22 | 74 projects in operation ~1.2GW 1 hybrid project under construction 89.1MW |
4.5 Electricity generation from hydropower | Construction and operation of electricity generation facilities that produce electricity from hydropower. | 35.11 42.22 | 2 projects in operation ~17.8ΜW |
4.8 Electricity generation from bioenergy | Construction and operation of electricity generation installations that produce electricity exclusively from biomass, biogas or bioliquids. | 35.11 42.22 | 1 project in operation 1ΜW |
4.10 Storage of electricity | Construction and operation of facilities where electricity is stored and later returned in the form of electricity. The activity includes pumped hydropower storage activities. | - | 2 projects under construction Amfilochia pumped hydropower storage system of 680MW (production) and 730MW (pumped hydropower storage) Amari Crete hybrid project of 89.1MW (production) and 72MW (pumped hydropower storage) |
Sustainability | |
CO2 Emissions Reduction | 2,382,839.1 tons CO2 per year |
Conventional Fuels Reduction | 6,243,608.4 tons lignite per year |
Energy Demand | Coverage for 690,094.1 Households per year |
EUT eligible activity | Substantial Contribution to CCM TSC | Compliance with TSC | |
4.1 | Electricity generation using solar photovoltaic technology | The activity generates electricity using solar PV technology. | √ |
4.3 | Electricity generation from wind power | The activity generates electricity from wind power. | √ |
4.5 | Electricity generation from hydropower | The electricity generation facility is a run-of-river plant and does not have an artificial reservoir. | √ |
4.8 | Electricity generation from bioenergy | The plants have a rated thermal input of < 2MW and use biomass gas fuel from anaerobic digestion of biowaste. A monitoring and emergency plan to minimize any methane leakage is in place and the biogas produced is used directly for electricity generation. | √ |
4.10 | Storage of electricity | The activity is the construction and operation of electricity storage including pumped hydropower storage. | √ |
| Nuclear energy related activities |
|
1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | NO |
3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
| Fossil gas related activities |
|
4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | NO |
5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. | NO |
6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO |
Geographical sector | Turnover for the financial year 2024 (TEUR) |
Greece | 287,617.2 |
East Europe | 20,674.4 |
Total | 308,291.6 |
Activity | Additions to tangible fixed assets (TEUR) | Internally generated or purchased intangible assets (TEUR) | Internally generated or purchased intangible assets (TEUR) | Total (TEUR) |
4.1 | 687.26 | 0 | 1,366.25 | 2,053.51 |
4.3 | 10,675.99 | 777.83 | 3,207.63 | 14,661.45 |
4.5 | 0 | 0 | 33.19 | 33.19 |
4.8 | 290.50 | 0 | 0 | 290.50 |
4.10 | 73,916.51 | 46.31 | 53.37 | 74,016.19 |
Total | 85,570.26 | 824.14 | 4,660.44 | 91,054.84 |
Activity | Research and Development (TEUR) | Short-term leases (TEUR) | Maintenance and repair (TEUR) | Total (TEUR) |
4.1 | 64.67 | 0.27 | 19.08 | 84.02 |
4.3 | 5,927.42 | 828.16 | 20,628.57 | 27,384.15 |
4.5 | 148.71 | 28.47 | 165.08 | 342.26 |
4.8 | 0 | 7.59 | 195.64 | 203.23 |
4.10 | 0 | 0.36 | 0 | 0.36 |
Total | 6,140.80 | 864.85 | 21,008.37 | 28,014.02 |
Shareholder's name | Shares |
| Percentage |
|
MASDAR HELLAS SINGLE MEMBER S.A. | 102.234.403 |
| 86,3794% | direct |
Article | HCGC text | Explanation | Data-Comments |
2.2.15. | The company ensures that the diversity criteria relate not only to the members of the Board of Directors but also to their senior management with specific gender representation targets as well as timelines for achieving them. | The selection of senior management personnel is related to the specific requirements and qualifications necessary for each position, depending on the sector of activity and the response to the current demand for executives in the market. The Company hires the most suitable candidate each time, taking into account the need for balanced representation by gender given the supply of executives. | 25,7% of the Group's total personnel consists of women.
30% of the Management positions of the Group’s organizational chart are filled by women. |
FULL NAME | CAPACITY | BEGINNING OF TERM OF OFFICE | END OF TERM OF OFFICE | AGE | GENDER | YEARS OF SERVICE |
PERISTERIS GEORGIOS | Chairman – Executive Member | 24/06/2021 | 23/06/2026 | 68 | M | 15 YEARS |
MERGOS GEORGIOS | Vice-Chairman – Independent & Non-Executive Member | 24/06/2021 | 23/06/2026 | 76 | M | 7 YEARS & 10 MONTHS |
MARAGOUDAKIS EMMANOUIL | CEO | 24/06/2021 | 23/06/2026 | 73 | M | 27 YEARS & 6 MONTHS |
SARKISIAN MARINA | Independent Non-Executive Member | 24/06/2021 | 23/06/2026 | 54 | F | 3 YEARS & 9 MONTHS |
KARAPANAGIOTI TATIANA | Independent Non-Executive Member | 24/06/2021 | 23/06/2026 | 53 | F | 3 YEARS & 9 MONTHS |
ABDULAZIZ MOHAMED ABDULLA ALOBAIDLI ALHAMMADI | Non-Executive Member | 28/11/2024 | 23/06/2026 | 42 | M | 1 MONTH |
MOHAMMED MAZIN KHAN | Non-Executive Member | 28/11/2024 | 23/06/2026 | 39 | M | 1 MONTH |
NIKOLAS MEITANIS | Non-Executive Member | 28/11/2024 | 23/06/2026 | 50 | M | 1 MONTH |
FAISAL TAHIR BHATTI | Non-Executive Member | 28/11/2024 | 23/06/2026 | 38 | M | 1 MONTH |
AHMED ABDELRAHIM YOUSIF MOHAMED ALAWADHI | Non-Executive Member | 28/11/2024 | 23/06/2026 | 42 | M | 1 MONTH |
| QUALIFICATIONS OF BOARD MEMBERS | ||||||||
FULL NAME | CAPITAL MARKETS | FINANCIAL SECTOR | REGULATORY AND REGULATORY FRAMEWORK | ESG ACTIVITIES & ACTIONS | POWER GENERATION FROM RES | RISK MANAGEMENT | STRATEGIC PLANNING | LISTED MANAGEMENT | CORPORATE GOVERNANCE |
PERISTERIS GEORGIOS | √ | √ | √ | √ | √ | √ | √ | √ | √ |
MERGOS GEORGIOS | √ | √ | √ | √ | √ | √ | √ | √ | √ |
MARAGOUDAKIS EMMAN. | √ | √ | √ | √ | √ | √ | √ | √ | √ |
SPYROU GEORGIOS | √ | √ | √ | √ | √ | √ | √ |
| √ |
SPILIOTIS ARISTOTLE | √ | √ | √ | √ |
| √ | √ |
| √ |
GOURZIS MICHAEL |
|
| √ |
| √ | √ | √ | √ | √ |
VOUTYCHTIS NIKOLAOS (until 27.11.2024) | √ | √ | √ |
|
| √ | √ |
| √ |
SARKISIAN MARINA |
|
| √ | √ |
| √ | √ |
| √ |
TAPRANTZIS ANDREAS | √ | √ | √ | √ |
| √ | √ | √ | √ |
KOUNENAKI-EFRAIM. SOFIA (until 31.07.2024) | √ | √ | √ | √ |
|
|
| √ | √ |
KARAPANAGIOTI TATIANA |
|
| √ | √ |
|
|
|
| √ |
ABDULAZIZ MOHAMED ABDULLA ALOBAIDLI ALHAMMADI |
| √ |
| √ |
√ |
√ |
√ |
√ |
√ |
MOHAMMED MAZIN KHAN |
| √ |
| √ |
√ |
√ |
√ |
√ |
√ |
NIKOLAS MEITANIS |
|
|
| √ | √ | √ | √ | √ | √ |
FAISAL TAHIR BHATTI | √ | √ |
| √ | √ | √ | √ | √ | √ |
AHMED ABDELRAHIM YOUSIF MOHAMED ALAWADHI |
| √ |
| √ | √ | √ |
√ |
√ |
√ |
FULL NAME | NUMBER OF MEETINGS HELD DURING HIS/HER TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | ATTENDANCE AT MEETINGS |
PERISTERIS GEORGIOS | 16 | 16 | 0 | 100% |
MERGOS GEORGIOS | 16 | 16 | 0 | 100% |
MARAGOUDAKIS EMMAN. | 16 | 16 | 0 | 100% |
SPYROU GEORGIOS | 15 | 15 | 0 | 100% |
SPILIOTIS ARISTOTLE | 15 | 15 | 0 | 100% |
GOURZIS MICHAEL | 15 | 15 | 0 | 100% |
VOUTYCHTIS NIKOLAOS | 15 | 15 | 0 | 100% |
SARKISIAN MARINA | 16 | 16 | 0 | 100% |
TAPRANTZIS ANDREAS | 15 | 15 | 0 | 100% |
KOUNENAKI-EFRAIMOGLOU SOFIA | 9 | 9 | 0 | 100% |
KARAPANAGIOTI TATIANA | 16 | 16 | 0 | 100% |
ABDULAZIZ MOHAMED ABDULLA ALOBAIDLI ALHAMMADI | 1 | 1 | 0 | 100% |
MOHAMMED MAZIN KHAN | 1 | 1 | 0 | 100% |
NIKOLAS MEITANIS | 1 | 1 | 0 | 100% |
FAISAL TAHIR BHATTI | 1 | 1 | 0 | 100% |
AHMED ABDELRAHIM YOUSIF MOHAMED ALAWADHI | 1 | 1 | 0 | 100% |
Name | Reasons for independence |
MERGOS GEORGIOS | (a) do not hold shares representing more than 0.5% of the Company's share capital and (b) do not have any relationship of dependance with the Company or related persons, as these conditions of independence are described in particular in Article 9 par. 1 and 2 of Law 4706/2020 (Government Gazette A' 136/17.07.2020). Moreover, the Members meet the criteria of the Suitability Policy. |
SARKISIAN MARINA | |
KARAPANAGIOTI TATIANA |
FULL NAME | SHARES | PERCENTAGE |
FAFALIOS EMMANOUIL | 40.000 | 0,03% |
VERRIOPOULOS MICHALIS | 70.000 | 0,06% |
PAIZANIS ILIAS | 35.000 | 0,03% |
FULL NAME | NUMBER OF MEETINGS HELD DURING HIS TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | ATTENDANCE AT MEETINGS |
Georgios Mergos | 9 | 9 | 100% |
Andreas Taprantzis | 8 | 8 | 100% |
Nikolaos Kalamaras | 9 | 9 | 100% |
Tatiana Karapanagioti | 1 | 1 | 100% |
FULL NAME | NUMBER OF MEETINGS HELD DURING HIS TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | ATTENDANCE AT MEETINGS |
Andreas Taprantzis | 3 | 3 | - | 100% |
Georgios Mergos, | 3 | 3 | - | 100% |
Michael Gourzis | 3 | 3 | - | 100% |
FULL NAME | NUMBER OF MEETINGS HELD DURING HIS/HER TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | ATTENDANCE AT MEETINGS |
Sofia Kounenaki-Efraimoglou, | 1 | 1 | 0 | 100% |
Marina Sarkisian-Ochanesoglou, | 2 | 2 | 0 | 100% |
Nikolaos Voutychtis, | 2 | 2 | 0 | 100% |
Andreas Taprantzis | 1 | 1 | 0 | 100% |
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
PERISTERIS GEORGIOS | Chairman and CEO of GEK TERNA SA |
MERGOS GEORGIOS |
|
MARAGOUDAKIS EMMANOUIL |
|
SARKISIAN MARINA | Independent Non-Executive Member of the BoD of Cenergy Holdings |
KARAPANAGIOTI TATIANA | CEO FULLVIEW MAE |
FULL NAME | POSITION | SCALE OF FIXED GROSS REMUNERATION OF BOD MEMBERS | COMMITTEES | VARIABLE FEES |
Peristeris Georgios | Chairman | Α+ | - | do not exceed 100% of the constants |
Maragoudakis Emmanouil | CEO | Α+ | - | do not exceed 100% of the constants |
Spyrou Georgios | Executive Director | Α | - | do not exceed 100% of the constants |
Gourzis Michael | Non-executive member, Member of the Audit Committee | up to 40.000 € | up to 10.000 € per committee | - |
Mergos Georgios
| Independent non-executive member, Chairman of the Audit Committee, Member of the Remuneration Committee | up to 40.000 €
| up to 10.000 € per committee and up to 30.000 € as Chairman of the Audit Committee | - |
Kalamaras Nikolaos | Member of the Audit Committee, Specialist in Auditing-Accounting | - | Up to 30.000 € | - |
Aristotelis Spiliotis | Executive Member | - | - | - |
Nikolaos Voutychtis | Non-executive member, Member of the Nominations Committee | up to 40.000 € | up to 10.000 € per committee | - |
Tatiana Karapanagioti | Independent non-executive member, Member of the ESG Committee | up to 40.000 € | up to 10.000 € per committee | - |
Andreas Taprantzis | Independent non-executive member, Chairman of the Remuneration Committee & Member of the Audit Committee | up to 40.000 € | up to 10.000 € per committee | - |
Marina Sarkisian -Ochasenoglou | Independent non-executive member, Chairperson of the ESG Committee, Member of the Nominations Committee | up to 40.000 € | up to 10.000 € per committee | - |
Sofia Kounenaki Efraimoglou | Independent non-executive member, Chairman of the Nominations Committee & Member of the ESG Committee | up to 40.000 € | up to 10.000 € per committee | - |
Name | Banking Institution | Credit limit |
Georgios Peristeris | ALPHA BANK | 15.000,00 |
Emmanouil Maragoudakis | ALPHA BANK | 15.000,00 |
Georgios Agrafiotis | ALPHA BANK | 15.000,00 |
NAME | Number of shares |
Peristeris Georgios | 125.000 |
Maragoudakis Emmanouil | 26.000 |
Spyrou Georgios | 15.000 |
Agrafiotis Georgios | 12.000 |
(Translated from the original in Greek) | ||
To the Shareholders of | ||
Report on the Audit of the Separate and Consolidated Financial Statements | ||
Opinion | ||
In our opinion, the accompanying Separate and Consolidated Financial Statements present fairly, in all material respects, the separate and consolidated financial position of Terna Energy S.A. and its subsidiaries (the “Group”) as at 31 December 2024 and its separate and consolidated financial performance and its separate and consolidated cash flows for the year then ended, in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union. | ||
Basis for Opinion | ||
We conducted our audit in accordance with International Standards on Auditing (ISA), as incorporated in Greek legislation. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Separate and Consolidated Financial Statements section of our report. We are independent of the Company and the Group in accordance with the International Ethics Standards Board for Accountants International Code of Ethics for Professional Accountants, as incorporated in Greek legislation, and with the ethical requirements that are relevant to the audit of the separate and consolidated financial statements in Greece and we have fulfilled our other ethical responsibilities in accordance with the requirements of the applicable legislation. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. | ||
Key Audit Matters | ||
Key audit matters are those matters, that, in our professional judgment, were of most significance in our audit of the Separate and Consolidated Financial Statements of the current period. These matters and the relevant significant assessed risks of material misstatement were addressed in the context of our audit of the Separate and Consolidated Financial Statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters. | ||
Impairment Assessment of non-current assets | ||
See Notes 3.1(ii), 3.2(iv), 4.1.1 (α), 4.1.3, 4.1.4, 4.1.5, 8, 10 and 11 to the Separate and Consolidated Financial Statements. | ||
The key audit matter | How the matter was addressed in our audit | |
As of 31 December 2024, the Group has recognized “Tangible Assets” amounting to EUR 1 408 million and “Intangible Assets” amounting to EUR 68 million in the consolidated financial statements which mostly concern the operating sector "Electricity and Renewable Energy Sources". In the separate financial statements as of 31 December 2024, the Company has recognized “Tangible Assets” amounting to EUR 69 million, “Intangible Assets” amounting to EUR 4 million and investments in subsidiaries amounting to EUR 360 million which are accounted for at cost, adjusted for any impairment where necessary. In accordance with IFRS, management performs impairment tests for Tangible Assets and Tangible Assets with definitive useful lives at the end of each reporting period, when indications exist that the carrying value of each Cash Generating Unit (CGU) exceeds its recoverable amount. Respectively, regarding the investments in subsidiaries, the impairment is examined when relevant indications exist. The Group assesses the recoverable amount of CGUs/subsidiaries based on value in use. The calculation of value in use requires estimates by Management relating to variables as production of electricity, the selling price of electricity, the budgeted net operating profits, earnings before financial and investing activities, depreciation and amortization and impairments, the discount rate and the current and future market conditions. The above estimates require significant judgement from the Management and include a level of uncertainty. Consequently, we consider the impairment assessment and the impairment exercise of non-current assets, where needed, as a key audit matter. Disclosures regarding the assumptions and the methodology used for the calculation of the impairment are important to provide clarity to the separate and consolidated financial statements. | Regarding this matter, our audit procedures included, among others, the following: 1. We examined management’s assessment and analysis regarding the existence of indications of impairment of non-current assets. 2. For the CGU where indications of impairment exist, we performed the following:
i we evaluated the appropriateness of the methods applied for the identification of recoverable amount of CGUs; ii we evaluated the reasonableness of the key assumptions and estimates of future cash flows. The key assumptions that were evaluated included the electricity production, the selling price of electricity, the budgeted net operating profits revenue, the earnings before financial and investing activities, depreciation and amortization and impairments and the discount rate used in the future cash flow projections; iii we performed a sensitivity analysis on the key assumptions adopted; iv our assessment also included a comparison of the key assumptions used in management's valuation models, with external data and market trends, our knowledge of the Company and the industry as well as the assumptions used in the previous year and v we confirmed the mathematical accuracy of discounted cash flow models for the identification of value in use of CGUs.
| |
Other mater | ||
The Separate and Consolidated Financial Statements of Terna Energy for the prior year ended 31 December 2013 were audited by another audit firm for which the Certified Auditor issued an audit report on 29 April 2024 expressing an unmodified opinion. | ||
Other Information | ||
The Board of Directors is responsible for the other information. The other information comprises the information included in the Board of Directors’ Report, for which reference is made in the “Report on Other Legal and Regulatory Requirements” and the Declarations of the Members of the Board of Directors but does not include the Separate and Consolidated Financial Statements and our Auditor’s Report thereon. Our opinion on the Separate and Consolidated Financial Statements does not cover the other information and we do not express any form of assurance conclusion thereon. In connection with our audit of the Separate and Consolidated Financial Statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the Separate and Consolidated Financial Statements, or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. | ||
Responsibilities of the Board of Directors and Those Charged with Governance for the Separate and Consolidated Financial Statements | ||
The Board of Directors is responsible for the preparation and fair presentation of the Separate and Consolidated Financial Statements in accordance with IFRS as adopted by the European Union, and for such internal control as the Board of Directors determines is necessary to enable the preparation of separate and consolidated financial statements that are free from material misstatement, whether due to fraud or error. In preparing the Separate and Consolidated Financial Statements, the Board of Directors is responsible for assessing the Company’s and the Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Board of Directors either intends to liquidate the Company and the Group or to cease operations, or has no realistic alternative but to do so. The Audit Committee of the Company is responsible for overseeing the Company’s and the Group’s financial reporting process. | ||
Auditor’s Responsibilities for the Audit of the Separate and Consolidated Financial Statements | ||
Our objectives are to obtain reasonable assurance about whether the Separate and Consolidated Financial Statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs which have been incorporated in Greek legislation will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Separate and Consolidated Financial Statements. As part of an audit in accordance with ISAs, which have been incorporated in Greek legislation, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards. From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the Separate and Consolidated Financial Statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication. | ||
Report on Other Legal and Regulatory Requirements | ||
1 Board of Directors’ Report | ||
The Board of Directors is responsible for the preparation of the Board of Directors’ Report and the Corporate Governance Statement that are included in this report. Our opinion on the financial statements does not cover the Board of Directors’ Report and we do not express an audit opinion thereon. Our responsibility is to read the Board of Directors’ Report and, in doing so, consider whether, based on our financial statements audit work, the information therein is materially misstated or inconsistent with the financial statements or our audit knowledge. Based solely on that work pursuant to the requirements of paragraph 1, cases aa, ab and b of article 154C of Law 4548/2018, we note that: (a) The Board of Directors’ Report includes a Corporate Governance Statement which provides the information set by Article 152 of Law 4548/2018. (b) In our opinion, the Board of Directors’ Report has been prepared in accordance with the applicable legal requirements of Articles 150 and 153 of Law 4548/2018 and its contents correspond with the accompanying Separate and Consolidated Financial Statements for the year ended 31 December 2024. (c) Based on the knowledge acquired during our audit, relating to Terna Energy S.A. and its environment, we have not identified any material misstatements in the Board of Directors’ Report. | ||
2 Additional Report to the audit Committee | ||
Our audit opinion on the Separate and Consolidated Financial Statements is consistent with the Additional Report to the Audit Committee of the Company dated 17 March 2025, pursuant to the requirements of article 11 of the Regulation 537/2014 of the European Union (EU). | ||
3 Provision of non-Audit Services | ||
We have not provided to the Company and its subsidiaries any prohibited non-audit services referred to in article 5 of Regulation (EU) 537/2014. The permissible non-audit services that we have provided to the Company and its subsidiaries during the year ended 31 December 2024 are disclosed in Note 33 of the accompanying Separate and Consolidated Financial Statements, respectively. | ||
4 Appointment of Auditors | ||
We were appointed for the first time as Certified Auditors of the Company based on the decision of the Annual General Shareholders’ Meeting dated 20 June 2024. | ||
5 Operations Regulation | ||
The Company has an Operations Regulation in accordance with the content provided by the provisions of the article 14 of Law 4706/2020. | ||
6 Assurance Report on the European Single Electronic Reporting Format | ||
Subject Matter We were engaged to perform a reasonable assurance engagement to examine the digital files of the company Terna Energy S.A. (the Company or/and Group), which were prepared in accordance with the European Single Electronic Format (ESEF) and that include the Separate and Consolidated financial statements of the Company and the Group for the year ended as at 31 December 2024 in XHTML format (5493006164JBW2E60O73-2024-12-31-en.xhtml), and also the file XBRL (5493006164JBW2E60O73-2024-12-31-en.zip) with the appropriate mark up of the those consolidated financial statements, including other explanatory information (Notes to the Financial Statements) (hereafter the “Subject matter”), in order to verify that it was prepared in accordance with the requirements set out in the Applicable Criteria section. Applicable Criteria The Applicable Criteria for the European Single Electronic Format (ESEF) are defined by the European Commission Delegated Regulation (EU) 2019/815, as in force (hereafter “the ESEF Regulation”) and the 2020/C 379/01 Commission Interpretative Communication issued on 10 November 2020, as required by the Law 3556/2007 and the relevant announcements of the Hellenic Capital Markets Commission and the Athens Stock Exchange. In summary, these Criteria provide, among others, the following: All the annual financial reports must be prepared in XHTML format. With respects to the consolidated financial statements based on International Financial Reporting Standards (IFRS), the financial information that is included in the Consolidated Balance Sheet, Consolidated Statements of Income and Comprehensive Income, Changes in Equity and Cash Flow, as well as in the Notes to the Consolidated Financial Statements, must be marked up with XBRL tags and “block tag”, in accordance with the ESEF Taxonomy, as in force. The technical requirements for the ESEF, including the relevant taxonomy, are included in the ESEF Regulatory Technical Standards. Responsibilities of the Board of Directors and those charged with governance The Board of Directors is responsible for the preparation and filing of the Separate and Consolidated Financial Statements of the Company and the Group, for the year ended as at 31 December 2024, in accordance with the Applicable Criteria and for such internal control as the Board of Directors determines is necessary to enable the preparation of digital files that are free from material misstatement, whether due to fraud or error. Auditors’ Responsibilities Our responsibility is to issue this Report regarding the evaluation of the Subject Matter, based on our work performed, which is described below in the “Scope of Work Performed” section. Our work was conducted in accordance with International Standard on Assurance Engagements 3000 (Revised) “Assurance Engagements Other than Audits or Reviews of Historical Financial Information” (hereafter “ISAE 3000”). ISAE 3000 requires that we plan and perform our work to obtain reasonable assurance about the evaluation of the Subject Matter in accordance with the Applicable Criteria. In the context of the procedures performed, we assess the risk of material misstatement of the information related to the Subject Matter. We believe that the evidence we have obtained is sufficient and appropriate and support the conclusion expressed in this assurance report. Professional ethics and quality management We are independent of the Company and the Group, throughout this engagement and have complied with the requirements of the International Code of Ethics for Professional Accountants issued by the International Ethics Standards Board for Accountants, the ethics and independence requirements of Law 4449/2017 and Regulation (EU) 537/2014. Our firm applies International Standard on Quality Management (ISQM) 1, “Quality Management for Firms that Perform Audits or Reviews of Financial Statements, or Other Assurance or Related Services Engagements” and consequently maintains a comprehensive quality management system that includes documented policies and procedures regarding compliance with ethical requirements, professional standards and applicable legal and regulatory requirements. Scope of work performed The assurance work we performed covers only the items included in the 214/4/11-02-2022 Decision of the Hellenic Accounting and Auditing Standards Oversight Board and the Guidelines for the assurance engagement and report of Certified Auditors on the European Single Electronic Reporting Format (ESEF) of issuers with shares listed in a regulated market in Greece”, as these were issued by the Institute of Certified Public Accountants of Greece on 14 February 2022, in order to obtain reasonable assurance that the financial statements of the Company that are prepared by the Board of Directors of the Company comply in all material respects with the Applicable Criteria. Conclusion Based on the procedures performed and the evidence obtained, we express the conclusion that the Separate and Consolidated Financial Statements of the Company and the Group for the year ended as of 31 December 2024 in XHTML format (5493006164JBW2E60O73-2024-12-31-en.xhtml), and the XBRL file (5493006164JBW2E60O73-2024-12-31-en.zip) marked up with respects to the Consolidated Financial Statements,including the other explanatory information (Notes to financial statements), have been prepared, in all material respects, in accordance with the requirements as defined in the Applicable Criteria. | ||
Athens, 20 March 2025 KPMG Certified Auditors S.A.
| ||
|
| GROUP |
| COMPANY | ||||
| Note | 31/12/2024 |
| 31/12/2023 |
| 31/12/2024 |
| 31/12/2023 |
ASSETS |
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
|
Intangible assets | 8 |
|
| 3.594 |
| 2.533 | ||
Tangible assets | 10 |
|
| 68.844 |
| 62.758 | ||
Right-of-use assets | 9 |
|
| 24.253 |
| 22.897 | ||
Investement in subsidiaries |
|
|
| 360.364 |
| 354.831 | ||
Investment in joint ventures |
|
|
| 168 |
| 4.476 | ||
Other long‐term receivables | 14 |
|
| 111.962 |
| 138.352 | ||
Receivables from derivatives | 22 |
|
| 1.000 |
| 3.082 | ||
Financial Assets – Concessions | 7 |
|
| − |
| − | ||
Investments in equity interests |
|
|
| 4.050 |
| 5.268 | ||
Deferred tax assets | 31 |
|
| 10.338 |
| 9.228 | ||
Total non‐current assets |
|
|
| 584.573 |
| 603.425 | ||
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Inventories |
|
|
| 5.572 |
| 6.036 | ||
Trade receivables | 16 |
|
| 84.097 |
| 114.889 | ||
Receivables from contracts with customers | 18 |
|
| 3.523 |
| 13.246 | ||
Prepayments and other receivables | 17 |
|
| 22.753 |
| 31.960 | ||
Income tax receivables |
|
|
| 1.670 |
| 1.830 | ||
Other short-term investments |
|
|
| 3.923 |
| 3.221 | ||
Receivables from derivatives | 22 |
|
| 286 |
| 525 | ||
Cash and cash equivalents | 19 |
|
| 53.123 |
| 53.082 | ||
Total current assets |
|
|
| 174.947 |
| 224.789 | ||
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
| 759.520 |
| 828.214 | ||
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
Share capital | 28 |
|
| 35.507 |
| 35.432 | ||
Share premium | 28 |
|
| 209.120 |
| 209.195 | ||
Reserves | 29 |
|
| 4.920 |
| 9.282 | ||
Retained earnings |
|
|
| 22.501 |
| 79.731 | ||
Total equity attributable to the shareholders of the parent |
|
|
| 272.048 |
| 333.640 | ||
|
|
|
|
|
|
|
|
|
Non‐controlling interest |
|
|
| − |
| − | ||
Total equity |
|
|
| 272.048 |
| 333.640 |
|
| GROUP |
| ENTITY | ||||
| Note | 31/12/2024 |
| 31/12/2023 |
| 31/12/2024 |
| 31/12/2023 |
Long‐term liabilities |
|
|
|
|
|
|
|
|
Long‐term loans | 20 |
|
| 339.073 |
| 366.433 | ||
Lease liabilities | 21 |
|
| 22.487 |
| 21.209 | ||
Liabilities from derivatives | 22 |
|
| 645 |
| − | ||
Provision for staff indemnities |
|
|
| 175 |
| 272 | ||
Other provisions | 24 |
|
| 4.904 |
| 4.704 | ||
Grants | 25 |
|
| 9.273 |
| 10.105 | ||
Liabilities from contracts with customers |
|
|
| 2.536 |
| 2.646 | ||
Deferred tax liabilities | 31 |
|
| − |
| − | ||
Other long‐term liabilities |
|
|
| 11.402 |
| 10.541 | ||
Total long‐term liabilities |
|
|
| 390.495 |
| 415.910 | ||
|
|
|
|
|
|
|
|
|
Short‐term liabilities |
|
|
|
|
|
|
|
|
Suppliers | 26 |
|
| 15.886 |
| 25.703 | ||
Short‐term loans | 20 |
|
| 40.609 |
| − | ||
Long‐term liabilities carried forward | 20 |
|
| 20.458 |
| 14.788 | ||
Lease liabilities | 21 |
|
| 1.547 |
| 1.472 | ||
Liabilities from derivatives | 22 |
|
| 2.648 |
| 5.663 | ||
Liabilities from contracts with customers |
|
|
| 2.886 |
| 13.882 | ||
Accrued and other short‐term liabilities | 27 |
|
| 12.943 |
| 17.078 | ||
Income tax payable | 31 |
|
| − |
| 78 | ||
Total short‐term liabilities |
|
|
| 96.977 |
| 78.664 | ||
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
| 487.472 |
| 494.574 | ||
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY |
|
|
| 759.520 |
| 828.214 |
|
| GROUP |
| COMPANY | ||||
| Note | 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
Continuing Operations |
|
|
|
|
|
|
|
|
Revenue | 32 |
|
| 75.037 |
| 76.518 | ||
Cost of sales |
| ( |
| ( |
| (53.682) |
| (61.457) |
Gross profit |
|
|
| 21.355 |
| 15.061 | ||
Administrative and distribution expenses |
| ( |
| ( |
| (31.960) |
| (15.265) |
Research and development expenses |
| ( |
| ( |
| (6.111) |
| (5.124) |
Other income/(expenses) | 34 |
|
| 2.808 |
| 6.401 | ||
Operating results |
|
|
| (13.908) |
| 1.073 | ||
Financial income | 35 |
|
| 7.218 |
| 4.773 | ||
Financial expenses | 35 | ( |
| ( |
| (20.241) |
| (21.652) |
Gains/(losses) from financial instruments measured at fair value |
|
| ( |
| 1.189 |
| (1.912) | |
Revenue from participating interest and other investments | 35 |
|
| 26.991 |
| 50.036 | ||
Gains/(Losses) from disposals and valuation of participations and other investments |
|
|
| (479) |
| (876) | ||
Share of results of assosiates and joint ventures | , 12 |
| ( |
| − |
| − | |
Profit before tax from continuing operations |
|
|
| 770 |
| 31.442 | ||
Income tax expense | 31 | ( |
| ( |
| 2.341 |
| 2.900 |
Net profit for the year from continuing operations |
|
|
| 3.111 |
| 34.342 | ||
Discontinued Operations |
|
|
|
|
|
|
|
|
Net (losses)/profit for the year from discontinued operations | 6 | ( |
|
| (21.114) |
| (2.332) | |
Net (losses)/profit for the year from continuing and discontinued operations |
|
|
| (18.003) |
| 32.010 | ||
Other comprehensive income |
|
|
|
|
|
|
|
|
Items subsequently reclassified in the Income Statement |
|
|
|
|
|
|
|
|
Foreign exchange translation differences from incorporation of foreign operations |
|
|
|
|
|
|
|
|
- Gains of the current year |
|
|
| − |
| − | ||
Cash flows hedges |
|
|
|
|
|
|
|
|
-(Losses)/gains of the current year |
| ( |
| ( |
| (1.140) |
| 12.260 |
-Reclassification to Income Statement |
|
|
| − |
| − | ||
Corresponding income tax |
|
|
| 247 |
| (2.694) | ||
Total |
|
|
| (893) |
| 9.566 | ||
Items not subsequently reclassified in the Income Statement |
|
|
|
|
|
|
|
|
Gains from valuation of participating interest at fair value |
|
|
| 195 |
| 176 | ||
Actuarial gains/(losses) from defined benefit plans |
|
| ( |
| 8 |
| (3) | |
Corresponding income tax |
| ( |
| ( |
| (45) |
| (37) |
Total |
|
|
| 158 |
| 136 | ||
Other comprehensive (loss)/income for the year (after tax) |
|
|
| (735) |
| 9.702 | ||
Discontinued Operations |
|
|
|
|
|
|
|
|
Other comprehensive income from discontinued operations |
| ( |
| ( |
| − |
| 197 |
-Reclassification to Income Statement from discontinued operations |
|
|
| − |
| − | ||
Total |
|
| ( |
| − |
| 197 |
Other comprehensive (loss)/income for the year (after tax) |
|
| ( |
| (735) |
| 9.899 | |
Total comprehensive (loss)/income for the year |
|
|
| (18.738) |
| 41.909 |
|
| GROUP | ||
| Note | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
Net profit for the year attributed to: |
|
|
|
|
Shareholders of the parent from: |
|
|
|
|
- Continuing operations |
|
| ||
- Discontinued operations |
| ( |
| |
Total |
|
| ||
|
|
|
|
|
Non‐controlling interests from: |
|
|
|
|
- Continuing operations |
|
| ||
- Discontinued operations |
|
| ||
Total |
|
| ||
|
|
|
|
|
Net Earnings/(losses) after taxes from Continuing Operations and Discontinued operations |
|
| ||
|
|
|
|
|
Total comprehensive income for the year attributed to: |
|
|
|
|
Shareholders of the parent from: |
|
|
|
|
- Continuing operations |
|
| ||
- Discontinued operations |
| ( |
| |
Total |
|
| ||
|
|
|
|
|
Non‐controlling interests from: |
|
|
|
|
- Continuing operations |
|
| ||
- Discontinued operations |
|
| ||
Total |
|
| ||
|
|
|
|
|
Total comprehensive income |
|
| ||
|
|
|
|
|
Basic Earnings per share (in Euro) attributed to shareholders of the parent from |
|
|
|
|
- Continuing operations | 30 |
| ||
- Discontinued operations | 30 | ( |
| |
- Continuing Operations and Discontinued operations | 30 |
| ||
|
|
|
|
|
Diluted Earnings per share (in Euro) attributed to shareholders of the parent from |
|
|
|
|
- Continuing operations | 30 |
| ||
- Discontinued operations | 30 | ( |
| |
- Continuing Operations and Discontinued operations | 30 |
|
|
| GROUP |
| COMPANY | ||||
| Note | 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Profit before tax from continuing operations |
|
|
| 770 |
| 31.442 | ||
Adjustments for reconciliation of net flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortisation/depreciation of intangible, tangible and right-of-use assets | 8, 9, 10 |
|
| 6.667 |
| 7.533 | ||
Grants' amortisation | 25 | ( |
| ( |
| (832) |
| (1.152) |
Impairment |
|
|
| 1.278 |
| 1.410 | ||
Liabilities write-off |
|
| ( |
| − |
| − | |
Provisions | 24 |
|
| 22 |
| 47 | ||
Interest and related income | 35 | ( |
| ( |
| (7.218) |
| (4.773) |
Interest and other financial expenses | 35 |
|
| 20.241 |
| 21.652 | ||
Results from intangible and tangible assets, investment property and right-of-use assets |
|
|
| − |
| 2 | ||
Revenue from participating interest and other investments |
| ( |
| ( |
| (27.692) |
| (50.543) |
Results from derivatives | 22 | ( |
|
| (1.189) |
| 1.912 | |
Proportion in profit after income tax on associates and joint ventures | , 12 |
|
| − |
| − | ||
Foreign currency exchange differences | 34 | ( |
| ( |
| − |
| − |
Results from Share based payments programms | 29 |
|
| 2.313 |
| 603 | ||
Operating (loss)/profit before changes in working capital |
|
|
| (5.640) |
| 8.133 | ||
|
|
|
|
|
|
|
|
|
(Increase)/Decrease in: |
|
|
|
|
|
|
|
|
Inventories |
| ( |
| ( |
| (684) |
| (583) |
Trade receivables and receivables from contracts with customers |
| ( |
| ( |
| (23.977) |
| 22.708 |
Prepayments and other short term receivables |
| ( |
|
| (2.211) |
| 433 | |
|
|
|
|
|
|
|
|
|
Increase/(Decrease)\ in: |
|
|
|
|
|
|
|
|
Suppliers and liabilities from contracts with customers |
|
|
| (1.702) |
| (27.429) | ||
Accrued and other short term liabilities |
| ( |
|
| (13.958) |
| 3.121 | |
Other long term receivables and liabilities |
| ( |
| ( |
| (117) |
| (122) |
Income tax paid |
| ( |
| ( |
| 37 |
| 3.161 |
Net cash (outflows)/inflows from operating activities-continuing operations |
|
|
| (48.252) |
| 9.422 | ||
Cash flows from operating activities dicontinued | 7 |
| ( |
| 33.451 |
| (20.924) | |
Net cash (outflows)/inflows from operating activities |
|
|
| (14.801) |
| (11.502) |
|
| GROUP |
| ENTITY | ||||
| Note | 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Acquisition of tangible and intangible fixed assets | 8, 10 | ( |
| ( |
| (14.339) |
| (6.479) |
Disposal of tangible and intangible fixed assets | 8, 10 |
|
| 136 |
| 11.289 | ||
Grants collected |
|
|
| − |
| − | ||
Rebated grants (capital) |
|
| ( |
| − |
| − | |
Interest and related income collected |
|
|
| 5.866 |
| 4.726 | ||
Payments for acquisition of companies |
| ( |
| ( |
| (29.012) |
| (1.819) |
Proceeds from changes in participating interest |
|
|
| 9.339 |
| 43.746 | ||
Cash and cash equivalent of acquaried companies and of companies whose consolidation was discontinued |
|
|
| − |
| − | ||
Payments for acquisition of shares, bonds and other securities |
| ( |
| ( |
| (454) |
| (4.054) |
Disposal of shares, bonds and other securities |
|
|
| 227 |
| − | ||
Dividends received |
|
|
| 27.515 |
| 49.771 | ||
Issued loans |
| ( |
| ( |
| (1.567) |
| (1.318) |
Proceeds from issued loans |
|
|
| 3.524 |
| 5.488 | ||
Net cash (outflows)/inflows from investing activities-continuing operations |
| ( |
| ( |
| 1.235 |
| 101.350 |
Cash flows from investing activities dicontinued | 7 |
| ( |
| 60.482 |
| 303 | |
Net cash (outflows)/inflows from investing activities |
| ( |
| ( |
| 61.717 |
| 101.653 |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Share capital return of subsidiaries to non-controlling interests |
| ( |
|
| − |
| − | |
Proceeds from long term loans | 20 |
|
| 1.000 |
| 10.800 | ||
Payments for long term loans | 20 | ( |
| ( |
| (22.942) |
| (33.471) |
Lease liability payments | 21 | ( |
| ( |
| (2.214) |
| (2.229) |
Proceeds from short term loans | 20 |
|
| 40.000 |
| − | ||
Payments of short term loans | 20 | ( |
| ( |
| − |
| (60.000) |
Dividends paid | 28 | ( |
| ( |
| (44.858) |
| (44.585) |
Dividends paid to non controlling interest of subsidiaries | 28 | ( |
| ( |
| − |
| − |
Interest paid |
| ( |
| ( |
| (17.536) |
| (18.228) |
Net cash outflows from financing activities-continuing operations |
| ( |
| ( |
| (46.550) |
| (147.713) |
Cash flows from financting activities dicontinued | 7 | ( |
| ( |
| (325) |
| (273) |
Net cash outflows from financing activities |
| ( |
| ( |
| (46.875) |
| (147.986) |
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents from continuing operations |
| ( |
| ( |
| (93.567) |
| (36.941) |
Net increase/(decrease) in cash and cash equivalents from Discontinued operations |
|
| ( |
| 93.608 |
| (20.894) | |
Net (decrease)/increase in cash and cash equivalents |
| ( |
| ( |
| 41 |
| (57.835) |
Effect of exchange rate changes on cash & cash equivalents |
|
|
| − |
| − | ||
Opening cash and cash equivalents | 19 |
|
| 53.082 |
| 110.917 | ||
Closing cash and cash equivalents | 19 |
|
| 53.123 |
| 53.082 |
| Note | Share capital |
| Share premium |
| Reserves |
| Retained Earnings |
| Subtotal |
| Non-controlling interests |
| Total |
1 January 2023* |
|
|
|
|
|
|
| |||||||
Net profit for the year from continuing and Discontinued operations |
|
|
|
|
|
|
| |||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
| − |
Foreign exchange translation differences from incorporation of foreign operations |
|
|
|
|
|
|
| |||||||
Gains/(losses) from valuation of participating interest at fair value (not reclassified in the Statement of Comprehensive Income) |
|
|
|
|
|
|
| |||||||
Cast flows hedges | 22 |
|
| ( |
|
| ( |
|
| ( | ||||
Actuarial losses from defined benefit plans |
|
|
| ( |
|
| ( |
|
| ( | ||||
Other comprehensive income from dicontinued operations |
|
|
| ( |
|
| ( |
|
| ( | ||||
Other comprehensive losses for the year (after tax) |
|
|
| ( |
|
| ( |
|
| ( | ||||
Total comprehensive income for the year |
|
|
| ( |
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization of reserves & retained earnings | 28 |
| ( |
|
| ( |
| ( |
|
| ( | |||
Formation of reserves | 29 |
|
|
| ( |
|
|
| ||||||
Distribution of dividends | 28 |
|
| ( |
| ( |
| ( |
| ( |
| ( | ||
Transfers-Other movements |
|
|
| ( |
|
|
|
| ||||||
Transactions with shareholders |
|
| ( |
| ( |
| ( |
| ( |
| ( |
| ( | |
Total equity 31st December 2023* |
|
|
|
|
|
|
|
| Note | Share capital |
| Share premium |
| Reserves |
| Retained Earnings |
| Subtotal |
| Non-controlling interests |
| Total |
1 January 2024 |
|
|
|
|
|
|
| |||||||
Net profit for the year from continuing and Discontinued operations |
|
|
|
|
|
|
| |||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
| − |
Foreign exchange translation differences from incorporation of foreign operations |
|
|
|
|
|
|
| |||||||
Gains/(losses) from valuation of participating interest at fair value (not reclassified in the Statement of Comprehensive Income) |
|
|
|
|
|
|
| |||||||
Cast flows hedges | 22 |
|
| ( |
|
| ( |
|
| ( | ||||
Actuarial gains from defined benefit plans | 23 |
|
|
|
|
|
| |||||||
Other comprehensive income from dicontinued operations |
|
|
|
|
|
|
| |||||||
Other comprehensive income for the year (after tax) |
|
|
|
|
|
|
| |||||||
Total comprehensive income for the year |
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization of reserves & retained earnings | 28 |
| ( |
|
|
|
|
| ||||||
Share capital return | 28 |
|
|
|
|
| ( |
| ( | |||||
Formation of reserves | 29 |
|
|
| ( |
|
|
| ||||||
Distribution of dividends | 28 |
|
| ( |
| ( |
| ( |
| ( |
| ( | ||
Disposal of subsidiaries | 7.2 |
|
| ( |
|
|
| ( |
| ( | ||||
Transfers-Other movements |
|
|
| ( |
|
|
|
| ||||||
Transactions with shareholders |
|
| ( |
|
| ( |
| ( |
| ( |
| ( | ||
Total equity 31st December 2024 |
|
|
|
|
|
|
|
| Note | Share capital |
| Share premium |
| Reserves |
| Retained Earnings |
| Subtotal |
1 January 2023* |
| 34.757 |
| 209.870 |
| 48.012 |
| 43.718 |
| 336.357 |
Net profit for the year from continuing and Discontinued operations |
| − |
| − |
| − |
| 32.010 |
| 32.010 |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
Gains/(losses) from valuation of participating interest at fair value (not reclassified in the Statement of Comprehensive Income) |
| − |
| − |
| 138 |
| − |
| 138 |
Cast flows hedges | 22 | − |
| − |
| 9.566 |
| − |
| 9.566 |
Actuarial gains from defined benefit plans | 23 | − |
| − |
| (2) |
| − |
| (2) |
Other comprehensive income from discontinued operations |
| − |
| − |
| 197 |
| − |
| 197 |
Other comprehensive income for the year (after tax) |
| − |
| − |
| 9.899 |
| − |
| 9.899 |
Total comprehensive income for the year |
| − |
| − |
| 9.899 |
| 32.010 |
| 41.909 |
|
|
|
|
|
|
|
|
|
|
|
Capitalization of reserves & retained earnings | 28 | 675 |
| (675) |
| − |
| (3) |
| (3) |
Formation of reserves | 29 | − |
| − |
| 997 |
| (394) |
| 603 |
Distribution of dividends | 28 | − |
| − |
| (2.826) |
| (42.400) |
| (45.226) |
Transfers-Other movements |
| − |
| − |
| (46.800) |
| 46.800 |
| − |
Transactions with shareholders |
| 675 |
| (675) |
| (48.629) |
| 4.003 |
| (44.626) |
31st December 2023* |
| 35.432 |
| 209.195 |
| 9.282 |
| 79.731 |
| 333.640 |
| Note | Share capital |
| Share premium |
| Reserves |
| Retained Earnings |
| Total |
1 January 2024 |
| 35.432 |
| 209.195 |
| 9.282 |
| 79.731 |
| 333.640 |
Net losses for the year from continuing and Discontinued operations |
| − |
| − |
| − |
| (18.003) |
| (18.003) |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
Gains/(losses) from valuation of participating interest at fair value (not reclassified in the Statement of Comprehensive Income) |
| − |
| − |
| 152 |
| − |
| 152 |
Cast flows hedges | 22 | − |
| − |
| (893) |
| − |
| (893) |
Actuarial gains from defined benefit plans | 23 | − |
| − |
| 6 |
| − |
| 6 |
Other comprehensive income for the year (after tax) |
| − |
| − |
| (735) |
| − |
| (735) |
Total comprehensive income for the year |
| − |
| − |
| (735) |
| (18.003) |
| (18.738) |
|
|
|
|
|
|
|
|
|
|
|
Capitalization of reserves & retained earnings | 28 | 75 |
| (75) |
| − |
| − |
| − |
Formation of reserves | 29 | − |
| − |
| 2.520 |
| (207) |
| 2.313 |
Distribution of dividends | 28 | − |
| − |
| (1.306) |
| (43.861) |
| (45.167) |
|
| − |
| − |
| 88 |
| (88) |
| − |
Transfers-Other movements |
| − |
| − |
| (4.929) |
| 4.929 |
| − |
Transactions with shareholders |
| 75 |
| (75) |
| (3.627) |
| (39.227) |
| (42.854) |
31st December 2024 |
| 35.507 |
| 209.120 |
| 4.920 |
| 22.501 |
| 272.048 |
Category | Methods of amortization | Useful life in years |
Software | Straight-line | 3 |
Generation and energy units installation and operation licenses | Straight-line | 30 |
Forestry plots use rights | Straight-line | 30 |
Property, plant and equipment | Useful life (in years) |
Building and technical works | 8 – 30 |
Machinery and technical installations | 3 – 30 |
Vehicles | 5 – 12 |
Furniture and fixtures | 3 – 12 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLIDATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | UNAUDITED FISCAL YEARS |
RES ENERGY SEGMENT - JOINT OPERATIONS |
|
|
|
|
|
|
|
ILIAKI PIKROLIMNIS S.A. | Greece | 51,00 | − | 51,00 | Proportional | - | 2020-2024 |
ILIAKA VAKOUFIA SINGLE MEMBER PC | Greece | − | 51,00 | 51,00 | Proportional | ILIAKI PIKROLIMNIS S.A. | 2020-2024 |
FOTOVOLTAIKA KILKIS SINGLE MEMBER PC | Greece | − | 51,00 | 51,00 | Proportional | ILIAKI PIKROLIMNIS S.A. | 2020-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLIDATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | UNAUDITED FISCAL YEARS |
HOLDINGS AND FINANCING - SUBSIDIARIES |
|
|
|
|
|
|
|
TERNA ENERGY FINANCE S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ENERGY OVERSEAS LTD | Cyprus | 100,00 | − | 100,00 | Full | - | 2024 |
GALLETTE LTD | Cyprus | − | 100,00 | 100,00 | Full | ENERGIAKI SERVOUNIOU S.A. | 2023-2024 |
|
|
|
|
|
|
|
|
RES ENERGY SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
AIOLIKI PANORAMATOS DERVENOCHORION S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
PPC RENEWABLES - TERNA ENERGY S.A. | Greece | 51,00 | − | 51,00 | Full | - | 2019-2024 |
ENERGIAKI SERVOUNIOU S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
IWECO HONOS CRETE S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ENERGY EVROU S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI RACHOULAS DERVENOCHORION S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGIAKI DERVENOCHORION S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI MARMARIOU EUVOIAS M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGEIAKI DYSTION EUVOIAS M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGEIAKI KAFIREOS EUVOIAS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGIAKI STYRON EVIAS M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGIAKI NEAPOLEOS LAKONIAS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI MALEA LAKONIAS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ENERGY SA AND CO ENERGEIAKI VELANIDION LAKONIAS G.P. | Greece | 99,00 | 1,00 | 100,00 | Full | IWECO HONOS CRETE S.A. | 2019-2024 |
AIOLIKI EASTERN GREECE M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI PASTRA ATTIKIS S.A. | Greece | 99,00 | 1,00 | 100,00 | Full | IWECO HONOS CRETE S.A. | 2019-2024 |
ENERGIAKI PELOPONNISOU S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI PROVATA TRAIANOUPOLEOS M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI DERVENI TRAIANOUPOLEOS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
ENERGIAKI FERRON EVROU M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ENERGY S.A. AND CO ENERGIAKI ARI SAPPON G.P. | Greece | 99,00 | 1,00 | 100,00 | Full | IWECO HONOS CRETE S.A. | 2019-2024 |
ENERGEIAKI XIROVOUNIOU S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI ILIOKASTROU M.A.E. | Greece | − | 100,00 | 100,00 | Full | TERNA ENERGY EVROU S.A. | 2019-2024 |
EUROWIND S.A. | Greece | − | 100,00 | 100,00 | Full | ENERGIAKI SERVOUNIOU S.A. | 2019-2024 |
DELTA AXIOU ENERGEIAKI S.A. | Greece | 80,00 | − | 80,00 | Full | - | 2019-2024 |
TERNA ENERGY S.A. AND VECTOR GREECE WIND PARKS - TROULOS WIND PARK G.P. | Greece | 90,00 | − | 90,00 | Full | - | 2019-2024 |
TERNA ENERGY SEA WIND PARKS S.A. | Greece | 85,00 | − | 85,00 | Full | - | 2019-2024 |
TERNA ENERGY SAPPON SMPC | Greece | 100,00 | − | 100,00 | Full | - | 2020-2024 |
AIOLIKO PARKO VIOTIAS TARATSA MAE | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
SAIE GLYKIO FOKIDAS SINGLE MEMBER S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
AMARI ENERGEIAKI SINGLE MEMBER S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
AVLAKI YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
DEMONOPYRGIA SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
DIASELA ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
FILOS ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
LADONAS YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
MAZARAKI YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
POURNARAKI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
VATHICHORI ENVIRONMENTAL S.A. | Greece | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
VATHICHORI ONE PHOTOVOLTAIC S.A. | Greece | − | 100,00 | 100,00 | Full | VATHICHORI ENVIRONMENTAL S.A. | 2019-2024 |
ALISTRATI ENERGY LTD | Greece | 80,00 | − | 80,00 | Full | - | 2019-2024 |
TERNA ENERGY AI-GIORGIS S.A. | Greece | 99,40 | 0,60 | 100,00 | Full | IWECO HONOS CRETE S.A. | 2019-2024 |
TERNA AIOLIKI XEROVOUNIOU S.A. | Greece | − | 100,00 | 100,00 | Full | AIOLIKI PANORAMATOS DERVENOCHORION S.A. | 2019-2024 |
TERNA AIOLIKI AITOLOAKARNANIAS S.A. | Greece | − | 100,00 | 100,00 | Full | AIOLIKI MALEA LAKONIAS S.A. | 2019-2024 |
TERNA AIOLIKI AMARINTHOU S.A. | Greece | − | 100,00 | 100,00 | Full | ENERGIAKI SERVOUNIOU S.A. | 2019-2024 |
TERNA ILIAKI PANORAMATOS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ILIAKI PELLOPONISSOU S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
TERNA ILIAKI VIOTIAS S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
AIOLIKI STEREAS ELLADOS M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
VATHICHORI TWO ENERGY S.A. | Greece | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
TERNA ENERGY OMALIES M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
EVOIKOS ANEMOS S.A. | Greece | 70,00 | − | 70,00 | Full | - | 2020-2024 |
KEY SOLAR ENERGY SINGLE MEMBER PC | Greece | 100,00 | − | 100,00 | Full | - | 2020-2024 |
KASTRAKI SOLAR ENERGY SINGLE MEMBER PC | Greece | 100,00 | − | 100,00 | Full | - | 2020-2024 |
TERNA ENERGY-PUMPED STORAGE I S.M.S.A. | Greece | 100,00 | − | 100,00 | Full | - | 2022 - 2024 |
TERNA ENERGY FIVE TOWERS GP | Greece | 90,00 | 10,00 | 100,00 | Full | IWECO HONOS CRETE S.A. | 2019-2024 |
RACHI PALEOCHORIOU SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
SKALA - AGIOS NIKOLAOS - LADONAS SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
TRICHONIDA I ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
TSOUGKARIA SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
VROCHONERA I & IG SINGLE MEMBER P.C. | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
ELLINIKOS ILIOS II S.A. | Greece | 100,00 | − | 100,00 | Full | - |
|
ELLINIKOS ILIOS III S.A. | Greece | 100,00 | − | 100,00 | Full | - |
|
HAOS INVEST 1 EAD | Bulgaria | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
ECO ENERGY DOBRICH 2 EOOD | Bulgaria | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
ECO ENERGY DOBRICH 3 EOOD | Bulgaria | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
ECO ENERGY DOBRICH 4 EOOD | Bulgaria | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
BIO PI DI SOLAR | Bulgaria | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2024 |
EOLOS NORTH sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
EOLOS NOVO sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
EOLOS POLSKA sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
EOLOS EAST sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
JP GREEN sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
WIRON sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
BALLADYNA sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2019-2024 |
EOLOS DEVELOPMENT Sp.z o.o | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2021-2024 |
RES ENERGY SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
ATLAS 1 ENERGY SMPC | Greece | 50,00 | − | 50,00 | Equity | - | 2021-2024 |
RES ENERGY SEGMENT - ASSOCIATES |
|
|
|
|
|
|
|
CYCLADES RES ENERGY CENTER SA | Greece | − | 45,00 | 45,00 | Equity | IWECO HONOS CRETE S.A. | 2019-2024 |
ARMONIA ENERGY SOCIETY | Greece | 12,50 | − | 12,50 | Equity | - | 2019-2024 |
Company Structure |
|
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLIDATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | UNAUDITED FISCAL YEARS |
CONSTRUCTION SEGMENT - JOINT OPERATIONS |
|
|
|
|
|
|
|
J/V GEK TERNA - TERNA ENERGY (INSTALLATION AND OPERATION ASSK) | Greece | 50,00 | − | 50,00 | Proportional | - | 2019-2024 |
Group Structure |
|
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLIDATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | UNAUDITED FISCAL YEARS |
HOLDINGS AND FINANCING - SUBSIDIARIES |
|
|
|
|
|
|
|
TERNA ENERGY USA HOLDING CORPORATION | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY TRANSATLANTIC sp.z.o.o. | 2011-2024 |
TERNA ENERGY TRANSATLANTIC sp.z.o.o. | Poland | − | 100,00 | 100,00 | Full | TERNA ENERGY OVERSEAS LTD | 2015-2024 |
RES ENERGY SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
TERNA ENERGEIAKI DIACHEIRISI PAGION | Greece | 100,00 |
| 100,00 | Full |
| 2019-2024 |
ERGA YPODOMIS EVRYZONIKOTITAS | Greece | 100,00 | − | 100,00 | Full | - | 2024 |
AEGIS RENEWABLES, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2011-2024 |
MOUNTAIN AIR HOLDING, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2011-2024 |
TERNA RENEWABLE ENERGY PROJECTS, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2016-2024 |
TERNA DEN, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2016-2024 |
FLUVANNA I INVESTOR, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2016-2024 |
FLUVANNA INVESTMENTS 2, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2016-2024 |
CI-II BEARKAT QFPF, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2016-2024 |
CI-II BEARKAT HOLDING B, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2017-2024 |
SPONSOR BEARKAT I HOLDCO, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2019-2024 |
TERNA DER, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
TERNA DER 2, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
TERNA DER 3, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
COOPER-MONITEAU ENERGY, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
RICHLAND CREEK ENERGY, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
LIMESTONE TERNA ENERGY, LLC | U.S.A. | − | 100,00 | 100,00 | Full | TERNA ENERGY USA HOLDING CORPORATION | 2024 |
CONCESSIONS SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
HELLAS SMARTICKET S.A. | Greece | 35,00 | − | 35,00 | Full | - | 2019-2024 |
PERIVALLONTIKI PELOPONNISOU M.A.E. | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
EPIRUS SUSTAINABLE SINGLE OWNED SOCIETE ANONYME SPECIAL PURPOSE | Greece | 100,00 | − | 100,00 | Full | - | 2019-2024 |
CONCESSIONS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
TERNA FIBER SPECIAL PURPOSES SOCIETE ANONYME | Greece | 50,10 | − | 50,10 | Equity | - | 2024 |
|
|
|
|
|
|
|
|
CONSTRUCTION SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
EN.ER.MEL S.A. | Greece | 50,00 | − | 50,00 | Equity | - | 2019-2024 |
JV TENERGY-INDIGITAL-AMCO | Greece | 70,00 | − | 70,00 | Equity | - | 2020-2024 |
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and Discontinued operations |
31st December 2024 |
|
|
|
|
|
|
Continuing and Discontinued operations |
|
|
|
|
|
|
Revenue |
| 347.104 |
| 60.521 |
| 407.625 |
Total revenue from Continuing and Discontinued operations |
| 347.104 |
| 60.521 |
| 407.625 |
Cost of sales |
| (141.654) |
| (65.372) |
| (207.026) |
Gross profit from Continuing and Discontinued operations |
| 205.450 |
| (4.851) |
| 200.599 |
Administrative and distribution expenses |
| (47.439) |
| (2.045) |
| (49.484) |
Research and development expenses |
| (6.187) |
| (1.519) |
| (7.706) |
Other income/(expenses) and other gain/(losses)-ΕΒΙΤ determinants |
| 5.240 |
| (10.321) |
| (5.081) |
Operating results (EBIT) from Continuing and Discontinued operations |
| 157.064 |
| (18.736) |
| 138.328 |
|
|
|
|
|
|
|
Other income/(expenses) and other gain/(losses)- non-ΕΒΙΤ determinants |
| (1.164) |
| 407 |
| (757) |
Operating results from Continuing and Discontinued operations |
| 155.900 |
| (18.329) |
| 137.571 |
Financial income |
| 1.391 |
| 6.875 |
| 8.266 |
Financial expenses |
| (65.462) |
| 83 |
| (65.379) |
Gains/(Losses) from financial instruments measured at fair value |
| 1.189 |
| 5 |
| 1.194 |
Revenue from participating interest and other investments |
| 47 |
| − |
| 47 |
Gains/(losses) from disposals and valuation of participations and other investments |
| 702 |
| − |
| 702 |
Share of results of assosiates and joint ventures |
| − |
| (46) |
| (46) |
Net profit/loss for the period from Discontinued Operations |
| − |
| (22.352) |
| (22.352) |
Profit/Loses before tax from Continuing and Discontinued operations |
| 93.767 |
| (33.764) |
| 60.003 |
Income tax expense |
| (23.217) |
| (2.777) |
| (25.994) |
Net profit/(losses) from Continuing and Discontinued operations |
| 70.550 |
| (36.541) |
| 34.009 |
Depreciation |
| (57.031) |
| (892) |
| (57.923) |
Grants' amortisation |
| 3.840 |
| − |
| 3.840 |
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and Discontinued operations |
31st December 2024 |
|
|
|
|
|
|
Segment assets (except of investments) |
| 1.990.858 |
| − |
| 1.990.858 |
Investment in associates and joint ventures |
| 1 |
| − |
| 1 |
Total assets |
| 1.990.859 |
| − |
| 1.990.859 |
Segment liabilities |
| 1.501.823 |
| − |
| 1.501.823 |
Long‐term loans |
| 967.118 |
| 50.311 |
| 1.017.429 |
Short‐term loans |
| 40.609 |
| − |
| 40.609 |
Long‐term liabilities carried forward |
| 99.800 |
| 14.961 |
| 114.761 |
Cash and cash equivalents |
| (241.111) |
| (25.340) |
| (266.451) |
Restricted cash (Note 17) |
| (70.827) |
| (5.791) |
| (76.618) |
Net debt/(surplus) |
| 795.589 |
| 34.141 |
| 829.730 |
|
|
|
|
|
|
|
Lease liabilities |
| 35.351 |
| 1.122 |
| 36.473 |
Capital expenditures for the year |
| 101.711 |
| 334 |
| 102.045 |
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and Discontinued operations |
31st December 2023 |
|
|
|
|
|
|
Continuing and Discontinued operations |
|
|
|
|
|
|
Revenue |
| 252.216 |
| 75.615 |
| 327.831 |
Total revenue from Continuing and Discontinued operations |
| 252.216 |
| 75.615 |
| 327.831 |
Cost of sales |
| (102.603) |
| (66.184) |
| (168.787) |
Gross profit from Continuing and Discontinued operations |
| 149.613 |
| 9.431 |
| 159.044 |
Administrative and distribution expenses |
| (31.113) |
| (2.778) |
| (33.891) |
Research and development expenses |
| (5.371) |
| (1.913) |
| (7.284) |
Other income/(expenses) and other gain/(losses)-ΕΒΙΤ determinants |
| 12.160 |
| (327) |
| 11.833 |
Operating results (EBIT) from Continuing and Discontinued operations |
| 125.289 |
| 4.413 |
| 129.702 |
Other income/(expenses) and other gain/(losses)- non-ΕΒΙΤ determinants |
| (1.294) |
| − |
| (1.294) |
Operating results from Continuing and Discontinued operations |
| 123.995 |
| 4.413 |
| 128.408 |
Financial income |
| 824 |
| 8.218 |
| 9.042 |
Financial expenses |
| (49.093) |
| (5.840) |
| (54.933) |
Gains/(Losses) from financial instruments measured at fair value |
| (1.912) |
| 45 |
| (1.867) |
Gains/(losses) from disposals and valuation of participations and other investments |
| 507 |
| − |
| 507 |
Share of results of assosiates and joint ventures |
| (33) |
| (51) |
| (84) |
Profit/Loses befor tax from Continuing and Discontinued operations |
| 74.288 |
| 6.785 |
| 81.073 |
Income tax expense |
| (17.223) |
| (1.764) |
| (18.987) |
Net profit/(losses) from Continuing and Discontinued operations |
| 57.065 |
| 5.021 |
| 62.086 |
Depreciation |
| (52.463) |
| (595) |
| (53.058) |
Grants' amortisation |
| 4.971 |
| − |
| 4.971 |
Operating segments |
| Continued Operations of Electricity from RES |
| Consolidated total of Discontinued operations |
| Consolidated total Continued and Discontinued operations |
31st December 2023 |
|
|
|
|
|
|
Segment assets (except of investments) |
| 1.847.047 |
| 227.621 |
| 2.074.668 |
Investment in associates and joint ventures |
| 4.164 |
| − |
| 4.164 |
Total assets |
| 1.851.211 |
| 227.621 |
| 2.078.832 |
Segment liabilities |
| 1.452.495 |
| 120.131 |
| 1.572.626 |
Long‐term loans |
| 987.387 |
| 66.877 |
| 1.054.264 |
Long‐term liabilities carried forward |
| 93.219 |
| 19.629 |
| 112.848 |
Cash and cash equivalents |
| (224.639) |
| (23.388) |
| (248.027) |
Restricted cash |
| (68.663) |
| (5.791) |
| (74.454) |
Net debt/(surplus) |
| 787.304 |
| 57.327 |
| 844.631 |
Lease liabilities |
| 19.303 |
| 11.522 |
| 30.825 |
Capital expenditures for the year |
| 210.885 |
| 8.046 |
| 218.931 |
Geographical segments (continuing operations) | Greece | Eastern Europe | USA | Consolidated total |
31/12/2024 |
|
|
|
|
Revenue | 326.429 | 20.675 | − | 347.104 |
Non-current assets | 1.449.093 | 106.632 | − | 1.555.725 |
Capital expenditures | 101.834 | 211 | − | 102.045 |
|
|
|
|
|
31/12/2023 |
|
|
|
|
Revenue | 223.451 | 28.765 | − | 252.216 |
|
|
|
|
|
31/12/2023 |
|
|
|
|
Non-current assets | 1.446.555 | 100.933 | 967 | 1.548.455 |
Capital expenditures | 218.714 | 216 | − | 218.930 |
| GROUP |
| COMPANY | |||||
Operating results from discontinued operations | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
Revenue | 60.521 |
| 75.615 |
| 32.796 |
| 57.127 | |
Cost of sales | (65.372) |
| (66.184) |
| (46.877) |
| (56.033) | |
Gross profit | (4.851) |
| 9.431 |
| (14.081) |
| 1.094 | |
Administrative and distribution expenses | (2.045) |
| (2.778) |
| (959) |
| (895) | |
Research and development expenses | (1.519) |
| (1.913) |
| (101) |
| (1.030) | |
Other income/(expenses) | (9.914) |
| (327) |
| (2.050) |
| (1.086) | |
Results from Operating Activities | (18.329) |
| 4.413 |
| (17.191) |
| (1.917) | |
Financial income | 6.875 |
| 8.218 |
| 564 |
| 940 | |
Financial expenses | 83 |
| (5.840) |
| (223) |
| (240) | |
Gains from financial instruments measured at fair value | 5 |
| 45 |
| − |
| − | |
Revenue from participating interest and other investments | − |
| (51) |
| − |
| − | |
Losses from disposals and valuation of participations and other investments | (46) |
| − |
| − |
| − | |
Profit/(Losses) before income tax | (11.412) |
| 6.785 |
| (16.850) |
| (1.217) | |
Income tax expense | (2.777) |
| (1.764) |
| (1.616) |
| (1.115) | |
Profit/(Losses) after income tax | (14.189) |
| 5.021 |
| (18.466) |
| (2.332) | |
Net profit/loss for the period from Discontinued operations (a) | (14.189) |
| 5.021 |
| (18.466) |
| (2.332) | |
|
|
|
|
|
|
|
| |
Other comprehensive income from Discontinued operations |
|
|
|
|
|
|
| |
Other comprehensive income from Discontinued operations | (980) |
| (1.538) |
| − |
| − | |
-Reclassification to Income Statement from discontinued operations | 3.008 |
| 197 |
| − |
| 197 | |
Total of other comprehensive income from Discontinued operations | 2.028 |
| (1.341) |
| − |
| 197 | |
|
|
|
|
|
|
|
| |
| GROUP |
| COMPANY | |||||
Results from disposal of discontinued operations | 01/01 -31/12/2024 |
| 01/01 -31/12/2023* |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023* | |
Price of disposal | 67.500 |
| − |
| 62.478 |
| − | |
Net Asset value of disposal | (89.852) |
| − |
| (65.126) |
| − | |
Net profit/loss for the period from Discontinued Οperations (b) | (22.352) |
| − |
| (2.648) |
| − | |
Total Net profit/loss for the period from Discontinued Οperations (a)+(b) | (36.541) |
| 5.021 |
| (21.114) |
| (2.332) | |
| GROUP |
| COMPANY | ||||
Cash flow analysis of Discontinued operations | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
Net cash flows from operating activities | 47.743 |
| (8.106) |
| 33.451 |
| (20.924) |
Net cash flows from investment activities | 45.635 |
| (6.482) |
| 60.482 |
| 303 |
Net cash flows from financial activities | (13.321) |
| (12.774) |
| (325) |
| (273) |
Total net cash flows from Discontinued operations | 80.057 |
| (27.362) |
| 93.608 |
| (20.894) |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
Basic Earnings per share attributed to shareholders of the parent (Amounts in Euro per share) | (0,29709) |
| 0,01406 |
Basic Earnings per share attributed to shareholders of the parent (Amounts in Euro per share) | 0,00496 |
| 0,01740 |
BIO PI DI SOLAR | Fair values at the acquisition of entity |
ASSETS |
|
Intangible assets and Right-of-use assets | 8.209 |
Property, plant and equipment | 4.586 |
Prepayments and other receivables | 128 |
TOTAL ASSETS | 12.923 |
|
|
Liabilities |
|
Loan liabilities | 3.199 |
Suppliers and Liabilities from contracts with customers | 1.770 |
Accrued and other short‐term liabilities | 496 |
Total liabilities | 5.465 |
Fair Value of acquaried net assets | 7.458 |
Cash paid in financial year 2024 (a) | 6.568 |
Cash paid in previous financial years (b) | 890 |
Minus: Cash received (c) | − |
Total Cash outflow as of December 31st, 2024 (a) + (b) - (c) | 7.458 |
ELLINIKOS ILIOS II S.A.C | Fair values at the acquisition of entity |
Intangible assets and Right-of-use assets | 905 |
Property, plant and equipment | 13.915 |
Prepayments and other receivables | 3.147 |
Cash and cash equivalents | 26 |
TOTAL ASSETS | 17.993 |
Liabilities |
|
Lease liabilities | 905 |
Loan liabilities | 386 |
Suppliers and Liabilities from contracts with customers | 14.723 |
Accrued and other short‐term liabilities | 449 |
Total liabilities | 16.463 |
Fair Value of acquaried net assets | 1.530 |
Cash paid as of December 31st, 2024 (a) | 1.440 |
Minus: Cash received (b) | (26) |
Total Cash outflow as of December 31st, 2024 (a) - (b) | 1.414 |
Remaining consideration payable (c) | 90 |
Total consideration (a)+(c) | 1.530 |
ELLINIKOS ILIOS III S.A.C | Fair values at the acquisition of entity |
ASSETS |
|
Intangible assets and Right-of-use assets | 940 |
Property, plant and equipment | 13.309 |
Prepayments and other receivables | 3.107 |
Cash and cash equivalents | 18 |
TOTAL ASSETS | 17.374 |
Liabilities |
|
Lease liabilities | 912 |
Loan liabilities | 374 |
Suppliers and Liabilities from contracts with customers | 14.726 |
Accrued and other short‐term liabilities | 372 |
Total liabilities | 16.384 |
Fair Value of acquaried net assets | 990 |
Cash paid as of December 31st, 2024 (a) | 900 |
Minus: Cash received (b) | (18) |
Total Cash outflow as of December 31st, 2024 (a) - (b) | 882 |
Remaining consideration payable (c) | 90 |
Total consideration (a)+(c) | 990 |
| GROUP | ||||
| Concessions and Rights |
| Software |
| Total |
Acquisition value |
|
|
|
|
|
1 January 2023 | 71.745 |
| 2.205 |
| 73.950 |
Additions | 8.772 |
| 103 |
| 8.875 |
Increase/(Decrease) with offsetting liabilities | (2.721) |
| − |
| (2.721) |
Impairment/write-offs | − |
| (73) |
| (73) |
Additions due to acquisition | 6.278 |
| − |
| 6.278 |
Foreign exchange differences | 4 |
| − |
| 4 |
31st December 2023 | 84.078 |
| 2.235 |
| 86.313 |
1 January 2024 | 84.078 |
| 2.235 |
| 86.313 |
Additions | 1.816 |
| 90 |
| 1.906 |
Impairment/write-offs | − |
| (161) |
| (161) |
Additions due to acquisition of subsidiaries | 8.237 |
| − |
| 8.237 |
Reductions from loss of control of subsidiaries | (9.583) |
| (15) |
| (9.598) |
31st December 2024 | 84.548 |
| 2.149 |
| 86.697 |
Accumulated Amortisation |
|
|
|
|
|
1 January 2023 | (12.580) |
| (897) |
| (13.477) |
Amortisation | (1.445) |
| (392) |
| (1.837) |
Impairment/write-offs | (1.285) |
| 48 |
| (1.237) |
31st December 2023 | (15.310) |
| (1.241) |
| (16.551) |
1 January 2024 | (15.310) |
| (1.241) |
| (16.551) |
Amortisation | (2.183) |
| (414) |
| (2.597) |
Impairment/write-offs | − |
| 161 |
| 161 |
Accumulated amortisation of subsidiaries disinvested | 723 |
| 10 |
| 733 |
31st December 2024 | (16.770) |
| (1.484) |
| (18.254) |
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
31st December 2023 | 68.768 |
| 994 |
| 69.762 |
31st December 2024 | 67.778 |
| 665 |
| 68.443 |
| COMPANY | |||||
| Concessions and Rights |
| Software |
| Total | |
Acquisition value |
|
|
|
|
| |
1 January 2023 | 3.658 |
| 2.195 |
| 5.853 | |
Additions | 75 |
| 103 |
| 178 | |
Impairment/write-offs | − |
| (73) |
| (73) | |
31st December 2023 | 3.733 |
| 2.225 |
| 5.958 | |
1 January 2024 | 3.733 |
| 2.225 |
| 5.958 |
Additions | 1.462 |
| 90 |
| 1.552 |
Impairment/write-offs | − |
| (161) |
| (161) |
Changes due to entity merges | − |
| (6) |
| (6) |
31st December 2024 | 5.195 |
| 2.148 |
| 7.343 |
Accumulated Amortisation |
|
|
|
|
|
1 January 2023 | (2.089) |
| (892) |
| (2.981) |
Amortisation | (101) |
| (391) |
| (492) |
Impairment/write-offs | − |
| 48 |
| 48 |
31st December 2023 | (2.190) |
| (1.235) |
| (3.425) |
1 January 2024 | (2.190) |
| (1.235) |
| (3.425) |
Amortisation | (75) |
| (412) |
| (487) |
Impairment/write-offs | − |
| 161 |
| 161 |
Changes due to entity merges | − |
| 2 |
| 2 |
31st December 2024 | (2.265) |
| (1.484) |
| (3.749) |
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
31st December 2023 | 1.543 |
| 990 |
| 2.533 |
31st December 2024 | 2.930 |
| 664 |
| 3.594 |
| GROUP | ||||||
| Land‐Plots |
| Buildings and Installations |
| Vehicles |
| Total |
Acquisition value |
|
|
|
|
|
|
|
1 January 2023 | 26.673 |
| 4.756 |
| 78 |
| 31.507 |
Additions and changes due to modification of existing contract | 4.594 |
| 662 |
| 268 |
| 5.524 |
Foreign exchange differences | 307 |
| (26) |
| 3 |
| 284 |
31st December 2023 | 31.574 |
| 5.392 |
| 349 |
| 37.315 |
|
|
|
|
|
|
|
|
1 January 2024 | 31.574 |
| 5.392 |
| 349 |
| 37.315 |
Additions and changes due to modification of existing contract | 4.779 |
| (194) |
| 200 |
| 4.785 |
Additions due to acquisition of subsidiaries | 1.816 |
| − |
| − |
| 1.816 |
Reductions from loss of control of subsidiaries | − |
| (1.378) |
| (124) |
| (1.502) |
Foreign exchange differences | 73 |
| 42 |
| 1 |
| 116 |
31st December 2024 | 38.242 |
| 3.862 |
| 426 |
| 42.530 |
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
|
|
1 January 2023 | (2.311) |
| (2.078) |
| (61) |
| (4.450) |
Depreciation | (1.342) |
| (661) |
| (36) |
| (2.039) |
Changes due to modifications of exsiting contracts | 23 |
| 45 |
| − |
| 68 |
Foreign exchange differences | (77) |
| 14 |
| (1) |
| (64) |
31st December 2023 | (3.707) |
| (2.680) |
| (98) |
| (6.485) |
|
|
|
|
|
|
|
|
1 January 2024 | (3.707) |
| (2.680) |
| (98) |
| (6.485) |
Depreciation | (1.546) |
| (622) |
| (104) |
| (2.272) |
Changes due to modifications of exsiting contracts | 94 |
| 1.062 |
| 14 |
| 1.170 |
Reductions from loss of control of subsidiaries | − |
| 389 |
| 59 |
| 448 |
Foreign exchange differences | (23) |
| (20) |
| − |
| (43) |
31st December 2024 | (5.182) |
| (1.871) |
| (129) |
| (7.182) |
|
|
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
|
|
31st December 2023 | 27.867 |
| 2.712 |
| 251 |
| 30.830 |
31st December 2024 | 33.060 |
| 1.991 |
| 297 |
| 35.348 |
| COMPANY | ||||||
| Land‐Plots |
| Buildings and Installations |
| Vehicles |
| Total |
Acquisition value |
|
|
|
|
|
|
|
1 January 2023 | 17.818 |
| 4.110 |
| 52 |
| 21.980 |
Additions and changes due to modification of existing contract | 4.279 |
| 34 |
| 242 |
| 4.555 |
31st December 2023 | 22.097 |
| 4.144 |
| 294 |
| 26.535 |
1 January 2024 | 22.097 |
| 4.144 |
| 294 |
| 26.535 |
Additions and changes due to modification of existing contract | 2.494 |
| 148 |
| 169 |
| 2.811 |
Changes due to entity merges | − |
| (673) |
| (124) |
| (797) |
31st December 2024 | 24.591 |
| 3.619 |
| 339 |
| 28.549 |
Accumulated Depreciation |
|
|
|
|
|
|
|
1 January 2023 | (751) |
| (1.612) |
| (46) |
| (2.409) |
Depreciation | (823) |
| (373) |
| (33) |
| (1.229) |
31st December 2023 | (1.574) |
| (1.985) |
| (79) |
| (3.638) |
1 January 2024 | (1.574) |
| (1.985) |
| (79) |
| (3.638) |
Depreciation | (952) |
| (440) |
| (85) |
| (1.477) |
Write offs | 94 |
| 562 |
| 14 |
| 670 |
Changes due to entity merges | − |
| 90 |
| 59 |
| 149 |
31st December 2024 | (2.432) |
| (1.773) |
| (91) |
| (4.296) |
|
|
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
|
|
31st December 2023 | 20.523 |
| 2.159 |
| 215 |
| 22.897 |
31st December 2024 | 22.159 |
| 1.846 |
| 248 |
| 24.253 |
| GROUP | |||||||||||||
| Land‐Plots |
| Buildings and Installation |
| Technological and Mechanical equipment |
| Vehicles |
| Furniture and fixtures |
| Assets under construction |
| Total | |
Acquisition value |
|
|
|
|
|
|
|
|
|
|
|
|
| |
1 January 2023 | 5.785 |
| 119.450 |
| 1.063.130 |
| 1.216 |
| 4.679 |
| 426.824 |
| 1.621.084 | |
Additions | 676 |
| 12.839 |
| 134.146 |
| 72 |
| 444 |
| 45.193 |
| 193.370 | |
Borrowing cost | − |
| − |
| 11.958 |
| − |
| − |
| 6.378 |
| 18.336 | |
Disposals/Write offs | (2) |
| − |
| − |
| (37) |
| − |
| (1.326) |
| (1.365) | |
Dismatling provision | − |
| − |
| (1.651) |
| − |
| − |
| − |
| (1.651) | |
Impairment/write-offs | − |
| − |
| − |
| − |
| − |
| (917) |
| (917) | |
Tranfers | − |
| 178.186 |
| 76.092 |
| (11) |
| − |
| (254.278) |
| (11) | |
Additions due to acquisition of subsidiaries | − |
| − |
| − |
| − |
| − |
| 2 |
| 2 | |
Foreign exchange differences | − |
| 427 |
| 9.195 |
| − |
| 12 |
| (40) |
| 9.594 | |
31st December 2023 | 6.459 |
| 310.902 |
| 1.292.870 |
| 1.240 |
| 5.135 |
| 221.836 |
| 1.838.442 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1 January 2024 | 6.459 |
| 310.902 |
| 1.292.870 |
| 1.240 |
| 5.135 |
| 221.836 |
| 1.838.442 | |
Additions | 649 |
| 3.769 |
| 5.053 |
| 66 |
| 792 |
| 85.159 |
| 95.488 | |
Borrowing cost | − |
| − |
| 476 |
| − |
| − |
| 1.766 |
| 2.242 | |
Disposals/Write offs | − |
| − |
| (842) |
| (17) |
| − |
| (366) |
| (1.225) | |
Dismatling provision | − |
| − |
| 2.409 |
| − |
| − |
| − |
| 2.409 | |
Impairment/write-offs | (30) |
| − |
| (2) |
| − |
| (10) |
| − |
| (42) | |
Tranfers/Reclassifications | − |
| 43.138 |
| 60.071 |
| − |
| − |
| (103.209) |
| − | |
Reclassifications | (1) |
| (1) |
| 20 |
| − |
| − |
| 266 |
| 284 | |
Additions due to acquisition of subsidiaries | − |
| − |
| − |
| − |
| − |
| 31.810 |
| 31.810 | |
Reductions from loss of control of subsidiaries | (520) |
| (37) |
| (2.045) |
| (458) |
| (218) |
| − |
| (3.278) | |
Foreign exchange differences | − |
| 88 |
| 1.900 |
| 4 |
| 5 |
| 7 |
| 2.004 | |
31st December 2024 | 6.557 |
| 357.859 |
| 1.359.910 |
| 835 |
| 5.704 |
| 237.269 |
| 1.968.134 | |
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2023 | − |
| (43.374) |
| (405.148) |
| (1.082) |
| (2.398) |
| 267 |
| (451.735) |
Depreciation | − |
| (7.833) |
| (41.515) |
| (49) |
| (419) |
| − |
| (49.816) |
Depreciation of disposals/write-offs | − |
| − |
| − |
| 12 |
| − |
| − |
| 12 |
Impairment/write-offs | − |
| (29) |
| − |
| − |
| − |
| − |
| (29) |
Tranfers/Reclassifications | − |
| 13 |
| (13) |
| 11 |
| − |
| − |
| 11 |
Foreign exchange differences | − |
| (191) |
| (4.129) |
| 1 |
| (9) |
| − |
| (4.328) |
31st December 2023 | − |
| (51.414) |
| (450.805) |
| (1.107) |
| (2.826) |
| 267 |
| (505.885) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2024 | − |
| (51.414) |
| (450.805) |
| (1.107) |
| (2.826) |
| 267 |
| (505.885) |
Depreciation | − |
| (11.392) |
| (41.211) |
| (37) |
| (419) |
| − |
| (53.059) |
Depreciation of disposals/write-offs | − |
| − |
| 631 |
| 26 |
| − |
| − |
| 657 |
Impairment/write-offs | − |
| 6 |
| (1.522) |
| − |
| 10 |
| − |
| (1.506) |
Reclassifications | 1 |
| 1 |
| (20) |
| − |
| 1 |
| (267) |
| (284) |
Accumulated depreciation of subsidiaries disinvested | − |
| 31 |
| 631 |
| 326 |
| 148 |
| − |
| 1.136 |
Foreign exchange differences | − |
| (42) |
| (906) |
| (2) |
| (5) |
| − |
| (955) |
31st December 2024 | 1 |
| (62.810) |
| (493.202) |
| (794) |
| (3.091) |
| − |
| (559.896) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
31st December 2023 | 6.459 |
| 259.488 |
| 842.065 |
| 133 |
| 2.309 |
| 222.103 |
| 1.332.557 |
31st December 2024 | 6.558 |
| 295.049 |
| 866.708 |
| 41 |
| 2.613 |
| 237.269 |
| 1.408.238 |
| COMPANY | ||||||||||||
| Land‐Plots |
| Buildings and Installation |
| Technological and Mechanical equipment |
| Vehicles |
| Furniture and fixtures |
| Assets under construction |
| Total |
Acquisition value |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2023 | 3.700 |
| 15.292 |
| 150.163 |
| 1.078 |
| 3.377 |
| 3.024 |
| 176.634 |
Additions | 263 |
| − |
| 426 |
| 72 |
| 398 |
| 5.904 |
| 7.063 |
Disposals/Write offs | (1.279) |
| − |
| − |
| (6) |
| − |
| − |
| (1.285) |
Dismatling provision | − |
| − |
| (268) |
| − |
| − |
| − |
| (268) |
Tranfers | − |
| − |
| − |
| (11) |
| − |
| − |
| (11) |
31st December 2023 | 2.684 |
| 15.292 |
| 150.321 |
| 1.133 |
| 3.775 |
| 8.928 |
| 182.133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2024 | 2.684 |
| 15.292 |
| 150.321 |
| 1.133 |
| 3.775 |
| 8.928 |
| 182.133 |
Additions | 138 |
| 67 |
| 248 |
| − |
| 687 |
| 12.002 |
| 13.142 |
Disposals/Write offs | (134) |
| − |
| − |
| (29) |
| − |
| − |
| (163) |
Impairment/write-offs | (30) |
| − |
| (2) |
| − |
| (10) |
| − |
| (42) |
Tranfers | − |
| 896 |
| 4.246 |
| − |
| − |
| (5.143) |
| (1) |
Changes due to entity merges | (411) |
| (14) |
| (1.845) |
| (384) |
| (146) |
| − |
| (2.800) |
31st December 2024 | 2.247 |
| 16.241 |
| 152.968 |
| 720 |
| 4.306 |
| 15.787 |
| 192.269 |
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2023 | − |
| (8.307) |
| (102.163) |
| (969) |
| (1.859) |
| − |
| (113.298) |
Depreciation | − |
| (649) |
| (5.111) |
| (38) |
| (294) |
| − |
| (6.092) |
Depreciation of disposals | − |
| − |
| − |
| 4 |
| − |
| − |
| 4 |
Tranfers | − |
| − |
| − |
| 11 |
| − |
| − |
| 11 |
31st December 2023 | − |
| (8.956) |
| (107.274) |
| (992) |
| (2.153) |
| − |
| (119.375) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January 2024 | − |
| (8.956) |
| (107.274) |
| (992) |
| (2.153) |
| − |
| (119.375) |
Depreciation | − |
| (579) |
| (4.143) |
| (29) |
| (331) |
| − |
| (5.082) |
Depreciation of disposals/write-offs | − |
| − |
| − |
| 26 |
| − |
| − |
| 26 |
Impairment/write-offs | − |
| 6 |
| 2 |
| − |
| 10 |
| − |
| 18 |
Changes due to entity merges | − |
| 8 |
| 612 |
| 286 |
| 82 |
| − |
| 988 |
31st December 2024 | − |
| (9.521) |
| (110.803) |
| (709) |
| (2.392) |
| − |
| (123.425) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
31st December 2023 | 2.684 |
| 6.336 |
| 43.047 |
| 141 |
| 1.622 |
| 8.928 |
| 62.758 |
31st December 2024 | 2.247 |
| 6.720 |
| 42.165 |
| 11 |
| 1.914 |
| 15.787 |
| 68.844 |
| Company data | |
| 31/12/2024 | 31/12/2023 |
Opening balance | 354.831 | 390.829 |
Additions | 45.809 | 16.731 |
Disposals | (60.943) | − |
Capital return | (9.339) | (48.673) |
Impairment | (1.180) | (1.383) |
Adjustment of investment costs due to reassessment of the consideration | 2.223 | (2.673) |
Changes due to merges | 28.963 | − |
Closing balance | 360.364 | 354.831 |
Entity | Amount of increase |
AIOLIKI MALEA LAKONIAS S.A. | 312 |
AIOLIKI PROVATA TRAIANOUPOLEOS M.A.E. | 1.135 |
TERNA AIOLIKI AITOLOAKARNANIAS S.A. | 1.020 |
PERIVALLONTIKI PELOPONNISOU M.A.E. | 16.627 |
EPIRUS SUSTAINABLE SINGLE OWNED SOCIETE ANONYME SPECIAL PURPOSE | 7.920 |
TERNA ENERGY-PUMPED STORAGE I S.M.S.A. | 15.000 |
TERNA ENERGEIAKI DIACHEIRISI PAGION | 55 |
SAIE GLYKIO FOKIDAS SINGLE MEMBER S.A. | 1.000 |
AMARI ENERGEIAKI SINGLE MEMBER S.A. | 100 |
AVLAKI YDROILEKTRIKI SINGLE MEMBER P.C. | 10 |
DEMONOPYRGIA SINGLE MEMBER P.C. | 10 |
DIASELA ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | 10 |
FILOS ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | 10 |
LADONAS YDROILEKTRIKI SINGLE MEMBER P.C. | 10 |
MAZARAKI YDROILEKTRIKI SINGLE MEMBER P.C. | 10 |
POURNARAKI SINGLE MEMBER P.C. | 10 |
RACHI PALEOCHORIOU SINGLE MEMBER P.C. | 10 |
SKALA - AGIOS NIKOLAOS - LADONAS SINGLE MEMBER P.C. | 10 |
TRICHONIDA I ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | 10 |
TSOUGKARIA SINGLE MEMBER P.C. | 10 |
VROCHONERA I & IG SINGLE MEMBER P.C. | 10 |
ELLINIKOS ILIOS II S.A. | 1.530 |
ELLINIKOS ILIOS III S.A. | 990 |
Total | 45.809 |
Entity | Amount of capital return |
TERNA ENERGY OVERSEAS LTD | 4.000 |
PPC RENEWABLES - TERNA ENERGY S.A. | 1.095 |
AIOLIKI RACHOULAS DERVENOCHORION S.A. | 2.169 |
AIOLIKI PASTRA ATTIKIS S.A. | 495 |
AIOLIKI DERVENI TRAIANOUPOLEOS S.A. | 1.580 |
Total | 9.339 |
| DEI RENEWABLES‐ TERNA ENERGY S.A. | DELTA AXIOU S.A. | EVOIKOS ANEMOS S.A. | |||
Non‐controlling interest (%) | 49,00% | 49,00% | 20,00% | 20,00% | 30,00% | 30,00% |
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Non‐current assets | 8.124 | 8.827 | 2.647 | 2.794 | − | − |
Current assets | 3.809 | 7.867 | 1.464 | 1.873 | 8 | 12 |
Total assets | 11.933 | 16.694 | 4.111 | 4.667 | 8 | 12 |
Total long‐term liabilities | 8.649 | 9.724 | 3.722 | 4.072 | − | − |
Total short‐term liabilities | 1.140 | 2.205 | 283 | 428 | − | − |
Total liabilities | 9.789 | 11.929 | 4.005 | 4.500 | − | − |
Total equity | 2.144 | 4.765 | 106 | 167 | 8 | 12 |
Attributed to: |
|
|
|
|
|
|
Non‐controlling interest | 1.051 | 2.335 | 21 | 33 | 2 | 4 |
| DEI RENEWABLES‐ TERNA ENERGY S.A. | DELTA AXIOU S.A. | EVOIKOS ANEMOS S.A. | |||
| 49% | 20% | 30% | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Revenue | 2.228 | 2.828 | 2.235 | 2.165 | − | − |
Net profit/(losses) for the year | 251 | 723 | (61) | 175 | (3) | (3) |
Other comprehensive income for the year (after tax) | (1) | (1) | − | − | − | − |
Total comprehensive income/(losses) for the year | 250 | 722 | (61) | 175 | (3) | (3) |
Profit/(losses) for the year attributed to non‐controlling interests | 123 | 354 | (12) | 35 | (1) | (1) |
| DEI RENEWABLES‐ TERNA ENERGY S.A. | DELTA AXIOU S.A. | EVOIKOS ANEMOS S.A. | |||
| 49% | 20% | 30% | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Total inflows/(outflows) from operating activities | 1.174 | 1.647 | 1.038 | 62 | (3) | (3) |
Total inflows/(outflows) from investing activities | 5 | (87) | (228) | − | − | − |
Total inflows/(outflows) from financing activities | (5.147) | (1.639) | (513) | (126) | − | − |
Net increase/(decrease) in cash and cash equivalents | (3.968) | (79) | 297 | (64) | (3) | (3) |
| GROUP | ||
| 31/12/2024 |
| 31/12/2023 |
Net losses for the year | (45) |
| (51) |
Total comprehensive loss for the year | (45) |
| (51) |
Total participating interest of the Group in the carrying amount of joint ventures | 1 |
| 4.164 |
| GROUP |
| COMPANY | ||||
| 31/12/2024 |
| 31/12/2023 |
| 31/12/2024 |
| 31/12/2023 |
Opening balance | 4.164 |
| 4.164 |
| 4.476 |
| 4.425 |
Initial acquisition of participations by cash or credit | − |
| 51 |
| − |
| 51 |
Additions | 65 |
| − |
| 65 |
| − |
Cost of sale of participations | (4.183) |
| − |
| (4.183) |
| − |
Share of results from joint ventures | (45) |
| (51) |
| − |
| − |
Changes due to merges | − |
| − |
| (190) |
| − |
Closing balance | 1 |
| 4.164 |
| 168 |
| 4.476 |
| 31/12/2024 |
| 31/12/2023 |
Non‐current assets | 378 |
| 378 |
Cash and cash equivalents | 23 |
| 23 |
Other current assets | 453 |
| 455 |
Total assets | 854 |
| 856 |
Suppliers | 20 |
| 18 |
Other short-term liabilities | 24 |
| 13 |
Total liabilities | 44 |
| 31 |
Equity | 810 |
| 825 |
Gross profit |
|
|
|
Losses (before tax) | (15) |
| (25) |
Losses (after tax) | (15) |
| (25) |
Total comprehensive loss (after tax) | (15) |
| (25) |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 5.268 | 3.499 |
| 5.268 | 3.499 |
Additions | 454 | 1.340 |
| 454 | 1.340 |
Return of capital | (227) | − |
| (227) | − |
Fair value valuation differences | 195 | 429 |
| 195 | 429 |
Reductions from loss of control of subsidiaries | (1.640) | − |
| − | − |
Changes due to entity merges | − | − |
| (1.640) | − |
Closing balance | 4.050 | 5.268 |
| 4.050 | 5.268 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Loans to subsidiaries of the Group and other related companies | 72 | 1.520 |
| 109.901 | 135.638 |
Guarantees granted | 629 | 688 |
| 180 | 181 |
Other long‐term receivables | 810 | 2.893 |
| 810 | 2.893 |
Impairments | (810) | (810) |
| (810) | (810) |
Advanced payments for the acquisition of interests in entities | 1.881 | 1.340 |
| 1.881 | 450 |
Total | 2.582 | 5.631 |
| 111.962 | 138.352 |
|
| GROUP |
| COMPANY | ||||||||||||||||||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | ||||||||||||||||
1st January 2023 |
| − |
| − |
| 810 |
| 810 |
| − |
| − |
| 810 |
| 810 | ||||||||||||||||
31st December 2023 |
| − |
| − |
| 810 |
| 810 |
| − |
| − |
| 810 |
| 810 | ||||||||||||||||
|
| GROUP |
| COMPANY | ||||||||||||||||||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | ||||||||||||||||
1st January 2024 |
| − |
| − |
| 810 |
| 810 |
| − |
| − |
| 810 |
| 810 | ||||||||||||||||
Provision for credit loss |
| − |
| − |
| 2.082 |
| 2.082 |
| − |
| − |
| 2.082 |
| 2.082 | ||||||||||||||||
Reductions from loss of control of subsidiaries |
| − |
| − |
| (2.082) |
| (2.082) |
| − |
| − |
| − |
| − | ||||||||||||||||
Changes due to entity merges |
| − |
| − |
| − |
| − |
| − |
| − |
| (2.082) |
| (2.082) | ||||||||||||||||
31st December 2024 |
| − |
| − |
| 810 |
| 810 |
| − |
| − |
| 810 |
| 810 | ||||||||||||||||
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Raw and auxiliary materials | 828 | 802 |
| 436 | 630 |
Spare parts | 10.110 | 8.945 |
| 5.252 | 5.521 |
Goods and products finished and semi‐finished | − | 33 |
| − | 33 |
Write-down of inventories | (116) | (148) |
| (116) | (148) |
Total | 10.822 | 9.632 |
| 5.572 | 6.036 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Customers | 30.383 | 82.026 |
| 84.612 | 113.470 |
Customers-withheld guarantees | − | 105 |
| − | 2.120 |
Bills/checks receivables | − | 61 |
| − | 61 |
Impairment of trade receivables | (3.135) | (3.367) |
| (515) | (762) |
Total | 27.248 | 78.825 |
| 84.097 | 114.889 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Non-oustanding balances | 24.468 | 60.424 |
| 81.381 | 86.127 |
Outstanding balances | 5.915 | 21.768 |
| 3.231 | 29.524 |
Total receivables from customers | 30.383 | 82.192 |
| 84.612 | 115.651 |
| GROUP 2024 | |||||
| Non-oustanding balances | Less than 6 months |
| 6 - 12 months | More than 12 months | Total |
Total amount of receivables | 24.468 | 2.199 |
| 644 | 3.072 | 30.383 |
Expected credit loss | (87) | − |
| (7) | (3.041) | (3.135) |
|
|
|
|
|
|
|
| GROUP 2023 | |||||
| Non-oustanding balances | Less than 6 months |
| 6 - 12 months | More than 12 months | Total |
Total amount of receivables | 60.424 | 18.493 |
| 34 | 3.241 | 82.192 |
Expected credit loss | (123) | (35) |
| (1) | (3.208) | (3.367) |
|
|
|
|
|
|
|
| COMPANY 2024 | |||||
| Non-oustanding balances | Less than 6 months |
| 6 - 12 months | More than 12 months | Total |
Total amount of receivables | 81.381 | 2.319 |
| 161 | 751 | 84.612 |
Expected credit loss | (33) | (7) |
| − | (475) | (515) |
|
|
|
|
|
|
|
| COMPANY 2023 | |||||
| Non-oustanding balances | Less than 6 months |
| 6 - 12 months | More than 12 months | Total |
Total amount of receivables | 86.126 | 28.842 |
| 15 | 667 | 115.650 |
Expected credit loss | (45) | (60) |
| − | (657) | (762) |
|
| GROUP |
| COMPANY | ||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
1st January 2023 |
| − |
| 101 |
| 3.279 |
| 3.380 |
| − |
| 95 |
| 654 |
| 749 |
Provision for credit loss |
| − |
| 39 |
| − |
| 39 |
| − |
| 81 |
| − |
| 81 |
Recovered provisions for credit loss |
| − |
| (58) |
| − |
| (58) |
| − |
| (68) |
| − |
| (68) |
Foreign exchange differences |
| − |
| − |
| 6 |
| 6 |
| − |
| − |
| − |
| − |
31st December 2023 |
| − |
| 82 |
| 3.285 |
| 3.367 |
| − |
| 108 |
| 654 |
| 762 |
|
| GROUP |
| COMPANY | ||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
1st January 2024 |
| − |
| 82 |
| 3.285 |
| 3.367 |
| − |
| 108 |
| 654 |
| 762 |
Provision for credit loss |
| − |
| 11 |
| 132 |
| 143 |
| − |
| 21 |
| 132 |
| 153 |
Recovered provisions for credit loss |
| − |
| (30) |
| (37) |
| (67) |
| − |
| (61) |
| (37) |
| (98) |
Use of impairment |
| − |
| − |
| (80) |
| (80) |
| − |
| − |
| (80) |
| (80) |
Other transfers |
| − |
| − |
| 194 |
| 194 |
| − |
| − |
| 194 |
| 194 |
Reductions from loss of control of subsidiaries |
| − |
| (49) |
| (375) |
| (424) |
| − |
| − |
| − |
| − |
Changes due to entity merges |
| − |
| − |
| − |
| − |
| − |
| (41) |
| (375) |
| (416) |
Foreign exchange differences |
| − |
| − |
| 2 |
| 2 |
| − |
| − |
| − |
| − |
31st December 2024 |
| − |
| 14 |
| 3.121 |
| 3.135 |
| − |
| 27 |
| 488 |
| 515 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Short-term part of receivables from long-term intra-group loans and leases | − | 2.230 |
| 3.941 | 4.786 |
Restricted cash | 70.827 | 74.455 |
| 6.255 | 3.488 |
Other intra-group receivables / receivables from other related parties | 1.680 | 245 |
| 3.031 | 1.642 |
Other receivables | 4.734 | 5.466 |
| 4.567 | 3.421 |
Provisions/Reversal of impairments | (180) | (69) |
| (179) | (68) |
Total | 77.061 | 82.327 |
| 17.615 | 13.269 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Prepayments to suppliers | 3.277 | 4.013 |
| 2.710 | 4.192 |
Prepayments to social security funds | 33 | 379 |
| 1 | 319 |
VAT for return-offsetting | 33.905 | 28.102 |
| 57 | 56 |
Receivables from other taxes other than income tax | 104 | 95 |
| 1 | − |
Prepaid expenses and other transitory asset accounts | 4.443 | 16.832 |
| 2.369 | 14.124 |
Total | 41.762 | 49.421 |
| 5.138 | 18.691 |
|
|
|
|
|
|
Total prepayments and other receivables | 118.823 | 131.748 |
| 22.753 | 31.960 |
|
| GROUP |
| COMPANY | ||||||||||||||||||||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | ||||||||||||||||||
1st January 2023 |
| − |
| 1 |
| 30 |
| 31 |
| − |
| − |
| 29 |
| 29 | ||||||||||||||||||
Provision for credit loss |
| − |
| 39 |
| − |
| 39 |
| − |
| 39 |
| − |
| 39 | ||||||||||||||||||
Recovered provisions for credit loss |
| − |
| (1) |
| − |
| (1) |
| − |
| − |
| − |
| − | ||||||||||||||||||
31st December 2023 |
| − |
| 39 |
| 30 |
| 69 |
| − |
| 39 |
| 29 |
| 68 | ||||||||||||||||||
|
| GROUP |
| COMPANY | ||||||||||||||||||||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | ||||||||||||||||||
1st January 2024 |
| − |
| 39 |
| 30 |
| 69 |
| − |
| 39 |
| 29 |
| 68 | ||||||||||||||||||
Provision for credit loss |
| − |
| − |
| 150 |
| 150 |
| − |
| − |
| 150 |
| 150 | ||||||||||||||||||
Recovered provisions for credit loss |
| − |
| (1) |
| − |
| (1) |
| − |
| (1) |
| − |
| (1) | ||||||||||||||||||
Other transfers |
| − |
| (38) |
| − |
| (38) |
| − |
| (38) |
| − |
| (38) | ||||||||||||||||||
31st December 2024 |
| − |
| − |
| 180 |
| 180 |
| − |
| − |
| 179 |
| 179 | ||||||||||||||||||
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Receivables from construction contracts with customers | 154 | 2.002 |
| 164 | 3.715 |
Receivables from other contracts with customers | 27.457 | 28.494 |
| 3.359 | 9.531 |
Financial Assets - Concessions Short term part | − | 13.685 |
| − | − |
Less: Impairments of receivables from contracts with customers | (1) | (2) |
| − | − |
Total | 27.610 | 44.179 |
| 3.523 | 13.246 |
|
| GROUP |
| COMPANY | |||||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | |||
1st January 2023 |
| − |
| 48 |
| − |
| 48 |
| − |
| − |
| − |
| − | |||
Provision for credit loss |
| − |
| 1 |
| − |
| 1 |
| − |
| − |
| − |
| − | |||
Recovered provisions for credit loss |
| − |
| (47) |
| − |
| (47) |
| − |
| − |
| − |
| − | |||
31st December 2023 |
| − |
| 2 |
| − |
| 2 |
| − |
| − |
| − |
| − | |||
|
| GROUP |
| COMPANY | |||||||||||||
|
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total |
| Stage 1 |
| Stage 2 |
| Stage 3 |
| Total | |
1st January 2024 |
| − |
| 2 |
| − |
| 2 |
| − |
| − |
| − |
| − | |
Reductions from loss of control of subsidiaries |
| − |
| (1) |
| − |
| (1) |
| − |
| − |
| − |
| − | |
31st December 2024 |
| − |
| 1 |
| − |
| 1 |
| − |
| − |
| − |
| − | |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Liabilities from construction contracts with customers | 290 | 734 |
| 786 | 8.331 |
Liabilities from other contracts with customers | 8.038 | 8.044 |
| 2.100 | 5.551 |
Total | 8.328 | 8.778 |
| 2.886 | 13.882 |
Receivables from contracts with customers | GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 44.179 | 30.551 |
| 13.246 | 13.050 |
Effect of the existing contracts implementation | 2.316 | 15.768 |
| 2.991 | 27.866 |
Effect from new contracts | 96 | 25 |
| 96 | 25 |
Invoices for the period | (2.977) | (2.216) |
| (3.182) | (27.695) |
Impairments of receivables from contracts with customers | − | 47 |
| − | − |
Reductions from loss of control of subsidiaries | (16.005) | − |
| − | − |
Changes due to entity merges | − | − |
| (9.628) | − |
Foreign exchange differences | 1 | 4 |
| − | − |
Closing balance | 27.610 | 44.179 |
| 3.523 | 13.246 |
Liabilities from contracts with customers | GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 8.778 | 8.611 |
| 13.882 | 17.494 |
Effect of the existing contracts implementation | 36.514 | (227) |
| (43.184) | (60.985) |
Effect from new contracts | 169 | − |
| 169 | − |
Invoices for the period | (35.996) | 394 |
| 45.089 | 57.373 |
Reductions from loss of control of subsidiaries | (1.137) | − |
| − | − |
Changes due to entity merges | − | − |
| (13.070) | − |
Closing balance | 8.328 | 8.778 |
| 2.886 | 13.882 |
| GROUP |
| ENTITY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Cash in hand | 7 | 6 |
| − | − |
Sight deposits | 201.148 | 227.499 |
| 23.123 | 43.082 |
Time deposits | 39.956 | 20.522 |
| 30.000 | 10.000 |
Total | 241.111 | 248.027 |
| 53.123 | 53.082 |
Bank | Ratings S&P |
EUROBANK ERGASIAS SERVICES AND HOLDINGS S.A. | BBB- |
NATIONAL BANK OF GREECE SA | BBB- |
PIRAEUS FINANCIAL HOLDINGS S.A. | BB |
ALPHA SERVICES AND HOLDINGS S.A. | BB- |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Long‐term loans |
|
|
|
|
|
Bank loans | 2.616 | 14.865 |
| − | − |
Bond loans | 964.502 | 1.039.399 |
| 339.073 | 366.433 |
Total long‐term loans | 967.118 | 1.054.264 |
| 339.073 | 366.433 |
|
|
|
|
|
|
Long‐term liabilities carried forward |
|
|
|
|
|
Bank loans | 2.389 | 7.637 |
| − | − |
Bond loans | 97.411 | 105.211 |
| 20.458 | 14.788 |
Total long‐term liabilities carried forward | 99.800 | 112.848 |
| 20.458 | 14.788 |
|
|
|
|
|
|
Short‐term loans |
|
|
|
|
|
Bank loans | 40.609 | − |
| 40.609 | − |
Total short‐term loans | 40.609 | − |
| 40.609 | − |
|
|
|
|
|
|
Total loans | 1.107.527 | 1.167.112 |
| 400.140 | 381.221 |
| GROUP |
| COMPANY | ||
Long‐term loans | 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 1.054.264 | 951.326 |
| 366.433 | 388.408 |
New loans | 73.821 | 249.634 |
| 1.000 | 10.800 |
Loan repayment | (4.674) | (8.643) |
| (10.960) | (21.500) |
Capitalization of interest | 3.633 | 3.293 |
| 502 | 708 |
Transfer between long-term and short-term loan liabilities | (109.696) | (142.108) |
| (17.902) | (11.982) |
Reductions from loss of control of subsidiaries | (50.310) | − |
| − | − |
Foreign exchange differences | 80 | 762 |
| − | (1) |
Closing balance (a) | 967.118 | 1.054.264 |
| 339.073 | 366.433 |
Long‐term liabilities carried forward |
|
|
|
|
|
Opening balance | 112.848 | 111.101 |
| 14.788 | 14.086 |
New loans | − | 6.394 |
| − | − |
Loan repayment | (101.860) | (146.937) |
| (11.982) | (11.971) |
Capitalization of interest | (6.199) | (76) |
| (249) | 691 |
Transfer between long-term and short-term loan liabilities | 109.793 | 142.108 |
| 17.901 | 11.982 |
Change due to take over of subsidiary | 134 | − |
| − | − |
Reductions from loss of control of subsidiaries | (14.960) | − |
| − | − |
Foreign exchange differences | 44 | 258 |
| − | − |
Closing balance (b) | 99.800 | 112.848 |
| 20.458 | 14.788 |
Short‐term loans |
|
|
|
|
|
Opening balance | − | 60.632 |
| − | 60.632 |
New loans | 107.715 | − |
| 40.000 | − |
Loan repayment | (68.015) | (60.000) |
| − | (60.000) |
Capitalization of interest | 909 | (632) |
| 609 | (632) |
Closing balance (c) | 40.609 | − |
| 40.609 | − |
Total loans (a) +(b) +(c) | 1.107.527 | 1.167.112 |
| 400.140 | 381.221 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Lease Liabilities | 35.351 | 30.826 |
| 24.034 | 22.681 |
less: Short-term part | (2.208) | (1.990) |
| (1.547) | (1.472) |
Long-term part | 33.143 | 28.836 |
| 22.487 | 21.209 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 30.826 | 27.026 |
| 22.681 | 19.554 |
Additions and changes due to modification of existing contract | 5.510 | 5.069 |
| 3.045 | 4.046 |
Repayments under lease agreements | (3.193) | (2.798) |
| (1.989) | (1.755) |
Financial cost for the year | 1.431 | 1.283 |
| 958 | 836 |
Change due to acquisition of subsidiaries | 1.816 | − |
| − | − |
Reductions from loss of control of subsidiaries | (1.120) | − |
| − | − |
Changes due to entity merges | − | − |
| (661) | − |
Foreign exchange differences | 81 | 246 |
| − | − |
Closing balance | 35.351 | 30.826 |
| 24.034 | 22.681 |
|
| GROUP |
| COMPANY | ||
Liabilities from derivatives | Note | 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
- Cash flow hedging |
|
|
|
|
|
|
Interest Rate Swaps | 24.1 | 12.941 | 11.925 |
| − | − |
Fixed for floating swap contracts | 24.2 | 4.446 | 5.663 |
| 3.293 | 5.663 |
Total liabilities from derivatives |
| 17.387 | 17.588 |
| 3.293 | 5.663 |
Long-term liabilities from derivatives |
| 11.729 | 9.655 |
| 645 | − |
Short-term liabilities from derivatives |
| 5.658 | 7.933 |
| 2.648 | 5.663 |
|
| GROUP |
| ENTITY | ||
Receivables from derivatives | Note | 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
- Cash flow hedging |
|
|
|
|
|
|
Interest Rate Swaps | 24.1 | 9.557 | 20.708 |
| 393 | 855 |
Fixed for floating swap contracts | 24.2 | 6.851 | 2.752 |
| 893 | 2.752 |
Total receivables from derivatives |
| 16.408 | 23.460 |
| 1.286 | 3.607 |
Long-term receivables from derivatives |
| 13.858 | 17.810 |
| 1.000 | 3.082 |
Short-term receivables from derivatives |
| 2.550 | 5.650 |
| 286 | 525 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023 |
| 01/01 -31/12/2024 | 01/01 -31/12/2023 |
Current service cost | 37 | 54 |
| 35 | 49 |
Financial cost | 6 | 1 |
| 5 | 6 |
Actuarial (gains)/losses | (5) | 15 |
| (8) | 4 |
Total | 38 | 70 |
| 32 | 59 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 301 | 245 |
| 272 | 218 |
Provision recognized in the income statement | 43 | 55 |
| 40 | 55 |
Provision recognized in other comprehensive income | (5) | 15 |
| (8) | 4 |
Provisions used | (95) | (14) |
| (94) | (5) |
Reductions from loss of control of subsidiaries | (41) | − |
| − | − |
Changes due to entity merges | − | − |
| (35) | − |
Closing balance | 203 | 301 |
| 175 | 272 |
| 31/12/2024 | 31/12/2023 |
|
Discount rate | 2,93% | 2,95% |
|
Salary increases | 2,10% | 2,10% |
|
Inflation | 2,00% | 2,10% |
|
Service tables | EVK 2000 | EVK 2000 |
|
TurnOver | Table 1 | Table 1 |
|
Table 1 |
|
Years of experience | Departure rate |
From 0 to 1 year | 1,50% |
From 1 to 5 years | 1,00% |
From 5 to 10 years | 0,50% |
Over 10 years | 0,00% |
| GROUP |
| COMPANY | ||
| Provisions for environmental rehabilitation | Other provisions |
| Provisions for environmental rehabilitation | Other provisions |
Balance January 1st 2024 | 18.219 | 1.034 |
| 3.944 | 760 |
Provision recognized in the income statement | 1.096 | 424 |
| 200 | − |
Provision recognized in tangible assets | 2.409 | − |
| − | − |
Unused provisions recognized in income statement | − | (97) |
| − | − |
Foreign exchange differences | 37 | 2 |
| − | − |
Balance 31st December 2024 | 21.761 | 1.363 |
| 4.144 | 760 |
Long-term provisions | 21.761 | 1.363 |
| 4.144 | 760 |
Short-term provisions | − | − |
| − | − |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Opening balance | 162.812 | 167.146 |
| 10.105 | 11.257 |
Approved and collected grants | − | 391 |
| − | − |
Amortisation recognized in the Income Statement | (3.840) | (4.971) |
| (832) | (1.152) |
Foreign exchange differences | 48 | 246 |
| − | − |
Closing balance | 159.020 | 162.812 |
| 9.273 | 10.105 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Suppliers | 38.220 | 62.664 |
| 15.886 | 25.703 |
Total | 38.220 | 62.664 |
| 15.886 | 25.703 |
| GROUP |
| COMPANY | ||
Accrued and other short-term financial liabilities | 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Liabilities from dividends payable and return of capital | 287 | 709 |
| 287 | 265 |
Other liabilities to related parties | 1.344 | 523 |
| 1.347 | 532 |
Employee fees due | (7) | 347 |
| (9) | 329 |
Amounts destined for capital increase | 10 | − |
| 10 | − |
Accrued expenses | 13.103 | 6.028 |
| 1.592 | 714 |
Short term liabilities from entities aqcusitions | 5.500 | 11.590 |
| 5.500 | 11.590 |
Sundry creditors | 477 | 766 |
| 182 | 426 |
Total | 20.714 | 19.963 |
| 8.909 | 13.856 |
| GROUP |
| COMPANY |
Other short-term non‐financial liabilities | 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Liabilities from taxes-duties other than income tax | 9.179 | 8.774 |
| 3.761 | 2.260 |
Social security funds | 362 | 687 |
| 273 | 564 |
Provisions for loss-bearing construction contracts | − | 398 |
| − | 398 |
Total | 9.541 | 9.859 |
| 4.034 | 3.222 |
GROUP | Statutory reserves | Treasury shares | Foreign currency translation diff. to Euro reserves from foreign operations | Reserves from Share based payments programms | Differences from cash flows risk hedges reserves | Actuarial gains/(losses) from defined benefit plan reserves | Valuation reserves at fair value of participations | Development and tax legislation reserves | Total |
1 January 2023* | 19.935 | (9.318) | (10.774) | 48.814 | 11.056 | 21 | (721) | 48.166 | 107.179 |
Other comprehensive income (after tax) | − | − | 3.241 | − | (2.986) | (14) | 138 | − | 379 |
Other comprehensive losses (after tax) from discontinued operations | − | − | 260 | − | (1.800) | 2 | 197 | − | (1.341) |
Formation of reserves | 1.947 | − | − | 603 | − | − | − | 7.263 | 9.813 |
Distribution of reserves | − | − | − | − | − | − | − | (2.826) | (2.826) |
Transfer to non-controlling interests and other movements | − | − | − | (46.800) | − | − | − | − | (46.800) |
31st December 2023* | 21.882 | (9.318) | (7.273) | 2.617 | 6.270 | 9 | (386) | 52.603 | 66.404 |
|
|
|
|
|
|
|
|
|
|
1 January 2024 | 21.882 | (9.318) | (7.273) | 2.617 | 6.270 | 9 | (386) | 52.603 | 66.404 |
Other comprehensive income (after tax) | − | − | 811 | − | (550) | 4 | 152 | − | 417 |
Other comprehensive losses (after tax) from discontinued operations | − | − | 7.074 | − | (5.046) | − | − | − | 2.028 |
Formation of reserves | 516 | − | − | 2.313 | − | (5) | − | 8.977 | 11.801 |
Distribution of reserves | − | − | − | − | − | − | − | (5.021) | (5.021) |
Transfer to non-controlling interests and other movements | − | − | − | (4.930) | − | − | − | − | (4.930) |
Reductions from disposal of subsidiaries | (281) | − | − | − | − | (4) | 90 | − | (195) |
31st December 2024 | 22.117 | (9.318) | 612 | − | 674 | 4 | (144) | 56.559 | 70.504 |
COMPANY | Statutory reserves | Treasury shares | Foreign currency translation diff. to Euro reserves from foreign operations | Reserves from Share based payments programm | Differences from cash flows risk hedges reserves | Actuarial gains/(losses) from defined benefit plan reserves | Valuation reserves at fair value of participations | Development and tax legislation reserves | Total |
1 January 2023* | 9.201 | (9.318) | − | 48.814 | (9.659) | 7 | (721) | 9.688 | 48.012 |
Other comprehensive income (after tax) | − | − | − | − | 9.566 | (2) | 138 | − | 9.702 |
Other comprehensive losses (after tax) from discontinued operations | − | − | − | − | − | − | 197 | − | 197 |
Formation of reserves | − | − | − | 603 | − | − | − | 394 | 997 |
Distribution of reserves | − | − | − | − | − | − | − | (2.826) | (2.826) |
Transfer to non-controlling interests and other movements | − | − | − | (46.800) | − | − | − | − | (46.800) |
31st December 2023* | 9.201 | (9.318) | − | 2.617 | (93) | 5 | (386) | 7.256 | 9.282 |
|
|
|
|
|
|
|
|
|
|
1 January 2024 | 9.201 | (9.318) | − | 2.617 | (93) | 5 | (386) | 7.256 | 9.282 |
Other comprehensive losses (after tax) | − | − | − | − | (893) | 6 | 152 | − | (735) |
Formation of reserves | − | − | − | 2.313 | − | − | − | 207 | 2.520 |
Distribution of reserves | − | − | − | − | − | − | − | (1.306) | (1.306) |
Transfer to non-controlling interests and other movements | − | − | − | (4.930) | − | − | − | − | (4.930) |
Changes due to entity merges | − | − | − | − | − | (1) | 90 | − | 89 |
31st December 2024 | 9.201 | (9.318) | − | − | (986) | 10 | (144) | 6.157 | 4.920 |
| GROUP | |
| 31/12/2024 | 31/12/2023* |
Net profit attributed to shareholders of the parent basic EPS (in thousand Euro) |
|
|
- from continuing operations | 70.426 | 56.680 |
- from discontinued operations | (37.127) | 2.985 |
| 33.299 | 59.665 |
Average weighted number of shares used to calculate basic EPS | 118.141.292 | 116.978.619 |
Basic Earnings per share attributed to shareholders of the parent (Amounts in Euro per share) |
|
|
- from continuing operations | 0,59612 | 0,48453 |
- from discontinued operations | (0,31426) | 0,02552 |
- from continuing and discontinued operations | 0,28186 | 0,51005 |
Average weighted number of shares used to calculate basic EPS | 118.141.292 | 116.978.619 |
Shares deemed to have been issued without consideration as a result of the achievement of the objectives of the free share program | − | − |
Average weighted number of shares used to calculate diluted EPS | 118.141.292 | 116.978.619 |
Diluted Earnings per share attributed to shareholders of the parent (Amounts in Euro per share) |
|
|
- from continuing operations | 0,59612 | 0,48453 |
- from discontinued operations | (0,31426) | 0,02552 |
- from continuing and discontinued operations | 0,28186 | 0,51005 |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023* |
| 31/12/2024 | 31/12/2023* |
Current income tax | 19.657 | 15.807 |
| (165) | 25 |
Deferred tax | 3.560 | 1.416 |
| (2.176) | (2.925) |
Total | 23.217 | 17.223 |
| (2.341) | (2.900) |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023* |
| 31/12/2024 | 31/12/2023* |
Profit before tax | 93.766 | 81.073 |
| 769 | 30.225 |
Nominal tax rate | 22% | 22% |
| 22% | 22% |
Income tax based on the effective nominal tax rate | 20.629 | 17.836 |
| 169 | 6.650 |
Adjustments for: |
|
|
|
|
|
Income tax of discontinued operations | − | (1.764) |
| − | (1.115) |
Effect of change in tax rate and tax rate differences of foreign subsidaries | (319) | (886) |
| − | − |
Adjustments of tax of previous years and additional taxes | (132) | 200 |
| (165) | 200 |
Write-off/(offsetting) of tax losses | (170) | 848 |
| 89 | − |
Provision for tax audit differences | 553 | − |
| − | − |
Effect of participations of associates and joint ventures in net results | (14) | − |
| − | − |
Non-taxable Income | (1.448) | (522) |
| (4.855) | (11.114) |
Non-deductible expenses | 3.846 | 1.225 |
| 2.421 | 2.479 |
Taxation of reserves | 272 | 286 |
| − | − |
Actual income tax expense | 23.217 | 17.223 |
| (2.341) | (2.900) |
Effective tax rate | 24,76% | 21,24% |
| (304,42)% | (9,59)% |
| GROUP |
| COMPANY | ||
| 31/12/2024 | 31/12/2023 |
| 31/12/2024 | 31/12/2023 |
Deferred tax asset | 23.205 | 21.875 |
| 10.338 | 9.228 |
Deferred tax liability | (56.623) | (52.792) |
| − | − |
Net deferred tax (liability)/asset | (33.418) | (30.917) |
| 10.338 | 9.228 |
|
|
|
|
|
|
Opening balance | (30.917) | (29.730) |
| 9.228 | 9.411 |
Adjusted opening balance | (30.917) | (29.730) |
| 9.228 | 9.411 |
(Debit)/credit recognised in net profit for the year | (3.560) | (1.416) |
| 2.176 | 2.924 |
(Debit)/credit recognised in other comprehensive income | 99 | 817 |
| 203 | (2.787) |
Deferred tax of non continuing operations | 1.022 | (348) |
| (1.269) | (320) |
Foreign exchange differences | (62) | (240) |
| − | − |
Closing balance | (33.418) | (30.917) |
| 10.338 | 9.228 |
| January 1st 2023 |
|
|
|
| 31st December 2023 |
GROUP | Opening balance | (Debit)/credit recognised in net profit for the year | (Debit)/credit recognised in other comprehensive income | (Debit)/credit do to discontinued operations | Foreign exchange differences | Closing balance |
Deferred tax asset/(liability) |
|
|
|
|
|
|
Provision for staff indemnities | 58 | 223 | 38 | (252) | − | 67 |
Investment valuation | 6.315 | 182 | 55 | (45) | − | 6.507 |
Derivative valuation | (3.108) | 595 | 724 | 507 | − | (1.282) |
Other provisions | 4.248 | 1.669 | 136 | (2.032) | 18 | 4.039 |
Receivables-Liabilities from contracts with customers | (184) | (285) | − | 588 | − | 119 |
Loans | 3.419 | 2.345 | − | (263) | 61 | 5.562 |
Lease liabilities | 1.810 | (490) | − | 4 | 18 | 1.342 |
Recognized tax losses | 2.744 | (1.477) | − | − | − | 1.267 |
Other | 112 | 26 | − | − | 5 | 143 |
Intangible assets | 17.927 | 13.935 | − | (7.108) | 9 | 24.763 |
Tangible assets | (30.667) | (8.133) | (136) | 3.696 | (359) | (35.599) |
Financial Assets – Concessions | (31.060) | (9.201) | − | 4.152 | − | (36.109) |
Grants | (1.344) | (805) | − | 405 | 8 | (1.736) |
Deferred tax of net profit/other comprehensive income |
| (1.416) | 817 | (348) | (240) |
|
Deferred tax asset/(liability) | (29.730) |
|
|
|
| (30.917) |
| January 1st 2024 |
|
|
|
| 31st December 2024 |
GROUP | Opening balance | (Debit)/credit recognised in net profit for the year | (Debit)/credit recognised in other comprehensive income | (Debit)/credit due to discontinued operations | Foreign exchange differences | Closing balance |
Deferred tax asset/(liability) |
|
|
|
|
|
|
Provision for staff indemnities | 67 | 11 | (1) | (32) | − | 45 |
Investment valuation | 6.507 | (611) | 43 | (21) | − | 5.918 |
Derivative valuation | (1.282) | 8 | 57 | 1.433 | − | 216 |
Other provisions | 4.039 | 898 | − | (164) | 7 | 4.780 |
Receivables-Liabilities from contracts with customers | 119 | 1.007 | − | (1.059) | − | 67 |
Loans | 5.562 | 5.147 | − | (262) | 9 | 10.456 |
Lease liabilities | 1.342 | 92 | − | − | 1 | 1.435 |
Recognized tax losses | 1.267 | 490 | − | (1.091) | − | 666 |
Other | 143 | (19) | − | − | 1 | 125 |
Intangible assets | 24.763 | (389) | − | (26.683) | 3 | (2.306) |
Tangible assets | (35.599) | (11.291) | − | (6.763) | (83) | (53.736) |
Financial Assets – Concessions | (36.109) | 1.138 | − | 35.664 | − | 693 |
Grants | (1.736) | (41) | − | − | − | (1.777) |
Deferred tax of net profit/other comprehensive income | − | (3.560) | 99 | 1.022 | (62) |
|
Deferred tax asset/(liability) | (30.917) |
|
|
|
| (33.418) |
| January 1st 2023 |
|
|
|
| 31st December 2023 |
ENTITY | Opening balance | (Debit)/credit recognised in net profit for the year | (Debit)/credit recognised in other comprehensive income | (Debit)/credit do to discontinued operations | Foreign exchange differences | Closing balance |
Deferred tax asset/(liability) |
|
|
|
|
|
|
Provision for staff indemnities | 48 | (26) | 38 | − | − | 60 |
Investment valuation | 5.747 | 365 | − | (252) | − | 5.860 |
Derivative valuation | 2.729 | 552 | (2.825) | − | − | 456 |
Other provisions | 1.578 | 1.454 | − | (2.033) | − | 999 |
Receivables-Liabilities from contracts with customers | 1.096 | (279) | − | 573 | − | 1.390 |
Loans | 2.187 | 1.652 | − | − | − | 3.839 |
Lease liabilities | 257 | 75 | − | 3 | − | 335 |
Intangible assets | (119) | (3) | − | − | − | (122) |
Tangible assets | (4.522) | (711) | − | 1.389 | − | (3.844) |
Grants | 410 | (155) | − | − | − | 255 |
Deferred tax of net profit/other comprehensive income |
| 2.924 | (2.787) | (320) | − |
|
Deferred tax asset/(liability) | 9.411 |
|
|
|
| 9.228 |
| January 1st 2024 |
|
|
|
| 31st December 2024 |
ENTITY | Opening balance | (Debit)/credit recognised in net profit for the year | (Debit)/credit recognised in other comprehensive income | (Debit)/credit due to discontinued operations | Foreign exchange differences | Closing balance |
Deferred tax asset/(liability) |
|
|
|
|
|
|
Provision for staff indemnities | 60 | 10 | (2) | (30) | − | 38 |
Investment valuation | 5.860 | (611) | 43 | (21) | − | 5.271 |
Derivative valuation | 456 | (176) | 162 | − | − | 442 |
Other provisions | 999 | 121 | − | (164) | − | 956 |
Receivables-Liabilities from contracts with customers | 1.390 | (177) | − | (1.059) | − | 154 |
Loans | 3.839 | 2.231 | − | − | − | 6.070 |
Lease liabilities | 335 | 77 | − | (1) | − | 411 |
Recognized tax losses | − | 489 | − | − | − | 489 |
Intangible assets | (122) | (7) | − | 1 | − | (128) |
Tangible assets | (3.844) | 316 | − | 5 | − | (3.523) |
Grants | 255 | (97) | − | − | − | 158 |
Deferred tax of net profit/other comprehensive income | − | 2.176 | 203 | (1.269) | − |
|
Deferred tax asset/(liability) | 9.228 |
|
|
|
| 10.338 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Revenue from construction services |
|
|
|
|
|
Energy RES works | 38.812 | 2.274 |
| 43.902 | 48.086 |
Total | 38.812 | 2.274 |
| 43.902 | 48.086 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Revenue from RES energy generation |
|
|
|
|
|
Revenue from RES energy generation segment | 299.916 | 243.210 |
| 18.446 | 18.428 |
Energy generation from other RES technologies | 8.287 | 9.516 |
| 2.925 | 4.355 |
Repair and maintenance of RES | 34 | (2.870) |
| 9.709 | 5.558 |
Other revenue RES energy (except leases) | 55 | 86 |
| 55 | 91 |
Total | 308.292 | 249.942 |
| 31.135 | 28.432 |
Total Revenue from contracts with customers from continuing operations | 347.104 | 252.216 |
| 75.037 | 76.518 |
Total Revenue from contracts with customers from Discontinued Operations | 60.521 | 75.615 |
| 32.796 | 57.127 |
Total | 407.625 | 327.831 |
| 107.833 | 133.645 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Transfer of goods at a specific time | 308.203 | 252.726 |
| 21.371 | 22.783 |
Services over time | 38.901 | (510) |
| 53.666 | 53.735 |
Total Revenue from contracts with customers from continuing operations | 347.104 | 252.216 |
| 75.037 | 76.518 |
Total Revenue from contracts with customers from Discontinued Operations | 60.521 | 75.615 |
| 32.796 | 57.127 |
Total | 407.625 | 327.831 |
| 107.833 | 133.645 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Closed‐value contracts | 308.292 | 249.943 |
| 31.135 | 28.432 |
Cost contracts plus profit percentage | 38.812 | 2.273 |
| 43.902 | 48.086 |
Total Revenue from contracts with customers from continuing operations | 347.104 | 252.216 |
| 75.037 | 76.518 |
Total Revenue from contracts with customers from Discontinued Operations | 60.521 | 75.615 |
| 32.796 | 57.127 |
Total | 407.625 | 327.831 |
| 107.833 | 133.645 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Long‐term contracts | 347.104 | 252.216 |
| 75.037 | 76.518 |
Total Revenue from contracts with customers from continuing operations | 347.104 | 252.216 |
| 75.037 | 76.518 |
Total Revenue from contracts with customers from Discontinued Operations | 60.521 | 75.615 |
| 32.796 | 57.127 |
Total | 407.625 | 327.831 |
| 107.833 | 133.645 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
1 year | 1.623 | 29.173 |
| 1.623 | 36.173 |
1-5 years | − | 3.574 |
| − | 4.473 |
Total Revenue from contracts with customers from Continuing Operations | 1.623 | 32.747 |
| 1.623 | 40.646 |
Total | 1.623 | 32.747 |
| 1.623 | 40.646 |
| GROUP |
| COMPANY | ||
COST OF SALES | 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Cost of sales and inventory consumption | 11.959 | 3.001 |
| 11.412 | 5.266 |
Employees remuneration and expenses | 2.386 | 2.028 |
| 2.280 | 2.464 |
Subcontractors fees and expenses | 20.843 | 1.064 |
| 23.509 | 18.227 |
Fees for engineers, studiers and third parties | 5.557 | 5.299 |
| 3.864 | 19.709 |
Utilities | 2.610 | 1.905 |
| 239 | 231 |
Leases | 831 | 409 |
| 623 | 871 |
Taxes, duties and contributions | 9.282 | 7.951 |
| 628 | 736 |
Travel expenses | 100 | 115 |
| 110 | 146 |
Subscriptions and contributions | 14 | 17 |
| 15 | 16 |
Depreciation | 55.327 | 50.857 |
| 5.129 | 6.094 |
Insurance premiums | 9.561 | 8.192 |
| 953 | 1.058 |
Transportation expenses | 1.249 | 1.102 |
| 552 | 1.640 |
Repairs and maintenance | 20.867 | 19.266 |
| 2.963 | 3.026 |
Legal damages and litigation costs | 83 | 45 |
| 83 | 45 |
Other | 985 | 1.352 |
| 1.322 | 1.928 |
Total cost of sales from continuing operations | 141.654 | 102.603 |
| 53.682 | 61.457 |
Total cost of sales from Discontinued operations | 65.372 | 66.183 |
| 46.877 | 56.033 |
Total | 207.026 | 168.786 |
| 100.559 | 117.490 |
| GROUP |
| COMPANY | ||
ADMINISTRATIVE EXPENSES | 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Employees remuneration and expenses | 5.163 | 4.687 |
| 4.302 | 3.858 |
Subcontractors fees and expenses | 246 | 43 |
| 246 | 43 |
Fees for engineers, studiers and third parties | 29.365 | 15.799 |
| 16.381 | 2.131 |
Utilities | 224 | 239 |
| 194 | 202 |
Leases | 74 | 59 |
| 54 | 60 |
Taxes, duties and contributions | 992 | 924 |
| 390 | 380 |
Travel expenses | 497 | 479 |
| 479 | 468 |
Subscriptions and contributions | 216 | 316 |
| 167 | 270 |
Donations-grants | 739 | 705 |
| 729 | 705 |
Display and advertising costs | 3.073 | 2.645 |
| 3.071 | 2.644 |
Depreciation | 1.384 | 1.331 |
| 1.218 | 1.164 |
Insurance premiums | 158 | 155 |
| 156 | 156 |
Transportation expenses | 100 | 98 |
| 99 | 96 |
Repairs and maintenance | 151 | 306 |
| 103 | 293 |
Auditors' fees | 501 | 469 |
| 202 | 199 |
BoD members fees | 1.670 | 1.550 |
| 1.370 | 1.370 |
Stock option expenses | 2.313 | 603 |
| 2.313 | 603 |
Legal damages and litigation costs | − | 7 |
| − | 4 |
Other | 573 | 698 |
| 486 | 619 |
Total administration expenses from continuing operations | 47.439 | 31.113 |
| 31.960 | 15.265 |
Total administration expenses from Discontinued operations | 2.048 | 2.780 |
| 958 | 895 |
Total | 49.487 | 33.893 |
| 32.918 | 16.160 |
|
| GROUP |
| COMPANY | ||
RESEARCH AND DEVELOPMENT EXPENSES |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Employees remuneration and expenses |
| 272 | 239 |
| 272 | 239 |
Subcontractors fees and expenses |
| 127 | 6 |
| 127 | 6 |
Fees for engineers, studiers, technical consultants and third parties |
| 4.059 | 3.405 |
| 3.983 | 3.158 |
Leases |
| 20 | 64 |
| 20 | 63 |
Taxes, duties and contributions |
| 826 | 871 |
| 826 | 871 |
Travel expenses |
| 53 | 61 |
| 53 | 61 |
Subscriptions and contributions |
| 33 | 70 |
| 33 | 70 |
Display and advertising costs |
| 1 | 9 |
| 1 | 9 |
Depreciation |
| 319 | 267 |
| 319 | 266 |
Transportation expenses |
| 40 | 42 |
| 40 | 42 |
Repairs and maintenance |
| 352 | 248 |
| 352 | 248 |
Legal damages and litigation costs |
| 23 | 38 |
| 23 | 40 |
Other |
| 62 | 51 |
| 62 | 51 |
Total research and development expenses from continuing operations |
| 6.187 | 5.371 |
| 6.111 | 5.124 |
Total research and development expenses from Discontinued operations |
| 1.519 | − |
| 101 | − |
Total |
| 7.706 | 5.371 |
| 6.212 | 5.124 |
| GROUP |
| COMPANY | ||
Other income | 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Income from sale of waste material | 39 | 72 |
| 78 | 40 |
Income from leases | 3 | 21 |
| − | 72 |
Income from transfer of expenses | 1.906 | 1.066 |
| 13.343 | 16.346 |
Income from insurance indemnities | 520 | 4.460 |
| 454 | 3.111 |
Grants amortisation (see Note 25) | 3.840 | 4.971 |
| 832 | 1.152 |
Income from the grants for expenses (expenses included in cost) | 110 | 10 |
| 110 | 10 |
Other income | 158 | 460 |
| 9 | 109 |
Income from unused provisions | 98 | − |
| − | − |
Foreign exchange differences (credit) | 274 | 1.587 |
| − | 5 |
Total other income from continuing operations | 6.948 | 12.647 |
| 14.826 | 20.845 |
Total other income from Discontinued operations | (6.448) | 2.840 |
| 397 | 400 |
Total other income | 500 | 15.487 |
| 15.223 | 21.245 |
| GROUP |
| COMPANY | ||
Other expenses | 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Fees for engineers, studiers and third parties | (272) | 51 |
| (11.451) | (11.576) |
Utilities | (187) | − |
| (175) | − |
Leases | (34) | − |
| (34) | − |
Taxes, duties and contributions | (66) | (15) |
| (31) | (5) |
Non accounted for fixed assets depreciation | (1) | (8) |
| (1) | (9) |
Insurance premiums | (5) | − |
| − | (2.748) |
Repairs and maintenance | 14 | (45) |
| (5) | (45) |
Other | (423) | (22) |
| (205) | (8) |
Taxes, fees and insurance contributions of previous years and fines and surcharges related to these | (38) | (43) |
| (18) | (26) |
Other provisions | (229) | (138) |
| − | − |
Impairments/write-offs | (1.632) | (1.561) |
| (98) | (27) |
Total other expenses from continuing operations | (2.873) | (1.781) |
| (12.018) | (14.444) |
Total other expenses from Discontinued operations | (3.466) | (3.168) |
| (2.447) | (1.485) |
Total other expenses | (6.339) | (4.949) |
| (14.465) | (15.929) |
Total other income/(expenses) from continuing operations | 4.075 | 10.866 |
| 2.808 | 6.401 |
Total other income/(expenses) from Discontinued operations | (9.914) | (328) |
| (2.050) | (1.085) |
Total other income/(expenses) | (5.839) | 10.538 |
| 758 | 5.316 |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Interest on short‐term Loans | (1.135) | (605) |
| (1.135) | (605) |
Interest on long‐term Loans | (56.478) | (40.026) |
| (15.260) | (16.328) |
Financial results of hedging derivatives recycled in Comprehensive Income | (833) | (265) |
| − | − |
Interest on lease liability | (1.359) | (1.241) |
| (914) | (832) |
Expenses from unwinding of provisions and long-term liabilities | (1.962) | (2.624) |
| (1.066) | (1.687) |
Commissions, bank charges and other expenses | (3.695) | (4.332) |
| (1.866) | (2.200) |
Financial expenses from continuing operations | (65.462) | (49.093) |
| (20.241) | (21.652) |
Financial expenses from Discontinued operations | 83 | − |
| (223) | − |
Financial expenses | (65.379) | (49.093) |
| (20.464) | (21.652) |
Interest from sight deposits | 1.042 | 766 |
| 218 | 68 |
Interest income from bond and other intercompany loans | 105 | 58 |
| 4.577 | 4.705 |
Income from unwinding of long-term receivables | − | − |
| 2.223 | − |
Other financial income | 244 | − |
| 200 | − |
Financial income from continuing operations | 1.391 | 824 |
| 7.218 | 4.773 |
Financial income from Discontinued operations | 6.875 | − |
| 564 | − |
Financial income | 8.266 | 824 |
| 7.782 | 4.773 |
Net financial results from continuing operations | (64.071) | (48.269) |
| (13.023) | (16.879) |
Net financial results from Discontinued operations | 6.958 | − |
| 341 | − |
Net financial results | (57.113) | (48.269) |
| (12.682) | (16.879) |
| GROUP |
| COMPANY | ||
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
| 01/01 -31/12/2024 | 01/01 -31/12/2023* |
Salaries and other employee benefits | 6.539 | 5.761 |
| 5.700 | 5.401 |
Social security contributions | 1.259 | 1.142 |
| 1.132 | 1.113 |
Provision for staff indemnities | 23 | 51 |
| 22 | 47 |
Total payroll cost from continuing operations | 7.821 | 6.954 |
| 6.854 | 6.561 |
Total payroll cost from discontinued operations | − | 6.521 |
| − | 6.113 |
Total | 7.821 | 13.475 |
| 6.854 | 12.674 |
Average Headcount |
|
|
|
|
|
Day‐waged workers | 125 | 124 |
| 121 | 120 |
Regular staff | 248 | 322 |
| 217 | 279 |
a) Assets | Company | |||
Amounts in € '000 | 31/12/2024 |
| 31/12/2023 | |
Trade receivables and Receivables from contracts with customers | 68.010 |
| 91.011 | |
Long-term loans | 109.900 |
| 135.470 | |
Short-term part of receivables from long-term loans | 3.941 |
| 4.782 | |
Intercompany receivables from cash and other receivables | 1.438 |
| 1.450 | |
Total | 183.289 |
| 232.713 | |
|
|
|
| |
b) Liabilities | Company | |||
Amounts in € '000 | 31/12/2024 |
| 31/12/2023 | |
Suppliers and Liabilities from contracts with customers | − |
| 25 | |
Long‐term loans | 301.653 |
| 311.613 | |
Long‐term liabilities carried forward | 1.056 |
| 1.056 | |
Other liabilities | 2.231 |
| 10.935 | |
Total | 304.940 |
| 323.629 | |
|
|
|
| |
c) Income | Company | |||
Amounts in € '000 | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
POC construction material | 11.930 |
| 82.006 | |
Repairs and maintenance | 9.668 |
| 8.428 | |
Other services | 17.275 |
| 14.765 | |
Other income and sales | 12.644 |
| 15.377 | |
Financial income | 6.574 |
| 4.066 | |
Total | 58.091 |
| 124.642 | |
|
|
|
| |
d) Expenses | Company | |||
Amounts in € '000 | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
Electric energy acquisition cost | 33 |
| 22 | |
Fees and other third party expenses | 19 |
| 542 | |
Other expenses | 385 |
| 45 | |
Financial expenses | 11.031 |
| 11.662 | |
Total | 11.468 |
| 12.271 | |
|
|
|
| |
e) Revenue from participating interest and other investments | Company | |||
Amounts in € '000 | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
Dividend income | 26.945 |
| 49.485 | |
Total | 26.945 |
| 49.485 | |
a) Assets | Group |
| Company | |||||
Amounts in € '000 | 31/12/2024 |
| 31/12/2023 |
| 31/12/2024 |
| 31/12/2023 | |
Trade receivables | 18.873 |
| 36.413 |
| 3.179 |
| 27.888 | |
Down payments on Fixed Assets | 75.241 |
| 71.928 |
| 11.300 |
| − | |
Loans and Guarantees | 71 |
| 1.090 |
| − |
| 172 | |
Prepayments and other receivables | 60 |
| 251 |
| 29 |
| 251 | |
Total | 94.245 |
| 109.682 |
| 14.508 |
| 28.311 | |
|
|
|
|
|
|
|
| |
b) Liabilities | Group |
| Company | |||||
Amounts in € '000 | 31/12/2024 |
| 31/12/2023 |
| 31/12/2024 |
| 31/12/2023 | |
Suppliers | 14.935 |
| 24.252 |
| 4.407 |
| 6.289 | |
Other liabilities | 21.157 |
| 8.900 |
| 5.031 |
| 2.005 | |
Total | 36.092 |
| 33.152 |
| 9.438 |
| 8.294 | |
|
|
|
|
|
|
|
| |
c) Income | Group |
| Company | |||||
Amounts in € '000 | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
Income from electric energy sale | 151.362 |
| 73.559 |
| 11.853 |
| 6.065 | |
Income from construction services | 6.943 |
| 2.250 |
| 6.943 |
| 2.250 | |
Other income | 18.240 |
| 1.442 |
| 18.240 |
| 1.442 | |
Financial income | 876 |
| 31 |
| 559 |
| − | |
Total | 177.421 |
| 77.282 |
| 37.595 |
| 9.757 | |
|
|
|
|
|
|
|
| |
d) Expenses | Group |
| Company | |||||
Amounts in € '000 | 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 | |
Electric energy acquisition cost | − |
| 57 |
| − |
| 57 | |
Fees and other third party expenses | 2.872 |
| 2.660 |
| 2.623 |
| 2.492 | |
Fixed asset purchase | 76.501 |
| 25.607 |
| − |
| − | |
Other expenses | 19.973 |
| 69.482 |
| 9.034 |
| 2.150 | |
Financial expenses | 62 |
| 45 |
| 5 |
| 39 | |
Total | 99.408 |
| 97.851 |
| 11.662 |
| 4.738 | |
|
| ASSETS | LIABILITIES | INCOME | EXPENSES |
TERNA ENERGY FINANCE S.A. | Subsidiary | 1 | 147.688 | 1.001 | 5.367 |
AIOLIKI PANORAMATOS DERVENOCHORION S.A. | Subsidiary | 99 | 25.100 | 1.689 | 834 |
PPC RENEWABLES - TERNA ENERGY S.A. | Subsidiary | 6 | − | 437 | − |
ENERGIAKI SERVOUNIOU S.A. | Subsidiary | 2 | 2.349 | 6.069 | 128 |
IWECO HONOS CRETE S.A. | Subsidiary | 25 | 1.100 | 1.313 | 39 |
TERNA ENERGY EVROU S.A. | Subsidiary | 399 | 34.050 | 2.074 | 1.218 |
AIOLIKI RACHOULAS DERVENOCHORION S.A. | Subsidiary | 251 | 25.000 | 855 | 956 |
ENERGIAKI DERVENOCHORION S.A. | Subsidiary | 81 | 20.900 | 2.411 | 763 |
AIOLIKI MARMARIOU EUVOIAS M.A.E. | Subsidiary | 163 | 11 | 4.476 | − |
ENERGEIAKI DYSTION EUVOIAS M.A.E. | Subsidiary | 186 | 32 | 1.706 | − |
ENERGEIAKI KAFIREOS EUVOIAS S.A. | Subsidiary | 36.494 | 130 | 5.695 | 59 |
ENERGIAKI STYRON EVIAS M.A.E. | Subsidiary | 129 | 3.004 | 427 | 122 |
ENERGIAKI NEAPOLEOS LAKONIAS S.A. | Subsidiary | 1.629 | − | 238 | − |
AIOLIKI EASTERN GREECE M.A.E. | Subsidiary | 62 | − | 1.266 | − |
AIOLIKI PASTRA ATTIKIS S.A. | Subsidiary | 78 | 4.000 | 6.727 | 142 |
ENERGIAKI PELOPONNISOU S.A. | Subsidiary | 10.561 | − | 1.174 | − |
AIOLIKI PROVATA TRAIANOUPOLEOS M.A.E. | Subsidiary | 3.030 | 1.376 | (59) | − |
AIOLIKI DERVENI TRAIANOUPOLEOS S.A. | Subsidiary | 43 | 4.524 | 639 | 160 |
ENERGIAKI FERRON EVROU M.A.E. | Subsidiary | 74 | 11.419 | 265 | 377 |
ENERGEIAKI XIROVOUNIOU S.A. | Subsidiary | 2.357 | − | 313 | − |
AIOLIKI ILIOKASTROU M.A.E. | Subsidiary | 515 | 6.611 | 351 | 208 |
EUROWIND S.A. | Subsidiary | 34 | 17.340 | 394 | 610 |
DELTA AXIOU ENERGEIAKI S.A. | Subsidiary | 3.423 | − | 181 | − |
TERNA ENERGY S.A. AND VECTOR GREECE WIND PARKS - TROULOS WIND PARK G.P. | Subsidiary | 224 | − | 55 | − |
AIOLIKO PARKO VIOTIAS TARATSA MAE | Subsidiary | 19.744 | − | 1.328 | − |
VATHICHORI ONE PHOTOVOLTAIC S.A. | Subsidiary | 14 | − | 203 | − |
TERNA ENERGY AI-GIORGIS S.A. | Subsidiary | 745 | − | 2.411 | 4 |
TERNA AIOLIKI AITOLOAKARNANIAS S.A. | Subsidiary | 182 | − | 414 | − |
TERNA AIOLIKI AMARINTHOU S.A. | Subsidiary | 217 | − | 456 | − |
TERNA ILIAKI PANORAMATOS S.A. | Subsidiary | 46 | − | 583 | − |
TERNA ILIAKI PELLOPONISSOU S.A. | Subsidiary | 53 | − | 1.914 | − |
TERNA ILIAKI VIOTIAS S.A. | Subsidiary | 45 | − | 1.479 | − |
AIOLIKI STEREAS ELLADOS M.A.E. | Subsidiary | 258 | − | 1 | − |
TERNA ENERGY OMALIES M.A.E. | Subsidiary | 71.076 | 305 | 8.884 | 113 |
KASTRAKI SOLAR ENERGY SINGLE MEMBER PC | Subsidiary | 416 | − | 10 | − |
TERNA ENERGY-PUMPED STORAGE I S.M.S.A. | Subsidiary | 451 | − | 904 | − |
ELLINIKOS ILIOS II S.A. | Subsidiary | 14.350 | − | − | − |
ELLINIKOS ILIOS III S.A. | Subsidiary | 14.287 | − | − | − |
HAOS INVEST 1 EAD | Subsidiary | 309 | − | 72 | 1 |
|
| 182.059 | 304.939 | 58.356 | 11.101 |
| Group |
| Company | ||||
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
| 01/01 -31/12/2024 |
| 01/01 -31/12/2023 |
Fees of Board of Directors | 1.682 |
| 1.567 |
| 1.370 |
| 1.370 |
Remuneration granted to executives who are executive members of the Board of Directors | 3.305 |
| 3.120 |
| 2.657 |
| 2.538 |
| 4.987 |
| 4.687 |
| 4.027 |
| 3.908 |
| 2024 | ||
| Amounts in € of balances in currency trades where differences in payments and valuations arise | ||
Nominal amounts | PLN |
| USD |
Current financial assets | 1.568 |
| − |
Current financial liabilities | 147 |
| − |
Total | 1.716 |
| − |
Non-current financial assets | 153 |
| − |
Non-current financial liabilities | − |
| − |
Total | 153 |
| − |
|
|
|
|
| Amounts in € of balances in local currency where differences in conversion arise | ||
Nominal amounts | PLN |
| USD |
Current financial assets | 25.583 |
| − |
Current financial liabilities | (6.611) |
| − |
Total | 18.972 |
| − |
Non-current financial assets | 8 |
| − |
Non-current financial liabilities | (23.836) |
| − |
Total | (23.828) |
| − |
| 2023 | ||
| Amounts in € of balances in currency trades where differences in payments and valuations arise | ||
Nominal amounts | PLN |
| USD |
Current financial assets | 3.577 |
| 18 |
Current financial liabilities | (4) |
| (4) |
Total | 3.573 |
| 14 |
Non-current financial assets | 146 |
| − |
Non-current financial liabilities | − |
| − |
Total | 146 |
| − |
|
|
|
|
| Amounts in € of balances in local currency where differences in conversion arise | ||
Nominal amounts | PLN |
| USD |
Current financial assets | 26.443 |
| 9.737 |
Current financial liabilities | (7.735) |
| (284) |
Total | 18.709 |
| 9.454 |
Non-current financial assets | 8 |
| 63 |
Non-current financial liabilities | (28.368) |
| (15.112) |
Total | (28.360) |
| (15.050) |
| 2024 | |||
| USD | PLN | ||
Nominal amounts | 10% | (10)% | 10% | (10)% |
Effect on net profit after tax | − | − | 320 | (320) |
Effect on other comprehensive income | − | − | (486) | 486 |
| 2023 | |||
| USD | PLN | ||
Nominal amounts | 10% | (10)% | 10% | (10)% |
Effect on net profit after tax | 1 | (1) | 325 | (325) |
Effect on other comprehensive income | 909 | (909) | 172 | (172) |
| 2024 |
| 2023 | ||
Amounts in thousand € | 20% | (20)% |
| 20% | (20)% |
Results for the year after tax – Group | (3.349) | 3.349 |
| (2.263) | 2.263 |
Results for the year after tax – Company | (280) | 280 |
| (301) | 301 |
| 31/12/2024 | ||
| Short-term | Long-term | |
| 0 to 12 months | 1 to 5 years | >5 years |
Long‐term loans | 99.800 | 475.728 | 491.390 |
Lease liabilities | 2.208 | 13.140 | 20.003 |
Liabilities from derivatives | 5.658 | 11.729 | − |
Short‐term loans | 40.609 | − | − |
Suppliers | 38.220 | − | − |
Other long‐term liabilities | − | 11.402 | − |
Accrued and other short‐term liabilities | 30.255 | − | − |
Total | 216.750 | 511.999 | 511.393 |
| 31/12/2023 | ||
| Short-term | Long-term | |
| 0 to 12 months | 1 to 5 years | >5 years |
Long‐term loans | 112.848 | 485.809 | 568.456 |
Lease liabilities | 1.990 | 12.578 | 16.258 |
Liabilities from derivatives | 7.933 | 9.655 | − |
Short‐term loans | − | − | − |
Suppliers | 62.664 | − | − |
Other long‐term liabilities | − | 10.558 | − |
Accrued and other short‐term liabilities | 29.822 | − | − |
Total | 215.257 | 518.600 | 584.714 |
31st December 2024 | GROUP | |||
| Unamortized cost | Fair Value through profit and loss | Fair value through other comprehensive income | Total |
Financial Assets |
|
|
|
|
Other short-term investments | − | 3.923 | − | 3.923 |
Investments in equity interests | − | − | 4.050 | 4.050 |
Receivables from derivatives | − | − | 16.408 | 16.408 |
Other long‐term receivables | 701 | − | − | 701 |
Trade receivables and other receivables | 131.838 | − | − | 131.838 |
Cash and cash equivalents | 241.111 | − | − | 241.111 |
Total | 373.650 | 3.923 | 20.458 | 398.031 |
31st December 2024 | GROUP |
| Unamortized cost | Fair Value through profit and loss | Fair value through other comprehensive income | Total |
Financial Liabilities |
|
|
|
|
Long‐term loans | 1.066.918 | − | − | 1.066.918 |
Contingent consideration from acquisition of assets | − | 16.902 | − | 16.902 |
Trade and other liabilities | 67.263 | − | − | 67.263 |
Short‐term loans | 40.609 | − | − | 40.609 |
Lease liabilities | 35.351 | − | − | 35.351 |
Liabilities from derivatives | − | − | 17.387 | 17.387 |
Total | 1.210.141 | 16.902 | 17.387 | 1.244.430 |
31st December 2023 | GROUP | |||
| Unamortized cost | Fair Value through profit and loss | Fair value through other comprehensive income | Total |
Financial Assets |
|
|
|
|
Other short-term investments | − | 7.549 | − | 7.549 |
Investments in equity interests | − | − | 5.268 | 5.268 |
Financial Assets – Concessions | 60.558 | − | − | 60.558 |
Receivables from derivatives | − | − | 23.460 | 23.460 |
Other long‐term receivables | 4.291 | − | − | 4.291 |
Trade receivables and other receivables | 205.149 | − | − | 205.149 |
Cash and cash equivalents | 248.027 | − | − | 248.027 |
Total | 518.025 | 7.549 | 28.728 | 554.302 |
31st December 2023 | GROUP | |||
| Unamortized cost | Fair Value through profit and loss | Fair value through other comprehensive income | Total |
Financial Liabilities |
|
|
|
|
Long‐term loans | 1.167.112 | − | − | 1.167.112 |
Contingent consideration from acquisition of assets | − | 22.131 | − | 22.131 |
Trade and other liabilities | 91.408 | − | − | 91.408 |
Lease liabilities | 30.826 | − | − | 30.826 |
Liabilities from derivatives | − | − | 17.588 | 17.588 |
Total | 1.289.346 | 22.131 | 17.588 | 1.329.065 |
Amounts in thousand € | Long‐term loans | Long‐term liabilities carried forward | Short‐term loans | Total |
01/01/2024 | 1.054.264 | 112.848 | − | 1.167.112 |
Cash Flows : |
|
|
|
|
- Repayments | (4.384) | (86.233) | (68.015) | (158.632) |
- Proceeds | 67.358 | − | 107.715 | 175.073 |
Cash Flows from discontinued operations | 6.173 | (15.627) | − | (9.454) |
Non-cash movements | (156.293) | 88.812 | 909 | (66.572) |
31/12/2024 | 967.118 | 99.800 | 40.609 | 1.107.527 |
Amounts in thousand € | Long‐term loans | Long‐term liabilities carried forward | Short‐term loans | Total |
01/01/2023 | 951.326 | 111.101 | 60.632 | 1.123.059 |
Cash Flows : |
|
|
|
|
- Repayments | (8.427) | (130.560) | (60.000) | (198.987) |
- Proceeds | 245.682 | − | − | 245.682 |
Cash Flows from discontinued operations | 3.736 | (9.983) | − | (6.247) |
Non-cash movements | (138.053) | 142.290 | (632) | 3.605 |
31/12/2023 | 1.054.264 | 112.848 | − | 1.167.112 |
31st December 2024 |
|
|
|
|
Financial Assets | Stage 1 | Stage 2 | Stage 3 | Total |
Other short-term investments | 3.923 | − | − | 3.923 |
Investments in equity interests | − | − | 4.050 | 4.050 |
Receivables from derivatives | − | 9.557 | 6.851 | 16.408 |
Total | 3.923 | 9.557 | 10.901 | 24.381 |
Financial Liabilities |
|
|
|
|
Liabilities from derivatives | − | 12.941 | 4.446 | 17.387 |
Contingent consideration from acquisition of assets | − | − | 16.902 | 16.902 |
Total | − | 12.941 | 21.348 | 34.289 |
|
|
|
|
|
Net Fair Value | 3.923 | (3.384) | (10.447) | (9.908) |
31st December 2023 |
|
|
|
|
Financial Assets | Stage 1 | Stage 2 | Stage 3 | Total |
Other short-term investments | 7.549 | − | − | 7.549 |
Investments in equity interests | − | − | 5.268 | 5.268 |
Receivables from derivatives | − | 20.708 | 2.752 | 23.460 |
Total | 7.549 | 20.708 | 8.020 | 36.277 |
Financial Liabilities |
|
|
|
|
Liabilities from derivatives | − | 11.925 | 5.663 | 17.588 |
Contingent consideration from acquisition of assets | − | − | 22.131 | 22.131 |
Total | − | 11.925 | 27.794 | 39.719 |
|
|
|
|
|
Net Fair Value | 7.549 | 8.783 | (19.774) | (3.442) |
| 31/12/2024 | 31/12/2023 |
| Investments in equity interests | Derivatives | Contingent consideration from acquisition of assets | Investments in equity interests | Derivatives | Contingent consideration from acquisition of assets |
Opening balance | 5.268 | (2.911) | (22.131) | 3.499 | (13.515) | (18.525) |
- Acquisition | 454 | − | (180) | 1.340 | 10.604 | (2.654) |
- Return of capital | (227) | − | 6.270 | − | − | − |
- (Impairment) | 195 | − | − | − | − | − |
- Finance cost | − | − | (861) | − | − | (1.450) |
- Effect of evaluation through PnL | − | 1.189 | − | − | − | − |
Fair value adjustment through Other Comprehensive Income | − | 4.127 | − | 429 |
| 498 |
Reductions from loss of control of subsidiaries | (1.640) |
| − | − |
| − |
Closing balance | 4.050 | 2.405 | (16.902) | 5.268 | (2.911) | (22.131) |
Amounts in thousand € | 31/12/2024 |
| 31/12/2023 |
Short‐term loans | 40.609 |
| − |
Long‐term loans | 967.118 |
| 1.054.264 |
Long‐term liabilities carried forward | 99.800 |
| 112.848 |
Loan liabilities | 1.107.527 |
| 1.167.112 |
Total equity | 489.036 |
| 506.206 |
Loan liabilities | 1.107.527 |
| 1.167.112 |
Lease liabilities (Long-term and Short-term portion) | 35.351 |
| 30.826 |
Grants | 159.020 |
| 162.812 |
Subtotal | 1.790.934 |
| 1.866.956 |
Less: |
|
|
|
Cash and cash equivalents | 241.111 |
| 248.027 |
Restricted cash related to loans (Note 19) | 70.827 |
| 74.455 |
Subtotal | 311.938 |
| 322.482 |
Total employed capital | 1.478.996 |
| 1.544.474 |
Loan Liabilities / Total employed capital | 75% |
| 76% |
Type of Letter of Guarantee | Amount 31/12/2024 |
| Amount 31/12/2023 |
Contract execution guarantees for construction | 199.953 |
| 226.964 |
Guarantees of payment | 51.758 |
| 36.204 |
Tender guarantees | 1.277 |
| 5.308 |
Guarantees of warranty execution for Agreements of Private and Public Sector | 3.033 |
| 13.664 |
Guarantees of warranty execution for Grants | 100.256 |
| 116.756 |
Guarantees of warranty execution for Other Agreements | 5.320 |
| 12.003 |
Total | 361.597 |
| 410.899 |
The Chairman of the Board of Directors |
| The Chief Executive Officer |
| The Vice Chairman of the Board of Directors |
| The Chief Financial Officer |
| The Chief Accountant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
George Peristeris |
| Emmanouil Maragoudakis |
| George Mergos |
| Emmanouil Fafalios |
| Artan Tzanari |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ID No. AB 560298 |
| ID No. AB 986527 |
| ID No. A00716449 |
| ID No. AK 082011 |
| ID No. AM 587311 A’ CLASS 064937 |