xbrli:sharesiso4217:EURxbrli:pureiso4217:EURxbrli:shares254900PHXY1Y2G1ITE652025-01-012025-12-31254900PHXY1Y2G1ITE652024-01-012024-12-31254900PHXY1Y2G1ITE652025-12-31254900PHXY1Y2G1ITE652024-12-31254900PHXY1Y2G1ITE652023-12-31254900PHXY1Y2G1ITE652023-12-31ifrs-full:IssuedCapitalMember254900PHXY1Y2G1ITE652023-12-31ifrs-full:RetainedEarningsMember254900PHXY1Y2G1ITE652023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember254900PHXY1Y2G1ITE652023-12-31ifrs-full:NoncontrollingInterestsMember254900PHXY1Y2G1ITE652024-01-012024-12-31ifrs-full:IssuedCapitalMember254900PHXY1Y2G1ITE652024-01-012024-12-31ifrs-full:RetainedEarningsMember254900PHXY1Y2G1ITE652024-01-012024-12-31ifrs-full:EquityAttributableToOwnersOfParentMember254900PHXY1Y2G1ITE652024-01-012024-12-31ifrs-full:NoncontrollingInterestsMember254900PHXY1Y2G1ITE652024-12-31ifrs-full:IssuedCapitalMember254900PHXY1Y2G1ITE652024-12-31ifrs-full:RetainedEarningsMember254900PHXY1Y2G1ITE652024-12-31ifrs-full:EquityAttributableToOwnersOfParentMember254900PHXY1Y2G1ITE652024-12-31ifrs-full:NoncontrollingInterestsMember254900PHXY1Y2G1ITE652025-01-012025-12-31ifrs-full:IssuedCapitalMember254900PHXY1Y2G1ITE652025-01-012025-12-31ifrs-full:RetainedEarningsMember254900PHXY1Y2G1ITE652025-01-012025-12-31ifrs-full:EquityAttributableToOwnersOfParentMember254900PHXY1Y2G1ITE652025-01-012025-12-31ifrs-full:NoncontrollingInterestsMember254900PHXY1Y2G1ITE652025-12-31ifrs-full:IssuedCapitalMember254900PHXY1Y2G1ITE652025-12-31ifrs-full:RetainedEarningsMember254900PHXY1Y2G1ITE652025-12-31ifrs-full:EquityAttributableToOwnersOfParentMember254900PHXY1Y2G1ITE652025-12-31ifrs-full:NoncontrollingInterestsMember

 

 

AGORA ESTATES P.L.C.

 

Annual Report and Consolidated Financial Statements

 

31 December 2025

 

 

 

 

 

 

 

 

 

 

Contents

 

Directors’ Report

Corporate Governance – Statement of Compliance

Consolidated Statement of Profit or Loss and Other Comprehensive Income

Consolidated Statement of Financial Position

Consolidated Statement of Changes in Equity

Consolidated Statement of Cash Flows

Notes to the Consolidated Financial Statements

Independent Auditor’s Report

 

 

Directors’ Report

 

The Board of Directors present their annual report and the audited consolidated financial statements of the Group for the year ended 31 December 2025.

 

Principal activities

 

The principal activity of the Agora Estates p.l.c.’s (the “Company”) and the group (the “Group”) is to hold shares in two subsidiary companies registered in Malta, namely J. Zammit Estates Limited and J. Zammit Developments Limited. The subsidiary companies hold investment properties for capital appreciation and long-term rental yields, as well as other properties held for re-sale.

 

Neither the parent company nor any of its subsidiaries hold any branches in Malta or abroad.

 

Review of the business, results and dividends

 

In 2025, the Group’s revenue increased by 190% (2024: 29%) to €3,919,562 (2024: €1,349,592). The increase is primarily driven by a higher volume of property sales completed during the year. In addition, revenue was impacted by the application of IFRS 16 Leases, which resulted in adjustments for prior period amounts in the current year. Rental spaces of the commercial properties forming part of the Group’s investment properties that were leased for only a portion of the previous financial year generated a full year of rental income in the current year. Furthermore, the rental rates continued to increase in line with the contractual operating lease agreements and market conditions. These were the main factors contributing to a notable increase in revenue during 2025.

 

Total expenditure increased by 80% (2024: 18%) to €2,556,947 (2024: €1,424,936). The increase is primarily driven by a rise in cost of sales in line with the higher level of property sales activity. In addition, staff costs increased due to a lower level of capitalisation as more projects reached completion. The Group generated a profit before income tax for the year ended 31 December 2025 of €7,981,661 (2024: €105,773). The financial results for the year ended 31 December 2025 included a fair value gain on investment properties amounting to €5,704,241 (2024: nil).

 

The Group’s total assets increased to €79,803,038 (2024: €62,702,426), a significant portion of which constitutes investment properties. At the same time, the Group’s total liabilities increased from €35,213,415 in 2024 to €46,238,121 in 2025. Following the bond listing in 2024 and secured callable notes in 2025, as further explained below, interest-bearing borrowings increased to €26,911,350 (2024: €21,965,907). The bond proceeds were partly utilised to repay some of the Group’s outstanding bank loans and the zero-coupon secured callable notes with the rest being allocated for the construction and development of one of the Group’s investment properties. The secured callable notes were utilised for the general corporate funding of the Group.

 

The bond issued in 2024 was issued in two tranches as follows:

 

First tranche of €12,000,000 was issued on 8 March 2024 at 5.8% interest per annum and maturing on 1 March 2036;

Second tranche of €9,000,000 was issued on 11 October 2024 at 5.5% interest per annum and maturing on 8 October 2036.

 

In 2025, secured callable notes of €5,000,000 6.75% were issued redeemable on 28 August 2027 at par . The notes will not be listed on the Malta Stock Exchange or any other regulated market.

 

The Group’s business performance and financial position remain satisfactory. The Board of Directors expects the current level of activity to improve in the foreseeable future. The Group plans to continue developing its ongoing construction projects and anticipates completion in the immediate future. The Board of Directors did not propose or declare any dividend during the year ended 31 December 2025 (2024: nil).

 

Events after the reporting period

 

As noted in Note 25 of these consolidated financial statements, there were no adjusting or significant non-adjusting events between the end of the reporting year and the date of authorisation by the Board of Directors.

 

Board of Directors

 

The Board of Directors of the Group who held office during the year ended 31 December 2025 and as at the date of this report are:

 

Mr. Joseph Schembri – Chairperson

Ms. Audrey-Anne Hughes

Ms. Isabella Vella (resigned on 17 December 2025)

Mr. James Zammit

Mr. Silvio Mifsud

Mr. Calvin Benjamin Bartolo (appointed on 17 December 2025)

 

In accordance with the Company’s Articles of Association, the present Board of Directors are appointed every year and are eligible for re-appointment at the Annual General Meeting.

 

Statement of Board of Directors’ responsibilities

 

The Board of Directors are required by the Companies Act (Cap. 386) to prepare consolidated financial statements which give a true and fair view of the state of affairs of the Group as at the end of each financial year and of the profit or loss for that year.

 

In preparing the consolidated financial statements, the Board of Directors is responsible for:

 

ensuring that the financial statements have been drawn up in accordance with International Financial Reporting Standards as adopted by the European Union;

ensuring that the financial statements are prepared on the going concern basis unless it is inappropriate to presume that the Group will continue in business as going concern;

selecting and consistently applying appropriate accounting policies;

making accounting estimates that are reasonable and prudent in the circumstances;

account for income and charges relating to the accounting period on the accruals basis;

value separately the components of asset and liability items; and

report comparative figures corresponding to those of the preceding accounting period

 

The Board of Directors is also responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Group and to enable them to ensure that the consolidated financial statements comply with the Companies Act (Cap. 386). This responsibility includes designing, implementing, and maintaining such internal controls relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error. They are also responsible for safeguarding the assets of the Group, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

The financial statements of Agora Estates p.l.c. for the year ended 31 December 2025 are included in the Annual Report 2025 which is published in iXBRL format, in line with the ESEF requirements, and are made available on the Group’s website: https://agora-estates.com/investor-relations/. In view of their responsibility for the controls over, and the security of, the website, the Board of Directors is responsible for the maintenance and integrity of the Annual Report on the website. Access to information published on the Group’s website is available in other countries and jurisdictions, where legislation governing the preparation and dissemination of financial statements may differ from requirements or practice in Malta.

 

Financial reporting framework

 

The Board of Directors has resolved to prepare the Group’s consolidated financial statements for the year ended 31 December 2025 in accordance with International Financial Reporting Standards as adopted by the European Union.

 

Disclosures in terms of the Capital Markets Rules

 

Pursuant to the Capital Markets Rule 5.62

 

Going Concern

 

The Board of Directors, as required by Capital Markets Rule 5.62, have considered the Group’s operational performance, the consolidated statement of financial position as at year end as well as the business plan for the coming year, and declare that they have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, in preparing the consolidated financial statements, the Group is in a position to continue operating as a going concern for the foreseeable future.

 

Pursuant to the Capital Markets Rule 5.64

 

Share Capital Structure

 

The Company’s authorised and issued share capital amounts to €10,360,000 Ordinary shares of €1 each. There are no shares admitted to trading on a regulated market in Malta or any EU member state. Except as otherwise provided, all ordinary shares shall rank equally in all respects, including without limitation, equal participation in profits distributed by the Company and equal rights upon distribution of the Company’s assets upon its winding up. Each ordinary share shall entitle the holder to 1 vote at each general meeting. No restrictions apply to the transfer of shares, except for the fact that upon issuing and allotting new shares for consideration in cash the Company shall not allot any of them on any terms to any person unless an offer has first been made to existing shareholders. The offer shall be made by notice in writing specifying the number of shares offered and their price and stating a time, being not less than 28 days, within which the offer, if not accepted, shall be deemed to have been declined. Any remaining shares may then be offered to non-existing shareholders. Also, shareholders shall have the right to assign to another person his right to accept an offer to subscribe to new shares.

 

Holding in excess of 5% of the Share Capital

 

On the basis of the information available to the Company as at 31 December 2025, Zammit Holdings Limited held 10,359,998 ordinary shares of €1 each, which is equivalent to 99.99% of the Company’s authorized and issued share capital. The ultimate beneficial owner is James Zammit.

 

Appointment and Replacement of Directors

 

Board members are appointed every 1 year and are eligible for re-appointment at the Annual General Meeting. All Directors shall retire from office, at each annual general meeting and shall be eligible for re-election or re-appointment.

 

Board Member Powers

 

The powers of the Board members are contained in Article 15 of the Company’s Articles of Association.

 

Contracts with Board Members and Employees

 

The Company has no agreements between the Company and the Directors or the Company’s Board or employees providing for compensation on termination or cessation of their office for any reason whatsoever.

 

It is hereby declared that as at 31 December 2025, information required under Capital Markets Rules 5.64.2, 5.64.4, 5.64.5, 5.64.6, 5.64.7 and 5.64.10 are not applicable to the Company.

 

Pursuant to the Capital Markets Rule 5.68

 

We confirm that to the best of our knowledge:

 

a)

The consolidated financial statements give a true and fair view of the consolidated financial position of the Group as at 31 December 2025, and of its consolidated financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as adopted by the EU.

b)

The annual report includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal risks and uncertainties that they face.

 

Pursuant to the Capital Markets Rule 5.70.1

 

There were no material contracts in relation to which a Director of the Group was directly or indirectly interested.

 

Pursuant to the Capital Markets Rule 5.70.2

 

The Company secretary is Ms. Audrey-Anne Hughes.

 

Disclosure of information to auditors

 

At the date of making this report the Board of Directors confirm the following:

 

a)

As far as each Director is aware, there is no relevant information needed by the independent auditor in connection with preparing the audit report of which the independent auditor is unaware, and

b)

Each Director has taken all steps that they ought to have taken as Directors in order to make themselves aware of any relevant information needed by the independent auditor in connection with preparing the audit report and to establish that the independent auditor is aware of that information.

 

Principal risks and uncertainties faced by the Group

 

The Board as a whole considers the nature and extent of the risk management framework and risk profile that is acceptable to the Board of Directors. The Board of Directors regularly reviews the work carried out and ensures that risks are identified and mitigated in a timely manner so as not to have any adverse impact on the Group. The Group’s principal risk and uncertainties are included in Note 24 of these consolidated financial statements.

 

Auditor

 

The auditor, Grant Thornton, has intimated its willingness to continue in office and a resolution to reappoint them as auditor of the Group will be proposed at the forthcoming Annual General Meeting.

 

Registered address:

 

The registered office of the Group is Agora Business Centre, Level 3, Triq il-Wied ta’ l-Imsida, Msida, MSD 9020, Malta.

 

By Order of the Board

 

Signed on behalf of the Group’s Board of Directors on 30 April 2026 by

 

 

 

Mr. James Zammit

Mr. Joseph Schembri

Director

Director

 

 

 

Corporate Governance - Statement of Compliance

 

The Capital Markets Rules issued by the Malta Financial Services Authority, require listed companies to observe The Code of Principles of Good Corporate Governance (the "Code"). Although the adoption of the Code is not obligatory, Listed Companies are required to include, in their Annual Report, a Directors' Statement of Compliance which deals with the extent to which Agora Estates p.l.c. (the ‘Company’) has adopted the Code of Principles of Good Corporate Governance and the effective measures that the Company has taken to ensure compliance with the Code, accompanied by a report of the auditors thereon.

 

Compliance

 

The Company’s Board of Directors (the "Board") believe in the adoption of the Code and has endorsed them except where the size and/or circumstances of the Company are deemed by the Board not to warrant the implementation of specific recommendations. In this context, it is relevant to note that the Company has issued bonds to the public and has no employees. Accordingly, some of the provisions of the Code are not applicable whilst others are applicable to a limited extent.

 

The Board

 

The Board of Directors is responsible for devising a strategy, setting policies and the management of the Company. They are also responsible for reviewing internal control procedures, financial performance and business risks facing the Company. The Board is also responsible for decisions relating to the redemption of the Bond, and for monitoring that its operations are in conformity with the Prospectus and all relevant rules and regulations.

 

Throughout the year under review, the Board regularly reviewed management performance. The Company has in place systems whereby the Board of Directors obtains timely information from the Managing Director, not only at meetings of the Board but at regular intervals or when the need arises.

 

Chairperson and Chief Executive Officer

 

The Chairperson's main function is to lead the Board, set the agenda and ensure that all board members partake in discussions of complex and contentious issues.

 

The Company did not appoint any Chief Executive Officer, however, the day-to-day operations of the Group is under the responsibility of the Managing Director.

 

Composition of the Board

 

The Board is composed of two executive and three non-executive directors, as listed in the succeeding page. The directors were appointed on 9 April 2019, upon incorporation of the Company, Mr. Calvin Benjamin Bartolo was appointed on 17 December 2025, while Ms. Isabella Vella resigned on the same day. All directors can be reappointed to their posts on a yearly basis.

 

Non-Independent Executive Directors

 

Mr. James Zammit (Managing Director)

Ms. Audrey-Anne Hughes

 

Independent Non-Executive Directors

 

Mr. Joseph Schembri (Chairperson)

Mr. Silvio Mifsud

Ms. Isabella Vella (resigned)

Mr. Calvin Benjamin Bartolo (appointed)

 

Directors are appointed during the Company's Annual General Meeting for a period of one year, at the end of which term they may stand again for re-election. All Directors shall retire from office every year but shall be eligible for re-election. The Articles of Association of the Company clearly set out the procedures to be followed in the appointment of directors.

 

Internal Control

 

The Board is responsible for the Company's system of internal controls and for reviewing its effectiveness. Such a system is designed to achieve business objectives and to manage rather than to eliminate the risk of failure to achieve business objectives and can only provide reasonable assurance against material error, losses or fraud.

 

Authority to manage the Company is delegated to the Managing Director within the limits set by the Board of Directors. Systems and procedures are in place for the Company to control, report, monitor and assess risks and their financial implications, and to take timely corrective actions where necessary. Regular financial budgets and strategic plans are prepared, and performance against these plans is actively monitored and reported to the Board of Directors on a regular basis.

 

The Board also approves, after review and recommendation by the Audit Committee, the transfer of funds and other amounts payable to companies within the same group and ensures that these are subject to terms and conditions which are on an arm's length basis.

 

Directors' Attendance at Board Meetings

 

The Board believes that it has systems in place to fully comply with the principles of the Code. Board of Directors meet regularly, mainly to review the financial performance of the Company and to review internal control processes. Board members are notified of forthcoming meetings by the Company Secretary with the issue of an agenda and supporting Board papers, which are circulated well in advance of the meeting. All the directors have access to independent professional advice at the Company's expense should they so require.

 

The Board met formally six times during the year under review. The number of board meetings attended by Directors for the year ended 31 December 2025 is as follows:

 

Member

Attended

Excused

Ms. Audrey-Anne Hughes

6

-

Ms. Isabella Vella

5

1

Mr. James Zammit

6

-

Mr. Joseph Schembri

6

-

Mr. Silvio Mifsud

6

-

Mr. Calvin Benjamin Bartolo

-

-

 

Mr. Calvin Benjamin Bartolo was appointed as member of the board on 17 December 2025.

 

Committees

 

The Board of Directors believe that, due to the Company's size and operation, the remuneration, evaluation and nominations committees that are suggested in the Code are not required, and that the function of these can efficiently be undertaken by the board itself. However, the Board on an annual basis undertakes a review of the remuneration paid to the Board of Directors and carries out an evaluation of their performance and of the audit committee. The shareholders approve the remuneration paid to the Board of Directors at the Annual General Meeting.

 

Audit Committee

 

The Board established an Audit Committee (the "Committee") in 2019 and has formally set out Terms of Reference as outlined in the principles laid out in the Capital Markets Rules. The purpose of the Committee is to protect the interest of the Company's shareholders and bondholders and assist the Board of Directors in conducting their role effectively. The Audit Committee also monitors the financial reporting process, the effectiveness of internal control and the audit of the annual financial statements. Additionally, it is responsible for monitoring the performance of the entities borrowing funds from the Company, to ensure that budgets are achieved and if not that corrective action is taken as necessary. It also scrutinises and supervises related party transactions for materiality and ensures that these are carried out at arm's length basis.

 

The Members of the Audit Committee are:

 

Mr. Joseph Schembri (Chairman of the Audit Committee)

Mr. Silvio Mifsud

Ms. Isabella Vella (resigned)

Mr. Calvin Benjamin Bartolo (appointed)

 

Mr. Joseph Schembri qualified as an accountant in 1973 and in 1977 he was appointed audit partner of Joseph Tabone & Co. In 1998, he was appointed senior partner at KPMG Malta. During the period 2013 and 2014 he was seconded to Libya to set up the Libyan firm of KPMG acting as audit engagement leader and risk management principal for the firm. In 2014, Mr. Joseph Schembri joined Baker Tilly Malta as a consultant and audit engagement leader. His auditing experience spans across a number of industries including banking and finance, insurance and funds. He has carried out assignments in the United Kingdom, Libya, Egypt and Malta. He has acted as non-executive director on a number of companies and currently sits as a non-executive director on a number of listed companies. He also chairs a number of audit committees for such companies and sits as director on a private finance company which owns manufacturing subsidiaries in several European countries, other than acting as Chairperson of the Company.

 

Mr. Silvio Mifsud obtained a Bachelor of Arts degree with Honours in Business Management from the University of Malta in 1990. He is also a certified PRINCE2 practitioner and completed Stage 1 of the Association of the Chartered Institute of Bankers and completed his Certificate in Investment Migration – Cert (IM). Throughout his career, Mr. Silvio Mifsud has been involved in the banking sector, having been employed by two of the leading banks in Malta. He was employed as a business analyst for Bank of Valletta p.l.c. and Head of the Foreign Department at BOVI Limited. He headed the implementation of various banking IT structures such as the full automation of Payment Orders Process at BOVI Limited and Bank of Valletta p.l.c., the Foreign Exchange and Funds Transfer module of Profits Banking System previously in use at Bank of Valletta p.l.c. He subsequently occupied the positions of Executive Vice President and Chief Information Officer and Head of Administration at FIMBANK p.l.c. He was also the founding director of FIM Property Investment Limited and FIM Business Solutions Limited, and a member of the executive management meeting and deputy chairman of the bank’s IT Steering Committee. He was also responsible for introducing Flexcube, Oracle’s Universal Banking System at FIMBANK p.l.c. Mr. Silvio Mifsud has also managed the full process, from negotiations to operations, of the 15-storey Mercury Tower, the Head Office of the FIMBANK Group in St. Julian’s. He was also for some time involved in the anti-money laundering departments of FIMBANK p.l.c. as the first MLRO of the bank. He also set up and managed the Due Diligence Department at the Residency Malta Agency, previously Malta Residency Visa Agency, where he later also acted as an IT Advisor. He sits on the board and audit committee of a number of listed and regulated entities. Until the end of 2024, he also served as director and audit committee member of Finance House p.l.c., a subsidiary of the ultimate parent company of the Company.

 

Ms. Isabella Vella has accumulated a wealth of experience through her involvement in banking, construction, real estate and hospitality sectors. She started off her career in banking where she held both supervisory as well as lecturing roles. Ms. Isabella Vella then spent over 24 years in various managerial positions in the construction, real estate and hospitality fields and contributed to the success of a variety of projects undertaken by these sectors through her communication, marketing and business acumen. For nearly two decades she held a directorship on Peninsula Holdings Limited as well as Peninsula Investments Limited both pertaining to owners of the Westin Dragonara Hotel & Resort. She also held an alternate directorship in Bajja Holdings Limited and Bajja Investments Limited, the owners of which also own The Marriott Hotel & Spa in St. Julians. She acted as a non-executive director for a few years for Malta Communication Authority and as President of The Maltese-Chinese Chamber of Commerce. She presently also sits as a non-executive director on two companies listed on the MSE, namely Main Street p.l.c. and VBL p.l.c

 

Mr. Calvin Benjamin Bartolo is the founder and Managing Director of a boutique advisory firm supporting financial institutions and corporates in optimising capital and funding structures, enhancing regulatory and risk governance frameworks, and improving operational efficiency and resilience. He previously spent 15 years in the banking sector, where he held several senior roles leading the strategy, finance and treasury functions. In addition to his executive experience, Mr. Calvin Benjamin Bartolo has held key governance and compliance roles, including Company Secretary and Money Laundering Reporting Officer (MLRO). He also has considerable experience within the insurance sector having served as Internal Auditor for over two years. He is a graduate of the University of Malta in Banking & Finance and Management and holds an Associate Chartered Banker Diploma from the Chartered Banker Institute as well as various professional certificates in accounting and financial reporting, corporate finance, leadership and sustainability. He is an Associate Member of the Chartered Banker Institute and the Chartered Institute for Securities & Investment and an International Member of the Institute of Directors (UK).

 

The Committee met formally six times during the year to 31 December 2025.

 

The Audit Committee is independent and is constituted in accordance with the requirements of the Capital Markets Rules. The Head of Finance and the external auditors of the Company attend the meetings of the Committee by invitation. Other executive directors and external consultants are requested to attend when required. The Company Secretary also acts as Secretary to the Audit Committee.

 

Remuneration Statement

 

In terms of the Company's Memorandum and Articles of Association, it is the shareholders of the Company in the General Meeting who determine the maximum annual aggregate remuneration of the Board of Directors.

 

None of the Board of Directors is employed or has a service contract with the Company.

 

No part of the remuneration paid to the Board of Directors is performance-based. The Directors of the Company are not entitled to profit sharing, share options or pension benefits.

 

The Board of Directors of the Group received €34,000 (2024: €34,000) in aggregate for services rendered to the Group during 2025.

 

Relations with bondholders and the market

 

The Company publishes interim and annual financial statements, and when required, Company announcements. The Board feels these provide the market with adequate information about its activities.

 

Conflicts of Interest

 

On joining the Board and regularly thereafter, directors and officers of the Company are informed and reminded of their obligations on dealing in securities of the Company within the parameters of law and Capital Markets Rules. The Company has also set reporting procedures in line with the Capital Markets Rules, the Code, and internal code of dealing.

 

Signed on behalf of the Group’s and the Company’s Board of Directors on 30 April 2026 by

 

 

 

Mr. James Zammit

Director

Mr. Joseph Schembri

Director

 

 

 

Consolidated Statement of Profit or Loss and Other Comprehensive Income

 

 

 

 

 

 

Notes

2025

2024

 

 

 

(as restated)

 

 

 

 

 

 

Revenue

2

3,919,562

1,349,592

Cost of sales

3

(1,123,174)

(132,953)

 

 

 

 

 

 

 

 

Gross profit

 

2,796,388

1,216,639

Administrative expenses

3

(598,401)

(451,342)

 

 

 

 

 

 

 

 

Operating profit

 

2,197,987

765,297

Finance income 

5

94,865

36,326

Finance costs

7

(835,372)

(840,641)

Other income

6

785,213

144,791

Fair value gain on investment properties

11

5,704,241

-

Waiver of payable balances

 

34,727

-

 

 

 

 

 

 

 

 

Profit before income tax

 

7,981,661

105,773

Income tax

8

(1,905,755)

(210,868)

 

 

 

 

 

 

 

 

Total comprehensive income/(loss) for the year – attributable to the owners of the Company

 

6,075,906

(105,095)

 

 

 

 

 

 

 

Consolidated Statement of Financial Position

 

 

 

As at 31 December

 

 

 

 

 

 

 

2025

2024

2023

 

Notes

 

(as restated)

(as restated)

 

 

ASSETS

 

 

 

 

Non-current assets

 

 

 

Intangible assets

9

3,307

6,887

8,724

Property, plant and equipment

10

76,106

170,504

238,688

Investment properties

11

64,388,111

49,147,216

47,055,647

Investment in financial assets

14

199,700

191,619

183,865

Deferred tax asset

19

19,166

19,166

27,277

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

64,686,390

49,535,392

47,514,201

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

Investment in financial assets

14

-

700,000

-

Inventories

12

2,346,920

2,395,882

1,104,751

Trade and other receivables

13

12,690,933

4,985,313

1,943,886

Restricted cash

22

23,591

4,960,807

-

Cash and cash equivalents 

22

55,204

125,032

272,944

 

 

 

 

 

 

 

 

 

 

Total current assets

 

15,116,648

13,167,034

3,321,581

 

 

 

 

 

 

 

 

 

 

Total assets

 

79,803,038

62,702,426

50,835,782

 

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

Capital and reserves

 

 

 

Share capital

15

10,360,000

10,360,000

10,360,000

Retained earnings

16

23,204,917

17,129,011

17,233,602

 

 

 

 

 

 

 

 

 

 

Equity attributable to equity holders of the parent

 

 

33,564,917

 

27,489,011

 

27,593,602

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

-

-

1,317

 

 

 

 

 

 

 

 

 

 

Total equity

 

33,564,917

27,489,011

27,594,919

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

Non-current liabilities

 

 

 

 

Interest-bearing borrowings

17

24,990,183

20,249,087

4,623,757

Deferred taxation

19

5,539,048

4,174,449

4,001,930

Trade and other payables

18

4,647,703

-

-

 

 

 

 

 

Total non-current liabilities

 

35,176,934

24,423,536

8,625,687

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

Interest-bearing borrowings

17

1,921,167

1,716,820

8,106,528

Trade and other payables

18

8,936,179

8,914,330

6,261,377

Current taxation

203,841

158,729

247,271

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

11,061,187

10,789,879

14,615,176

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

46,238,121

35,213,415

23,240,863

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

79,803,038

62,702,426

50,835,782

 

 

 

 

-

 

 

 

 

 

 

Signed on behalf of the Board of Directors on 30 April 2026 by Mr. James Zammit (Director) and Mr. Joseph Schembri (Chairperson) as per the Director’s Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report .

 

 

 

Consolidated Statement of Changes in Equity

 

 

Attributable to the equity holders of the parent

 

Share

Retained

 

Non-

Total

 

capital

earnings

Total

controlling

Equity

 

 

(as restated)

(as restated)

interests

(as restated)

 

Balance at 1 January 2024

10,360,000

20,475,590

30,835,590

1,317

30,836,907

Effect of prior period adjustments (Note 27)

-

(3,241,988)

(3,241,988)

-

(3,241,988)

 

 

 

 

 

 

 

 

 

 

 

 

 

10,360,000

17,233,602

27,593,602

1,317

27,594,919

 

 

 

 

 

 

Addition upon acquisition of subsidiary

-

504

504

(1,317)

(813)

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

Total comprehensive loss for the year, as previously reported

-

(102,387)

(102,387)

-

(102,387)

Effect of prior period adjustments (Note 27)

-

(2,708)

(2,708)

-

(2,708)

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss for the year as restated

-

(105,095)

(105,095)

-

(105,095)

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2024

10,360,000

17,129,011

27,489,011

-

27,489,011

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2025

10,360,000

17,129,011

27,489,011

-

27,489,011

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

Total comprehensive income for the year

-

6,075,906

6,075,906

-

6,075,906

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2025

10,360,000

23,204,917

33,564,917

-

33,564,917

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in the Group’s retained earnings are fair value gains net of deferred tax on investment properties amounting to € 25,926,047 (2024: €20,736,859) which are not distributable to the Group’s ultimate parent company.

 

 

 

Consolidated Statement of Cash Flows

 

 

 

2025

2024

 

 

Notes

Operating activities

 

 

 

Profit before tax

 

7,981,661

105,773

Adjustments

21

(5,769,234)

688,507

Net changes in working capital

21

(5,221,871)

(3,662,125)

Other income received

 

10,238

144,791

Interest income received

 

25,449

-

Interest paid

 

(25,152)

(28,789)

Tax paid

 

(113,220)

(118,779)

 

 

 

 

 

 

 

 

Net cash used in operating activities

 

(3,112,129)

(2,870,622)

 

 

 

 

 

 

 

 

Investing activities

 

 

 

Purchase of intangible assets

9

-

(2,590)

Additions, development and other capitalised costs of investment properties

 

11

(8,647,597)

(1,409,520)

Purchase of property, plant and equipment

10

(32,035)

(51,731)

Proceeds from disposal of property, plant and equipment

 

-

12,019

Purchase / redemption of financial assets

 

700,000

(700,000)

Interest received on financial assets

 

61,335

28,572

Net movements in amounts due to/from other related parties

 

657,986

279,646

Net movements in amounts due to/from ultimate parent company

 

456,741

593,417

Net movements in amounts due to/from ultimate beneficial owner

 

 

1,329,389

 

24,691

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(5,474,181)

(1,225,496)

 

 

 

 

 

 

 

 

Financing activities

 

 

 

Proceeds from borrowings

 

589,187

1,345,450

Payment of interest on bank borrowings

 

(46,250)

(273,186)

Repayments of bank borrowings

 

(766,588)

(8,986,219)

Proceeds from issue of private notes

 

4,820,284

-

Proceeds from debt securities in issue

 

-

20,045,003

Interest paid on debt securities

 

(1,191,000)

-

Payment of zero-coupon secured callable notes

 

-

(3,285,470)

 

 

 

 

 

 

 

 

Net cash generated from financing activities

 

3,405,633

8,845,578

 

 

 

 

 

 

 

 

Movement in cash and cash equivalents

 

(5,180,677)

4,749,460

 

 

 

 

Cash and cash equivalents at beginning of year

 

4,877,268

127,808

 

 

 

 

Cash and cash equivalents at end of year

22

(303,409)

4,877,268

 

 

Notes to the Financial Statements

 

1.    Material accounting policies and overall considerations

 

The principal material accounting policies adopted in the preparation of these consolidated financial statements are set out below and in the succeeding pages.  These policies have been consistently applied to all the years presented, unless otherwise stated.

 

a.    Going concern

 

The Board of Directors has at the time of approving the consolidated financial statements, a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the consolidated financial statements.

 

b.    Basis of preparation and measurement

 

These consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union (EU) and comply with the Companies Act (Cap.386).  The Group’s consolidated financial statements comply with Article 4 of the EU IAS Consolidated Regulation.

 

The consolidated financial statements are prepared under the historical cost convention, except for investment properties measured at fair value, as explained in the material accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services.

 

The nature of the Company’s operations and its principal activities is to hold shares in subsidiary companies registered in Malta. The nature of the subsidiary companies’ operations and its principal activities is to hold investment properties for capital appreciation and long-term rental yields and to hold properties for resale.

 

i.     Use of estimates and judgements

 

In preparing the financial statements, the Board of Directors are required to make judgements (other than those involving estimates) that have significant impact on the amounts recognised and to make estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on a regular basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future period.

 

Critical judgements in applying the Group’s accounting policies

 

The following are the critical judgements, apart from those involving estimations (which are presented separately below), that the Board of Directors have made in the process of applying the Group’s accounting policies and that have the most significant effect on the amounts recognised in the consolidated financial statements.

 

Capitalisation of borrowing costs

 

As described in Note 1(p), the Group capitalises finance costs which are directly attributable to the acquisition, construction or production of qualifying assets. Capitalisation of the borrowing costs relating to development of the Group’s various investment properties is made in proportion to the purpose of the original borrowings. Management exercises judgment to determine the appropriate allocation of borrowing costs to investment properties, based on the specific use of the funds. Capitalisation ceases when the investment property is substantially ready for its intended use or when development activities are suspended for an extended period.

 

Key sources of estimation uncertainty

 

The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year, are described below.

 

Fair value of investment properties

 

The Group uses the services of professional valuers to revalue investment properties. The professional valuers take into account the market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.

 

The highest and best use of a non-financial asset takes into account the use of the asset that is physically possible, legally permissible and financially feasible, as follows:

 

-

A use that is physically possible, takes into account the physical characteristics of the asset that market participants would take into account when pricing the asset (e.g. the location or size of a property).

-

A use that is legally permissible takes into account any legal restrictions on the use of the asset that market participants would take into account when pricing the asset (e.g. the zoning regulations applicable to a property).

-

A use that is financially feasible takes into account whether a use of the asset that is physically possible and legally permissible generates adequate income or cash flows (taking into account the costs of converting the asset to that use) to produce an investment return that market participants would require from an investment in that asset put to that use.

 

As described in Note 11, the Group uses valuation techniques that include inputs that are not always based on observable market data in order to estimate the fair value of investment properties. This note also provides detailed information regarding these valuation methods and the key assumptions used in performing such valuations.

 

Estimation of allowance for expected credit losses (ECL)

 

When measuring ECL the group uses reasonable and supportable forward-looking information, which is based on assumptions for the future movement of different economic drivers and how these drivers will affect each other. Loss given default is an estimate of the loss arising on default. It is based on the difference between the contractual cash flows due and those that the lender would expect to receive, taking into account cash flows from collateral and integral credit enhancements.

 

Probability of default constitutes a key input in measuring ECL. Probability of default is an estimate of the likelihood of default over a given time horizon, the calculation of which includes historical data, assumptions and expectations of future conditions.

 

ii.     New Standards adopted as at 1 January 2025

 

Some accounting pronouncements which have become effective from 1 January 2025 and have therefore been adopted do not have a significant impact on the Group’s consolidated financial results or position.

 

Amendments that are effective for the first time in 2025 and could be applicable to the Group are:

 

Lack of Exchangeability (Amendments to IAS 21).

 

These amendments do not have a significant impact on these consolidated financial statements and therefore the disclosures have not been made.

 

iii.     Standards, amendments and interpretations to existing Standards that are not yet effective and have not been adopted early by the Group

 

At the date of authorisation of these consolidated financial statements, several new, but not yet effective, Standards and amendments to existing Standards, and Interpretations have been published by the IASB or IFRIC. None of these Standards or amendments to existing Standards have been adopted early by the Group and no Interpretations have been issued that are applicable and need to be taken into consideration by the Group at either reporting date.

 

Standards and amendments that are not yet effective and have not been adopted early by the Group include:

 

Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and 7)

Contracts Referencing Nature-dependent Electricity (Amendments to IFRS 9 and IFRS 7)

Annual Improvements to IFRS Accounting Standards—Volume 11

IFRS 19 ‘Subsidiaries without Public Accountability: Disclosures’

Amendments to IFRS 19 ‘Subsidiaries without Public Accountability: Disclosures’

 

These Standards and amendments are not expected to have a significant impact on the consolidated financial statements in the period of initial application and therefore no disclosures have been made.

 

Management anticipates that all relevant pronouncements will be adopted for the first period beginning on or after the effective date of the pronouncement.

 

In April 2024, the IASB issued IFRS 18, which replaces IAS 1 ‘Presentation of Financial Statements’. The adoption of IFRS 18 ‘Presentation and Disclosure in financial statements’, effective for periods commencing on or after 1 January 2027, is expected to have a material impact on the presentation of the financial Statements, and therefore relevant disclosures are included below.

 

Although IFRS 18 includes many of the requirements of IAS 1, it introduces new requirements to better structure financial statements and to provide more detailed and useful information to investors, including:

 

two new subtotals defined in the statement of profit or loss, namely (1) operating profit and (2) profit or loss before financing and income taxes

the classification of all income and expenses within the statement of profit or loss in one of five categories

a new requirement to disclose performance measures defined by management, and

an improvement in the principles related to the aggregation and disaggregation of information in the financial statements and accompanying notes.

 

IFRS 18 will be applied retrospectively with specific transitional provisions.

 

The Group is currently working to identify all of the impacts that IFRS 18 will have on the consolidated primary financial statements and notes to the consolidated financial statements.

 

Other new standards, amendments and Interpretations not adopted in the current year have not been disclosed as they are not expected to have a material impact on the Group’s consolidated financial statements.

 

c.     Presentation of financial statements

 

The financial statements are presented in accordance with IAS 1 ‘Presentation of Financial Statements’. The Group has elected to present the ‘statement of profit or loss and other comprehensive income in one statement.

 

The Directors have decided to prepare separate consolidated financial statements.

 

d.     Basis of consolidation

 

The Group’s consolidated financial statements consolidate those of the parent Company and all of its subsidiaries (together referred to as the “Group”) as of 31 December each year. The subsidiaries have a reporting date of 31 December. Control is achieved when the Company:

 

has the power over the investee;

is exposed, or has rights, to variable returns from its involvement with the investee;

has the ability to use its power to affect its returns.

 

The Company reassesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control listed above.

 

When the Company has less than a majority of the voting rights of an investee, it considers that it has power over the investee when the voting rights are sufficient to give it the practical ability to direct the relevant activities of the investee unilaterally. The Company considers all relevant facts and circumstances in assessing whether or not the Company’s voting rights in an investee are sufficient to give it power, including:

 

The size of the Company’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders

Potential voting rights held by the Company, other vote holders or other parties

Rights arising from other contractual arrangements

Any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the relevant activities at the time that decisions need to be made, including voting patterns at previous shareholder’s meetings.

 

Consolidation of a subsidiary begins when the Company obtains control over the subsidiary and ceases when the Company loses control of the subsidiary. Specifically, the results of subsidiaries acquired or disposed of during the year are included in profit or loss from the date the Company gains control until the date when the Company ceases to control the subsidiary.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used in line with the Group’s accounting policies.

 

All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions between the members of the Group are eliminated on consolidation.

 

Non-controlling interests in subsidiaries are identified separately from the Group’s equity therein. Those interests of non-controlling shareholders that are present ownership interests entitling their holders to a proportionate share of net assets upon liquidation may initially be measured at fair value or at the non-controlling interests’ proportionate share of the fair value of the acquiree’s identifiable net assets. The choice of measurement is made on an acquisition-by-acquisition basis. Other non-controlling interests are initially measured at fair value. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests’ share of subsequent changes in equity.

 

Profit or loss and each component of other comprehensive income are attributed to the owners of the Company and to the non-controlling interests. Total comprehensive income of the subsidiaries is attributed to the owners of the Company and to the non-controlling interests even if this results in the non-controlling interests having a deficit balance.

 

Changes in the Company’s interests in subsidiaries that do not result in a loss of control are accounted for as equity transactions. The carrying amount of the Company’s interests and the non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognised directly in equity and attributed to the owners of the Company.

 

When the Company loses control of a subsidiary, the gain or loss on disposal recognised in profit or loss is calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), less liabilities of the subsidiary and any non-controlling interests. All amounts previously recognised in other comprehensive income in relation to that subsidiary are accounted for as if the Group had directly disposed of the related assets or liabilities of the subsidiary (i.e. reclassified to profit or loss or transferred to another category of equity as required/permitted by applicable IFRS Accounting Standards). The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the fair value on initial recognition for subsequent accounting under IFRS 9 Financial Instruments when applicable, or the cost on initial recognition of an investment in an associate or a joint venture.

 

e.    Business combinations

 

Acquisitions of businesses are accounted for using the acquisition method. The consideration transferred in a business combination is measured at fair value, which is calculated as the sum of the acquisition-date fair values of assets transferred by the Group, liabilities incurred by the Group to the former owners of the acquiree and the equity interest issued by the group in exchange for control of the acquiree. Acquisition-related costs are recognised in profit or loss as incurred.

 

At the acquisition date, the identifiable assets acquired and the liabilities assumed are recognised at their fair value at the acquisition date, except that:

 

Deferred tax assets or liabilities and assets or liabilities related to employee benefit arrangements are recognised and measured in accordance with IAS 12 and IAS 19 Employee Benefits respectively.

Liabilities or equity instruments related to share-based payment arrangements of the acquiree or share-based payment arrangements of the group entered into to replace share-based payment arrangements of the acquiree are measured in accordance with IFRS 2 Share-based Payment at the acquisition date (see below).

Assets (or disposal groups) that are classified as held for sale in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations are measured in accordance with that Standard.

 

Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interests in the acquiree, and the fair value of the acquirer’s previously held equity interest in the acquiree (if any) over the net of the acquisition-date amounts of the identifiable assets acquired and the liabilities assumed. If, after reassessment, the net of the acquisition-date amounts of the identifiable assets acquired and liabilities assumed exceeds the sum of the consideration transferred, the amount of any non-controlling interests in the acquiree and the fair value of the acquirer’s previously held interest in the acquiree (if any), the excess is recognised immediately in profit or loss as a bargain purchase gain.

 

When the consideration transferred by the Group in a business combination includes a contingent consideration arrangement, the contingent consideration is measured at its acquisition-date fair value and included as part of the consideration transferred in a business combination. Changes in fair value of the contingent consideration that qualify as measurement period adjustments are adjusted retrospectively, with corresponding adjustments against goodwill. Measurement period adjustments are adjustments that arise from additional information obtained during the ‘measurement period’ (which cannot exceed one year from the acquisition date) about facts and circumstances that existed at the acquisition date.

 

The subsequent accounting for changes in the fair value of the contingent consideration that do not qualify as measurement period adjustments depends on how the contingent consideration is classified. Contingent consideration that is classified as equity is not remeasured at subsequent reporting dates and its subsequent settlement is accounted for within equity. Other contingent consideration is remeasured to fair value at subsequent reporting dates with changes in fair value recognised in profit or loss.

 

f.     Revenue recognition

 

Revenue is measured at the fair value of the consideration received or receivable for services provided in the normal course of business, net of value-added tax and discounts, where applicable.

 

To determine whether to recognise revenue, the Group follows a 5-step process:

 

i.

Identifying the contract with a customer

ii.

Identifying the performance obligations

iii.

Determining the transaction price

iv.

Allocating the transaction price to the performance obligations

v.

Recognising revenue when/as performance obligations are satisfied.

 

The Group recognises revenue from the following major sources:

 

i.

Finishing works income – the Group provides construction related works to its customers. Revenue from construction works is recognised over time, based on the proportion of works performed to date. The Board of Directors considers that this input method is an appropriate measure of the progress towards complete satisfaction of these performance obligations under IFRS 15.

ii.

Sales of inventory properties – The sale of property constitutes a single performance obligation and the Group has determined that this is satisfied at the point in time when control transfers. For unconditional exchange of contracts, this generally occurs when legal title transfers to the customer. For conditional exchanges, this generally occurs when all significant conditions are satisfied. Payments are received when legal title transfers.

iii.

Rental income – Rental income from operating leases , less the aggregate cost of incentives given to the lessee, is recognised as revenue in the statement of profit or loss and other comprehensive income on a straight-line basis over the lease term unless another systematic basis is more representative of the time pattern in which use benefit derived from the leased asset is diminished .  Initial direct costs incurred in negotiating and arranging an operating lease, including letting and agency fees, are added to the carrying amount of the leased asset and recognised as an expense in the statement of profit or loss and other comprehensive income when incurred, as these are not considered material to be spread over the lease term.

iv.

Other income – Other income includes income from management services to related parties recognised over time.

 

g.       Administrative expenses

 

Operating expenses are recognised in the statement of profit or loss and other comprehensive income upon utilisation of service or at the date of their origin.

 

h.    Foreign currencies

 

   (i) Functional and presentation currency

 

Items included in the Group ’s consolidated financial statements are measured using the currency of the primary economic environment in which the entity operates. The financial statements are presented in euro (€), which is also the Group’s functional currency.

 

(ii) Transactions and balances

 

Foreign currency transactions are translated into the functional currency (Euro) using the exchange rates prevailing at the dates of the transactions.  Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the consolidated statement of profit or loss and other comprehensive income.

 

i.     Intangible assets

 

Intangible assets comprise computer software.

 

Computer software are intangible assets with finite useful lives that are acquired separately. These are carried at cost less accumulated amortisation and accumulated impairment losses. Amortisation is recognised on a straight-line basis over their estimated useful lives of 4 years. The estimated useful life and amortisation method are reviewed at the end of each reporting period, with the effect of any changes in estimate being accounted for on a prospective basis.

 

Derecognition of intangible assets

 

An intangible asset is derecognised on disposal, or when no future economic benefits are expected from use or disposal. Gains or losses arising from derecognition of an intangible asset, measured as the difference between the net disposal proceeds and the carrying amount of the asset, are recognised in profit or loss when the asset is derecognised.

 

Impairment

 

Where an indication of impairment exists, in that the carrying amount of an intangible asset is greater than its estimated recoverable amount, a charge is made to write down the value of the asset to its estimated recoverable amount (Accounting policy (m)).

 

j.     Leases

 

         The Group as lessor

 

The Group enters into lease agreements as a lessor with respect to most of its investment properties. 

 

Leases for which the Group is a lessor are classified as finance or operating leases. Leases in which the Group does not transfer substantially all the risks and rewards incidental to ownership of an asset are classified as operating leases. Under a finance lease, the lessee has substantially transferred all of the risks and rewards of ownership. The following considerations are made by the Board of Directors in determining whether a lease transfers substantially all the risk and rewards:

 

The lease transfers ownership of the asset to the lessee by the end of the lease term

The lease term is for the major part of the economic life of the asset, even if title is not transferred;

At inception of the lease, the present value of the minimum lease payments amounts to at least substantially all of the fair value of the leased asset;

The leased assets are of a specialised nature such that only the lessee can use them without major modifications being made;

If the lessee is entitled to cancel the lease, the lessor’s losses associated with the cancellation are borne by the lessee; and

Gains and losses from fluctuations in the fair value of the residual fall to the lessee.

 

All the Group’s leases are operating leases. Lease agreements entered into by the Group do not include an option for the lessee to purchase the asset hance the risk and rewards incidental to ownership are not substantially transferred to the lessee, classifying the lease as an operating lease.

 

Subsequent to initial recognition, the Group regularly reviews the estimated unguaranteed residual value and applies the impairment requirements of IFRS 9, recognising an allowance for expected credit losses on the lease receivables. When a contract includes both lease and non-lease components, the Company applies IFRS 15 to allocate the consideration under the contract to each component.

 

k.     Property, plant and equipment

 

Property, plant and equipment, comprising buildings improvement, motor vehicles, fixture and fittings, plant and machinery and computer and electronic equipment, are initially recorded at cost and are subsequently stated at cost less depreciation.  Historical cost includes expenditure that is directly attributable to the acquisition of items. 

 

Subsequent costs are included in the asset’s carrying amount, or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group, and the cost of the item can be measured reliably.  All other repairs and maintenance are charged to the statement of profit or loss and other comprehensive income during the financial year in which they are incurred.

 

Depreciation is calculated on the straight-line method to allocate the cost of the assets to their residual values over their estimated useful lives as follows:

 

Improvement to premises

2%

Computer and electronic equipment

25%

Furniture and fittings

10%

Motor vehicles

20%

Plant and machinery

20%

 

The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting year.

 

Gains and losses on disposal of property, plant and equipment are determined by comparing proceeds with the carrying amount, and are taken into account in determining operating profit.

 

An asset’s carrying amount is written down immediately to its recoverable amount if its carrying amount is greater than its estimated recoverable amount (Accounting policy (m)).

 

l.     Investment properties

 

Investment properties are properties held to earn rentals or for capital appreciation or both. Investment properties are recognised as an asset when it is probable that the future economic benefits that are associated with the investment properties will flow to the entity and the cost can be measured reliably.

 

Investment properties are initially measured at cost, including transaction costs, less impairment losses. Subsequent to initial recognition, investment properties are stated at fair value, which reflects market conditions at the reporting date. Gains or losses arising from changes in fair values of investment properties are included in profit and loss in the period in which they arise, including the corresponding tax effect. Fair values are determined by a professionally qualified architect on the basis of market values.

 

Investment properties are derecognised either when they have been disposed of (i.e. at the date the recipient obtains control) or when they are permanently withdrawn from use and no future economic benefit is expected from their disposal. The difference between the net disposal proceeds and the carrying amount of the asset is recognized in profit and loss in the period of derecognition. The amount of consideration to be included in the gain or loss arising from the derecognition of investment properties is determined in accordance with the requirements for determining the transaction price in IFRS 15.

 

Transfers are made to or from investment properties only when there is a change in use. For transfers from inventory to investment properties at fair value, any difference between the fair value at the date of the transfer and its previous carrying amount should be recognised in profit or loss. For transfers from investment property carried at fair value to inventory the fair value at the change of use is the ‘cost’ of the property under its new classification.

 

m.    Impairment of non-financial assets

 

At each reporting date, the Group reviews the carrying amounts of its intangible assets, investment properties, and property, plant and equipment to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs. When a reasonable and consistent basis of allocation can be identified, corporate assets are also allocated to individual cash-generating units, or otherwise they are allocated to the smallest Group’s cash-generating units for which a reasonable and consistent allocation basis can be identified.

 

Recoverable amount is the higher of fair value less costs of disposal and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease and to the extent that the impairment loss is greater than the related revaluation surplus, the excess impairment loss is recognised in profit or loss.

 

Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss to the extent that it eliminates the impairment loss which has been recognised for the asset in prior years. Any increase in excess of this amount is treated as a revaluation increase.

 

n.    Inventories

 

Property held for development and resale

 

When the main object of a property project is the development for resale purposes, the asset is classified in the financial statements as inventory.  Any elements of a project which are identified for business operation or long-term investment purposes are transferred at their carrying amount or fair value to property, plant and equipment or investment property when such identification is made and the cost thereof can be reliably segregated.

 

Property held for development is carried at the lower of cost and net realisable value. 

 

Cost comprises the purchase cost of acquiring the property together with other costs incurred during its subsequent development, including:

 

i.

the costs incurred on development works, including demolition, site clearance, excavation, construction and other activities together with the costs of ancillary activities such as site security;

ii.

the cost of various design and other studies conducted in connection with the project together with all other expenses incurred in connection therewith;

iii.

any borrowing costs attributable to the development phases of the project.

 

Net realisable value is the estimated selling price in the ordinary course of business, less the cost of completion and selling expenses.

 

Gains and losses on disposal of property inventories are determined by reference to their carrying amount and are taken into account in determining gross profit.

 

o.      Fair value measurement

 

The Group measures non-financial assets such as investment properties at fair value every two years.

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:

 

-

In the principal market for the asset or liability, or

-

In the absence of a principal market, in the most advantageous market for the asset or liability.

 

The principal or the most advantageous market must be accessible by the Group. The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.

 

A fair value measurement of a non-financial asset takes into account a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.

 

The Group uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.

 

All assets and liabilities for which fair value is measured or disclosed in the consolidated financial statements are categorised within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:

 

Level 1:

Quoted (unadjusted) market prices in active markets for identical assets or liabilities

Level 2:

Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable

Level 3:

Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.

 

For assets and liabilities that are recognised in the financial statements at fair value on a recurring basis, the Group determines whether transfers have occurred between levels in the hierarchy by re-assessing categorisation (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.

 

p.      Financial instruments

 

Financial assets and financial liabilities are recognised in the Group’s consolidated statement of financial position when the Group becomes a party to the contractual provisions of the instrument.

 

Financial assets and financial liabilities are initially measured at fair value, except for trade receivables that do not have a significant financing component which are measured at transaction price. Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities at fair value through profit or loss are recognised immediately in profit or loss.

 

i)       Financial assets

 

§   Initial recognition and measurement

 

Financial assets are classified, at initial recognition either at amortised cost, fair value through other comprehensive income (“OCI”) or fair value through profit or loss.

 

The classification of financial assets at initial recognition depends on the financial asset’s contractual cash flow characteristics and the Group’s business model for managing them. With the exception of trade receivables that do not contain a significant financing component, or for which the Group has applied the practical expedient, the Group initially measures a financial asset at its fair value.

 

Trade and other receivables that do not contain a significant financing component or for which the Group has applied the practical expedient are measured at the transaction price determined under IFRS 15.

 

In order for a financial asset to be classified and measured at amortised cost or fair value through OCI, it needs to give rise to cash flows that are ‘solely payments of principal and interest (SPPI)’ on the principal amount outstanding. This assessment is referred to as the SPPI test and is performed at an instrument level.

 

The Group’s business model for managing financial assets refer to how it manages its financial assets in order to generate cash flows. The business model determines whether cash flows will result from collecting contractual cash flows, selling the financial assets, or both.

 

§   Subsequent measurement

 

For purposes of subsequent measurement, financial assets are classified in four categories:

 

a)

Financial assets at amortised cost;

b)

Financial assets at fair value through OCI with recycling of cumulative gains and losses (debt instruments);

c)

Financial assets designated at fair value through OCI with no recycling of cumulative gains and losses upon derecognition (equity instruments);

d)

Financial assets at fair value through profit or loss.

 

The Group holds financial assets at amortised costs.

 

Financial assets at amortised cost

 

The Group measures financial assets at amortised cost if both of the following conditions are met:

 

a)

The financial asset is held within a business model with the objective to hold financial assets in order to collect contractual cash flows; and

b)

The contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

Financial assets at amortised cost are subsequently measured using the effective interest rate (“EIR”) method and are subject to impairment. Gains and losses are recognised in profit or loss when the asset is derecognised, modified or impaired.

 

The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating interest income over the relevant period. The Group’s cash and cash equivalents and trade and other receivables fall into this category of financial instruments.

 

For financial assets other than purchased or originated credit-impaired financial assets (i.e. assets that are credit-impaired on initial recognition), the effective interest rate is the rate that exactly discounts estimated future cash receipts (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) excluding expected credit losses, through the expected life of the debt instrument, or, where appropriate, a shorter period, to the gross carrying amount of the debt instrument on initial recognition. 

 

The amortised cost of a financial asset is the amount at which the financial asset is measured at initial recognition minus the principal repayments, plus the cumulative amortisation using the effective interest method of any difference between that initial amount and the maturity amount, adjusted for any loss allowance.  The gross carrying amount of a financial asset is the amortised cost of a financial asset before adjusting for any loss allowance.

 

Interest income is recognised using the effective interest method for debt instruments measured subsequently at amortised cost.  For financial assets other than purchased or originated credit-impaired financial assets, interest income is calculated by applying effective interest rate to the gross carrying amount of a financial asset. 

 

Interest income is recognised in profit or loss and is included in the “finance income” line item (Note 5).

 

§   Derecognition

 

          A financial asset is primarily derecognised when:

 

a)

The rights to receive cash flows from the asset have expired; or

b)

The Group has transferred its rights to receive cash flows from the asset, or has assumed an obligation to pay the received cash flows in full without material delay to a third party and either the Group has transferred substantially all the risks and rewards of the asset or the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.

 

§   Impairment

 

The Group recognises an allowance for expected credit losses (“ECLs”) for all debt instruments not held at fair value through profit or loss. ECLs are based on the difference between the contractual cash flows due in accordance with the contract and all the cash flows that the Group expects to receive, discounted at an approximate of the original effective interest rate. The expected cash flows will include cash flows from the sale of a collateral held or other credit enhancements that are integral to the contractual terms.

 

For trade and other receivables, the Group applies a simplified approach in calculating ECLs. Therefore, the Group does not track changes in credit risk, but instead recognises a loss allowance based on lifetime ECLs at each reporting date. The Group has established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to debtors and the economic environment.

 

The Group considers a financial asset in default when contractual payments are thirty (30) days past due. However, in certain cases, the Group may also consider a financial asset to be in default when internal or external information indicates that the Group is unlikely to receive the outstanding contractual amounts in full before taking into account any credit enhancements held by the Group. A financial asset is written-off when there is no reasonable expectation of recovering the contractual cash flows.

 

ii)     Financial liabilities and equity

 

§   Classification as debt or equity

 

Debt and equity instruments are classified as either financial liabilities or as equity in accordance with the substance of the contractual arrangements and the definitions of a financial liability and an equity instrument.

 

§   Equity instruments

 

An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued by the Group are recognised at the proceeds received, net of direct issue costs.

 

Repurchase of the Group’s own equity instruments is recognised and deducted directly in equity. No gain or loss is recognised in profit or loss on the purchase, sale, issue or cancellation of the Group’s own equity instruments.

 

§   Financial liabilities

 

All financial liabilities are measured subsequently at amortised cost using the effective interest method or at FVTPL.

 

However, financial liabilities that arise when a transfer of a financial asset does not qualify for derecognition or when the continuing involvement approach applies, and financial guarantee contracts issued by the Group, are measured in accordance with the specific accounting policies set out below.

 

Financial liabilities at amortised cost

 

Financial liabilities that are not (i) contingent consideration of an acquirer in a business combination, (ii) held-for-trading, or (iii) designated as at FVTPL, are measured subsequently at amortised cost using the effective interest method.

 

Financial liabilities are classified, at initial recognition, as loans and borrowings, payables, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. All financial liabilities are recognised initially at fair value and, in the case of loans and borrowings and payables, net of directly attributable transaction costs.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the financial liability, or (where appropriate) a shorter period, to the amortised cost of a financial liability.

 

The Group’s financial liabilities also include trade and other payables, and interest-bearing borrowings.

 

After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised cost using the effective interest rate, the “EIR” method. Gains and losses are recognised in profit or loss when the liabilities are derecognised as well as through the EIR amortisation process.

 

Any difference between the proceeds, net of transaction costs, and the redemption amount is recognised in profit or loss over the period of the borrowings using the effective interest method. Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred until the draw down occurs. To the extent there is no evidence that it is probable that some or all of the facility will be drawn down, the fee is capitalised as a prepayment for liquidity services and amortised over the period of the facility to which it relates. The EIR amortisation is included as finance costs in the consolidated statement of profit or loss and other comprehensive income.

 

A financial liability is derecognised when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as the derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognised in the statement of profit or loss.

 

q.    Cash and cash equivalents and restricted cash

 

In the statement of financial position, cash and cash equivalents are comprised of cash (i.e. on-demand deposits) and cash equivalents. Cash equivalents are short-term (generally with original maturity of three months or less),     highly liquid investments that are readily convertible to a known amount of cash and which are subject to an insignificant risk of changes in value. Cash equivalents are held for the purpose of meeting short-term cash commitments rather than for investment or other purposes.

 

Restricted cash refers to cash and cash equivalents that are subject to legal or contractual restrictions, which limit the Group’s ability to use the funds for general operations. These restrictions can arise from interest-bearing borrowings agreements. Restricted cash is recognised when the Group has control over the funds and the restriction on the use of cash is legally enforceable. The restricted cash is initially recorded at its nominal value. Any interest or change in the value of the restricted cash is measured based on the applicable exchange rate or interest terms.

 

For the purposes of the consolidated statement of cash flows, cash and cash equivalents consist of cash and cash equivalents and restricted cash as defined above, net of outstanding bank overdrafts which are repayable on demand and form an integral part of the group’s cash management. Such overdrafts are presented as short-term interest-bearing borrowings in the consolidated statement of financial position.

 

r.     Current and deferred taxation

 

The tax expense for the year comprises current and deferred taxation.

 

Taxation is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.  In this case, the tax is also recognised in other comprehensive income or equity, respectively.

 

Current tax is based on the taxable result for the year. The taxable result for the year differs from the results as reported in profit or loss because it excludes items which are non-assessable or disallowed and it further excludes items that are taxable or deductible in other years. Current tax also includes any tax arising from dividends. It is calculated using the tax rates that have enacted or substantively enacted by the end of the reporting year, and any adjustments in relation to the prior years.

 

Deferred taxation is provided using the liability method, for all temporary differences arising between the tax bases of assets and liabilities and their carrying values for financial reporting purposes. Deferred taxation is determined using tax rates and laws that have been enacted or substantially enacted by the end of the reporting year and are expected to apply when the related deferred tax asset is realised or the deferred tax liability is settled. Deferred tax assets are recognised only to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilised.

 

s.      Share capital and dividends

        

Ordinary shares are classified as equity.

 

Dividend distribution to the Company’s shareholders is recognised as a liability in the Company’s financial statements in the year in which the dividends are approved by the Company’s shareholders.

 

t.    Borrowings costs

        

Borrowing costs include the costs incurred in obtaining external financing. Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are capitalised from the time that expenditure for these assets and borrowing costs are being incurred and activities that are necessary to prepare these assets for their intended use or sale are in progress.  Borrowing costs are capitalised until such time as the assets are substantially ready for their intended use or sale. Borrowing costs are suspended during extended periods in which active development is interrupted. All other borrowing costs are recognised as an expense in profit or loss in the period in which they are incurred.

        

         To the extent that variable rate borrowings are used to finance a qualifying asset and are hedged in an effective cash flow hedge of interest rate risk, the effective portion of the derivative is recognised in other comprehensive income and reclassified to profit or loss when the qualifying asset affects profit or loss. To the extent that fixed rate borrowings are used to finance a qualifying asset and are hedged in an effective fair value hedge of interest rate risk, the capitalised borrowing costs reflect the hedged interest rate.

 

u.     Employee benefits

 

         The Group contributes towards the state pension in accordance with local legislation. The only obligation is to make the required contributions. Costs are expensed in the year in which they are incurred.

 

v.    Segment reporting

 

The Group determines and presents operating segments based on the information that internally is provided to the Board of Directors, which is the Group’s chief operating decision-maker in accordance with the requirements of IFRS 8, Operating Segments.

        

An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Group’s other components, and for which discrete financial information is available. An operating segment’s operating results are reviewed regularly by the Board of Directors to make decisions about resources to be allocated to the segment and to assess its performance executing the function of the chief-operating decision-maker.

 

The Board of Directors considers the Group to constitute one reporting segment in view of its activities.

 

w.     Contingent liabilities

 

         Contingent liabilities, which include certain guarantees and letters of credit pledged as collateral security, are possible obligations that arise from past events whose existence will be confirmed only by the occurrence, or non-occurrence, of one or more uncertain future events not wholly within the control of the local group; or are present obligations that have arisen from past events but are not recognised because it is not probable that settlement will require the outflow of economic benefits.

 

2.     Revenue

 

 

2025

2024

 

 

 

 

Sale of inventory properties

1,350,000

140,000

Finishing works income

59,085

42,373

Rental income

2,510,477

1,167,219

 

 

 

 

 

 

 

3,919,562

1,349,592

 

 

 

 

The Group’s revenue disaggregated by pattern of revenue recognition is as follows: 

 

Timing of revenue recognition

 

 

2025

2024

 

At a point in time

 

 

Sale of inventory properties

1,350,000

140,000

 

 

 

 

 

 

Over time

 

 

Finishing works income           

59,085

42,373

Rental income

2,510,477

1,167,219

 

 

 

 

 

 

 

3,919,562

1,349,592

 

 

 

 

3.     Expenses by nature

 

The major items included in profit or loss are as follows:

 

 

2025

2024

 

 

 

 

Amortisation of intangible assets (Note 9)

3,580

4,427

Depreciation of property, plant and equipment (Note 10)

10,860

24,556

Staff costs (Note 4)

353,044

223,864

Directors’ remuneration

26,000

26,000

Directors’ fees

8,000

8,000

Auditor’s remuneration

46,510

36,133

Cost of sales

1,123,174

132,953

 

         Cost of sales consist of the following:

 

 

2025

2024

 

 

 

 

Cost of inventory properties sold

1,058,634

120,397

Commission expense

6,500

2,828

Construction costs

58,040

9,728

 

 

 

 

 

 

 

1,123,174

132,953

 

 

 

 

Auditor’s fees

 

Fees charged, including any irrecoverable VAT, by the auditor for the services rendered during the financial years relate to the following:

 

 

2025

2024

 

 

 

 

Annual statutory audit

41,510

36,133

Other non-audit services

5,000

-

 

 

 

 

 

 

 

46,510

36,133

 

 

 

 

4.     Staff costs

 

 

2025

2024

 

 

 

 

Wages and salaries

390,036

468,676

Social security costs

21,549

28,852

Recharge to other related parties

-

(273,664)

Capitalisation to investment properties

(58,541)

-

 

 

 

 

 

 

Total staff costs

353,044

223,864

 

 

 

 

Average number of full-time equivalents employed by the Group during the year is 8 (2024: 9). These are classified as administration employees.

 

5.     Finance income

 

 

2025

2024

 

 

 

 

Interest on investment in financial assets

69,416

36,287

Interest on cash and cash equivalents

25,449

39

 

 

 

 

 

 

 

94,865

36,326

 

 

 

 

6.            Other income

 

 

2025

2024

 

 

 

 

Services rendered to other related parties

720,000

120,000

Other income

65,213

24,791

 

 

 

 

 

 

 

785,213

144,791

 

 

 

 

7.       Finance costs

 

 

2025

2024

 

 

 

 

Interest on bank borrowings

 87,865

366,986

Interest on debt securities in issue

1,191,000

708,263

Amortisation of debt securities issuance costs

87,312

37,584

Interest on zero-coupon secured callable notes

-

27,331

Interest on secured callable notes

115,582

-

Other interest

25,152

30,700

Interest capitalized to investment properties

(564,179)

(256,890)

Interest capitalized to inventories

(107,360)

(73,333)

 

 

 

 

 

 

 

835,372

840,641

 

 

 

 

8.     Income tax

 

 

2025

2024

 

Current tax:

 

 

At 8%

106,291

11,200

At 15 %

6,925

1,626

At 35%

427,940

17,412

Deferred tax charge (Note 19)

1,364,599

180,630

 

 

 

 

 

 

 

1,905,755

210,868

 

 

 

 

The tax expense and the result of accounting profit multiplied by the statutory domestic income tax rate is reconciled as follows:

 

 

2025

2024

 

 

 

 

Profit before income tax

7,981,661

108,481

 

 

 

 

 

 

Tax expense on accounting profit

2,793,581

37,968

 

 

 

Tax effect of:

 

 

Income not subject to tax

(733,188)

(8,852)

Income subject to reduced tax rates

97,058

(46,161)

Non-allowable expenses

517,204

51,987

Other differences

-

7,590

Maintenance allowance on rental income

(127,444)

-

Unabsorbed trading losses

(4,825)

3,158

Temporary differences attributable to unrecognised deferred tax assets in prior years

-

(15,452)

Movement in fair value of investment properties

(1,996,484)

-

Tax losses surrendered

(4,746)

-

Movement in deferred tax

1,364,599

180,630

 

 

 

 

 

 

 

1,905,755

210,868

 

 

 

 

9.     Intangible assets

 

 

 

Computer Software

 

 

 

 

At 1 January 2024

 

 

Cost

 

19,953

Accumulated amortisation

 

(11,229)

 

 

 

 

 

 

Net book amount

 

8,724

 

 

 

 

 

 

Movements for the year ended 31 December 2024

 

 

Opening net book amount

 

8,724

Additions

 

2,590

Amortisation charge

 

(4,427)

 

 

 

 

 

 

Closing net book amount

 

6,887

 

 

 

 

 

 

 

 

 

At 31 December 2024

 

 

Cost

 

22,543

Accumulated amortisation

 

(15,656)

 

 

 

 

 

 

Net book amount

 

6,887

 

 

 

 

 

 

Movements for the year ended 31 December 2025

 

 

Opening net book amount

 

6,887

Amortisation charge

 

(3,580)

 

 

 

 

 

 

Closing net book amount

 

3,307

 

 

 

 

 

 

 

 

 

At 31 December 2025

 

 

Cost

 

22,543

Accumulated amortisation

 

(19,236)

 

 

 

 

 

 

Net book amount

 

3,307

 

 

 

 

 

 

 

Amortisation charge of €3,580 (2024: €4,427) is included in administrative expenses.

 

 

10.    Property, plant and equipment

 

 

 

 

 

Plant, machinery

 

 

Improvement

Furniture &

Motor

and Computer

 

 

to premises

fittings

Vehicles

Equipment

Total

 

 €

At 1 January 2024

 

 

 

 

 

Cost

27,960

118,790

64,642

216,931

428,323

Accumulated depreciation

(559)

(80,482)

(52,623)

(55,971)

(189,635)

 

 

 

 

 

 

 

 

 

 

 

 

Net book amount

27,401

38,308

12,019

160,960

 

238,688

 

 

 

 

 

 

 

 

 

 

 

 

Movements for year ended 31 December 2024

 

 

 

 

 

Opening net book amount

27,401

38,308

12,019

160,960

238,688

Additions

1,895

40,034

-

9,802

51,731

Disposals

-

-

(64,642)

-

(64,642)

Depreciation charge

(597)

(8,956)

-

(15,003)

(24,556)

Reclassified to investment property

-

-

-

(83,340)

(83,340)

Release of depreciation upon disposal

-

-

52,623

-

52,623

 

 

 

 

 

 

 

 

 

 

 

 

Closing net book amount

28,699

69,386

-

72,419

170,504

 

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2024

 

 

 

 

 

Cost

29,855

158,824

-

143,392

332,071

Accumulated depreciation

(1,156)

(89,438)

-

(70,973)

(161,567)

 

 

 

 

 

 

 

 

 

 

 

 

Net book amount

28,699

69,386

-

72,419

170,504

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements for year ended 31 December 2025

 

 

 

 

 

Opening net book amount

28,699

69,386

-

72,419

170,504

Additions

-

-

32,035

-

32,035

Depreciation charge

(597)

(3,336)

(6,407)

(520)

(10,860)

Reclassified to investment property

-

(48,594)

-

(66,979)

(115,573)

 

 

 

 

 

 

 

 

 

 

 

 

Closing net book amount

28,102

17,456

25,628

4,920

76,106

 

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2025

 

 

 

 

 

Cost

29,855

110,230

32,035

76,413

248,533

Accumulated depreciation

(1,753)

(92,774)

(6,407)

(71,493)

(172,427)

 

 

 

 

 

 

 

 

 

 

 

 

Net book amount

28,102

17,456

25,628

4,920

76,106

 

 

 

 

 

 

 

Depreciation charge of €10,860 (2024: €24,556) are included in the administrative expenses.

 

 

11.    Investment properties

 

 

2025

2024

 

Movements for the year ended 31 December

 

 

Opening net book amount

49,147,216

47,055,647

Transfers from property, plant and equipment

115,573

83,340

Additions and development costs

 8,175,281

 373,930

Other capitalised costs

472,316

1,034,813

Capitalised finance costs

564,179

 256,890

Transfers from inventory

209,305

342,596

Fair value gains for the year

5,704,241

-

Closing net book amount

64,388,111

49,147,216

At 31 December

 

 

Cost

35,897,869

26,361,215

Net fair value gains

28,490,242

22,786,001

Net book amount

64,388,111

49,147,216

 

The transfers from property, plant and equipment, and inventory during the current year relate to the transfer of properties resulting from a change in use, following management’s assessment of whether the property meets the definition of investment property.

 

As at 31 December 2025, the Company’s debt securities in issue were secured by a number of investment properties owned by the Group, the fair value of which as at 31 December 2025 amounted to €38,820,000 (2024: €28,452,923).

 

As at 31 December 2025, the Company’s secured callable notes were secured by a number of investment properties owned by the Group, the fair value of which as at 31 December 2025 amounted to €6,193,111 (2024: nil).

 

As at 31 December 2025, investment properties with a total fair value of €6,150,000 (2024: €4,516,037) were pledged against facilities held by Zammit Holdings Limited, the Company’s immediate parent company.

 

As at 31 December 2025, facilities held by the Group and other related parties were secured by investment properties owned by the Group, the fair value of which amounted to €6,150,000 (2024: €9,021,112).

 

At 31 December 2025, the Group had entered into contractual commitments for the acquisition of investment properties amounting to €8,520,0000 (2024: €8,520,0000).

 

Fair value of investment properties

 

The fair value of the Group’s investment properties are estimated based on appraisals performed by independent, professionally qualified property valuers. The investment property was remeasured at fair value as at 31 December 2025 by an independent valuer.

 

The significant inputs and assumptions are developed in close consultation with management. The valuation processes and fair value changes are reviewed by the board of directors and audit committee of the parent company at each reporting date.

 

The Group’s investment properties were revalued by an independent architect in the current year. It is the Group’s policy to revalue its investment properly every two years. The architect is qualified and has experience in valuation of properties. The valuations conform to the standards and general guidelines issued by the Royal Institute of Chartered Surveyors (RICS) and the International Valuation Standards (IVS) and are in accordance with the local KTP Valuation Standards (2012), which are aligned with the TEGoVA European Valuations Standards.

 

The fair value of the property was determined using an income approach, specifically a discounted cash flow (DCF) methodology, which estimates the present value of expected future net cash flows over a defined holding period, including a terminal value. Future cash flows were projected based on estimated market rental income, lease assumptions, anticipated growth rates and expected operating and capital expenditure, and were discounted using a pre-tax market-derived discount rate reflecting the time value of money and risks specific to the asset. The terminal value was calculated by capitalising the stabilised net income using an appropriate exit yield.

 

The Group’s investment properties, comprising mainly of commercial properties, have been determined to fall within Level 3 of the fair valuation hierarchy. The different levels in the fair value hierarchy are defined in Note 1 (o). The Group’s policy is to recognise transfers into and out of fair value hierarchy levels as of the date of the event or change in circumstances that caused the transfer. There were no transfers between levels during the year.

 

The most significant unobservable inputs used in the valuations are the discount rate, capitalisation (exit) rate, market rental values and long term rental growth rates. These inputs reflect management’s assessment of current market conditions, property specific risk characteristics, location, tenant profile and lease structure. Changes in these assumptions, particularly the discount rate and capitalisation rate, would result in a material change in the fair value of the investment properties.

 

In estimating the fair value of the properties the highest and best use of the properties is their current use.

 

 

Sites for development

Commercial rents

 

Vacant

 

Total

 

Year ended 31 December 2025

 

 

 

 

Opening balance

16,157,089

24,369,606

8,620,521

49,147,216

Additions and development costs

 4,076,250

4,011,249

87,782

 8,175,281

Other capitalised costs

184,513

272,688

15,115

472,316

Capitalised finance costs

 437,238

65,319

 61,622

 564,179

Reclassified from property, plant and equipment

 

-

 

115,573

-

115,573

Reclassified from inventory

-

-

209,305

209,305

Reclassifications during the year

(4,390,801)

8,578,022

(4,187,221)

-

Fair value gains for the year

2,935,711

3,214,654

(446,124)

5,704,241

 

 

 

 

 

 

 

 

 

 

Closing balance

19,400,000

40,627,111

4,361,000

64,388,111

 

 

 

 

 

 

 

 

 

 

Year ended 31 December 2024

 

 

 

 

Opening balance

13,220,000

27,280,231

6,555,416

47,055,647

Additions and development costs

 97,150

176,497

100,283

373,930

Other capitalised costs

846,959

182,097

5,757

1,034,813

Capitalised finance costs

 84,124

 145,658

27,108

256,890

Reclassified from property, plant and equipment

 

-

 

83,340

-

83,340

Reclassified from inventory

342,596

-

-

342,596

Reclassifications during the year

1,565,760

(3,497,717)

1,931,957

-

 

 

 

 

 

 

 

 

 

 

Closing balance

16,156,589

24,370,106

8,620,521

49,147,216

 

 

 

 

 

 

The table below summarises the significant unobservable inputs applied across the Group’s investment property valuations as at the reporting date:

 

Significant unobservable input

Range applied

 

 

Discount rate

6.9% - 7.4%

Capitalisation / exit rate

4.9%-5.4%

Market rental values

Existing contracts during contract term.  Following expiration of contract, rental rates were increased either by 3% or in line with expected market rental rates

Long‑term rental growth rate

2%

Vacancy / collection allowance

5% vacancy allowance in terminal year

Capital expenditure assumptions

3% during explicit period and terminal year, plus an additional 10% at the end of explicit period

 

Sensitivity analysis

 

A slight increase in the capitalisation rate used would result in a significant decrease in fair value, and vice versa, and a significant increase in the unobservable inputs used would result in a significant increase in fair value, and vice versa.

 

Operating lease commitments - Group as lessor

 

The operating leases relating to investment properties owned by the Group have terms between 1 and 10 years. The lessees do not have the option to purchase the properties at the expiry of the lease period. The income earned under the operating leases amounted to €2,510,477 (2024: €1,167,219).

 

At the end of the reporting period, the lessees had outstanding commitments under non-cancellable operating leases, which fall due as follows:

 

 

2025

2024

 

Not later than 1 year

1,716,838

1,578,302

Later than 1 year and not later than 5 years

3,976,746

4,446,864

More than 5 years

650,708

11,303

 

 

 

 

 

 

 

6,344,292

6,036,469

 

 

 

 

 

 

 

12.    Inventories

 

 

2025

2024

 

Properties held for development and resale

 

2,346,920

 

2,395,882

 

 

 

 

Inventories of nil (2024: €874,730) are expected to be recovered after more than twelve months from the statement of financial position date.

 

The Group has pledged inventories amounting to €1,631,958 (2024: €1,362,805) as security for one of the Group’s bank loans.

 

Similarly, the Group has pledged 80% of the future sale proceeds of inventories amounting to €229,092 (2024: €1,338,995) as collateral for the bank loan obtained by one the Group’s bank loans.

 

Moreover, interest on bank borrowings amounting to €90,714 (2024: €98,510) was capitalised as part of inventories.

 

13.   Trade and other receivables

 

 

 

 

 

2025

2024

 

 

 

 

Trade receivables

826,526

360,603

Amounts due from other related parties

400,144

372,473

Other receivables

4,274,191

2,250,996

Accrued income

1,293,705

65,931

Financial assets

6,794,566

3,050,003

Prepayments

5,896,367

1,935,310

 

 

 

 

 

 

 

12,690,933

4,985,313

 

 

 

 

Amounts due from other related parties are unsecured, interest-free and repayable on demand.

 

The carrying amount of financial assets is considered a reasonable approximation of fair value.

 

14.   Investment in financial assets

 

 

2025

2024

 

Non-current

 

 

Financial assets measured at amortised cost

 

 

Loan to third party (Note i)

199,700

191,619

 

 

 

 

 

 

 

199,700

191,619

 

 

 

 

 

 

Current

 

 

Financial assets measured at amortised cost

 

 

Bank term deposits (Note ii)

-

700,000

 

 

 

 

 

 

Notes:

 

i.

Loan to third party is secured, bears interest of 5% per annum and is repayable by 4 October 2033.

 

The maximum exposure to credit risk is the carrying amount of the loan. The asset is secured by a property, the value of which significantly exceeds the present value of the loan. No loss allowance has been recorded on the basis that the probability of default is considered to be zero. Furthermore, there are no significant interest rate or fair value risks related to the loan since market rates will not fluctuate significantly over the loan’s term.

 

ii.

The Group holds term deposits with a local bank.  The term deposits are subject to interest at 3.5% per annum and have matured in February 2025. The counterparty has a minimum B credit rating by Fitch and therefore no loss allowance has been recorded on the basis that the probability of default is considered to be zero.

 

iii.

The carrying value of financial assets is considered a reasonable approximation of fair value.

 

15.   Share capital

 

 

2025

2024

 

Authorised, issued and fully paid up

 

 

10,360,000 Ordinary Shares of €1 each

10,360,000

10,360,000

 

 

 

 

16.   Retained earnings

 

The Group’s retained earnings represent accumulated profits and losses since incorporation date. Included in the Group’s retained earnings are undistributable reserves amounting to €25,926,047 (2024: €20,736,859) relating to the fair value gains on investment property net of deferred tax.

 

17.   Interest-bearing borrowings

 

 

 

 

 

2025

2024

 

Unsecured borrowings at amortised cost

 

 

Bank balance overdrawn (Note 22)

382,204

208,571

 

 

 

 

 

 

Secured borrowings at amortised cost

 

 

Debt security in issue (Note i):

 

 

-     5.8% secured bonds 2036

11,368,180

11,324,989

-     5.5% secured bonds 2036

8,772,538

8,757,598

Secured callable notes (Note ii)

-     6.75% secured notes 2027

 

4,849,465

 

-

Bank loan I (Note iii)

404,526

855,749

Bank loan II (Note iv)

1,134,437

819,000

 

 

 

 

 

 

 

26,529,146

21,757,336

 

 

 

 

 

 

Total borrowings

26,911,350

21,965,907

 

 

 

 

Interest-bearings borrowings are classified as follows:

 

 

2025

2024

 

 

 

 

Non-current

24,990,183

20,249,087

Current

1,921,167

1,716,820

 

 

 

 

 

 

 

26,911,350

21,965,907

 

 

 

 

Note i: Debt securities in issue

 

 

By virtue of a prospectus dated 9 February 2024, the Company issued €21,000,000 secured bonds with a nominal value of €100 each. These bonds were issued in two tranches.

 

First tranche amounting to €12,000,000 was issued on 8 March 2024. These bonds have a coupon interest of 5.8% which is payable annually in arrears on 1 March of each year. The bonds are redeemable at par and are due for redemption on 1 March 2036.

 

 

The bonds constitute the general, direct, unconditional, and unsecured obligations of the  Company to the Bondholders and shall at all times, rank pari passu, without any priority or preference among themselves and with other outstanding and unsecured debt of the Company, present and future. The bonds are secured by first ranking special hypothec over two of the Group’s investment properties, pursuant to and subject to the terms and conditions in the final terms of this tranche.

 

 

These bonds were admitted on the Official List of the Malta Stock Exchange on 8 March 2024. The quoted market price as at 31 December 2025 for the bonds was €102.00 (2024: €103.75). In the opinion of the Board of Directors, the market price fairly represents the fair value of this financial liability. 

 

Second tranche amounting to €9,000,000 was issued on 11 October 2024. These bonds have a coupon interest of 5.5% which is payable annually in arrears on 8 October of each year. The bonds are redeemable at par and are due for redemption on 8 October 2036.

 

 

The bonds constitute the general, direct, unconditional, and unsecured obligations of the Company to the Bondholders and shall at all times, rank pari passu , without any priority or preference among themselves and with other outstanding and unsecured debt of the Company, present and future. The bonds are secured by first ranking special hypothec over one of the Group’s investment property, pursuant to and subject to the terms and conditions in the final terms of this tranche.

 

 

These bonds were admitted on the Official List of the Malta Stock Exchange on 11 October 2024. The quoted market price as at 31 December 2025 for the bonds was €101.40 (2024: €102.50).

 

In accordance with the provisions of the prospectus, a portion of the proceeds from the bond issue is held by a Trustee and will be drawn down against the presentation of agreements, requests for payments and/or invoices. Amounts held by the Trustee are classified as restricted cash.

 

The bonds are measured at the amount of the net proceeds adjusted for the amortisation of the difference between the net proceeds and the redemption value of such bonds, using the effective interest rate as follows:

 

 

2025

2024

 

 

 

 

Total face value

21,000,000

21,000,000

 

 

 

 

 

 

Bond issue costs

917,413

954,997

Accumulated amortisation

(58,131)

(37,584)

 

 

 

 

 

 

 

859,282

917,413

 

 

 

 

 

 

Amortised cost and closing carrying amount

20,140,718

20,082,587

 

 

 

Note ii: Secured callable notes

 

By virtue of a prospectus dated 7 August 2025, the Company issued €5,000,000 6.75% secured callable notes with a nominal value of €1,000 each, redeemable on 28 August 2027 at par. The issue was fully taken up with total proceeds amounted to €5,000,000. The notes will not be listed on the Malta Stock Exchange or any other regulated market.

 

The notes were secured through a first ranking special hypothec over properties owned, or being acquired, by one of the subsidiaries.

 

 

2025

2024

 

 

 

 

Total face value

5,000,000

-

 

 

 

 

 

 

Issue costs

179,716

-

Accumulated amortisation

(29,181)

-

 

 

 

 

 

 

 

150,535

-

 

 

 

 

 

 

Amortised cost and closing carrying amount

4,849,465

-

 

 

 

 

 

 

 

 

 

Note iii: Bank loan I

 

The facility is secured and bears effective interest at the rate of 4.25% per annum plus the applicable base rate, i.e. variable rate which is 3 months Euribor. The amount is repayable from 80% of the sale proceeds of properties owned by its related party within four years from first drawdown.

 

Note iv: Bank loan II

 

The facility is secured and bears effective interest at the rate 1.75% per annum plus the applicable deposit rate of the Central Bank of Malta Deposit Facility Rate. Interest shall accrued on a quarterly basis on the 25 th day of the month. The loan amount is repayable through 75% of the proceeds from the sale of properties as per bank facility letter or 75% of the final contract selling price, whichever is higher, within four years from first drawdown.

 

Apart from the above bank borrowings, the Group has undrawn loan facilities amounting to nil
(2024: €591,000), which are available until 20 December 2026.

 

18.   Trade and other payables

 

 

2025

2024

 

Non-current

 

 

 

 

 

Amounts due to other related parties (Note i)

1,784,623

-

Amounts due to ultimate parent company (Note i)

1,863,080

-

Amounts due to ultimate beneficial owner (Note i)

1,000,000

-

Financial liabilities

4,647,703

-

 

 

 

Current

 

 

Trade payables

4,763,190

1,186,128

Amounts due to other related parties (Note ii)

211,297

1,702,413

Amounts due to ultimate parent company (Note ii)

327,849

1,768,915

Amounts due to ultimate beneficial owner (Note ii)

776,906

447,517

Advance deposits

411,400

1,005,512

Accruals

1,458,724

1,442,976

Financial liabilities

7,949,366

7,553,461

Other payables

255,129

1,032,779

Deferred income

731,684

328,090

 

 

 

 

8,936,179

8,914,330

 

 

 

 

Note:

 

i.

Amounts due to other related parties, ultimate parent company, and ultimate beneficial owner are unsecured, interest-free and are repayable on 31 December 2041.

ii.

Amounts due to other related parties, ultimate parent company, and ultimate beneficial owner are unsecured, interest-free and repayable on demand.

iii.

The carrying value of financial liabilities is considered a reasonable approximation of fair value

 

19.   Deferred taxation

 

Deferred income taxes are calculated on temporary differences under the liability method using a principal tax rate of 35%, with the exception of deferred tax on the revalued amount of investment properties which is computed on the basis applicable to disposals of immovable property, that is, tax effect of 8% or 10% of the transfer value. 

 

The Group’s deferred taxation is split between deferred tax asset of €35,025 (2024: €19,166) and deferred tax liabilities of €5,539,048 (2024: €4,174,449). Deferred income tax is as follows:

 

 

 

 

 

2025

2024

 

 

 

 

At beginning of year

(4,155,283)

(3,974,653)

Charge to consolidated statement of profit or loss and other comprehensive income (Note 8)

 

(1,364,599)

 

(180,630)

 

 

 

 

 

 

At end of year

(5,519,882)

(4,155,283)

 

 

 

 

 

 

 

Deferred tax is analysed as follows:

 

 

 

 

2025

2024

 

Net deferred tax liability at:

 

 

  Unabsorbed trading losses

13,971

19,166

  Unabsorbed capital allowances

5,195

-

Temporary difference on

 

 

   Investment properties

(5,539,048)

(4,167,165)

   Property, plant and equipment

-

(7,284)

 

 

 

 

 

 

 

(5,519,882)

(4,155,283)

 

 

 

        

Deferred tax attributable to the above categories were charged to profit or loss.  At reporting date, the Group had unutilised tax losses of € 54,761 (2024: €54,761) available for offset against future profits.  A deferred tax asset has been recognised in respect of €19,166 (2024: €19,166) of such losses.

 

20.   Reconciliation of liabilities arising from financing activities

 

The changes in the Group’s liabilities arising from financing activities can be classified as follows:

 

 

Interest-bearing

Accrued interest

Total

 

borrowings

payable

 

 

 

 

 

 

1 January 2025

21,757,336

708,263

22,465,599

Cash flows:

 

 

 

-         Payment of interest

(46,250)

(1,191,000)

(1,237,250)

-         Payment of bond issue cost

(179,716)

-

(179,716)

-         Payment of principal

(766,589)

-

(766,589)

-         Proceeds

5,589,187

-

5,589,187

 

 

 

 

Noncash flows:

 

 

 

-         Accrual of interest

 

1,306,582

1,306,582

-         Amortisation of bond issue cost

87,312

-

87,312

-         Capitalised finance cost to inventories

62,873

-

62,873

-         Capitalised finance cost to investment properties

24,993

-

24,993

31 December 2025

26,529,146

823,845

27,352,991

 

 

 

 

1 January 2024

12,585,149

-

12,585,149

Cash flows:

 

 

 

-         Payment of interest

(273,186)

-

(273,186)

-         Payment of bond issue cost

(954,997)

-

(954,997)

-         Payment of principal

(12,271,689)

-

(12,271,689)

-         Proceeds

22,345,450

-

22,345,450

 

 

 

 

Non-cash flows:

 

 

 

-         Accrual of interest

27,331

708,263

735,594

-         Amortisation of bond issue cost

37,584

-

37,584

-         Finance cost to statement of profit or loss

149,847

-

149,847

-         Capitalised finance cost to inventories

57,572

-

57,572

-         Capitalised finance cost to investment properties

54,275

-

54,275

31 December 2024

21,757,336

708,263

22,465,599

 

 

 

 

21.   Cash flow adjustments and changes in working capital

 

The following non-cash flow adjustments for changes in working capital have been made to the profit before tax to arrive at operating cash flows:

 

 

Note

2025

2024

 

 

 

 

 

 

Adjustments:

 

 

 

Other income

 

(785,213)

(144,791)

Finance income

 

 (94,865)

 (36,326)

Finance cost

 

835,372

840,641

Amortisation of intangible assets

9

3,580

4,427

Depreciation of property, plant and equipment

10

10,860

24,556

Waiver of payable balance

 

(34,727)

-

Fair value gain on investment properties

11

(5,704,241)

-

 

 

(5,769,234)

688,507

 

 

 

 

Net changes in working capital:

 

 

 

Changes in inventories

 

 (52,983)

(1,633,727)

Changes in trade and other receivables

 

(7,677,949)

(2,715,936)

Trade and other payables

 

2,509,061

687,538

Total net changes in working capital

 

(5,221,871)

(3,662,125)

 

22.   Cash and cash equivalents and restricted cash

 

For the purposes of the consolidated statement of cash flows, the cash and cash equivalents at the end of the year comprise the following:

 

 

Note

2025

2024

 

 

Cash at bank

 

55,204

125,032

Bank overdraft

17

(382,204)

(208,571)

Restricted cash

 

23,591

4,960,807

 

 

 

 

 

 

 

 

Balance at 31 December

 

(303,409)

4,877,268

 

 

 

 

 

The Group has an amount of €23,591 (2024: €4,960,807) restricted cash with the Trustee in line with the final terms of the debt securities in issue. Such amount will be drawn down against the presentation of agreements, requests for payment and/or invoices in accordance with the provisions of the said final terms.

 

The bank overdraft bears interest at a rate of 5.65% per annum over the bank’s base rate and Sare repayable on demand.

 

23.   Related party transactions

 

Year end balances due from or to other related parties, ultimate parent company, ultimate beneficial owner, and directors are disclosed in notes 3, 13 and 18 to these consolidated financial statements. Other related parties consist of related parties under common control ownership.

 

The Group entered into related party transactions on an arm’s length basis. Any transactions between the Group have been eliminated on consolidation.

 

The following transactions were carried out with related parties:

 

 

2025

2024

 

Rental income

 

 

Other related parties

108,033

103,995

 

 

 

 

 

 

Other income

 

 

Other related parties

720,000

120,000

 

 

 

 

 

 

Finance expense

 

 

Other related party

2,812

7,613

 

 

 

Waiver of payable balances

 

 

Ultimate parent company

34,727

-

 

 

 

Key management short-term benefits

 

 

Directors’ remuneration

26,000

26,000

Directors’ fees

8,000

8,000

 

 

 

Surrender of tax losses

 

 

 

Ultimate parent company

327,849

-

 

 

 

During the year the Group entered into the following significant non-cash transactions:

 

The Group settled trade payables amounting to €14,578 (2024: €85,000) through a set-off arrangement with a related party. The liability was offset against a corresponding balance with the related party.

The Group settled trade receivables amounting to €510,542 (2024: nil) through a set-off arrangement with a related party. The liability was offset against a corresponding balance with the related party.

Assignment of debts to/from parent company and other related parties during the year amounted to nil (2024: €531,749) (net).

 

Except those mentioned in Note 26, no further guarantees have been given or received. The terms and conditions in respect of the related parties balances do not specify the nature of the consideration to be provided in settlement.

 

24.   Financial risk management

 

Overview

 

The Group has an exposure to the following risks arising from the use of financial instruments within its activities:

 

§   Credit risk

§   Liquidity risk

§   Market risk

 

This note presents information about the Group’s exposure to each of the above risks, policies and processes for measuring and managing risk, and the Group’s management of capital.  Further quantitative disclosures are included in these consolidated financial statements.

 

The responsibility for the management of risk is vested in the Board of Directors.  Accordingly, it is the Board of Directors who have the overall responsibility for establishing an appropriate risk management framework.

 

Credit risk

 

Credit risk is the risk of financial loss to the Group if a counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Group’s investment in financial assets, trade and other receivables, restricted cash, and cash and cash equivalents. The carrying amounts of financial assets represent the maximum credit exposure. The Group’s investment in financial assets is secured by a property owned by the third party. The net carrying value of the financial asset is considered a reasonable approximation of fair value.

 

The Group assesses the credit quality of its customers by taking into account their financial standing, past experience, any payments made post reporting date and other factors, such as bank references and the customers’ financial position.

 

Management is responsible for the quality of the Group’s credit portfolios and has established credit processes involving delegated approval authorities and credit procedures, the objective of which is to build and maintain assets of high quality.

 

The Group’s policy is to deal only with credit worthy counterparties. The credit terms are generally 30 days. The Group regularly review the ageing analysis together with the credit limits per customer.

 

Trade and other receivables

 

To measure the expected credit losses, trade and other receivables have been grouped based on shared credit risk characteristics and the days past due. Management considers the probability of default from such trade and other receivables as not material. In view of this, the amount calculated using the 12-month expected credit loss model is considered to be insignificant. Therefore, based on the above, no loss allowance has been recognized by the Group.

 

Cash and cash equivalents

 

The cash and cash equivalents held with banks as at 31 December 2025 and 2024 are callable on demand and held with local financial institutions with high quality standing or rating. Management considers the probability of default from such banks to be insignificant. Therefore, based on the above, no loss allowance has been recognized by the Group.

 

Liquidity risk

 

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due.  The Group’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due.  Generally, the Group ensures that it has sufficient cash on demand to meet expected operational expenditure, including the servicing of financial obligations. 

 

The table below analyses the Group’s financial liabilities into relevant maturity grouping based on the remaining period at the end of the reporting period to the contractual maturity date.

 

Asat

As at

Carrying amount

 

Total

Less than 1 year

Between 1 and 2 years

Between 2 and 5 years

Over 5 years

31 December 2025

 

 

 

 

 

 

 

Interest-bearing borrowings

26,911,350

41,787,720

3,540,220

6,528,500

3,573,000

28,146,000

Trade and other payables

12,597,069

12,597,069

7,949,366

-

-

4,647,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,508,419

54,384,789

11,489,586

6,528,500

3,573,000

32,793,703

 

 

 

 

 

 

 

31 December 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing borrowings

21,965,907

37,244,800

2,957,517

1,198,909

3,751,374

29,337,000

Trade and other payables

7,553,461

7,553,461

7,553,461

-

-

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,519,368

44,798,261

10,510,978

1,198,909

3,751,374

29,337,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market risk

 

Market risk is the risk that changes in market prices, such as foreign exchange rates or interest rates, will affect the fair value or future cash flows of a financial instrument.  The objective of market risk is to manage and control market risk exposures within acceptable parameters, while optimising the return on risk.  There has been no changes to the Group’s exposure to credit risks or the manner in which these risks are managed and measured. 

 

i)                  Foreign exchange risk   

 

Foreign exchange risk arises from future commercial transactions and recognised assets and liabilities which are denominated in a currency that is not the respective Group’s functional currency. The Group is not exposed to significant foreign exchange risk arising from the Group’s financing transactions as assets and liabilities are principally denominated in Euro and trading transactions are principally denominated in Euro.

 

The Group’s financial assets and liabilities are denominated in Euro.

 

Accordingly, a sensitivity analysis for foreign exchange risk disclosing how profit or loss and equity would have been affected by changes in foreign exchange rates that were reasonably possible at the end of the reporting period is not deemed necessary.

 

ii)                 Interest rate risk

 

The Group is not significantly exposed to interest rate risk since it borrows funds at both fixed and floating interest rates. The risk is managed by the Group by maintaining an appropriate mix between fixed and floating rate borrowings.

 

The exposure to interest rates is not deemed material to these consolidated financial statements and accordingly, no sensitivity analysis has been disclosed.

 

iii)                Other price risks

 

The Group is not exposed to equity price risks as it does not have any equity investments.

 

Capital management

 

The Group’s objective is to maintain an adequate capital base through the optimisation of debt and equity balance in order to sustain the future development of the business and safeguard the ability of the Group to continue as a going concern. The Group’s overall strategy remains unchanged from 2024.

 

The capital structure of the Group consists of net debt and equity of the Group.

 

The capital structure of the Group consists of debt, which includes the interest-bearing borrowings disclosed in Note 17. Net debt is defined as debt after deducting cash and cash equivalents as disclosed in Note 22. Equity includes all items presented within equity in the statement of financial position and further disclosed in Notes 15 and 16.

 

The Group is not subject to any externally imposed capital requirements.

 

The Group’s Board of Directors manage the capital structure through reviews on an ongoing basis and adjustments are made in light of changes in economic conditions. Based on recommendations of the Board of Directors, the Group balances the overall capital structure through the payments of dividends, new share issues as well as the issue of new debt or the redemption of existing debt.

 

Fair values

 

At 31 December 2025 and 2024 the carrying amounts of financial assets and liabilities reflected in the consolidated financial statements are reasonable estimates of fair value. The fair values of loans are not materially different from their carrying amounts.

 

Summary of financial assets and financial liabilities by category

 

A description of each category of financial assets and financial liabilities and related accounting policies is provided in Note 1(p). The carrying amounts of financial assets and financial liabilities in each category are as follows:

 

 

Notes

2025

2024

 

 

Current assets

 

 

 

Financial assets at amortised cost:

 

 

 

-    Trade and other receivables

13

6,794,566

3,050,003

-    Restricted cash

22

23,591

4,960,807

-    Cash and cash equivalents

22

55,204

125,032

 

 

6,873,361

8,135,842

 

 

 

 

Non-current liabilities

 

 

 

Financial liabilities measured at amortised cost

 

 

 

-    Borrowings

17

24,990,183

20,249,087

-    Trade and other payables

18

4,647,703

-

 

 

29,637,886

20,249,087

 

 

 

 

Current liabilities

 

 

 

Financial liabilities measured at amortised cost:

 

 

 

-    Trade and other payables

18

7,949,366

7,553,461

-    Borrowings

17

1,921,167

1,716,820

 

 

9,870,533

9,270,281

 

25.   Events after the reporting period

 

There were no adjusting or significant non-adjusting events between the end of the reporting year and the date of authorisation by the Board of Directors.

 

26.   Guarantees

 

One of the Group’s subsidiaries, J. Zammit Developments Limited, holds bank guarantees in favour of third parties for any applications or permits granted to the subsidiary and to other related parties amounting to €22,400 (2024: €22,400). The pledged amount is restricted and not available for general use until the guarantee is released or expired.

 

27.   Restatement

 

During the year, the Group identified a prior period error relating to the consolidation process. Goodwill was incorrectly recognised upon the acquisition of a subsidiary by comparing the carrying amount of the net assets acquired with the consideration transferred. This resulted in overstated assets and understated equity.

 

The error has been corrected by restating each of the affected financial statement line items for the prior year as follows:

 

 

 

 

 

 

2024

 

2024

 

As previously reported

Adjustments

as restated

 

Administrative expenses

(448,634)

(2,708)

(451,342)

Goodwill

3,244,696

(3,244,696)

-

Retained earnings

20,373,707

(3,244,696)

17,129,011

 

 

 

 

 

2023

 

2023

 

As previously reported

Adjustments

as restated

 

Goodwill

3,241,988

(3,241,988)

-

Retained earnings

20,475,590

(3,241,988)

17,233,602

 

28.   Contingencies

 

As at the end of the reporting period, the Group has contingent liabilities amounting to €81,375 (2024: €1,650,000) in respect of guarantees given to secure the banking facilities of other related parties.

 

29.   Commitments

 

Operating lease commitments - Group as lessee

 

In 2025, the Group leased commercial premises consisting of showrooms and offices under a non-cancellable operating lease agreement.  The commencement date of the leases are 1 January 2025 and 14 October 2025, respectively. The lease agreement was considered to be of low value hence no right-of use asset was recognized.

 

The future aggregate minimum lease payments under the non-cancellable operating lease are as follows:

 

 

2025

2024

 

 

 

 

No later than 1 year

1,000

1,000

Later than 1 year and no later than 5 years

2,000

3,000

 

 

 

 

 

 

 

3,000

4,000

 

 

 

 

 

 

Other commitments

 

In 2024, one of the subsidiaries of the Company entered into a loan agreement with a local bank which precludes the Company to request repayment of loan and request dividends without the prior approval of the bank. Also, the Company has committed to make good for any payment of interest or principal for such loan which as at 31 December 2025 amounted to €1,134,437 (2024: €819,000).

 

30.   Statutory information

 

Agora Estates p.l.c. is a public limited company and is registered in Malta.

 

The ultimate parent company of Agora Estates p.l.c. is Zammit Holdings Limited, a private limited company registered in Malta with its registered address at Aries House, Triq tal-Hlas, Zebbug, Malta.

 

The ultimate beneficial owner of the Group is Mr. James Zammit of J House, Triq Edward Pirotta, Bahar ic-Caghaq, Naxxar.

 

The consolidated financial statements of the Group includes the following entities:

 

Subsidiaries

Principal Activities

Country of Incorporation

Ownership interest

 

 

 

2025

2024

Agora Estates p.l.c.

Holding company

Malta

Parent

Parent

J. Zammit Estates Limited

Hold investment properties for rental income and capital appreciation

Malta

100%

100%

J. Zammit Developments Limited

Hold properties for resale

Malta

100%

100%

 

 

            A black text on a white background AI-generated content may be incorrect.                                                                                  missing alternate text

Grant Thornton

Fort Business Centre, Level 2

Triq L-Intornjatur, Zone 1

Central Business District

Birkirkara CBD 1050, Malta

T +356 2093 1000

 

Independent auditor’s report

To the shareholders of Agora Estates p.l.c.

Report on the audit of the consolidated financial statements

Opinion

We have audited the consolidated financial statements of Agora Estates p.l.c. and its subsidiaries (‘the Group’) which comprise the consolidated statement of financial position as at 31 December 2025, and the consolidated statement of profit or loss and other comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of material accounting policies information.

In our opinion, the accompanying consolidated financial statements give a true and fair view of the financial position of the Group as at 31 December 2025, and of its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union (EU), and have been properly prepared in accordance with the requirements of the Companies Act, Cap. 386 (‘the Act’).

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Group in accordance with the International Ethics Standards Board for Accountants’ Code of Ethics for Professional Accountants (IESBA Code) together with the ethical requirements of the Accountancy Profession (Code of Ethics for Warrant Holders) Directive issued in terms of the Accountancy Profession Act, Cap. 281 that are relevant to our audit of the consolidated financial statements in Malta. We have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. In conducting our audit, we have remained independent of the Group and have not provided any of the non-audit services prohibited by article 18A of the Accountancy Profession Act, Cap. 281. Non-audit services provided to the Company for the year ended 31 December 2025 amounted to €5,000.

Other matter

The consolidated financial statements for the year ended 31 December 2024 were audited by another auditor who expressed an unmodified opinion on those financial statements dated 23 April 2025.

Key audit matters

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming opinion thereon, and we do not provide a separate opinion on these matters. We have determined the matters described in the succeeding page to the key audit matters to be communicated in our report.

Fair value of investment properties

Key audit matter

The carrying amounts of the Group's investment properties carried at fair value as at 31 December 2025 amounted to €64,388,111. Investment properties are being further disclosed in Note 1 (l) and Note 11 of the consolidated financial statements and this represents 81% of the total assets of the Group as at 31 December 2025.

In determining the fair value of these investment properties, the Board of Directors relies on the valuations performed by an independent external valuer every two years. The Board of Directors performs internal assessments on an annual basis to evaluate whether such valuations are in line with the fair value as at year end. Investment properties were valued using the income approach, whereby the independent external valuer estimated the expected free cash flows to be derived from the operation of the properties using market rental rates of comparable properties and/or the contractual rental rates and an expected exit value based on a certain capitalisation rate. This process is highly judgmental as it uses certain assumptions such as discount rates, future increases in fair market rental rates and capitalisation rates.

How the key audit matter was addressed in our audit

Our valuation specialists evaluated the suitability and appropriateness of the valuation methodology applied by management and reviewed and challenged the methodology applied and the underlying assumptions. We tested the integrity of inputs of the projected cash flows used in the valuation by examining supporting lease agreements and other relevant documents. We challenged the discount rate used in the valuation by comparing with industry data, taking into consideration comparability and market factors. We also assessed the competency and objectivity of the independent valuation experts appointed by the directors. We also communicated with management and those charged with governance and noted that they were able to provide satisfactory responses to our questions. 

On the basis of our work, we determined that management’s assessment on the fair values of investment properties and properties held for sale are reasonable.

Other information

The directors are responsible for the other information. The other information comprises (i) Directors, officers and other information (ii) Directors’ report including the statement of Directors’ responsibilities, and (iii) Corporate governance – Statement of Compliance which we obtained prior to the date of this auditor’s report, but does not include the financial statements and our auditor’s report thereon.

Our opinion on the financial statements does not cover the other information.

In connection with our audit of the 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 financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.

With respect to the directors’ report, we also considered whether the directors’ report includes the disclosures required by Article 177 of the Act.

Based on the work we have performed, in our opinion:

the information given in the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the directors’ report has been prepared in accordance with the Act.

 

In addition, in light of the knowledge and understanding of the Group and its environment obtained in the course of the audit, we are required to report if we have identified material misstatements in the directors’ report and other information that we obtained prior to the date of this auditor’s report. We have nothing to report in this regard.

Responsibilities of those charged with governance for the consolidated financial statements

The directors are responsible for the preparation of consolidated financial statements that give a true and fair view in accordance with IFRS as adopted by the EU and are properly prepared in accordance with the provisions of the Act, and for such internal control as the directors determine is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, the directors are responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.

The directors are responsible for overseeing the Group’s financial reporting process.

Auditor’s responsibilities for the audit of the consolidated financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISA will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

As part of an audit in accordance with the ISA, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

-

Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control;

 

-

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s internal control;

 

-

Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management;

 

-

Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern; and

 

-

Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

 

-

Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

We also provide those charged with governance with a statement that we have complied with the relevant ethical requirements regarding independence, and to 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 financial statements of the current year 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 benefit of such communication.

Report on other legal and regulatory requirements

Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard (the "ESEF RTS"), by reference to Capital Markets Rules 5.66.6

We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession (European Single Electronic Format) Assurance Directive (the "ESEF Directive 6") on the Report and Consolidated Financial Statements of Agora Estates p.l.c. for the year ended 31 December 2025, entirely prepared in a single electronic reporting format.

 

Responsibilities of the directors

The directors are responsible for the preparation of the Report and Consolidated Financial Statements and the relevant mark-up requirements therein, by reference to Capital Markets Rules 5.56A, in accordance with the requirements of the ESEF RTS.

Our responsibilities

Our responsibility is to obtain reasonable assurance about whether the Report and Consolidated Financial Statements, complies in all material respects with the ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with the requirements of ESEF Directive 6.

Our procedures included:

-

Obtaining on understanding of the entity's financial reporting process, including the preparation of the Report and Consolidated Financial Statements, in accordance with the requirements of the ESEF RTS.

-

Obtaining the Report and Consolidated Financial Statements and performing validations to determine whether the Report and Consolidated Financial Statements have been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.

 

We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Opinion

In our opinion, the Report and Consolidated Financial Statements for the year ended 31 December 2025 have been prepared, in all material respects, in accordance with the requirements of the ESEF RTS.

Report on the Statement of Compliance with the Code of Principles of Good Corporate Governance

The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare and include in their Annual Report a Statement of Compliance with the Code of Principles of Good Corporate Governance providing an explanation of the extent to which they have adopted the Code of Principles of Good Corporate Governance and the effective measures that they have taken to ensure compliance throughout the accounting period with those Principles.

The Capital Markets Rules also require us, as the auditor of the Group, to include a report on the Statement of Compliance with the Code of Principles of Good Corporate Governance prepared by the directors.

We read the Statement of Compliance with the Code of Principles of Good Corporate Governance and consider the implications for our report if we become aware of any apparent misstatements or material inconsistencies with the consolidated financial statements included in the Annual Report. Our responsibilities do not extend to considering whether this statement is consistent with any other information included in the Annual Report.

We are not required to, and we do not, consider whether the Board's statements on internal control included in the Statement of Compliance with the Code of Principles of Good Corporate Governance cover all risks and controls, or form an opinion on the effectiveness of the Group's corporate governance procedures or its risk and control procedures.

In our opinion, the Statement of Compliance with the Code of Principles of Good Corporate Governance has been properly prepared in accordance with the requirements of the Capitol Markets Rules.

Other matters on which we are required to report by exception

We also have responsibilities

under the Companies Act, Cap 386 to report to you if, in our opinion:

-

adequate accounting records have not been kept

-

the financial statements are not in agreement with the accounting records

-

we have not received all the information and explanations we require for our audit

-

certain disclosures of directors' remuneration specified by law are not made in the financial statements, giving the required particulars in our report.

 

in terms of Capital Market Rules to review the statement made by the Directors that the business is a going concern together with supporting assumptions or qualifications as necessary.

 

We have nothing to report to you in respect of these responsibilities.

Auditor tenure

We were first appointed as auditors of the Group effective 9 January 2026.

The Principal on the audit resulting in this independent auditor’s report is Sharon Causon.

 

 

Sharon Causon (Principal) for and on behalf of

GRANT THORNTON  

Certified Public Accountants

 

Fort Business Centre

Tariq L-Intornjatur, Zone 1

Central Business District

Birkirkara CBD 1050

Malta

 

30 April 2026